The URL can be used to link to this page

Home My WebLink AboutOrdinance 3918 D225151100 08/15/2025 11:37 AM Page: 1 of 61 Fee: $260.00 Submitter: Crystal R.Dozier Electronically Recorded by Tarrant County Clerk in Official Public Records - MARY LOUISE NICHOLSON COUNTY CLERK • ORDINANCE NO. 3918 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 the 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 2025 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 the 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. Ordinance No.3918 • Page 1 of 4 D226151100 Page 2 of 61 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. 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 2025 Annual Service Plan Update, to be recorded in the real property records of Tarrant County, Texas, on or before August 18, 2025. 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 11th day of August 2025. CITY OF NORTH RICHLAND HILLS �o®ce.cAl G9�L.q/k08.s 9rtyy1 or ATTEST: •� s yAL04:2 ® h ' ` Alicia Richardson �O '•. City SecretarylChief GS e an'c Wer Ordinance No.3918 • Page 2 of 4 D225151100 Page 3 of 61 APPROVED AS TO FORM AND LEGALITY: Bradley . An erle, City Attorney 411 AP- - • v , I AS TO CONTENT: AA ' Craig , ills!, Director of Economic Development • Ordinance No.3918 Page 3 of 4 D225151100 Page 4 of 61 Exhibit A Annual Service Plan Update • [Remainder of page left intentionally blank] • Ordinance No.3918 Page 4 of 4 D225151100 Page 5 of 61 Exhibit A-Ordinance No.3918-Page 1 of 57 .�y p: 7• d t wv `1 • i._Cw rr 4 • C;1yyz • • • • • x t CITY POINT PUBLIC IMPROVEMENT DISTRICT 2025 ANNUAL SERVICE PLAN UPDATE AUGUST 11,2025 • t%3 qn is M• s��t ■ D225151100 Page 6 of 61 Exhibit A-Ordinance No. 3918-Page 2 of 57 INTRODUCTION Capitalized terms used in this 2024 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 Improvement Zone A Assessment Roll and Improvement Zone B Assessment Roll, respectively. On June 22, 2020,the City Council approved the 2020 Annual Service Plan Update by adopting Resolution No.2020-026,which updated the Assessment Rolls 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 Rolls 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 Rolls for 2022. On August 14,2023,the City Council approved the 2023 Annual Service Plan Update by adopting Ordinance No.3803,which updated the Assessment Rolls for 2023. On August 12,2024,the City Council approved the 2024 Annual Service Plan Update by adopting Ordinance No.3860,which updated the Assessment Rolls for 2024. 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 2025. The City Council also adopted an Improvement Zone A Assessment Roll and an Improvement Zone B Assessment Roll,identifying the Assessments on each Lot within the Improvement Zone CITY POINT PUBLIC IMPROVEMENT DISTRICT 1 2025 ANNUAL SERVICE PLAN UPDATE D226151100 Page 7 of 61 Exhibit A-Ordinance No. 3918-Page 3 of 57 • A and improvement Zone B, respectively, based on the method of assessment identified in the 2019 SAP.This 2025 Annual Service Plan Update also updates the Assessment Rolls for 2025. • CITY POINT PUBLIC IMPROVEMENT DISTRICT 2 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 8 of 61 Exhibit A-Ordinance No. 3918-Page 4 of 57 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 159 residential lots, 1 commercial lot, 1 multi-family lot 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 159 residential lots, 1 multi-family lot, 1 commercial lot,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 of the Single-Family Tracts. LOT AND HOME..SALES UPDATE Per the Quarterly Report for Improvement Zone A dated March 31, 2025, the lot ownership composition is provided below: Single Family Tracts • Developer Owned: • o Lot Type SF1:0 Lots o Lot Type SF2:0 Lots o Lot Type SF3:0 Lots • Homebuilder Owned: o Lot Type SF1:89 Lots o Lot Type SF2:27 Lots o Lot Type SF3: 2 Lots • End-User Owned: o Lot Type SF1: 109 Lots o Lot Type SF2: 93 Lots o Lot Type SF3:44 Lots • CITY POINT PUBLIC IMPROVEMENT DISTRICT 3 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 9 of 61 Exhibit A-Ordinance No.3918-Page 5 of 57 Multifamily Tracts Per the Quarterly Report for Improvement Zone B dated March 31, 2025, the lot ownership composition is provided below: • Homebuilder Owned: o Lot Type MF:352 multifamily Lots Commercial Tracts Per the Quarterly Report for Improvement Zone A dated March 31, 2025, the lot ownership composition is provided below: • Developer Owned: o Lot Type Commercial Tract CO-2: 1.3971 Acres o Lot Type Commercial Tract CO-3:1.3215 Acres o Lot Type Commercial Tract CO-1:2.0615 Acres 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 ASS ESS M ERIT Improvement Zone A Net of the bond payment due September 1, the Improvement Zone A has an outstanding Assessment is$2,215,000.00. Improvement Zone B Net of the bond payment due September 1, the Improvement Zone B has an outstanding Assessment of$5,270,000.00. CITY POINT PUBLIC IMPROVEMENT DISTRICT 4 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 10 of 61 Exhibit A-Ordinance No.3918-Page 6 of 57 TIRZ NO,3-AN.NUAL 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: Maximum Annual Lot Type TIRZ No.3 Credit" 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. Application of qualifying property tax exemptions may decrease or eliminate the amount of the TIRZ No. 3 Annual Credit Amount on a parcel-by-parcel basis. The resulting TIRZ No. 3 Annual Credit Amount by Parcel is included in the Improvement Area#1 Assessment Roll attached hereto as Exhibit A-1. 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.1f3112026, Improvement Zone A ■ Principal and Interest — The total principal and interest required for the Annual Installment is$217,606.26. • 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$39,080.92. CITY POINT PUBLIC IMPROVEMENT DISTRICT 5 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 11 of 61 Exhibit A-Ordinance No. 3918-Page 7 of 57 ■ Additional Interest—The total Additional Interest Reserve Requirement,as defined in the Indenture for the Improvement Zone A Bonds,is equal to$121,825.00,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$11,075.00. ■ 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$22,888.51,as shown below. Annual Collection Costs Breakdown Improvement_ _ Zone_A P3Works Administration $ 14,587.47 City Auditor 748.70 Filing Fees 299.48 County Collection 299.48 PID Trustee Fees 4,500.00 Dissemination Agent 3,500.00 P3Works Dev/Issuer CDA Review 2,300.00 Collection Cost Maintenance Balance 5,000.00 Less CCMB Credit from Prior Years (9,846.62) Arbitrage Calculation 1,500.00 Total Administrative Costs $ 22,888.51 •' �";lin;proverrient%'Zo 'e, �Y "' '�' Due January 31,2026 Principal $ 95,000.00 Interest 122,606.26 TIRZ No.3 Annual Credit Amount (39,080.92) Additional Interest 11,075.00 Annual Collection Costs 22,888.51 Total Annual Installment $ 212,488.85 See the Limited Offering Memorandum for the pay period. See Exhibit B-1 for the debt service schedule for the Improvement Zone A Bonds as shown in the Limited Offering Memorandum. Improvement Zone B ■ Principal and Interest — The total principal and interest required for the Annual Installment is$388,112.50. CITY POINT PUBLIC IMPROVEMENT DISTRICT 6 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 12 of 61 Exhibit A-Ordinance No.3918-Page 8 of 57 ■ Additional Interest—The total Additional Interest Reserve Requirement,as defined in the Indenture for the Improvement Zone B Bonds,is equal to$289,850.00,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$26,350.00. • ■ 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$50,776.86,as shown below. Annual Collection Costs Breakdown • Improvement Zone B P3Works Administration $ 34,121.98 City Auditor 1,751.30 Filing Fees 700.52 County Collection 700.52 PID Trustee Fees 4,500.00 Dissemination Agent 3,500.00 P3Works Dev/Issuer CDA Review 2,300.00 Collection Cost Maintenance Balance 5,000.00 Less CCMB Credit from Prior Years (3,297.46) Arbitrage Calculation 1,500.00 Total Administrative Costs $ 50,776.86 Due January 31,2026 Principal $ 110,000.00 Interest 278,112.50 Additional Interest 26,350.00 Annual Collection Costs 50,776.86 Total Annual Installment $ 465,239.36 See the Limited Offering Memorandum for the pay period. See Exhibit B-2 for the debt service schedule for the Improvement Zone B Bonds as provided by Hilltop Securities following the March 1,2022 redemption of the Zone B Bonds. PREPAYMENT OFASSESSM.EMS IN FULL Improvement Zone A No full prepayments have occurred within Improvement Zone A. r w. , �, • CITY POINT PUBLIC IMPROVEMENT DISTRICT 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 13 of 61 Exhibit A-Ordinance No. 3918-Page 9 of 57 Improvement Zone B The following is a list of all Parcels that made a prepayment in full in Improvement Zone B: Zone B : . " • .. • .'< • a ; ;s �rs�,.� z, N•.7'`"'•s: ;' $E MRecor.Cded'Lien• •Prope`"rty"ID' ,, _ • Lo• 't Type'` Prepayment�DateN} A•,_ �. �•� _. . "„•" _ `elease�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 See extraordinary optional redemptions below: • Per notice posted January 28,2022,$3,150,000.00 was redeemed in the March 1,2022, extraordinary optional redemption. See https://emma.msrb.org/IssueView/Details/ER396025 for more information. CITY POINT PUBLIC IMPROVEMENT DISTRICT 2025 ANNUAL SERVICE PLAN UPDATE 8 D225151100 Page 14 of 61 Exhibit A-Ordinance No. 3918 -Page 10 of 57 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 Zone A EAnnual(I'n allirient Due• 3�;,, ;:";4"ig.::: : .-1/31b/2026° 1%/31/2DZ7,= i1f31/2028 � 1%311F2029;; ;1%31/2030A Principal $ 95,000.00 $100,000.00 $105,000.00 $115,000.00 $115,000.00 Interest 122,606.26 117,518.75 112,368.76 106,856.26 100,818.76 TIRZ No.3 Annual Credit Amount (39,080.92) - - - - (1) $178,525.34 $217,618.76 $217,368.76 $221,855.26 $215,818.76 Additional Interest (2) $ 11,075.00 $ 10,600.00 $ 10,100.00 $ 9,575.00 $ 9,000.00 Annual Collection Costs (3) $ 22,888.51 $ 26,759.83 $ 27,295.03 $ 27,840.93 $ 28,397.75 Total Annual Installment Due (4)=(1)+(2)+(3) $212,488.85 $254,978.59 $254,763.79 $259,272.19 $253,216.51 Footnotes: [al The TIRZ No.3 Revenue generated by each Lot shall be applied to the principal and interest portion of the Annual Installment,up to the Maximum TIRZ No.3 Annual Credit Amount.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. Improvement Zone B fAnnuall'nsfallment.D'ue=a.a�_ .;t : ,t?;� •..,`• '1731/2026,�y431'/20Z77;? M1r /,202a*, c1/31'/,2029,-.1/31%2030°:1 Principal $110,000.00 $115,000.00 $125,000.00 $125,000.00 $130,000.00 Interest 278,112.50 272,750.00 267,143.76 261,050.00 254,956.26 (1) $388,112.50 $387,750.00 $392,143.76 $386,050.00 $384,956.26 Additional Interest (2) $ 26,350.00 $ 25,800.00 $ 25,225.00 $ 24,600.00 $ 23,975.00 Annual Collection Costs (3) $ 50,776.86 $ 48,525.81 $ 49,496.32 $ 50,486.25 $ 51,495.97 Total Annual Installment Due (4)_(1)+(2)+(3) $465,239.36 $462,075.81 $466,865.08 $461,136.25 $460,427.23 CITY POINT PUBLIC IMPROVEMENT DISTRICT 9 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 15 of 61 Exhibit A-Ordinance No.3918-Page 11 of 57 ASSESSIVMENT ROIL. The list of current Parcels within the District, the corresponding total Assessments, and current Annual Installment are shown on the Assessment Rolls 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 2025 Annual Installments which will be delinquent if not paid by January 31, 2026. The list of Parcels shown on the Assessment Rolls is subject to change based on the final certified rolls provided by the County prior to billing. CITY POINT PUBLIC IMPROVEMENT DISTRICT 10 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 16 of 61 Exhibit A-Ordinance No. 3918-Page 12 of 57 EXHIBIT A-Y-IMPROVEMENT ZONE A ASSESSMENT ROIL,. '3':',`_•5ix`;.y}'.• . .-s"'::Vi; .a"%k•..rlm:rovementZone,ii-;..." '" ':...a'.., 'w .. . Outstanding ItAnnual'Installmentjbefoe a Annual Installment,Due Parcel lDl°I Lot Type Notes' Assessment hs44TIRZjCredit .3_,',�,y IT,- IRZ'Credit ;.•l 1/31/2026 6904297 Non-Benefited $ - $ - $ - $ - 42850027 Non-Benefited $ - $ - $ - $ - 42850035 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850043 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850051 Lot Type SF3 $ 2,013.17 $ 23L79 $ (57.19) $ 174.60 42850060 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850078 Lot Type SF3 $ 2,013.17 $ 23L79 $ (135.21) $ 96.58 42850086 Lot Type 5F3 $ 2,013.17 $ 231.79 $ (142.63) $ 89.16 42850094 Lot Type SF3 $ 2,013.17 $ 231.79 $ (157.51) $ 74.28 42850108 Lot Type SF3 $ 2,013.17 $ 231.79 $ (171.78) $ 60.01 42850116 Lot Type SF3 $ 2,013.17 $ 231.79 $ (204.92) $ 26.87 42850124 Lot Type SF3 $ 2,013.17 $ 231.79 $ (155.28) $ 76.51 42850132 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850141 Lot Type SF3 $ 2,013.17 $ 231.79 $ (143.31) $ 88.48 42850159 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850167 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850175 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850183 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850191 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850213 Non-Benefited $ - $ - $ - $ - 42850221 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850230 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850248 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850256 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850264 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850272 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850281 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850299 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850302 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850311 Lot Type 5F3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850329 Non-Benefited $ - $ - $ - $ - 42850337 Lot Type SF3 $ 2,013.17 $ 231.79 $ .(57.19) $ 174.60 42850345 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850353 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850361 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850370 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850388 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850396 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850400 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850418 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850426 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850434 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850442 Lot Type 5F3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850451 Non-Benefited $ - $ - $ - $ - 42850469 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850477 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850485 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850493 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19)-$ 174.60 42850507 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850515 Lot Type 5F3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 CITY POINT PUBLIC IMPROVEMENT DISTRICT 11 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 17 of 61 Exhibit A-Ordinance No. 3918-Page 13 of 57 Y.,z r.. ,4-4:`:.'3i Y--n;� 7'-,Imp rime-ant.Zone Film As..w,2:.. ,";*-...-L-,:.r, Inl Outstanding 4 n. f.,,,- �imen)be.0:. .. ~ a�i .Annual Installment Due Parcel ID Lot Type Notes Assessment ,,.,;.4,,.ryT~IR2Crediti ,...y,,,gb.:Ti1RZ?Credit-4 1/31/2026 42850591 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850604 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850612 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850621 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850639 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850647 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850655 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850663 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850671 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850680 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850698 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850701 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850710 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850728 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850736 Lot Type 5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850744 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42E50752 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850761 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850779 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850787 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850795 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850809 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850817 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850825 Lot Type SF1 $ 1,79E.37 $ 206.83 $ (57.19) $ 149.64 42850833 Lot Type SF1 $ 1,795.37 $ 206.83 $ (57.19) $ 149.64 42850841 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850850 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850868 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850876 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850884 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850892 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.15) $ 149.64 42850906 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850914 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850922 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850931 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850949 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850957 Lot TypeSFi $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850965 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850973 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850981 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42850990 Lot Type 5E2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851007 Lot Type SF2 $ 1,889.28 $. 217.53 $ (57,19) $ 160.34 42851015 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851023 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851031 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851040 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851058 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851066 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851074 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851082 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 r: -E uziwa.xi'm-s,:.' «;lka ogre Cnitvaixfsm-.+ft'5r... inal i L am?.xr.GbK`.a`..m.m. x'n`Cl '" .Lu .K a.,. ,i7 g IVII'F't$°<vEttrk;,fi P. CITY POINT PUBLIC IMPROVEMENT DISTRICT 2025 ANNUAL SERVICE PLAN UPDATE 12 D225151100 Page 18 of 61 Exhibit A-Ordinance No.3918-Page 14 of 57 S-: ?,;. ..=s:r:uS%Cra''lmp'rovementTniie"rdl°.7 ":it'°.7`•: . . .:.: ,. Outstanding iAnnual Installment before.,...r z ' ': Annual Installment Due Parcel ION Lot Type Notes •Assessment _,:",r„TIRZ�Credit:4ii..+•1 ..,';TIRg t,z='1 1/31/2026 42851091 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851104 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851112 Lot Type 5F2 $ 1,889.28 $ 217.53 $ (57.26) $ 160.27 42851121 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851139 LotType5F2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851147 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851155 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851163 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851171 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851180 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851198 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851201 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851210 Lot Type SF1 $ 1,796.37 $ - 206.83 $ (57.19) $ 149.64 42851228 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851236 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851244 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851252 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851261 Lot Type 5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851279 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851287 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 • 42851295 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851309 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851317 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851325 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851333 • Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851341 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851350 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851368 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851376 Non-Benefited $ - $ - $ - 42851384 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851392 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851406 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851414 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851422 Lot Type 5F2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851431 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851449 Lot Type SF1 $ 1,796.37 $ 206.83 $ (51.68) $ 155.15 42851457 Lot Type 5E1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851465 Lot Type 5E1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851473 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851481 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851490 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851503 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.22) $ 149.61 42851511 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851520 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851538 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851546 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851554 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851562 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851571 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851589 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 CITY POINT PUBLIC IMPROVEMENT DISTRICT 2025 ANNUAL SERVICE PLAN UPDATE 13 D225151100 Page 19 of 61 Exhibit A-Ordinance No. 3918-Page 15 of 57 •... 's+ . :•,.. c.•:3:Impiovemen[•Zone'Ahr: n4 a. r '- . Outstanding )A�nnua l Instaallmen_t before e h -a Annual Installment Due Parcel IDlbl Lot Type Notes Assessment ti;Fe.PTIRZ,Credit, ..: TIRZCredit„d 1/31/2026 42851597 Lot Type 5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851601 Lot TypeSFl $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851619 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851627 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851635 Lot Type SF1 $ 1,796.37 $ 206.83 $ (45.61) $ 161.22 42851643 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851651 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851660 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851678 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851686 Lot Type SF1 S 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851694 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851708 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851716 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851724 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851732 Lot Type 5E1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851741 Lot Type 5E1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851759 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851767 Lot Type 5E1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851775 Lot Type 5E1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851783 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851791 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851805 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851813 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851821 Lot Type 5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851830 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851848 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851856 Non-Benefited $ - $ - $ - 42851864 Non-Benefited $ - $ - $ - 42851872 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851881 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851899 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851902 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 • 42851911 Lot Type SFl $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851929 Lot Type 5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851937 Lot Type 5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851945 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851953 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851961 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851970 Non-Benefited $ - $ - $ - 42851988 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851996 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852003 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852011 Lot Type5F1 $ 1,796.37 $ 206.83 5 (57.19) $ 149.64 42852020 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852038 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852046 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852054 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852062 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852071 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852089 Lot Type5F1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 CITY POINT PUBLIC IMPROVEMENT DISTRICT 14 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 20 of 61 Exhibit A-Ordinance No. 3918 -Page 16 of 57 `a.,sYfi '4 '^z,`r 71..t--4 ,..L.4-,t;tan v ment,ZoneAi,iM.�',-i.;4k •:.7. . ,,t a.: -. . fir"° a.',' .:3.1.rm Ad=":S Sts ° K f"S is .z;•"ter r f,, f. Outstanding AnnualUnstallment before,,;,*rl�r "v'k- , -.�''' Annual Installment Due Parcel le/ Lot Type Notes Assessment i1 3TIRZIGrediYt;. t47 -�"- ""t ypa��TIRZsCredit - 1/31/2026 42852097 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852101 Lot TypeSF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852119 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852127 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 428521.35 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852143 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852151 LotTypeSF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852160 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852178 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852186 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852194 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852208 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852216 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852224 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852232 Non-Benefited $ - $ - $ - $ - 42852241 Lot Type Commercial $ 422,461.20 $ 47,691.74 $ (87.03) $ 47,604.71 42852259 Non-Benefited $ - $ - $ - $ - 42852267 Non-Benefited $ - $ - $ - $ - 42852453 Lot Type Commercial $ 695,705.58 $ 78,538.36 $ (126.05) $ 78,412.31 42852461 Non-Benefited $ - $ - $ - $ - 42852470 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852488 Lot TypeSF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852496 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42852500 Lot TypeSF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42852518 Lot TypeSF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42852526 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852534 Lot TypeSF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42852542 Lot TypeSF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42852551 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852569 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852577 Lot TypeSF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42852585 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852593 Lot Type SF1 $ 1,796.37 '$ 206.83 $ - $ 206.83 42852607 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852615 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42852623 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852631 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852640 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852658 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852666 Lot Type SF2 $ 1,889.2E $ 217.53 $ (205.55) $ 11.98 42852674 Lot Type SF2 $ 1,889.2B $ 217.53 $ (205.55) $ 11.98 42852682 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852691 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852704 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852712 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852721 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852739 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852747 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852755 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852763 Lot Type SF2 $ 1,889.28 $ 217.53 $ - $ 217.53 CITY POINT PUBLIC IMPROVEMENT DISTRICT IS 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 21 of 61 Exhibit A-Ordinance No.3918-Page 17 of 57 Improvement Zone AN Outstanding 'Annual Installment before , Annual Installment Due Parcell0N Lot Type Notes Assessment - ••TIRZ Credit . TIRZCredit,..• 1/31/2026 42852771 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852780 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852798 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852801 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852810 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852828 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 21.98 42852836 Non-Benefited $ - $ - $ - $ - 42852844 Non-Benefited $ - $ - $ - $ - 42852852 Non-Benefited $ - $ - $ - $ - 42852861 Non-Benefited $ - $ - $ - $ - 42852879 Non-Benefited $ - $ - $ - $ - 42852887 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852895 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ ' 160.34 42852909 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852917 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852925 Lot Type SF2 $ 1,889.28 $ 217.53 $ (204.75) $ 12.78 42852933 Lot Type SF2 $ 1,889.28 $ 217.53 $ (197.29) $ 20.24 42852941 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852950 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.35) $ 12.18 42852968 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852976 Lot Type SF2 $ 1,889.28 $ 217.53 $ (204.20) $ 13.33 42852984 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852992 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853000 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 1L98 42853018 Lot Type SF2 $ 1,889.28 $ 217.53 $ (183.67) $ 33.86 42853026 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853034 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853042 Lot Type SF2 $ 1,889.28 $ • 217.53 $ (205.55) $ 11.98 42853051 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 1L98 42853069 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853077 Lot Type SF2 $ 1,889.28 $ 217.53 $ (20555) $ 11.98 42853085 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853093 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853107 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853115 Lot Type SF2 $ 1,889.28 $ 217.53 $ (195.62) $ 21.91 42853123 Lot Type SF2 - $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853131 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853140 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853158 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853174 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853182 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853191 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853204 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853212 Lot Type SF2 $ 1,889.28 $ 217.53 $ (164.91) $ 52.62 42853221 Lot Type SF2 $ 1,889.28 $ 217.53 $ (169.24) $ 48.29 42853239 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853247 Lot Type SF2 $ 1,889.28 $ 217.53 $ (153.47) $ 64.06 42853255 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853263 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853271 Lot Type SF2 $ 1,889.28 $ 217.53 $ (147.99) $ 69.54 CITY POINT PUBLIC IMPROVEMENT DISTRICT 16 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 22 of 61 Exhibit A-Ordinance No.3918-Page 18 of 57 Improvement Zone AN Outstanding Annual Installment before Annual Installment Due Parcel IDIhI Lot Type Notes Assessment - '•T.IRZ.Credit .TIRZ,C'edit--• 1/31/2026 42853301 Lot Type SF1 $ 1,796.37 $ 205.83 $ (195.44) $ 11.39 42853310 Lot Type SF1 $ 1,796.37 $ 205.83 $ (195.44) $ 11.39 42853328 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853336 Lot Type SF1 $ 1,796.37 $ 206.83 $ (177.82) $ 29.01 42853344 Lot Type SF1 $ 1,796.37 $ 205.83 $ (195.44) $ 11.39 42853352 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853361 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853379 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853387 Lot Type SF1 $ 1,796.37 $ 206.83 $ (174.25) $ 32.58 42853395 Lot Type5F1 $ 1,796.37 $ 206.83 $ (174.16) $ 32.67 42853409 Lot Type SF1 $ 1,796.37 $ 206.83 $ (167.08) $ 39.75 42853417 Lot Type SF1 $ 1,796.37 $ 206.83 $ (174.55) $ 32.28 42853425 Lot Type SF1 $ 1,796.37 $ 206.83 $ (184.93) $ 21.90 42853433 Non-Benefited $ - $ - $ - $ - 42853441 Non-Benefited $ - $ - $ - $ - 42853450 Non-Benefited $ - $ - $ - $ - 42853468 Non-Benefited $ - $ - $ - $ - 42853476 Non-Benefited $ - $ - $ - $ - 42853484 Non-Benefited $ - $ - $ - $ - 42853492 Lot Type Commercial $ 421,833.22 $ 47,620.85 $ (86.93) $ 47,533.92 42853506 Non-Benefited $ - $ - $ - $ - 42853514 LotType5F1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853522 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853531 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853549 Lot Type SF1 $ 1,796.37 $ 206.83 $ - $ 206.83 42853557 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853565 Lot Type SF1 [c) $ 1,796.37 $ 103.42 $ (195.44) $ (92.02) 42853573 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853581 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853590 Lot Type5F1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853603 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853611 Lot Type5F1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853620 Lot Type SF1 $ 1,796.37 $ 206.83 $ - $ 206.83 42853638 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853646 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195A4) $ 11.39 42853654 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853662 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853671 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853689 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853697 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853701 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853719 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195A4) $ 11.39 42853727 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853735 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853743 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853751 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853760 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853778 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853786 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 1139 42853794 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 CITY POINT PUBLIC IMPROVEMENT DISTRICT 17 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 23 of 61 Exhibit A-Ordinance No. 3918-Page 19 of 57 ^m,•r ..s<:,8,ep,wdd�i'e,w' ilrtlproVeme.a9re.•Fa�.:s•w.4:r'ii..usz: -w.. .Tw1. ft aI ,,+x Tom' ;R�: V�{��se^'$�.""'3"y'"r' Ih] Outstanding IAnnnP, lnsttaa et before4^f,•o t ; ,�.•..T°' -Annual Installment Due . Parcel ID Lot Type Notes Assessment , , ATIRZ,Credit ;!' ..5":.+'TIRZCredrt '. 1/31 2026 42853808 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853816 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853824 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853832 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853841 Lot Type SF1 $ 1,796.37 $ 206.83 $ (47.49) $ 159.34 42853859 Lot Type SF1 $ 1,796.37 $ 206.83 $ (135.30) $ 71.53 42853867 Lot Type SF1 $ 1,796.37 $ 206.83 $ (140.11) $ 66.72 42853875 Lot Type5F1 $ 1,796.37 $ 206.83 $ (135.20) $ 71.63 42853883 Lot Type SF1 $ 1,796.37 $ 206.83 $ (12L68) $ 85.15 42853891 Lot Type SF1 $ 1,796.37 $ 206.83 $ (116.97) $ 89.86 42853905 Lot Type SF1 $ 1,796.37 $ 206.83 $ (122.99) $ 83.84 42853913 Lot Type SF1 $ 1,796.37 $ 206.83 $ (147.37) $ 59.46 42853921 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853930 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853948 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853956 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853964 Lot Type 5F2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853972 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853981 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853999 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854006 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854014 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854022 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854031 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854049 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854057 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854065 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 16034 42854073 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 16034 42854081 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854090 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854103 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854111 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854120 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854138 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854146 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 16034 42854154 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854162 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 16034 42854171 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854189 Non-Benefited $ - $ - $ - $ - 42854197 Non-Benefited $ - $ - $ - $ - 42854201 Non-Benefited $ - $ - $ - $ - 42996773 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42996803 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42996811 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 43122283 Lot Type SF3 $ 2,013.17 $ 231.79 $ - $ 231.79 43224418 Lot Type SF1 [c] $ 1,796.37 $ 103.42 $ - $ 103.42 Total $ 2,215,000.00 $ 251,569.24 $ (39,080.92) $ 212,488.32 Footnotes: [a]Totals may not match the total Outstanding Assessment or Annual Installment due to rounding. [b]Property!Ds per Tarrant County Central Appraisal District.Preliminary and subject to change. [c]Undivided interest of property located at 4421 Union Street,North Richland Hills,TX,billed 50%to property ID 42853565,and 50%to property ID 43224418. V0344.-s s&parrigm+ �.A.F Y"-#5 11 .:tsl'W -kwxrz-nsz rrasigr pwas44o.cT" „i-dux:4w...4.4 ?.x .y.w •Few,w.A: .g,4 CITY POINT PUBLIC IMPROVEMENT DISTRICT 18 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 24 of 61 Exhibit A-Ordinance No. 3918-Page 20 of 57 EXHIBIT A-2.—IMPROVEMENT ZONE B ASSESSMENT ROLL T''`' 7 Im:rove'mentZone Bi!ly ' . .' Annual Outstanding Installment Due Parcel 1D1b1 Lot Type Notes Assessment 1/31/2026 4236599 Non-Benefited $ - $ - 41343212 Non-Benefited $ - $ - 42850027 Non-Benefited $ - $ - 42850035 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850043 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850051 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850060 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850078 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850086 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850094 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850108 Lot Type 5F3 $ 15,717.63 $ 1,387.56 42850116 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850124 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850132 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850141 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850159 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850167 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850175 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850183 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850191 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850213 Non-Benefited $ - $ - 42850221 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850230 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850248 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850256 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850264 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850272 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850281 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850299 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850302 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850311 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850329 Non-Benefited $ - $ - 42850337 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850345 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850353 Lot Type 5F3 $ 15,717.63 $ 1,387.56 42850361 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850370 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850388 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850396 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850400 Lot Type SF3 $ 15,717.63 $ 1,387.56 CITY POINT PUBLIC IMPROVEMENT DISTRICT 19 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 25 of 61 Exhibit A-Ordinance No. 3918-Page 21 of 57 Improvement Zone el .Annual Outstanding Installment Due Parcel lDIbl Lot Type Notes Assessment 1/31/2026 42850418 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850426 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850434 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850442 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850451 Non-benefited $ - $ - 42850469 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850477 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850485 Lot Type SF3 $ 15,717.63 $ 1,387.56 • 42850493 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850507 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850515 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850591 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850604 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850612 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850621 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850639 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850647 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850655 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850663 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850671 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850680 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850698 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850701 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850710 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850728 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850736 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850744 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850752 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850761 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850779 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850787 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850795 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850809 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850817 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850825 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850833 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850841 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850850 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850868 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850876 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 20 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 26 of 61 Exhibit A-Ordinance No.3918-Page 22 of 57 • Improvement Zone Blal Annual Outstanding Installment Due Parcel le/ Lot Type Notes _ Assessment 1/31/2026 42850884 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850892 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850906 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850914 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850922 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850931 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850949 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850957 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850965 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850973 Lot Type SF1 $ 14,024.96 $ .1,238.13 42850981 Lot Type SF2 $ 14,750.39 $ 1,302.17 42850990 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851007 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851015 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851023 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851031 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851040 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851058 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851066 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851074 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851082 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851091 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851104 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851112 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851121 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851139 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851147 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851155 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851163 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851171 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851180 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851198 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851201 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851210 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851228 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851236 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851244 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851252 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851261 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851279 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT Z2 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 27 of 61 Exhibit A-Ordinance No.3918-Page 23 of 57 Im•rovement Zone Blal Annual Outstanding Installment Due Parcel le/ Lot Type Notes__ _ Assessment 1/31/2026 42851287 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851295 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851309 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851317 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851325 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851333 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851341 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851350 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851368 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851376 Non-Benefited $ - $ - 42851384 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851392 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851406 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851414 Lot Type SF2 . $ 14,750.39 $ 1,302.17 42851422 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851431 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851449 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851457 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851465 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851473 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851481 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851490 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851503 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851511 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851520 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851538 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851546 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851554 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851562 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851571 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851589 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851597 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851601 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851619 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851627 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851635 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851643 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851651 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851660 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851678 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 22 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 28 of 61 Exhibit A-Ordinance No.3918-Page 24 of 57 Improvement Zone BP I Annual Outstanding Installment Due Parcel IDlbi Lot Type Notes Assessment 1/31/2026 42851686 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851694 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851708 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851716 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851724 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851732 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851741 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851759 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851767 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851775 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851783 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851791 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851805 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851813 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851821 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851830 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851848 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851856 Non-Benefited $ - $ - 42851864 Non-Benefited $ - $ - 42851872 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851881 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851899 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851902 Lot Type SF1 $ 14,024.96 $ 1,238.13 • 42851911 Lot Type SF1 $ 14,024.96 $ 1,238.13 . 42851929 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851937 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851945 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851953 Lot Type 5F1 $ 14,024.96 $ 1,238.13 42851961 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851970 Non-Benefited $ - $ - 42851988 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851996 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852003 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852011 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852020 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852038 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852046 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852054 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852062 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852071 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 23 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 29 of 61 Exhibit A-Ordinance No. 3918-Page 25 of 57 - " "`lmprovementZorie`Blaj' Annual Outstanding Installment Due Parcel IDIbi Lot Type Notes Assessment 1/31/2026 42852089 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852097 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852101 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852119 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852127 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852135 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852143 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852151 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852160 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852178 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852186 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852194 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852208 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852216 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852224 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852232 Lot Type Multifamily [d] $ • - $ - 42852241 Non-Benefited $ - $ - 42852259 Non-Benefited $ - $ - 42852267 Non-Benefited $ - $ - 42852453 Non-Benefited $ - $ - 42852461 Non-Benefited $ - $ - 42852470 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852488 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852496 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852500 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852518 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852526 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852534 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852542 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852551 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852569 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852577 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852585 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852593 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852607 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852615 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852623 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852631 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852640 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852658 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 24 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 30 of 61 Exhibit A-Ordinance No.3918-Page 26 of 57 ��. ,aImprovemen.tZone;B, ,, t4 ,q. Annual Outstanding Installment Due Parcel IDlbl Lot Type Notes_ Assessment 1/31/2025 - _42852666 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852674 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852682 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852691 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852704 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852712 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852721 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852739 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852747 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852755 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852763 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852771 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852780 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852798 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852801 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852810 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852828 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852836 Non-Benefited $ - $ - 42852844 Non-Benefited $ - $ - 42852852 Non-Benefited $ - $ - 42852861 Non-Benefited $ - $ - 42852879 Non-Benefited $ - $ - 42852887 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852895 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852909 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852917 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852925 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852933 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852941 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852950 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852968 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852976 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852984 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852992 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853000 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853018 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853026 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853034 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853042 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853051 Lot Type SF2 $ 14,750.39 $ 1,302.17 CITY POINT PUBLIC IMPROVEMENT DISTRICT 25 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 31 of 61 Exhibit A-Ordinance No. 3918-Page 27 of 57 Improvement Zone BIal Annual Outstanding Installment Due Parcel IDlbl Lot Type _ Notes_ Assessment 1/31/2026 42853069 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853077 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853085 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853093 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853107 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853115 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853123 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853131 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853140 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853158 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853174 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853182 Lot Type SF2 $ 14,750.39 $ 1,302.17 • 42853191 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853204 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853212 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853221 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853239 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853247 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853255 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853263 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853271 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853301 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853310 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853328 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853336 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853344 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853352 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853361 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853379 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853387 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853395 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853409 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853417 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853425 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853433 Non-Benefited $ - $ - 42853441 Non-Benefited $ - $ - 42853450 Non-Benefited $ - $ - 42853468 Non-Benefited $ - $ - 42853476 Non-Benefited $ - $ - 42853484 Lot Type Multifamily [d] $ - $ - CITY POINT PUBLIC IMPROVEMENT DISTRICT 26 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 32 of 61 Exhibit A-Ordinance No.3918-Page 28 of 57 ' ,*Ilmprouement irg,f0 `.;' '' - Annual Outstanding Installment Due ' ParcellDlbi Lot Type _ Notes__ Assessment 1/31/2026 42853492 Non-Benefited $ - $ - 42853506 Non-Benefited $ - $ - 42853514 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853522 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853531 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853549 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853557 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853565 Lot Type SF1 [d] $ 14,024.96 $ 619.07 42853573 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853581 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853590 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853603 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853611 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853620 Lot Type SF1 $ 14,024.96 $ 1,238.13 ' 42853638 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853646 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853654 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853662 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853671 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853689 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853697 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853701 Lot Type SF1 $ 14,024.96 $ 1,238.13 . 42853719 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853727 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853735 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853743 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853751 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853760 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853778 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853786 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853794 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853808 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853816 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853824 -Lot Type SF1 $ 14,024.96 $ 1,238.13 42853832 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853841 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853859 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853867 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853875 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853883 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 27 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 33 of 61 Exhibit A-Ordinance No. 3918-Page 29 of 57 4 V:VImprovement>Zone B ire,•t,g;, Annual Outstanding Installment Due Parcel ION Lot Type Notes Assessment 1/31/2026 42853891 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853905 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853913 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853921 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853930 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853948 . Lot Type SF2 $ 14,750.39 $ 1,302.17 42853956 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853964 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853972 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853981 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853999 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854006 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854014 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854022 ' Lot Type SF2 $ 14,750.39 $ 1,302.17 42854031 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854049 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854057 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854065 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854073 Lot Type SF2 $ 14,750.39 $ 1,302.17 • 42854081 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854090 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854103 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854111 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854120 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854138 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854146 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854154 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854162 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854171 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854189 Non-Benefited $ - $ - 42854197 Non-Benefited $ - $ - 42854201 Non-Benefited $ - $ - 42996773 Lot Type SF1 $ 14,024.96 $ 1,238.13 42996803 Lot Type SF2 $ 14,750.39 $ 1,302.17 42996811 Lot Type SF2 $ 14,750.39 $ 1,302.17 43122283 Lot Type SF3 $ 15,717.63 $ 1,387.56 43224418 Lot Type SF1 [c] $ 14,024.96 $ 619.07 Total $ 5,270,000.00 $ 465,237.90 Footnotes: [a] Totals may not match the total Outstanding Assessment or Annual Installment due to rounding. [b] Property IDs per Tarrant County Central Appraisal District. Preliminary and subject to change. [c]Undivided interest of property located at 4421 Union Street,North Richland Hills,TX,billed 50%to property ID 42853565,and 50%to property ID 43224418. [d]Prepaid in full. CITY POINT PUBLIC IMPROVEMENT DISTRICT 28 2025 ANNUAL SERVICE PLAN UPDATE • D225151100 Page 34 of 61 Exhibit A-Ordinance No.3918-Page 30 of 57 EXHIBIT Et.4—DEER S'ERVICE SCHEDULE—1M P ROMEMENT ZONE/41 DOT$ERVICE REQUIREMENTS The felloiving table sets forth the.enticipateddebt service requirements for the Bond : Year Ending (September 1). l'iljnskal Interest Total 2020 - $.99079.65 $99;079.65 2021 $70,000:00 14210626. 212.106:26 2022 .800000 14695.76 218;69326 2025 80;000700 134,79536 214;793.76 2024 850000 130,893.76 215;89326 2025. • 85,00000 126,750:06 211,750,00 2026 95;00.000 12266620 217;606,i26 2027 100,0000 111618,76 217,61836 2028 105000 112,36836 213,368.76 2029 1 I5,006:00 106;856.26 221;856,26 2030. 115;000.200. 10%81836 215,818.76' 2031 125,000.00 94;181,26 219,781.26 2032 130,00060 .87,75002 217,062 2033 1400 060 '80,437,52 220;43732 2634 1504600 66- 72,562.52 222;5624.51 2035 160,000.00 64,125,00 224;12560 456 1703o00.op 55,12.5oo 225,125.00 2037 180,0000 45,562.50 225,502.50 2038: 195000:00 35,437.52 230;417.5.2 • 2039 21000000 24,468,76 234,46836 2046 225.000.06 12 65626 237,656:26 _...... ____ Tot $2.61000.00' $1.9054494:14 S4.520.492.35 CITY POINT PUBLIC IMPROVEMENT DISTRICT 29 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 35 of 61 Exhibit A-Ordinance No.3918-Page 31 of 57 EXHIBIT'B-Z'.-DEBT SER1`l1EES:CHiEDULE-•IM'PROVEMENT'ZoNE BB I City Point-North Richland Hills General Obligation Refunding Bonds,Series 2022 As of 06/22/2022 4,m.„,_..,,,Q',.,,,,,,au,:�s?,,,,...r,,.,,,, .c_s....,.,8.i"r,sv,.+,ra o ,6/ lwbF+:�.rrL.:rYkMri :<v;w,,,,, t,,n,.,,,,n:v_.!vca. ..;r,s„+,.,,,„er,,t., Year Service SepEnding Principal I Debt Interest Total 2022 $ 95,000 $ 296,563 $ 391,563 2023 100,000 292,288 I 392,288 2024 105,000 287,788 1 392,788 2025 110,000 283,063 393,063 2026 110,000 278,113 388,113 2027 115,000 272,750 387,750 2028 125,000 267,144 392,144 2029 125,000 261,050 386,050 2030 130,000 I 254,956 384,956 2031 135,000 248,619 383,619 2032 j 140,000 ' 241,531 381,531 2033 150,000 ! 234,181 384,181 2034 155,000 ' 226,306 • 381,306 2035 165,000 218,169 j 383,169 2036 j 175,000 209,506 384,506 2037 180,000 I 200,319 380,319 2038 190,000 190,869 380,869 2039 i 200,000 180,894 1 380,894 2040 210,000 170,394 380,394 2041 230,000 159,369 ; 389,369 2042 ' 245,000 147,006 ! 392,006 2043 255,000 133,838 1 388,838 2044 270,000 120,131 390,131 2045 285,000 105,619 390,619 2046 ! 300,000 90,300 ' 390,300 2047 315,000 74,175 1 389,175 2048 335,000 ' 57,244 392,244 2049 I 355,000 39,238 j 394,238 2050 375,000 20,156 ; 395,156 Totals 6 $ 5,680,000 ! $ 5,561,575 $ 11,241,575 CITY POINT PUBLIC IMPROVEMENT DISTRICT 30 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 36 of 61 Exhibit A-Ordinance No. 3918-Page 32 of 57 • EXHIBIT C'—.LOT'TYPE CLASSIFICIIATION:MAP' �� ; ;;, / / \ %.1IF-i:: -- tP°a CITY POINT 4 , ei" h\ s ` Inn m:i."7" \ 4. �"" ` - lrjda Jf.•, -. \0 }x'(.-�'. {•� ./�'7a "r`.`� nuns.....�... {y� ,: / . J` .i ue_ i ,' .tip °" ,*''' `',:<,..,ty g11.• f': V \\� NSF %/� �.\ �� `\ • Via^ �'s 6 ;..a ":'y>` :.• iK Jam • aa`w, I 1 . \4',-..."'•.. I I „NAY- / / •;T:' j , i ss. HNC " ,r a y'., ....., ,4' • \ k. 1 tZ,#.1ii-*-F...41 . • : j _ / // 9•t r Mla i `i, ....e. _ ) _ , ,� ^ r4Kw�u.rr • / /,. I I( I • \ A.„,4, vW...AtiRAAGi • INN...,4( ,.:.:::,,,,, A £s .l i'a'T� C - -ti- -- er �s:'. 'GIi w'�ch�ira4v:a"'r%i i vy r i Id I=,..... µ c .• ii}r �_ r X y ^ + uwttrnriey I I s :` g�=. p ; urrg 4t1r •1 :— . � .{n d. .l r s WAIL. a I .a� ,,..CITY POINT PUBLIC IMPROVEMENT DISTRICT 31 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 37 of 61 Exhibit A-Ordinance No.3918 -Page 33 of 57 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 32 2025 ANNUAL SERVICE PLAN UPDATE D225151100 Page 38 of 61 Exhibit A-Ordinance No.3918-Page 34 of 57 CITY POINT PUBLIC IMPROVEMENT DISTRICT—LOT TYPE SEE—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. D225151100 Page 39 of 61 Exhibit A-Ordinance No. 3918-Page 35 of 57 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 SF1 PRINCIPAL ASSESSMENT:S15,821.33 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 ANYTIME.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 ofNorth 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. '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. D225151100 Page 40 of 61 • Exhibit A-Ordinance No.3918-Page 36 of 57 • [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 SELLERj2 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 D225151100 Page 41 of 61 Exhibit A-Ordinance No. 3918-Page 37 of 57 [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 D225151100 Page 42 of 61 Exhibit A-Ordinance No. 3918-Page 38 of 57 [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 D225151100 Page 43 of 61 Exhibit A-Ordinance No.3918-Page 39 of 57 ANNUAL INSTALLMENTS-LOT TYPE SF1 ,Ini:rdvemerit.Zdne,A'-' ;f%Iniprovemennt:Zone,sj Installment Due _ Additional Annual Collection Total Annual 1/31 Principal Interest Principal Interest_____ Interest Costs Installment1al'Ibl 2026 $ 79.84 $ 99.45 $ 292.74 $ 740.14 $ 79.11 $ 153.69 $ 1,444.97 2027 $ 79.84 $ 95.26 $ 306.05 $ 725.86 $ 77.24 $ 150.84 $ 1,435.10 2028 $ 79.84 $ 91.07 $ 332.66 $ 710.95 $ 75.31 $ 153.86 $ 1,443.68 2029 $ 93.14 $ 86.87 $ 332.66 $ 694.73 $ 73.25 $ 156.94 $ 1,437.60 2030 $ 93.14 $ 81.98 $ 345.97 $ 678.51 $ 71.12 $ 160.08 $ 1,430.81 2031 $ 106.45 $ 77.09 $ 359.27 $ 661.64 $ 68.93 $ 163.28 $ 1,436.67 2032 $ 106.45 $ 71.11 $ 372.58 $ 642.78 $ 66.60 $ 16654 $ 1,426.06 2033 $ 106.45 $ 65.12 $ 399.19 $ 623.22 $ 64.20 $ 169.87 $ 1,428.06 2034 $ 119.76 $ 59.13 $ 412.50 $ 602.26 $ 61.68 $ 173.27 $ 1,428.60 2035 $ 133.06 $ 52.39 $ 439.11 $ 580.61 $ 59.01 $ 176.74 $ 1,440.93 2036 $ 133.06 $ 44.91 $ 465.72 $ 557.56 $ 56.15 $ 180.27 $ 1,437.68 2037 $ 146.37 $ 37.42 $ 479.03 $ 533.10 $ 53.16 $ 183.88 $ 1,432.97 2038 $ 159.68 $ 29.19 $ 505.64 $ 507.96 $ 50.03 $ 187.55 $ 1,440.05 2039 $ 172.98 $ 20.21 $ 532.26 $ 481.41 $ 46.71 $ 191.31 $ 1,444.87 2040 $ 186.29 $ 10.48 $ 558.87 $ 453.47 $ 43.18 $ 195.13 $ 1,447.42 2041 $ - $ - $ 612.10 $ 424.13 $ 39.45 $ 170.40 $ 1,246.07 2042 $ - $ - $ 652.01 $ 391.23 $ 36.39 $ 173.81 $ 1,253.44 2043 $ - $ - $ 678.63 $ 356.18 $ 33.13 $ 177.28 $ 1,245.22 2044 $ - $ - $ 718.55 $ 319.70 $ 29.74 $ 180.83 $ 1,248.82 2045 $ - $ - $ 758.47 $ 281.08 $ 26.15 $ 184.45 $ 1,250.14 2046 $ - $ - $ 798.38 $ 240.31 $ 22.35 $ 188.13 $ 1,249.19 2047 $ - $ - $ 838.30 $ 197.40 $ 18.36 $ 191.90 $ 1,245.96 2048 $ - $ - $ 891.53 $ 152.34 $ 14.17 $ 195.73 $ 1,253.78 2049 $ - $ - $ 944.76 $ 104.42 $ 9.71 $ 199.65 $ 1,258.54 2050 $ - $ - $ 997.98 $ 53.64 $ 4.99 $ 203.64 $ 1,260.25 Total $ 1,796.37 $ 921.69 $ 14,024.96 $ 11,714.64 $ 1,180.15 $ 4,429.07 $ 34,066.86 Footnotes: [a]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. [b]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. v Annual Installment Schedule to Notice of Obligation to Pay Improvement District Assessment D225151100 Page 44 of 61 Exhibit A-Ordinance No. 3918 -Page 40 of 57 CITY POINT.PUBLIC:IMPROVEMENT'DI•STRI:CT'—LOT'TYPESF2;—BUYER;DISCLOS'UR] 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. D225151100 Page 45 of 61 Exhibit A-Ordinance No.3918-Page 41 of 57 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:S16,639.67 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 maybe 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. D225151100 Page 46 of 61 Exhibit A-Ordinance No. 3918-Page 42 of 57 • [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 D225151100 Page 47 of 61 Exhibit A-Ordinance No.3918-Page 43 of 57 [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 J 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 D225151100 Page 48 of 61 Exhibit A-Ordinance No. 3918-Page 44 of 57 [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 D225151100 Page 49 of 61 Exhibit A-Ordinance No. 3918 -Page 45 of 57 ANNUAL INSTALLMENTS-LOT TYPE SF2 .c-timp[ovement`Zone Q'•, -:la,•rove nent,Zone;BZ;" • Installment Additional Annual Collection Total Annual Due 1 31 Princi al . Interest Princi al Interest Interest. Costs Installmen[tat•Ibl 2026 $ 83.97 $ 104.59 $ 307.88 $ 778.42 $ 83.20 $ 161.64 $ 1,519.70 2027 $ 83.97 $ 100.18 $ 321.88 $ 763.41 $ 81.24 $ 158.65 $ 1,509.32 2028 $ 83.97 $ 95.78 $ 349.87 $ 747.72 $ 79.21 $ 161.82 $ 1,518.36 2029 $ 97.96 $ 91.37 $ 349.87 $ 730.66 $ 77.04 $ 165.05 $ 1,511.95 2030 $ 97.96 $ 86.22 $ 363.86 $ 713.61 $ 74.80 $ 168.36 $ 1,504.81 2031 $ 111.96 $ 81.08 $ 377.86 $ 695.87 $ 72.49 $ 171.72 $ 1,510.98 2032 $ 111.96 $ 74.78 $ 391.85 $ 676.03 $ 70.04 $ 175.16 $ 1,499.82 2033 $ 111.96 $ 68.49 $ 419.84 $ 655.46 $ 67.52 $ 178.66 $ 1,501.93 2034 $ 125.95 $ 62.19 $ 433.84 $ 633.42 $ 64.87 $ 182.23 $ 1,502.49 2035 $ 139.95 $ 55.10 $ 461.82 $ 610.64 $ 62.07 $ 185.88 $ 1,515.46 2036 $ 139.95 $ 47.23 $ 489.81 $ 586.39 $ 59.06 $ 189.60 $ 1,512.04 2037 $ 153.94 $ 39.36 $ 503.81 $ 560.68 $ 55.91 $ 193.39 $ 1,507.09 2038 $ 167.94 $ 30.70 $ 531.80 $ 534.23 $ 52.62 $ 197.26 $ 1,514.54 2039 $ 181.93 $ 21.25 $ 559.79 $ 506.31 $ 49.12 $ 201.20 $ 1,519.60 2040 $ 195.93 $ 11.02 $ 587.78 $ 476.92 $ 45.41 $ 205.22 $ 1,522.28 2041 $ - $ - $ 643.76 $ 446.06 $ 41.49 $ 179.21 $ 1,310.52 2042 $ - $ - $ 685.74 $ 411.46 $ 38.28 $ 182.80 $ 1,318.27 2043 $ - $ - $ 713.73 $ 374.60 $ 34.85 $ 186.45 $ 1,309.63 2044 $ - $ - $ 755.71 $ 336.24 $ 31.28 $ 190.18 $ 1,313.41 2045 $ - $ - $ 797.70 $ 295.62 $ 27.50 $ 193.99 $ 1,314.80 2046 $ - $ - $ 839.68 $ 252.74 $ 23.51 $ 197.86 $ 1,313.80 2047 $ - $ - $ 881.66 $ 207.61 $ 19.31 $ 201.82 $ 1,310.41 2048 $ - $ - $ 937.64 $ 160.22 $ 14.90 $ 205.86 $ 1,318.63 2049 $ - $ - $ 993.62 $ 109.82 $ 10.22 $ 209.98 $ 1,323.64 2050 $ - $ - $ 1,049.60 $ 56.42 $ 5.25 $ 214.18 $ 1,325.44 Total $ 1,889.28 $ 969.36 $14,750.39 $ 12,320.56 $ 1,241.19 $ 4,658.16 $ 35,828.94 Footnotes: [a]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. [b]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 D225151100 Page 50 of 61 Exhibit A-Ordinance No. 3918-Page 46 of 57 CITY POINT PUBLIC.IMPROVEMENT DISTRICT LOT'TYPE:SFa—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. D225151100 Page 51 of 61 Exhibit A-Ordinance No. 3918-Page 47 of 57 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 SF3 PRINCIPAL ASSESSMENT:$17,730.80 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. i.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. D225151100 Page 52 of 61 Exhibit A-Ordinance No.3918-Page 48 of 57 [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]Z • 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 D225151100 Page 53 of 61 exhibit A-Ordinance No.3918-Page 49 of 57 [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 D225151100 Page 54 of 61 Exhibit A-Ordinance No.3918-Page 50 of 57 [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 D225151100 Page 55 of 61 Exhibit A-Ordinance No.3918-Page 51 of 57 ANNUAL INSTALLMENTS-LOT TYPE SF3 -,lin_provement=Zone•A.., • Ii ikroveinent:Zone'B::m' Installment Additional Annual Collection Total Annual Due 1/31 Principal Interest Principal Interest Interest Costs Installmentl'1•lbl 2026 $ 89.47 $ 111.45 $ 328.07 $ 829.46 $ 88.65 $ 172.24 $ 1,619.36 2027 $ 89.47 $ 106.75 $ 342.98 $ 813.47 $ 86.57 $ 169.05 $ 1,608.30 2028 $ 89.47 $ 102.06 $ 372.81 $ 796.75 $ 84.40 $ 172.43 $ 1,617.92 2029 $ 104.39 $ 97.36 $ 372.81 $ 778.57 $ 82.09 $ 175.88 $ 1,611.10 2030 $ 104.39 $ 91.88 $ 387.72 $ 760.40 $ 79.71 $ 179.40 $ 1,603.49 2031 $ 119.30 $ 86.40 $ 402.63 $ 741.50 $ 77.25 $ 182.98 $ 1,610.06 2032 $ 119.30 $ 79.69 $ 417.55 $ 720.36 $ 74.64 $ 186.64 $ 1,598.17 2033 $ 119.30 $ 72.98 $ 447.37 $ 698.44 $ 71.95 $ 190.38 $ 1,600.41 2034 $ 134.21 $ 66.27 $ 462.28 $ 674.95 $ 69.12 $ 194.18 $ 1,601.02 2035 $ 149.12 $ 58.72 $ 492.11 $ 650.68 $ 66.14 $ 198.07 $ 1,614.83 2036 $ 149.12 $ 50.33 $ 521.93 $ 624.85 $ 62.93 $ 202.03 $ 1,611.19 2037 $ 164.04 $ 41.94 $ 536.85 $ 597.45 $ 59.57 $ 206.07 $ 1,605.91 2038 $ 178.95 $ 32.71 $ 566.67 $ 569.26 $ 56.07 $ 210.19 $ 1,613.85 2039 $. 193.86 $ 22.65 $ 596.49 $ 539.51 $ 52.34 $ 214.39 $ 1,619.25 2040 $ 208.77 $ 11.74 $ 626.32 $ 508.19 $ 48.39 $ 218.68 $ 1,622.10 2041 $ - $ - $ 685.97 $ 475.31 $ 44.22 $ 190.96 $ 1,396.46 2042 $ - $ - $ 730.71 $ 438.44 $ 40.79 $ 194.78 $ 1,404.72 2043 $ - $ - $ 760.53 $ 399.17 $ 37.13 $ 198.68 $ 1,395.51 2044 $ - $ - $ 805.27 $ 358.29 $ 33.33 $ 202.65 $ 1,399.54 2045 $ - $ - $ 850.00 $ 315.01 $ 29.30 $ 206.71 $ 1,401.02 2046 $ - $ - $ 894.74 $ 269.32 $ 25.05 $ 210.84 $ 1,399.95 2047 $ - $ - $ 939.48 $ 221.22 $ 20.58 $ 215.06 $ 1,396.34 2048 $ - $ - $ 999.13 $ 170.73 $ 15.88 $ 219.36 $ 1,405.10 2049 $ - $ - $ 1,058.78 $ 117.02 $ 10.89 $ 223.74 $ 1,410.43 2050 $ - $ - $ 1,118.43 $ 60.12 $ 5.59 $ 228.22 $ 1,412.35 Total $ 2,013.17 $ 1,032.92 $15,717.63 $ 13,128.47 $ 1,322.58 $ 4,963.61 $ 38,178.38 Footnotes: ja]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. [b]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 D225151100 Page 56 of 61 Exhibit A-Ordinance No.3918-Page 52 of 57 CITY POINT PUBLIC IMPROVEMENT DISTRICT--LOT TYPE COMMERCIAL.PERACRE 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. D225151100 Page 57 of 61 Exhibit A-Ordinance No. 3918-Page 53 of 57 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 COMMERCIAL PER ACRE PRINCIPAL ASSESSMENT:$348,881.99 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,maybe 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. D225151100 Page 58 of 61 Exhibit A-Ordinance No. 3918-Page 54 of 57 [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]Z • a To be included in copy of the notice required by Section 5.0.14,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 D225151100 Page 59 of 61 Exhibit A-Ordinance No. 3918-Page 55 of 57 [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 D225151100 Page 60 of 61 Exhibit A-Ordinance No.3918-Page 56 of 57 [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 D225151100 Page 61 of 61 Exhibit A-Ordinance No.3918-Page 57 of 57 ANNUAL INSTALLMENTS—LOT TYPE COMMERCIAL PER ACRE Installment Additional Annual Collection Total Annual Due 1/31 Principal Interest Interest Costs lnstallmentlal'(bl 2026 $ 14,725.54 $ 19,310.28 $ 1,744.41 $ 3,605.14 $ 39,385.37. 2027 $ 15,858.27 $ 18,537.19 $ 1,670.78 $ 4,214.91 $ 40,281.15 2028 $ 16,991.01 $ 17,704.63 $ 1,591.49 $ 4,299.21 $ 40,586.33 2029 $ 18,123.74 $ 16,812.60 $ 1,506.54 $ 4,385.19 $ 40,828.07 2030 $ 18,123.74 $ 15,861.10 $ 1,415.92 $ 4,472.90 $ 39,873.66 2031 $ 19,256.47 $ 14,909.61 $ 1,325.30 $ 4,562.35 $ 40,053.73 2032 $ 20,389.21 $ 13,826.43 $ 1,229.02 $ 4,653.60 $ 40,098.26 • 2033 $ 22,654.67 $ 12,679.54 $ 1,127.07 $ 4,746.67 $ 41,207.96 2034 $ 23,787.41 $ 11,405.22 $ 1,013.80 $ 4,841.61 $ 41,048.03 2035 $ .24,920.14 $ 10,067.17 $ 894.86 $ 4,938.44 $ 40,820.61 2036 $ 27,185.61 $ 8,665.41 $ 770.26 •$ 5,037.21 $ 41,658.49 2037 $ 28,318.34 $ 7,136.22 $ 634.33 $ 5,137.95 $ 41,226.85 2038 $ 30,583.81 $ 5,543.32 $ 492.74 $ 5,240.71 $ 41,860.58 2039 $ 32,849.28 $ 3,822.98 $ 339.82 $ 5,345.52 $ 42,357.60 2040 $ 35,114.75 $ 1,975.21 $ 175.57 $ 5,452.43 $ 42,717.96 Total $ 348,881.99 $ 178,256.90 $ 15,931.90 $ 70,933.84 $ 614,004.64 • Footnotes: [a]The total Annual Installment does not reflect the TIRZ No.3 Annual Credit Amount. [b] 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. 3918 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 the 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 2025 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 the 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. Ordinance No.3918 Page 1 of 4 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. 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 2025 Annual Service Plan Update, to be recorded in the real property records of Tarrant County, Texas, on or before August 18, 2025. 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 11th day of August 2025. CITY OF NORTH RICHLAND HILLS ®®®®%1b0C �Lq/�j°®®® k McCarty, Mayor 1' ATTEST: UxJjkL&fr / ra Alicia Richardson o ° h fir. City Secretary/Chief Ggeiban0 Enicer Ordinance No.3918 Page 2 of 4 APPROVED AS TO FORM AND LEGALITY: Bradley . An erle, City Attorney AP AS TO CONTENT: Craig uls , Director of Economic Development Ordinance No. 3918 Page 3 of 4 Exhibit A Annual Service Plan Update [Remainder of page left intentionally blank.] Ordinance No.3918 Page 4 of 4 Exhibit A - Ordinance No. 3918 - Page 1 of 57 • �aTM° ;.` AJ A•b"wm P,tts F$ 4 .n d" 444, CITY POINT :oww� PUBLIC IMPROVEMENT DISTRICT 2025 ANNUAL SERVICE PLAN UPDATE AUGUST 11, 2025 M�"PY �unw" 9..sue ■ Exhibit A -Ordinance No. 3918 -Page 2 of 57 INTRODUCTION Capitalized terms used in this 2024 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 Improvement Zone A Assessment Roll and Improvement Zone B Assessment Roll, respectively. On June 22, 2020, the City Council approved the 2020 Annual Service Plan Update by adopting Resolution No. 2020-026, which updated the Assessment Rolls 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 Rolls 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 Rolls for 2022. On August 14, 2023,the City Council approved the 2023 Annual Service Plan Update by adopting Ordinance No. 3803, which updated the Assessment Rolls for 2023. On August 12, 2024,the City Council approved the 2024 Annual Service Plan Update by adopting Ordinance No. 3860, which updated the Assessment Rolls for 2024. 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 2025. The City Council also adopted an Improvement Zone A Assessment Roll and an Improvement Zone B Assessment Roll, identifying the Assessments on each Lot within the Improvement Zone CITY POINT PUBLIC IMPROVEMENT DISTRICT 1 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 -Page 3 of 57 A and Improvement Zone B, respectively, based on the method of assessment identified in the 2019 SAP.This 2025 Annual Service Plan Update also updates the Assessment Rolls for 2025. CITY POINT PUBLIC IMPROVEMENT DISTRICT 2 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 4 of 57 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 159 residential lots, 1 commercial lot, 1 multi-family lot 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 159 residential lots, 1 multi-family lot, 1 commercial lot, 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 of the Single-Family Tracts. LOT AND HOME SALES UPDATE Per the Quarterly Report for Improvement Zone A dated March 31, 2025, the lot ownership composition is provided below: Single Family Tracts • Developer Owned: • o Lot Type SF1: 0 Lots o Lot Type SF2: 0 Lots o Lot Type SF3: 0 Lots • Homebuilder Owned: o Lot Type SF1: 89 Lots o Lot Type SF2: 27 Lots o Lot Type SF3: 2 Lots • End-User Owned: o Lot Type SF1: 109 Lots o Lot Type SF2: 93 Lots o Lot Type SF3: 44 Lots CITY POINT PUBLIC IMPROVEMENT DISTRICT 3 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 5 of 57 Multifamily Tracts Per the Quarterly Report for Improvement Zone B dated March 31, 2025, the lot ownership composition is provided below: • Homebuilder Owned: o Lot Type MF: 352 multifamily Lots Commercial Tracts Per the Quarterly Report for Improvement Zone A dated March 31, 2025, the lot ownership composition is provided below: • Developer Owned: o Lot Type Commercial Tract CO-2: 1.3971 Acres o Lot Type Commercial Tract CO-3: 1.3215 Acres o Lot Type Commercial Tract CO-1: 2.0615 Acres 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 Net of the bond payment due September 1, the Improvement Zone A has an outstanding Assessment is$2,215,000.00. Improvement Zone B Net of the bond payment due September 1, the Improvement Zone B has an outstanding Assessment of$5,270,000.00. CITY POINT PUBLIC IMPROVEMENT DISTRICT 4 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 6 of 57 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: Maximum Annual _ _ Lot Type_ TIRZ No.3 Credits 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. Application of qualifying property tax exemptions may decrease or eliminate the amount of the TIRZ No. 3 Annual Credit Amount on a parcel-by-parcel basis. The resulting TIRZ No. 3 Annual Credit Amount by Parcel is included in the Improvement Area#1 Assessment Roll attached hereto as Exhibit A-1. 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 1/31/2026 Improvement Zone A ■ Principal and Interest — The total principal and interest required for the Annual Installment is $217,606.26. ■ 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$39,080.92. CITY POINT PUBLIC IMPROVEMENT DISTRICT 5 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 -Page 7 of 57 ■ Additional Interest—The total Additional Interest Reserve Requirement,as defined in the Indenture for the Improvement Zone A Bonds, is equal to $121,825.00, 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$11,075.00. • 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$22,888.51, as shown below. Annual Collection Costs Breakdown Improvement Zone A P3Works Administration $ 14,587.47 City Auditor 748.70 Filing Fees 299.48 County Collection 299.48 PID Trustee Fees 4,500.00 Dissemination Agent 3,500.00 P3Works Dev/Issuer CDA Review 2,300.00 Collection Cost Maintenance Balance 5,000.00 Less CCMB Credit from Prior Years (9,846.62) Arbitrage Calculation 1,500.00 Total Administrative Costs $ 22,888.51 improvementisiillenA;".„;,. . Due January 31,2026 Principal $ 95,000.00 Interest 122,606.26 TIRZ No. 3 Annual Credit Amount (39,080.92) Additional Interest 11,075.00 Annual Collection Costs 22,888.51 Total Annual Installment $ 212,488.85 See the Limited Offering Memorandum for the pay period. See Exhibit B-1 for the debt service schedule for the Improvement Zone A Bonds as shown in the Limited Offering Memorandum. Improvement Zone B • Principal and Interest — The total principal and interest required for the Annual Installment is $388,112.50. CITY POINT PUBLIC IMPROVEMENT DISTRICT 6 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 8 of 57 ■ Additional Interest—The total Additional Interest Reserve Requirement,as defined in the Indenture for the Improvement Zone B Bonds, is equal to $289,850.00, 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$26,350.00. ■ 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$50,776.86, as shown below. Annual Collection Costs Breakdown Improvement Zone B P3Works Administration $ 34,121.98 City Auditor 1,751.30 Filing Fees 700.52 County Collection 700.52 PID Trustee Fees 4,500.00 Dissemination Agent 3,500.00 P3Works Dev/Issuer CDA Review 2,300.00 Collection Cost Maintenance Balance 5,000.00 Less CCMB Credit from Prior Years (3,297.46) Arbitrage Calculation 1,500.00 Total Administrative Costs $ 50,776.86 ". Improvement Zonei3 ," ®�w °°" ' Due January 31,2026 Principal $ 110,000.00 Interest 278,112.50 Additional Interest 26,350.00 Annual Collection Costs 50,776.86 Total Annual Installment $ 465,239.36 See the Limited Offering Memorandum for the pay period. See Exhibit B-2 for the debt service schedule for the Improvement Zone B Bonds as provided by Hilltop Securities following the March 1, 2022 redemption of the Zone B Bonds. PREPAYMENT OF ASSESSMENTS IN:.FULL Improvement Zone A No full prepayments have occurred within Improvement Zone A. CITY POINT PUBLIC IMPROVEMENT DISTRICT 7 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 9 of 57 Improvement Zone B The following is a list of all Parcels that made a prepayment in full in Improvement Zone B: Zone B ae rY �* M � � �„Recorded Lien' Propert °ID . .o Lot Type, Prepayment D tee,x?°Release�Numt er" 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 See extraordinary optional redemptions below: • Per notice posted January 28, 2022,$3,150,000.00 was redeemed in the March 1, 2022, extraordinary optional redemption. See https://emma.msrb.org/IssueView/Details/ER396025 for more information. CITY POINT PUBLIC IMPROVEMENT DISTRICT 8 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 10 of 57 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 Zone A rArmua41nstaliment"Due„ , t% ': � ,, b • 1131&/2026, 431%2027, 1P/t31,2028 µ 1131j2Q29"i Principal $ 95,000.00 $100,000.00 $ 105,000.00 $ 115,000.00 $ 115,000.00 Interest 122,606.26 117,618.76 112,368.76 106,856.26 100,818.76 TIRZ No.3 Annual Credit Amounti'l (39,080.92) - - - - (1) $178,525.34 $217,618.76 $217,368.76 $221,856.26 $215,818.76 Additional Interest (2) $ 11,075.00 $ 10,600.00 $ 10,100.00 $ 9,575.00 $ 9,000.00 Annual Collection Costs (3) $ 22,888.51 $ 26,759.83 $ 27,295.03 $ 27,840.93 $ 28,397.75 Total Annual Installment Due (4)=(1)+(2)+(3) $212,488.85 $254,978.59 $254,763.79 $259,272.19 $253,216.51 Footnotes: [a]The TIRZ No.3 Revenue generated by each Lot shall be applied to the principal and interest portion of the Annual Installment,up to the Maximum TIRZ No.3 Annual Credit Amount.The TIRZ No.3 Annual Credit Amount shall be updated each year in the Annual Service Plan Update as TIRZ No.3 Revenue is generated. Improvement Zone B Annual lnstallment,Due r " `° ° „ ! aa;"1/31/,2026,,,M9/g31¢/2Q27 ,, /2O2$,^ 11f 351,20 9" 1" /2030° Principal $ 110,000.00 $ 115,000.00 $ 125,000.00 $ 125,000.00 $ 130,000.00 Interest 278,112.50 272,750.00 267,143.76 261,050.00 254,956.26 (1) $388,112.50 $387,750.00 $392,143.76 $386,050.00 $384,956.26 Additional Interest (2) $ 26,350.00 $ 25,800.00 $ 25,225.00 $ 24,600.00 $ 23,975.00 Annual Collection Costs (3) $ 50,776.86 $ 48,525.81 $ 49,496.32 $ 50,486.25 $ 51,495.97 Total Annual Installment Due (4)=(1)+(2)+(3) $465,239.36 $462,075.81 $466,865.08 $461,136.25 $460,427.23 CITY POINT PUBLIC IMPROVEMENT DISTRICT 9 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 11 of 57 ASSESSMENT ROLL The list of current Parcels within the District, the corresponding total Assessments, and current Annual Installment are shown on the Assessment Rolls 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 2025 Annual Installments which will be delinquent if not paid by January 31, 2026. The list of Parcels shown on the Assessment Rolls is subject to change based on the final certified rolls provided by the County prior to billing. CITY POINT PUBLIC IMPROVEMENT DISTRICT 10 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 12 of 57 EXHIBIT A-1- IMPROVEMENT ZONE A ASSESSMENT ROLL ' �, vr7'fib,, , 4 ,, a-q"rlm.rovementZone.Ara w n,%• .M u ., . . Outstanding Annual Insta�llment before, ' g.Annual Installment,Due ParcelIDIbI Lot Type Notes Assessment '' T R Cred�tL v* t ITIRZ'Gredit,x .° 1/31/2026 6904297 Non-Benefited $ - $ - $ - $ - 42850027 Non-Benefited $ - $ - $ - $ - 42850035 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850043 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850051 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850060 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850078 Lot Type SF3 $ 2,013.17 $ 231.79 $ (135.21) $ 96.58 42850086 Lot Type SF3 $ 2,013.17 $ 231.79 $ (142.63) $ 89.16 42850094 Lot Type SF3 $ 2,013.17 $ 231.79 $ (157.51) $ 74.28 42850108 Lot Type SF3 $ 2,013.17 $ 231.79 $ (171.78) $ 60.01 42850116 Lot Type SF3 $ 2,013.17 $ 231.79 $ (204.92) $ 26.87 42850124 Lot Type SF3 $ 2,013.17 $ 231.79 $ (155.28) $ 76.51 42850132 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850141 Lot Type SF3 $ 2,013.17 $ 231.79 $ (143.31) $ 88.48 42850159 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850167 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850175 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850183 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850191 Lot Type SF3 $ 2,013.17 $ 231.79 $ (219.03) $ 12.76 42850213 Non-Benefited $ - $ - $ - $ - 42850221 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850230 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850248 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850256 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850264 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850272 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850281 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850299 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850302 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850311 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850329 Non-Benefited $ - $ - $ - $ - 42850337 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850345 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850353 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850361 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850370 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850388 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850396 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850400 Lot Type 563 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850418 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850426 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850434 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850442 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850451 Non-Benefited $ - $ - $ - $ - 42850469 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850477 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850485 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850493 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19).$ 174.60 42850507 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 42850515 Lot Type SF3 $ 2,013.17 $ 231.79 $ (57.19) $ 174.60 CITY POINT PUBLIC IMPROVEMENT DISTRICT 11 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A - Ordinance No. 3918 - Page 13 of 57 irki.. r ,tu .„1 m w anti. a,Iriiprovement Zoneal7 : "et°- a^.1,°:',. '2 ' 7 w 4 Outstanding +Annuainstallrn nt befog rA Q`Annual Installment Due r Parcel ID[el p Lot Type Notes Assessment tTIR2 Cre.,dtt „,,, .,yy,4„ �TIRZ,Credtt„ m,. 1/31/2026 42850591 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850604 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850612 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850621 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850639 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850647 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850655 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850663 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850671 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850680 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850698 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850701 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850710 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850728 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850736 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850744 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850752 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850761 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850779 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850787 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850795 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850809 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850817 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850825 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850833 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850841 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850850 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850868 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850876 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850884 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850892 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850906 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850914 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850922 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850931 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850949 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850957 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850965 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850973 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42850981 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42850990 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851007 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851015 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851023 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851031 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851040 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851058 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851066 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851074 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851082 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 CITY POINT PUBLIC IMPROVEMENT DISTRICT 12 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 14 of 57 : � . M lr .a, � . »�,.° '�.°�ImprovementTZonerA.,° ».w, ,,.�, w u 4 ,,;' a .". c" .w ,I Outstanding ",� Outstanding Ana Installment before.: . '"„I Annual Installment Due Parcel le/ Lot Type Notes Assessment / ,TIRZCredit 4s „,0n TIRZ-Credtt 1/31/2026 42851091 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851104 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851112 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.26) $ 160.27 42851121 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851139 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851147 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851155 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851163 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851171 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851180 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851198 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851201 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851210 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851228 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851236 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851244 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851252 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851261 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851279 Lot Type SFi $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851287 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851295 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851309 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851317 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851325 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851333 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851341 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851350 Lot Type SFl $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851368 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851376 Non-Benefited $ - $ - $ - 42851384 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851392 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851406 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851414 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851422 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42851431 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851449 Lot Type SF1 $ 1,796.37 $ 206.83 $ (51.68) $ 155.15 42851457 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851465 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851473 Lot Type SFl $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851481 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851490 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851503 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.22) $ 149.61 42851511 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851520 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851538 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851546 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851554 Lot Type SFl $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851562 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851571 Lot Type SFl $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851589 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 CITY POINT PUBLIC IMPROVEMENT DISTRICT 2025 ANNUAL SERVICE PLAN UPDATE 13 Exhibit A -Ordinance No. 3918 - Page 15 of 57 474" ` t a• :,„ .,>+ . 'M Iiprvvemeni'Zone'ellr ..„. „ '' Outstanding Annual Installment before° , Annual Installment Due V Parcel ID[e1 Lot Type Notes _Assessment `�«„a'�TIRZ,Credity „,,a,..;w ,,TIIVCredit. 'a 1/31/2026 42851597 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851601 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851619 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851627 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851635 Lot Type SF1 $ 1,796.37 $ 206.83 $ (45.61) $ 161.22 42851643 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851651 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851660 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851678 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851686 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851694 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851708 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851716 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851724 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851732 Lot Type SFi $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851741 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851759 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851767 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851775 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851783 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851791 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851805 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851813 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851821 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851830 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851848 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851856 Non-Benefited $ - $ - $ - 42851864 Non-Benefited $ - $ - $ - 42851872 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851881 Lot Type SFl $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851899 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851902 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851911 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851929 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851937 Lot Type SFi $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851945 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851953 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851961 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851970 Non-Benefited $ - $ - $ - 42851988 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42851996 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852003 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852011 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852020 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852038 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852046 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852054 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852062 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852071 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852089 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 CITY POINT PUBLIC IMPROVEMENT DISTRICT 14 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 16 of 57 ' 4,,,' .4 ,. „. ,," Improvemene one,AM 7y,, ' .4 "° _ a..,!,% Outstanding w,Annua Mlnstallment before. x s „ Annual Installment Due Parcel ID Lot Type Notes Assessment �i TIR Creltt ,,,m:42 T,„ „TIR2xCredit�- 1/31/2026 42852097 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852101 Lot Type SF1 $ 1,796.37 $ 206.83 $ (57.19) $ 149.64 42852119 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852127 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852135 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852143 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852151 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852160 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852178 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852186 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852194 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852208 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852216 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852224 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852232 Non-Benefited $ - $ - $ - $ - 42852241 Lot Type Commercial $ 422,461.20 $ 47,691.74 $ (87.03) $ 47,604.71 42852259 Non-Benefited $ - $ - $ - $ - 42852267 Non-Benefited $ - $ - $ - $ - 42852453 Lot Type Commercial $ 695,705.58 $ 78,538.36 $ (126.05) $ 78,412.31 42852461 Non-Benefited $ - $ - $ - $ - 42852470 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852488 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852496 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852500 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852518 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852526 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852534 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852542 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852551 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852569 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852577 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852585 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852593 Lot Type SF1 $ 1,796.37 $ 206.83 $ - $ 206.83 42852607 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852615 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852623 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852631 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852640 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852658 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42852666 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852674 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852682 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852691 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852704 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852712 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852721 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852739 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852747 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852755 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852763 Lot Type SF2 $ 1,889.28 $ 217.53 $ - $ 217.53 0 CITY POINT PUBLIC IMPROVEMENT DISTRICT 15 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 17 of 57 Improvement Zone AI'I Outstanding 'Annual Installment before , Annual installment Due ParcelIDibl Lot Type Notes Assessment " , TIRZ Credit ,,- TIRZCredit..• 1/31/2026 42852771 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852780 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852798 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852801 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852810 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852828 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852836 Non-Benefited $ - $ - $ - $ - 42852844 Non-Benefited $ - $ - $ - $ - 42852852 Non-Benefited $ - $ - $ - $ - 42852861 Non-Benefited $ - $ - $ - $ - 42852879 Non-Benefited $ - $ - $ - $ - 42852887 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42852895 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ ' 160.34 42852909 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852917 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852925 Lot Type SF2 $ 1,889.28 $ 217.53 $ (204.75) $ 12.78 42852933 Lot Type SF2 $ 1,889.28 $ 217.53 $ (197.29) $ 20.24 42852941 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852950 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.35) $ 12.18 42852968 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852976 Lot Type SF2 $ 1,889.28 $ 217.53 $ (204.20) $ 13.33 42852984 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42852992 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853000 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853018 Lot Type SF2 $ 1,889.28 $ 217.53 $ (183.67) $ 33.86 42853026 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853034 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853042 Lot Type SF2 $ 1,889.28 $ • 217.53 $ (205.55) $ 11.98 42853051 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853069 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853077 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853085 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853093 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853107 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853115 Lot Type SF2 $ 1,889.28 $ 217.53 $ (195.62) $ 21.91 42853123 Lot Type SF2 . $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853131 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853140 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853158 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853174 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853182 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853191 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853204 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853212 Lot Type SF2 $ 1,889.28 $ 217.53 $ (164.91) $ 52.62 42853221 Lot Type SF2 $ 1,889.28 $ 217.53 $ (169.24) $ 48.29 42853239 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853247 Lot Type SF2 $ 1,889.28 $ 217.53 $ (153.47) $ 64.06 42853255 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853263 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853271 Lot Type SF2 $ 1,889.28 $ 217.53 $ (147.99) $ 69.54 CITY POINT PUBLIC IMPROVEMENT DISTRICT 16 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A - Ordinance No. 3918 - Page 18 of 57 Improvement Zone At'/ 1 Outstanding I Annual Installment before Annual Installment Due Parcel IDIbi Lot Type Notes Assessment " " . "TIRZ,Credit ,° ".' .TIRZ,Credit_•. 1/31/2026 42853301 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853310 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853328 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853336 Lot Type SF1 $ 1,796.37 $ 206.83 $ (177.82) $ 29.01 42853344 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853352 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853361 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853379 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853387 Lot Type SF1 $ 1,796.37 $ 206.83 $ (174.25) $ 32.58 42853395 Lot Type SF1 $ 1,796.37 $ 206.83 $ (174.16) $ 32.67 42853409 Lot Type SF1 $ 1,796.37 $ 206.83 $ (167.08) $ 39.75 42853417 Lot Type SF1 $ 1,796.37 $ 206.83 $ (174.55) $ 32.28 42853425 Lot Type SF1 $ 1,796.37 $ 206.83 $ (184.93) $ 21.90 42853433 Non-Benefited $ - $ - $ - $ - 42853441 Non-Benefited $ - $ - $ - $ - 42853450 Non-Benefited $ - $ - $ - $ - 42853468 Non-Benefited $ - $ - $ - $ - 42853476 Non-Benefited $ - $ - $ - $ - 42853484 Non-Benefited $ - $ - $ - $ - 42853492 Lot Type Commercial $ 421,833.22 $ 47,620.85 $ (86.93) $ 47,533.92 42853506 Non-Benefited $ - $ - $ - $ - 42853514 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853522 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853531 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853549 Lot Type SF1 $ 1,796.37 $ 206.83 $ - $ 206.83 42853557 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853565 Lot Type SF1 [c] $ 1,796.37 $ 103.42 $ (195.44) $ (92.02) 42853573 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853581 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853590 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853603 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853611 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853620 Lot Type SF1 $ 1,796.37 $ 206.83 $ - $ 206.83 42853638 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853646 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853654 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853662 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853671 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853689 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853697 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853701 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853719 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853727 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853735 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853743 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853751 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853760 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853778 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853786 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853794 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 CITY POINT PUBLIC IMPROVEMENT DISTRICT 17 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 19 of 57 1p1Rr„pvem_ejatt2AnerA °4i ti, bn .a:.u., tei Outstanding An,�nuel2nstallnent before ��i g,, r �� -:Annual Installment Due Parcel lD Lot Type Notes Assessment � IR ,Ceedit',e , TIRZLredit 1/31/2026 42853808 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853816 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853824 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853832 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42853841 Lot Type SF1 $ 1,796.37 $ 206.83 $ (47.49) $ 159.34 42853859 Lot Type SF1 $ 1,796.37 $ 206.83 $ (135.30) $ 71.53 42853867 Lot Type SF1 $ 1,796.37 $ 206.83 $ (140.11) $ 66.72 42853875 Lot Type SF1 $ 1,796.37 $ 206.83 $ (135.20) $ 71.63 42853883 Lot Type SF1 $ 1,796.37 $ 206.83 $ (121.68) $ 85.15 42853891 Lot Type SF1 $ 1,796.37 $ 206.83 $ (116.97) $ 89.86 42853905 Lot Type SF1 $ 1,796.37 $ 206.83 $ (122.99) $ 83.84 42853913 Lot Type SF1 $ 1,796.37 $ 206.83 $ (147.37) $ 59.46 42853921 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853930 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853948 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853956 Lot Type SF2 $ 1,889.28 $ 217.53 $ (205.55) $ 11.98 42853964 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853972 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853981 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42853999 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854006 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854014 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854022 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854031 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854049 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854057 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854065 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854073 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854081 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854090 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854103 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854111 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854120 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854138 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854146 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854154 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854162 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854171 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42854189 Non-Benefited $ - $ - $ - $ - 42854197 Non-Benefited $ - $ - $ - $ - 42854201 Non-Benefited $ - $ - $ - $ - 42996773 Lot Type SF1 $ 1,796.37 $ 206.83 $ (195.44) $ 11.39 42996803 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 42996811 Lot Type SF2 $ 1,889.28 $ 217.53 $ (57.19) $ 160.34 43122283 Lot Type SF3 $ 2,013.17 $ 231.79 $ - $ 231.79 43224418 Lot Type SF1 [c] $ 1,796.37 $ 103.42 $ - $ 103.42 Total $ 2,215,000.00 $ 251,569.24 $ (39,080.92) $ 212,488.32 Footnotes: [a]Totals may not match the total Outstanding Assessment or Annual Installment due to rounding. [b]Property IDs per Tarrant County Central Appraisal District.Preliminary and subject to change. [c]Undivided interest of property located at 4421 Union Street,North Richland Hills,TX,billed 50%to property ID 42853565,and 50%to property ID 43224418. CITY POINT PUBLIC IMPROVEMENT DISTRICT 18 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 20 of 57 EXHIBIT A-2— IMPROVEMENT ZONE B ASSESSMENT ROLL Im•rovement Zone B, Annual Outstanding Installment Due Parcel lDlbl Lot Type Notes Assessment 1/31/2026 4236599 Non-Benefited $ - $ - 41343212 Non-Benefited $ - $ - 42850027 Non-Benefited $ - $ - 42850035 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850043 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850051 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850060 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850078 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850086 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850094 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850108 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850116 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850124 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850132 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850141 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850159 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850167 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850175 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850183 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850191 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850213 Non-Benefited $ - $ - 42850221 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850230 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850248 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850256 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850264 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850272 Lot Type SF3 $ 15,717.63 5 1,387.56 42850281 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850299 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850302 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850311 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850329 Non-Benefited $ - $ - 42850337 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850345 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850353 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850361 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850370 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850388 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850396 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850400 Lot Type SF3 $ 15,717.63 $ 1,387.56 CITY POINT PUBLIC IMPROVEMENT DISTRICT 19 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 21 of 57 Improvement Zone Biai Annual Outstanding Installment Due Parcel IDibi Lot Type Notes Assessment 1/31/2026 42850418 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850426 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850434 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850442 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850451 Non-benefited $ - $ - 42850469 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850477 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850485 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850493 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850507 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850515 Lot Type SF3 $ 15,717.63 $ 1,387.56 42850591 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850604 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850612 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850621 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850639 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850647 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850655 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850663 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850671 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850680 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850698 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850701 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850710 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850728 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850736 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850744 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850752 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850761 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850779 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850787 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850795 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850809 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850817 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850825 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850833 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850841 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850850 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850868 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850876 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 20 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 22 of 57 Improvement Zone Blal Annual Outstanding Installment Due Parcel IDibl Lot Type Notes_ Assessment 1/31/2026 42850884 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850892 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850906 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850914 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850922 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850931 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850949 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850957 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850965 Lot Type 5F1 $ 14,024.96 $ 1,238.13 42850973 Lot Type SF1 $ 14,024.96 $ 1,238.13 42850981 Lot Type SF2 $ 14,750.39 $ 1,302.17 42850990 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851007 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851015 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851023 Lot Type 5F2 $ 14,750.39 $ 1,302.17 42851031 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851040 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851058 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851066 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851074 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851082 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851091 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851104 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851112 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851121 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851139 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851147 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851155 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851163 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851171 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851180 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851198 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851201 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851210 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851228 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851236 Lot Type 5F1 $ 14,024.96 $ 1,238.13 42851244 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851252 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851261 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851279 Lot Type 5F1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 21 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 23 of 57 Im•rovement Zone Bla1 Annual Outstanding Installment Due Parcel IDlbi Lot Type Notes__ _ Assessment 1/31/2026 42851287 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851295 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851309 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851317 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851325 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851333 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851341 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851350 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851368 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851376 Non-Benefited $ - $ - 42851384 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851392 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851406 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851414 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851422 Lot Type SF2 $ 14,750.39 $ 1,302.17 42851431 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851449 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851457 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851465 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851473 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851481 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851490 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851503 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851511 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851520 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851538 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851546 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851554 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851562 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851571 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851589 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851597 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851601 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851619 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851627 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851635 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851643 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851651 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851660 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851678 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 22 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 24 of 57 Improvement Zone Blal Annual Outstanding Installment Due Parcel IDlbi Lot Type Notes _ Assessment 1/31/2026 42851686 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851694 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851708 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851716 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851724 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851732 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851741 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851759 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851767 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851775 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851783 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851791 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851805 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851813 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851821 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851830 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851848 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851856 Non-Benefited $ - $ - 42851864 Non-Benefited $ - $ - 42851872 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851881 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851899 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851902 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851911 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851929 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851937 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851945 Lot Type 5F1 $ 14,024.96 $ 1,238.13 42851953 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851961 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851970 Non-Benefited $ - $ - 42851988 Lot Type SF1 $ 14,024.96 $ 1,238.13 42851996 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852003 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852011 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852020 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852038 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852046 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852054 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852062 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852071 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 23 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 25 of 57 im•rovement Zone°B Annual Outstanding Installment Due Parcel IDlbl Lot Type Notes _ Assessment 1/31/2026 42852089 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852097 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852101 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852119 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852127 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852135 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852143 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852151 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852160 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852178 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852186 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852194 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852208 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852216 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852224 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852232 Lot Type Multifamily [d] $ - $ - 42852241 Non-Benefited $ - $ - 42852259 Non-Benefited $ - $ - 42852267 Non-Benefited $ - $ - 42852453 Non-Benefited $ - $ - 42852461 Non-Benefited $ - $ - 42852470 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852488 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852496 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852500 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852518 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852526 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852534 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852542 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852551 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852569 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852577 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852585 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852593 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852607 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852615 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852623 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852631 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852640 Lot Type SF1 $ 14,024.96 $ 1,238.13 42852658 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 24 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 26 of 57 „ mpr`ovement°�Z�one:Biagi Annual Outstanding Installment Due Parcel lei Lot Type Notes Assessment 1/31/2026 42852666 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852674 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852682 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852691 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852704 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852712 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852721 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852739 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852747 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852755 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852763 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852771 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852780 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852798 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852801 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852810 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852828 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852836 Non-Benefited $ - $ - 42852844 Non-Benefited $ - $ - 42852852 Non-Benefited $ - $ - 42852861 Non-Benefited $ - $ - 42852879 Non-Benefited $ - $ - 42852887 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852895 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852909 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852917 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852925 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852933 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852941 Lot Type 5F2 $ 14,750.39 $ 1,302.17 42852950 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852968 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852976 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852984 Lot Type SF2 $ 14,750.39 $ 1,302.17 42852992 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853000 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853018 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853026 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853034 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853042 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853051 Lot Type SF2 $ 14,750.39 $ 1,302.17 CITY POINT PUBLIC IMPROVEMENT DISTRICT 25 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 27 of 57 Improvement Zone B[al Annual Outstanding Installment Due Parcel lDibl Lot Type _ Notes__ Assessment 1/31/2026 42853069 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853077 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853085 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853093 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853107 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853115 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853123 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853131 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853140 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853158 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853174 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853182 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853191 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853204 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853212 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853221 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853239 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853247 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853255 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853263 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853271 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853301 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853310 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853328 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853336 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853344 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853352 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853361 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853379 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853387 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853395 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853409 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853417 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853425 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853433 Non-Benefited $ - $ - 42853441 Non-Benefited $ - $ - 42853450 Non-Benefited $ - $ - 42853468 Non-Benefited $ - $ - 42853476 Non-Benefited $ - $ - 42853484 Lot Type Multifamily [d] $ - $ - CITY POINT PUBLIC IMPROVEMENT DISTRICT 26 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 28 of 57 ffi4proveme600ne B. . ma , Annual Outstanding Installment Due Parcel lDibl Lot Type _ ,Notes__ Assessment 1/31/2026 42853492 Non-Benefited - $ - $ - 42853506 Non-Benefited $ - $ - 42853514 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853522 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853531 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853549 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853557 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853565 Lot Type SF1 [d] $ 14,024.96 $ 619.07 42853573 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853581 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853590 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853603 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853611 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853620 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853638 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853646 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853654 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853662 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853671 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853689 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853697 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853701 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853719 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853727 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853735 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853743 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853751 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853760 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853778 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853786 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853794 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853808 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853816 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853824 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853832 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853841 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853859 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853867 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853875 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853883 Lot Type SF1 $ 14,024.96 $ 1,238.13 CITY POINT PUBLIC IMPROVEMENT DISTRICT 27 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A - Ordinance No. 3918 - Page 29 of 57 o-r r `.L w „ark (a1= ,Improvem "Zonentew6 ,,, Annual Outstanding Installment Due Parcel IDIbl Lot Type _Notes __ Assessment 1/31/2026 42853891 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853905 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853913 Lot Type SF1 $ 14,024.96 $ 1,238.13 42853921 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853930 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853948 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853956 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853964 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853972 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853981 Lot Type SF2 $ 14,750.39 $ 1,302.17 42853999 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854006 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854014 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854022 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854031 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854049 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854057 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854065 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854073 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854081 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854090 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854103 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854111 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854120 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854138 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854146 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854154 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854162 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854171 Lot Type SF2 $ 14,750.39 $ 1,302.17 42854189 Non-Benefited $ - $ - 42854197 Non-Benefited $ - $ - 42854201 Non-Benefited $ - $ - 42996773 Lot Type SF1 $ 14,024.96 $ 1,238.13 42996803 Lot Type SF2 $ 14,750.39 $ 1,302.17 42996811 Lot Type SF2 $ 14,750.39 $ 1,302.17 43122283 Lot Type SF3 $ 15,717.63 $ 1,387.56 43224418 Lot Type SF1 [c] $ 14,024.96 $ 619.07 Total $ 5,270,000.00 $ 465,237.90 Footnotes: [a] Totals may not match the total Outstanding Assessment or Annual Installment due to rounding. [b] Property IDs per Tarrant County Central Appraisal District. Preliminary and subject to change. [c] Undivided interest of property located at 4421 Union Street, North Richland Hills,TX, billed 50%to property ID 42853565,and 50%to property ID 43224418. [d] Prepaid in full. CITY POINT PUBLIC IMPROVEMENT DISTRICT 28 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 30 of 57 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 1) 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 80,00000 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 115000.00 100,818.76 215,818.76 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. $2,61.5000.00` $1,905,492.35 $4,520.492,35 CITY POINT PUBLIC IMPROVEMENT DISTRICT 29 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 31 of 57 EXHIBIT B-1-DEBT SERVICE SCHEDULE-IMPROVEMENT ZONE B City Point- North Richland Hills General Obligation Refunding Bonds,Series 2022 As of 06/22/2022 ay;um. "g,1114/Migid5,6,VMP n,..,;n4v„ eXiiMMOT;a3, imY,�,NP,,a ".`.,u�o r,,,,i :n v ,,,...; -,Ap., ,","'-,. ,aNx4zategya h"x.egum✓ ?`t`?�g„5J';y`. , 4., ota .,r ,, Year Ending Debt Service Sep Principal Interest Total 2022 J $ 95,000 ': $ 296,563 ! $ 391,563 2023 100,000 292,288 392,288 2024 j 105,000 287,788 392,788 2025 110,000 283,063 393,063 2026 110,000 278,113 388,113 2027 115,000 272,750 387,750 2028 125,000 267,144 392,144 2029 , 125,000 261,050 386,050 2030 ' 130,000 254,956 384,956 2031 135,000 248,619 383,619 2032 140,000 ' 241,531 , 381,531 2033 , 150,000 234,181 384,181 2034 155,000I 226,306 381,306 2035 165,000 ' 218,169 383,169 2036 175,000 209,506 384,506 2037 180,000 i 200,319 ': 380,319 2038 190,000 190,869 i 380,869 ' 2039 200,000 180,894 380,894 2040 gg 210,000 ' 170,394 f, 380,394 2041 i 230,000 ' 159,369 389,369 ' 2042 245,000 ' 147,006 392,006 2043 ' 255,000 i 133,838 388,838 2044 270,000 ; 120,131 390,131 2045 285,0001 105,619 390,619 2046 ( 300,000 90,300 390,300 2047 315,000 74,175 389,175 2048 335,000 j 57,244 392,244 2049 355,000 39,238 394,238 2050 375,000 20,156 395,156 Totals 1 $ 5,680,000 ? $ 5,561,575 N $ 11,241,575 ' CITY POINT PUBLIC IMPROVEMENT DISTRICT 30 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 32 of 57 EXHIBIT C— LOT TYPE CLASSIFICIATIONt MAP y,,J , .. \ od\ / is .1 w', x t / /' . `�' .Fo\,\ rr, ;. t.1 CITY POINT 'u /� �r 4 °� Y " % Batt y`'. •,\ "�.. \ � ,/\•`.``l Group �$ ,r rll //,,:: :/;,:filkiili*,-L: ''•4'..,‹;,,,,,%\ "V >>` �,.. {s J �f� :J � \: <r..,� \ �tr vim... r.-T'" - ° - /0---;1" '‘-\\„„ .-,Z. ;r`s'..4, \ t k /.. ' -.t n / �; ,,F ,. \ tot ,. yi '' i, \ › >-\, ._______L--:-J -_,, „ \ /:/. 'N' . ..,.‘;; ,/ ' — .f0, t ty'` It t 1,1 I.,ii„, l \\ ''��/ `' 1 # 1 ��//fj�rrj * ��i r t1f � �� {�`^ 1 ~' f I '�� li,�� )/ . 1[71:.:I ,, ',, I:7,;.7.., am 1 %'{ ; '''''' ' { .�i Um®iWR ' + t( \` 1 V IAi #:: 1' i Fyn. 1;7.;i � li3 'k. tI a j - ( ` ! h:11',:t1-9,-al: 111.7:1l.---111,7...,„:7::::a..1,„:\‘\, Ir,1( I tl1 E . t k--, ti i � tt ( 1, � �� L 1 1 1 � ] 1 t li--�� LPL _ 1 I a ,7 3m au i iri t9,r ,, j j . , e a0. a2 ` ,__a ,rsl`'` 0 4 _ • CITY POINT PUBLIC IMPROVEMENT DISTRICT 31 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 33 of 57 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 32 2025 ANNUAL SERVICE PLAN UPDATE Exhibit A -Ordinance No. 3918 - Page 34 of 57 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. Exhibit A -Ordinance No. 3918 - Page 35 of 57 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 SF1 PRINCIPAL ASSESSMENT: $15,821.33 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 ANYTIME. 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. '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. Exhibit A -Ordinance No. 3918 - Page 36 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 37 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 38 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 39 of 57 ANNUAL INSTALLMENTS-LOT TYPE SF1 ,,Improveinent'•Zone A°" I f,I iipro"vement;Zone Bad,-, Installment Due __._Additional Annual Collection Total Annual 1/31 Principal Interest Principal Interest__ _ Interest Costs Installmentlal'Ibl 2026 $ 79.84 $ 99.45 $ 292.74 $ 740.14�$ 79.11 $ 153.69 $ 1,444.97 2027 $ 79.84 $ 95.26 $ 306.05 $ 725.86 $ 77.24 $ 150.84 $ 1,435.10 2028 $ 79.84 $ 91.07 $ 332.66 $ 710.95 $ 75.31 $ 153.86 $ 1,443.68 2029 $ 93.14 $ 86.87 $ 332.66 $ 694.73 $ 73.25 $ 156.94 $ 1,437.60 2030 $ 93.14 $ 81.98 $ 345.97 $ 678.51 $ 71.12 $ 160.08 $ 1,430.81 2031 $ 106.45 $ 77.09 $ 359.27 $ 661.64 $ 68.93 $ 163.28 $ 1,436.67 2032 $ 106.45 $ 71.11 $ 372.58 $ 642.78 $ 66.60 $ 166.54 $ 1,426.06 2033 $ 106.45 $ 65.12 $ 399.19 $ 623.22 $ 64.20 $ 169.87 $ 1,428.06 2034 $ 119.76 $ 59.13 $ 412.50 $ 602.26 $ 61.68 $ 173.27 $ 1,428.60 2035 $ 133.06 $ 52.39 $ 439.11 $ 580.61 $ 59.01 $ 176.74 $ 1,440.93 2036 $ 133.06 $ 44.91 $ 465.72 $ 557.56 $ 56.15 $ 180.27 $ 1,437.68 2037 $ 146.37 $ 37.42 $ 479.03 $ 533.10 $ 53.16 $ 183.88 $ 1,432.97 2038 $ 159.68 $ 29.19 $ 505.64 $ 507.96 $ 50.03 $ 187.55 $ 1,440.05 2039 $ 172.98 $ 20.21 $ 532.26 $ 481.41 $ 46.71 $ 191.31 $ 1,444.87 2040 $ 186.29 $ 10.48 $ 558.87 $ 453.47 $ 43.18 $ 195.13 $ 1,447.42 2041 $ - $ - $ 612.10 $ 424.13 $ 39.45 $ 170.40 $ 1,246.07 2042 $ - $ - $ 652.01 $ 391.23 $ 36.39 $ 173.81 $ 1,253.44 2043 $ - $ - $ 678.63 $ 356.18 $ 33.13 $ 177.28 $ 1,245.22 2044 $ - $ - $ 718.55 $ 319.70 $ 29.74 $ 180.83 $ 1,248.82 2045 $ - $ - $ 758.47 $ 281.08 $ 26.15 $ 184.45 $ 1,250.14 2046 $ - $ - $ 798.38 $ 240.31 $ 22.35 $ 188.13 $ 1,249.19 2047 $ - $ - $ 838.30 $ 197.40 $ 18.36 $ 191.90 $ 1,245.96 2048 $ - $ - $ 891.53 $ 152.34 $ 14.17 $ 195.73 $ 1,253.78 2049 $ - $ - $ 944.76 $ 104.42 $ 9.71 $ 199.65 $ 1,258.54 2050 $ - $ - $ 997.98 $ 53.64 $ 4.99 $ 203.64 $ 1,260.25 Total $ 1,796.37 $ 921.69 $ 14,024.96 $ 11,714.64 $ 1,180.15 $ 4,429.07 $ 34,066.86 Footnotes: [a]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. [b]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 Exhibit A -Ordinance No. 3918 - Page 40 of 57 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. Exhibit A -Ordinance No. 3918 - Page 41 of 57 AFTER RECORDINGI 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: S16,639.67 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. 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. Exhibit A -Ordinance No. 3918 - Page 42 of 57 [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: DA 1E: 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 Exhibit A -Ordinance No. 3918 - Page 43 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 44 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 45 of 57 ANNUAL INSTALLMENTS-LOT TYPE SF2 ', w,lmprovementZone A V."Improvement Zone B °i Installment Additional Annual Collection Total Annual Due 1/31 Principal Interest _Principal_ Interest Interest Costs Installmential'ibl 2026 $ 83.97 $ 104.59 $ 307.88 $ 778.42 $ 83.20 $ 161.64 $ 1,519.70 2027 $ 83.97 $ 100.18 $ 321.88 $ 763.41 $ 81.24 $ 158.65 $ 1,509.32 2028 $ 83.97 $ 95.78 $ 349.87 $ 747.72 $ 79.21 $ 161.82 $ 1,518.36 2029 $ 97.96 $ 91.37 $ 349.87 $ 730.66 $ 77.04 $ 165.05 $ 1,511.95 2030 $ 97.96 $ 86.22 $ 363.86 $ 713.61 $ 74.80 $ 168.36 $ 1,504.81 2031 $ 111.96 $ 81.08 $ 377.86 $ 695.87 $ 72.49 $ 171.72 $ 1,510.98 2032 $ 111.96 $ 74.78 $ 391.85 $ 676.03 $ 70.04 $ 175.16 $ 1,499.82 2033 $ 111.96 $ 68.49 $ 419.84 $ 655.46 $ 67.52 $ 178.66 $ 1,501.93 2034 $ 125.95 $ 62.19 $ 433.84 $ 633.42 $ 64.87 $ 182.23 $ 1,502.49 2035 $ 139.95 $ 55.10 $ 461.82 $ 610.64 $ 62.07 $ 185.88 $ 1,515.46 2036 $ 139.95 $ 47.23 $ 489.81 $ 586.39 $ 59.06 $ 189.60 $ 1,512.04 2037 $ 153.94 $ 39.36 $ 503.81 $ 560.68 $ 55.91 $ 193.39 $ 1,507.09 2038 $ 167.94 $ 30.70 $ 531.80 $ 534.23 $ 52.62 $ 197.26 $ 1,514.54 2039 $ 181.93 $ 21.25 $ 559.79 $ 506.31 $ 49.12 $ 201.20 $ 1,519.60 2040 $ 195.93 $ 11.02 $ 587.78 $ 476.92 $ 45.41 $ 205.22 $ 1,522.28 2041 $ - $ - $ 643.76 $ 446.06 $ 41.49 $ 179.21 $ 1,310.52 2042 $ - $ - $ 685.74 $ 411.46 $ 38.28 $ 182.80 $ 1,318.27 2043 $ - $ - $ 713.73 $ 374.60 $ 34.85 $ 186.45 $ 1,309.63 2044 $ - $ - $ 755.71 $ 336.24 $ 31.28 $ 190.18 $ 1,313.41 2045 $ - $ - $ 797.70 $ 295.62 $ 27.50 $ 193.99 $ 1,314.80 2046 $ - $ - $ 839.68 $ 252.74 $ 23.51 $ 197.86 $ 1,313.80 2047 $ - $ - $ 881.66 $ 207.61 $ 19.31 $ 201.82 $ 1,310.41 2048 $ - $ - $ 937.64 $ 160.22 $ 14.90 $ 205.86 $ 1,318.63 2049 $ - $ - $ 993.62 $ 109.82 $ 10.22 $ 209.98 $ 1,323.64 2050 $ - $ - $ 1,049.60 $ 56.42 $ 5.25 $ 214.18 $ 1,325.44 Total $ 1,889.28 $ 969.36 $14,750.39 $ 12,320.56 $ 1,241.19 $ 4,658.16 $ 35,828.94 Footnotes: [a]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. [b]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 Exhibit A - Ordinance No. 3918 - Page 46 of 57 CITY POINT PUBLIC 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. Exhibit A -Ordinance No. 3918 - Page 47 of 57 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 SF3 PRINCIPAL ASSESSMENT: $17,730.80 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. Exhibit A -Ordinance No. 3918 - Page 48 of 57 [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 Exhibit A-Ordinance No. 3918 - Page 49 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 50 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 51 of 57 ANNUAL INSTALLMENTS-LOT TYPE SF3 ,,,,Improvement;Zone•A Improvement Zone B':;x Installment Additional Annual Collection Total Annual Due 1/31 Principal Interest Principal Interest Interest Costs Installmentl'I'Ibl 2026 $ 89.47 $ 111.45 $ 328.07 $ 829.46 $ 88.65 $ 172.24 $ 1,619.36 2027 $ 89.47 $ 106.75 $ 342.98 $ 813.47 $ 86.57 $ 169.05 $ 1,608.30 2028 $ 89.47 $ 102.06 $ 372.81 $ 796.75 $ 84.40 $ 172.43 $ 1,617.92 2029 $ 104.39 $ 97.36 $ 372.81 $ 778.57 $ 82.09 $ 175.88 $ 1,611.10 2030 $ 104.39 $ 91.88 $ 387.72 $ 760.40 $ 79.71 $ 179.40 $ 1,603.49 2031 $ 119.30 $ 86.40 $ 402.63 $ 741.50 $ 77.25 $ 182.98 $ 1,610.06 2032 $ 119.30 $ 79.69 $ 417.55 $ 720.36 $ 74.64 $ 186.64 $ 1,598.17 2033 $ 119.30 $ 72.98 $ 447.37 $ 698.44 $ 71.95 $ 190.38 $ 1,600.41 2034 $ 134.21 $ 66.27 $ 462.28 $ 674.95 $ 69.12 $ 194.18 $ 1,601.02 2035 $ 149.12 $ 58.72 $ 492.11 $ 650.68 $ 66.14 $ 198.07 $ 1,614.83 2036 $ 149.12 $ 50.33 $ 521.93 $ 624.85 $ 62.93 $ 202.03 $ 1,611.19 2037 $ 164.04 $ 41.94 $ 536.85 $ 597.45 $ 59.57 $ 206.07 $ 1,605.91 2038 $ 178.95 $ 32.71 $ 566.67 $ 569.26 $ 56.07 $ 210.19 $ 1,613.85 2039 $ 193.86 $ 22.65 $ 596.49 $ 539.51 $ 52.34 $ 214.39 $ 1,619.25 2040 $ 208.77 $ 11.74 $ 626.32 $ 508.19 $ 48.39 $ 218.68 $ 1,622.10 2041 $ - $ - $ 685.97 $ 475.31 $ 44.22 $ 190.96 $ 1,396.46 2042 $ - $ - $ 730.71 $ 438.44 $ 40.79 $ 194.78 $ 1,404.72 2043 $ - $ - $ 760.53 $ 399.17 $ 37.13 $ 198.68 $ 1,395.51 2044 $ - $ - $ 805.27 $ 358.29 $ 33.33 $ 202.65 $ 1,399.54 2045 $ - $ - $ 850.00 $ 315.01 $ 29.30 $ 206.71 $ 1,401.02 2046 $ - $ - $ 894.74 $ 269.32 $ 25.05 $ 210.84 $ 1,399.95 2047 $ - $ - $ 939.48 $ 221.22 $ 20.58 $ 215.06 $ 1,396.34 2048 $ - $ - $ 999.13 $ 170.73 $ 15.88 $ 219.36 $ 1,405.10 2049 $ - $ - $ 1,058.78 $ 117.02 $ 10.89 $ 223.74 $ 1,410.43 2050 $ - $ - $ 1,118.43 $ 60.12 $ 5.59 $ 228.22 $ 1,412.35 Total $ 2,013.17 $ 1,032.92 $15,717.63 $ 13,128.47 $ 1,322.58 $ 4,963.61 $ 38,178.38 Footnotes: [a]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. [b]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 Exhibit A -Ordinance No. 3918 - Page 52 of 57 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. Exhibit A-Ordinance No. 3918 - Page 53 of 57 AFTER RECORDINGI 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: $348,881.99 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. Exhibit A -Ordinance No. 3918 - Page 54 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 55 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 56 of 57 [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 Exhibit A -Ordinance No. 3918 - Page 57 of 57 ANNUAL INSTALLMENTS-LOT TYPE COMMERCIAL PER ACRE Installment Additional Annual Collection Total Annual Due 1/31 Principal Interest Interest Costs Installmentlai'Ibi 2026 $ 14,725.54 $ 19,310.28 $ 1,744.41 $ 3,605.14 $ 39,385.37 2027 $ 15,858.27 $ 18,537.19 $ 1,670.78 $ 4,214.91 $ 40,281.15 2028 $ 16,991.01 $ 17,704.63 $ 1,591.49 $ 4,299.21 $ 40,586.33 2029 $ 18,123.74 $ 16,812.60 $ 1,506.54 $ 4,385.19 $ 40,828.07 2030 $ 18,123.74 $ 15,861.10 $ 1,415.92 $ 4,472.90 $ 39,873.66 2031 $ 19,256.47 $ 14,909.61 $ 1,325.30 $ 4,562.35 $ 40,053.73 2032 $ 20,389.21 $ 13,826.43 $ 1,229.02 $ 4,653.60 $ 40,098.26 2033 $ 22,654.67 $ 12,679.54 $ 1,127.07 $ 4,746.67 $ 41,207.96 2034 $ 23,787.41 $ 11,405.22 $ 1,013.80 $ 4,841.61 $ 41,048.03 2035 $ ,24,920.14 $ 10,067.17 $ 894.86 $ 4,938.44 $ 40,820.61 2036 $ 27,185.61 $ 8,665.41 $ 770.26 $ 5,037.21 $ 41,658.49 2037 $ 28,318.34 $ 7,136.22 $ 634.33 $ 5,137.95 $ 41,226.85 2038 $ 30,583.81 $ 5,543.32 $ 492.74 $ 5,240.71 $ 41,860.58 2039 $ 32,849.28 $ 3,822.98 $ 339.82 $ 5,345.52 $ 42,357.60 2040 $ 35,114.75 $ 1,975.21 $ 175.57 $ 5,452.43 $ 42,717.96 Total $ 348,881.99 $ 178,256.90 $ 15,931.90 $ 70,933.84 $ 614,004.64 Footnotes: [a]The total Annual Installment does not reflect the TIRZ No.3 Annual Credit Amount. [b] 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