The URL can be used to link to this page

Home My WebLink About21-1611 08-16-2021RESOLUTION NO. 21-1611 A RESOLUTION APPROVING THE FISCAL YEAR 2021-2022 SERVICE AND ASSESSMENT PLAN FOR EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT (PID). WHEREAS, pursuant to Chapter 372 of the Texas Local Government Code (the "Act"), on August 25, 2015, the City Council of the City of Euless adopted Resolution No. 15-1471 creating Euless Midtown Public Improvement District ("PID"); and WHEREAS, in accordance with Section 372.013 of the Act, the City Council approved a service and assessment plan for PID; and WHEREAS, as required by Section 372.013(b) of the Act, the service and assessment plan shall be reviewed and updated annually. NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF EULESS, TEXAS, THAT: SECTION 1. The City Council of the City of Euless, in accordance with Chapter 372, Texas Local Government Code, hereby approves the FY 2021-2022 Service and Assessment Plan for Euless Midtown Public Improvement District, attached hereto as Exhibit A. SECTION 2. The City Council hereby finds that the statements set forth in the recitals of this Resolution are true and correct, and such recitals are incorporated as part of this Resolution. SECTION 3. This Resolution shall take effect immediately from and after its passage in accordance with the Charter of the City of Euless, and it is accordingly so resolved. APPROVED at a Regular Meeting of the Euless City Council on the 16th day of August 2021 by a vote of 7 ayes, 0 nays, and 0 abstentions. APPROVED: nda Martin, Mayo ATTEST: -~ - .ar.-�• t , KiW Sutter, TRMC, CMC, City Secretary Exhibit A EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT CITY OF EULESS, TEXAS ANNUAL SERVICE PLAN UPDATE (ASSESSMENT YEAR 8/15/21- 8/14/22) PRESENTED FOR CITY COUNCIL APPROVAL ON: AUGUST 16, 2021 PREPARED BY: MUNICAP, INC. PUBLIC FINANCE Resolution No. 21-1611, Page 2 of 35 EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT ANNUAL SERVICE PLAN UPDATE (ASSESSMENT YEAR 8/15/21- 8/14/22) TABLE OF CONTENTS A. INTRODUCTION.............................................................................................................. 1 II. UPDATE OF THE SERVICE PLAN................................................................................... 2 A. UPDATED SOURCES AND USES FOR PUBLIC IMPROVEMENTS............................................................ 2 B. FIVE YEAR SERVICE PLAN.............................................................................................................. 3 C. ANNUAL BUDGET................................................................................................................................. 3 D. ANNUAL INSTALLMENT PER UNIT...................................................................................................... 6 C. UPDATE OF THE ASSESSMENT PLAN............................................................................. 9 D. UPDATE OF THE ASSESSMENT ROLL........................................................................... 10 I. PARCEL UPDATES................................................................................................................................ 10 II. PREPAYMENT OF ASSESSMENTS........................................................................................................ 11 APPENDIX A - PID MAP APPENDIX B-1- ASSESSMENT ROLL SUMMARY - 2021-22 APPENDIX B-2 - TIRZ CREDIT CALCULATION - 2021-22 APPENDIX C - PREPAID PARCELS Resolution No. 21-1611, Page 3 of 35 A. INTRODUCTION The Euless Midtown Public Improvement District (the "PID") was created pursuant to the PID Act and a resolution of the City Council on August 25, 2015 to finance certain public improvement projects for the benefit of the property in the PID. The City issued Certificates of Obligations ("CO") in the aggregate principal amount of $16,450,000 to finance, refinance, provide or otherwise assist in the acquisition, construction and maintenance of the public improvements provided for the benefit of the property in the PID. A service and assessment plan (the "Service and Assessment Plan") was prepared at the direction of the City identifying the public improvements (the "Authorized Improvements") to be provided by the PID, the costs of the Authorized Improvements, the indebtedness to be incurred for the Authorized Improvements, and the manner of assessing the property in the PID for the costs of the Authorized Improvements. The Service and Assessment Plan was amended and approved by the city council on January 22, 2019 (the "Amended Service and Assessment Plan") to incorporate changes to the original development plan. Pursuant to Chapter 372, Texas Local Government Code, the Service and Assessment Plan must be reviewed and updated annually. This document is the annual update of the Service and Assessment Plan for 2021-22 (the "Annual Service Plan Update"). The City also adopted an assessment roll (the "Assessment Roll") identifying the assessments on each parcel within the PID, based on the method of assessment identified in the Amended Service and Assessment Plan. This Annual Service Plan Update also updates the Assessment Roll for 2021-22. Capitalized terms shall have the meanings set forth in the Amended Service and Assessment Plan unless otherwise defined herein. (remainder of this page is intentionally left blank) MuniCap 11 Resolution No. 21-1611, Page 4 of 35 II. UPDATE OF THE SERVICE PLAN A. UPDATED SOURCES AND USES FOR PUBLIC IMPROVEMENTS Pursuant to the original Service and Assessment Plan adopted on January 26, 2016, the initial total estimated costs of the Authorized Improvements, including certificates of obligation (the "COs") issuance costs, were equal to $16,450,000. According to the Developer, the current costs spent to date for the Authorized Improvements are $16,450,000 and remain unchanged from the initial total estimated costs. According to the Developer, all Authorized Improvements were completed and accepted by the City on September 18, 2018. Table II-A-1 below summarizes the updated sources and uses of funds required to (1) construct the Authorized Improvements, (2) establish the PID, and (3) issue the COs. Table II-A-1 Sources and Uses of Funds Original Budget Revised 1 Revised Budget Sources of Funds Budget 1 Changes' Budget Actual Costs & Actual Costs Variance CO proceeds $16,450,000 $0 $16,450,000 $16,450,000 $0 Other funding sources $0 $0 $0 $0 $0 Total Sources $16,450,000 $0 $16,450,000 $16,450,000 $0 Uses of Funds Roadway Improvements Paving $2,500,255 $469,405 $2,969,660 $2,969,660 $0 Demolition and remediation $2 700 000 ($617,550) $2,082,450 $2,082,450 $0 Subtotal • Roadway Improvements $5 200 255 ($148145) $5, 052,110 $5, 052,110 $0 Storm sewer collection system improvements $0 $0 Water distribution system improvements $1,787,071 ($418,801) $1,368,270 $1,368,270 $0 Sanitary sewer collection system improvements $1,540,751 $88,363 $1,629,114 $1,629,114 $0 Storm sewer collection system improvements $1,522,678 $86,279 $1,608,957 $1,608,957 $0 Right -of -Way and drainage pond acquisition: $2,100,000 $0 $2,100,000 $2,100,000 $0 Subtotal: Storm sewer collection system $6,950,500 ($244,159) $6, 706, 341 $6, 706, 341 $0 improvements Subtotal Authorized Improvements $12 150 755 ($392 304) $11 758,451 $11,758,451 $0 Other soft costs $0 $0 Hardscaping and amenities $2,111,201 $474,059 $2,585,260 $2,585,260 $0 Bonding & Mobilization $431,900 ($3,435) $428,465 $428,465 $0 Civil Eng. Design, Surveying, Staking & CA services $1,145,559 ($55,259) $1,090,300 $1,090,300 $0 Construction Contingency $578,565 ($407,631) $170,934 $170,934 $0 Construction management $0 $234,569 $234,569 $234,569 $0 Administrative costs $0 $150,000 $150,000 $150,000 $0 Subtotal: Other soft costs $4 267 225 $392 304 $4 659 529 $4, 659,529 so CO issuance costs $32,020 $0 $32,020 $32,020 $0 Total Uses $16,450,000 $0 $16,450,000 $16,450,000 $0 1-According to the Developer as of August 7, 2020. MuniCap 12 Resolution No. 21-1611, Page 5 of 35 Authorized Improvement Cost Variances As stated in Table II-A-1 on the prior page, there are no significant variances of the Authorized Improvement costs. B. FIVE YEAR SERVICE PLAN A service plan must cover a period of five years. The budget for the Authorized Improvements is shown in Section II.A of this report. The indebtedness expected to be incurred for these costs is shown in Table II-13-1 below. Table II-B-1 Annual Projected Indebtedness & Projected Annual Installments Assessment Annual Projected Annual Projected Projected Annual Year Ending Costs Indebtedness Installments' 08/15 2017-2021 $16,450,000 $16,450,000 $4,744,481 2022 $0 $0 $708,154 2023 $0 $0 $1,108,566 2024 $0 $0 $1,103,721 2025 $0 $0 $1,103,316 2026 $0 $0 $1,097,977 2027 $0 $0 $1,097,131 Total $16,450,000 $16,450,000 $10,963,345 1 — Projected Annual Installments for Assessment Years ending 2017-2022 represent actual amounts billed, which include applicable investment income credits and TIRZ Credits, if any. Projected Annual Installments for Assessment Years ending 2023-2027 do not include applicable investment income credits and TIRZ Credits, if any, and will be updated in future annual service plan updates. C. ANNUAL BUDGET Annual Installments The Assessment imposed on any parcel may be paid in full at any time. If not paid in full, the Assessment shall be payable in twenty-six Annual Installments of principal and interest beginning with the tax year following the issuance of the COs, of which twenty (20) Annual Installments remain outstanding. Pursuant to the Amended Service and Assessment Plan, each Assessment shall bear interest at the rate on the COs commencing with the issuance of the COs. The effective interest rate of the CO interest payments is 3.07 percent per annum for 2021-22. Pursuant to Section 372.018 of the PID Act, the interest rate for that Assessment may not exceed a rate that is one-half of one percent higher than the actual interest rate paid on the debt. Accordingly, an additional interest of one- half of one percent (0.5%) is added to the estimated Annual Collection Costs for 2021-22 and such additional interest amount will be used to fund prepayment and delinquency reserves as described MuniCap 13 Resolution No. 21-1611, Page 6 of 35 in the Amended Service and Assessment Plan. These payments, the Annual Installments of the Assessments, shall be billed by the City in 2021 and will be delinquent on February 1, 2022. Pursuant to the Amended Service and Assessment Plan, the Annual Service Plan Update will show the remaining balance of the Assessments, the Annual Installment due for 2021-22 and the Annual Collection Costs to be collected from each Parcel. Annual Collection Costs shall be allocated to each Parcel pro rata based on the Annual Installment on a Parcel to the total Annual Installments in the PID as a whole that are payable at the time of such allocation. Each Annual Installment shall be reduced by any credits applied under applicable documents including the Amended Service and Assessment Plan, such as the incremental taxes available to the PID (the "TIRZ Credit"), capitalized interest, and interest earnings on any account balances and by any other funds available to the PID. Annual Budget for the Repayment of Indebtedness Debt service will be paid on the COs from the collection of the Annual Installments. In addition, Annual Collection Costs are to be collected with the Annual Installments to pay expenses related to the collection of the Annual Installments. Annual Installments to be Collected for 2021-22 The budget for the PID will be paid from the collection of Annual Installments collected for 2021- 22 as shown in Table II-C-1 below. Table II-C-1 Budget for the Annual Installments to be collected for 2021-22 Descriptions Total Interest payment on February 15, 2022 $222,594 Interest payment on August 15, 2022 $222,594 Principal payment on August 15, 2022 $550,000 Subtotal debt service on COs $995,188 Annual Collection Costs $101,425 Subtotal Expenses $1, 096, 613 Available TIRZ Credit ($368,459) Available reserve fund income $0 Available capitalized interest account $0 Available Administrative Expense account ($20,000) Subtotal funds available ($388,459) Annual Installments $708,154 MuniCap 14 Resolution No. 21-1611, Page 7 of 35 Debt Service Payments Annual Installments to be collected for principal and interest include interest due on February 15, 2022 in the amount of $222,594 and on August 15, 2022 in the amount of $222,594, which equal interest on the outstanding Assessments balance of $14,485,000 for six months each and an effective interest rate of 3.07 percent. Annual Installments to be collected include a principal amount of $550,000 due on August 15, 2022. As a result, total Annual Installments to be collected for principal and interest in 2021-22 is estimated to be equal to $995,188. Annual Collection Costs Annual Collection Costs for the PID include two components: annual administrative expenses and excess interest collected for reserves. Annual administrative expenses include the City, Administrator, and contingency fees. As shown in Table II-C-2 below, the total administrative expenses to be collected for 2021-22 are estimated to be $29,000. Table II-C-2 Administrative Budget Breakdown 2021-22 Description Estimated Budget (8/15/21-8/14/22) City $10,000 PID Administrator $16,000 Contingency $3,000 Total $29,000 Excess interest for reserves in the amount of $72,425, which equals 0.5 percent interest on the outstanding CO balance of $14,485,000 following the August 15, 2021 principal payment. Available TIRZ Credit According to the City, there have been property tax TIRZ increments collected for tax year 2020 in the total amount of $365,623 that are available to be used as TIRZ Credit in 2021-22 for the respective Parcels within the PID. The total City, Tarrant County, JPS Health Network, and Tarrant County Community College property taxes collected during tax year 2020 were $233,973, $126,076, $120,996, and $70,178, respectively, as calculated based on the 2020 certified values provided by the Tarrant Appraisal District. As a result, the City, Tarrant County, JPS Health Network, and Tarrant County Community College TIRZ Credits available to offset 2021-22 Annual Installments are $175,479, $94,557, $60,498, and $35,089, respectively, resulting in a total of $365,623. MuniCap 15 Resolution No. 21-1611, Page 8 of 35 According to the City, the available incremental sales tax revenue generated in Fiscal Year 2020 from Parcels within the PID was $11,343. As a result, the incremental sales tax revenue applied as a TIRZ Credit in 2021-22 is $2,836 ($11,343 x 25%). Accordingly, this TIRZ Credit is the result of the 2020 TIRZ Revenues generated from each Parcel within the PID, and the TIRZ Credit amount is allocated to each of the Parcels within the PID as shown in Appendix B-2. The TIRZ Annual Credit Amount shall be calculated separately for each Parcel and such TIRZ Annual Credit Amount shall be applied on a Parcel -by -Parcel basis. Available Reserve Fund Income As of the date of this report, there are no bonds issued for the PID. As a result, there is no reserve fund income available to reduce the 2021-22 Annual Installment. Available Capitalized Interest Account As of the date of this report, there are no bonds issued for the PID. As a result, there is no reserve fund income available to reduce the 2021-22 Annual Installment. Available Administrative Expense Account According to the City, there were $124,550 in administrative expense funds available as of September 30, 2020. As a result, it is anticipated that $20,000 in administrative expense funds will be available to reduce the 2021-22 Annual Installment. D. ANNUAL INSTALLMENT PER UNIT According to the Amended Service and Assessment Plan, residential and non-residential development with a total of 348.24 Equivalent Units are estimated to be built within the PID. The original Land Use Classes — defined as Land Use Class One through Land Use Class Five — represent 317.00 Equivalent Units and account for $14,959,007 of the original Assessment. As a result, the original Land Use Classes are allocated 90.94 percent ($14,959,007 - $16,450,000 = 90.94%) of the Assessments and Annual Installments. The new Land Use Classes — defined as Land Use Class Six and Land Use Class Seven — represent 31.24 Equivalent Units and account for $1,490,993 of the original Assessment. As a result, the original Land Use Classes are allocated 9.06 percent ($1,490,993 _ $16,450,000 = 9.06%) of the Assessments and Annual Installments. MuniCap 16 Resolution No. 21-1611, Page 9 of 35 Original Land Use Classes (Land Use Classes 1-5) Annual Installment per Unit' As described above, the original Land Use Classes account for 90.94 percent of the outstanding Assessments. Accordingly, the principal and interest portion of Annual Installment to be collected from each Equivalent Unit of original Land Use Classes will be $2,854.84 (i.e. ($995,188 x 90.94%) - 317.00 = $2,854.84) and the Annual Collection Costs to be collected from each Equivalent Unit will be $233.58 (i.e. (($101,425 - $20,000) x 90.94% _ 317.00 = $233.58). As a result, the total Annual Installment to be collected from each Equivalent Unit of original Land Use Classes in the PID will be $3,088.42 (i.e. $2,854.84 + $233.58 = $3,088.42). The Annual Installment to be collected from each Parcel that is defined as an original Land Use Class in the PID is calculated by multiplying the Annual Installment for each Equivalent Unit of $3,088.42 by the total estimated Equivalent Units for each Parcel in the PID less any TIRZ Credit. The Annual Installment due to be collected from each original Land Use Class in the PID for 2021- 22 is shown in Table 11-D-1 below. Table II-D-1 Annual Installment per Unit Original Land Use Classes Land Use Land Use Class Annual Installment Equivalent Unit Annual Installment Class Description Per Equivalent Unit' Factor Per Unit' 1 Single family residential $3,088.42 1.00 $3,088.42 2 Townhomes $3,088.42 0.79 $2,439.86 3 Row Houses $3,088.42 0.65 $2,007.48 4 Multi -family residential $3,088.42 0.25 $772.11 5 Retail $3,088.42 0.76 $2,347.20 1 — Annual Installment per Equivalent Unit and Annual Installment per unit do not include applicable TIRZ Credit available to each Parcel of the PID, if any. New Land Use Classes (Land Use Classes 6-7) Annual Installment per Unit' As described on the prior page, the new Land Use Classes account for 9.06 percent of the outstanding Assessments. Accordingly, the principal and interest portion of Annual Installment to be collected from each Equivalent Unit of new Land Use Classes will be $2,887.38 (i.e. ($995,188 x 9.06%) - 31.24 = $2,887.38) and the Annual Collection Costs to be collected from each Equivalent Unit will be $236.24 (i.e. (($101,425 - $20,000) x 9.06% - 31.24 = $236.24). As a result, the total Annual Installment to be collected from each Equivalent Unit of new Land Use Classes in the PID will be $3,123.62 (i.e. $2,887.38 + $236.24 = $3,123.62). The Annual ' Amounts calculated in this section are to the cent; whereas, the calculations shown are rounded for presentation purposes. 2 Amounts calculated in this section are to the cent; whereas, the calculations shown are rounded for presentation nurnoses. MuniCap 17 Resolution No. 21-1611, Page 10 of 35 Installment to be collected from each Parcel that is defined as a new Land Use Class in the PID is calculated by multiplying the Annual Installment for each Equivalent Unit of $3,123.62 by the total estimated Equivalent Units for each Parcel in the PID less any TIRZ Credit. The Annual Installment due to be collected from each new Land Use Class in the PID for 2021- 22 is shown in Table II-D-2 below. Table II-D-2 Annual Installment per Unit New Land Use Classes Land Use Land Use Class Annual Installment Equivalent Unit Annual Installment Class Description Per Equivalent Unit' Factor Per Unit' _ 6 Restaurant $3,123.62 0.97 $3,029.91 7 Office $3,123.62 0.74 $2,311.48 I — Annual Installment per Equivalent Unit and Annual Installment per unit do not include applicable TIRZ Credit available to each Parcel of the PID, if any. The list of Parcels in the PID, the estimated total Equivalent Units, the total Assessment, the annual principal and interest, the Annual Collection Costs and the Annual Installment to be collected for 2021-22 are shown in the Assessment Roll Summary attached hereto as Appendix B-1. (the remainder of this page is intentionally left blank) MuniCap 18 Resolution No. 21-1611, Page 11 of 35 C. UPDATE OF THE ASSESSMENT PLAN The Amended Service and Assessment Plan adopted by the City Council describes that the Authorized Improvement Costs shall be allocated to the Assessed Property equally based on the equivalent number of residential dwelling units anticipated to be built on each Parcel once such property is fully developed, and that such method of allocation will result in the imposition of equal shares of the Authorized Improvement Costs to Parcels similarly benefited. This method of assessing property has not been changed except otherwise as described herein and Assessed Property will continue to be assessed as provided for in the Amended Service and Assessment Plan. (the remainder of this page is intentionally left bank) MuniCap 19 Resolution No. 21-1611, Page 12 of 35 D. UPDATE OF THE ASSESSMENT ROLL Pursuant to the Amended Service and Assessment Plan, the Assessment Roll shall be updated each year to reflect: (i) the identification of each Parcel (ii) the Assessment for each Parcel of Assessed Property, including any adjustments authorized by this Service and Assessment Plan or in the PID Act; (iii) the Annual Installment for the Assessed Property for the year (if the Assessment is payable in installments); and (iv) payments of the Assessment, if any, as provided by Section VI.0 of the Service and Assessment Plan. The Assessment Roll Summary is shown in Appendix B-1. Each parcel in the PID is identified, along with the Assessment on each Parcel and the Annual Installment to be collected from each parcel. Assessments are to be reallocated for the subdivision of any parcels. I. PARCEL UPDATES According to the Amended Service and Assessment Plan, upon the subdivision of any Parcel, the Administrator shall reallocate the Assessment for the Parcel prior to the subdivision among the new subdivided Parcels according to the following formula: A=Bx(C-D) Where the terms have the following meanings: A = the Assessment for each new subdivided Parcel B = the Assessment for the Parcel prior to subdivision C = the estimated number of units to be built on each newly subdivided Parcel D = the sum of the estimated number of units to be built on all of the new subdivided Parcels The calculation of the estimated number of units to be built on a Parcel shall be performed by the Administrator and confirmed by the City Council based on the information available regarding the use of the Parcel. The estimate as confirmed shall be conclusive. The number of units to be built on a Parcel may be estimated by net land area and reasonable density ratios. According to the Developer and the Tarrant Appraisal District records, there were no Parcel subdivisions within the PID after the Amended Service and Assessment Plan was approved by the City in January 2019. The current Parcels within the PID are summarized in Appendix B-l. MuniCap 110 Resolution No. 21-1611, Page 13 of 35 II. PREPAYMENT OF ASSESSMENTS There have been no Assessment prepayments as of July 31, 2021. See Appendix C of this report for additional prepayment related information. The complete Assessment Roll is available for review at the City hall, located at 201 N Ector, Euless, Texas 76039. (the remainder of this page is intentionally left bank) MuniCap Ill Resolution No. 21-1611, Page 14 of 35 APPENDIX A PID MAP Resolution No. 21-1611, Page 15 of 35 Exhibit A HWY 183 The PID Map ti LO APPENDIX B-1 ASSESSMENT ROLL SUMMARY — 2021-22 Resolution No. 21-1611, Page 17 of 35 Euless Midtown Public Improvement District Assessment Roll Summary - 2021-22 Account Estimated No. of Land Use Equivalent Total Equivalent Total Principal Interest Annual Collection z TIRZ Credit Total Annual No. Units Class Unit Factor Units Assessment Costs Installment 42439751 ROW $0.00 $0.00 42439769 ROW $0.00 $0.00 42439777 ROW $0.00 $0.00 42439785 ROW $0.00 $0.00 42439793 ROW $0.00 $0.00 42439807 ROW $0.00 $0.00 42439815 ROW $0.00 $0.00 42439823 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,534.74) $472.74 42439831 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,284.19) $723.29 42439840 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,779.43) $228.04 42439858 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439866 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439874 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439882 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439891 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439904 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439912 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439921 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439939 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439947 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439955 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439963 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439971 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439980 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42439998 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440007 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440015 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440023 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440031 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440040 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440058 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440066 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440074 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440082 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440091 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440104 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440112 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440121 ROW $0.00 $0.00 42440139 5 6 0.97 4.85 $203,825.74 $7,739.33 $6,264.46 $1,145.77 ($2,945.79) $12,203.77 16 7 0.74 11.84 $497,586.96 $18,893.53 $15,293.03 $2,797.10 $0.00 $36,983.66 42440147 ROW $0.00 $0.00 42440155 9 5 0.76 6.84 $284,218.40 $10,791.86 $8,735.28 $1,597.69 ($6,507.15) $14,617.68 42440163 12 5 0.76 9.12 $378,957.87 $14,389.15 $11,647.04 $2,130.25 ($3,116.17) $25,050.26 42440171 ROW $0.00 $0.00 42440180 ROW $0.00 $0.00 42440198 ROW $0.00 $0.00 42440201 ROW $0.00 $0.00 42440210 ROW $0.00 $0.00 42440228 ROW $0.00 $0.00 42440236 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,622.28) $385.19 42440244 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,357.87) $649.61 42440252 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,550.20) $457.28 42440261 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440279 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440287 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440295 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440309 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440317 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440325 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440333 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 Resolution No. 21-1611, Page 18 of 35 s-1 - 1 Euless Midtown Public Improvement District Assessment Roll Summary - 2021-22 Account Estimated No. of Land Use Equivalent Total Equivalent Total Principal Interest Annual Collection z TIRZ Credit Total Annual No. 1 Units Class Unit Factor Units Assessment Costs Installment 42440341 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440350 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440368 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440376 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440384 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440392 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440406 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440414 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440422 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440431 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440449 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440457 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440465 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440473 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440481 I 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440490 - ROW $0.00 $0.00 42440503 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440511 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440520 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440538 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440546 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440554 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440562 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440571 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440589 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440597 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440601 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440619 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440627 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440635 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440643 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440651 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440660 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440678 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440686 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440694 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440708 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440716 ROW $0.00 $0.00 42440724 ROW $0.00 $0.00 42440732 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440741 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440759 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440767 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440775 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440783 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440791 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440805 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440813 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440821 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440830 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440848 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440856 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440864 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440872 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440881 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440899 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42440902 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,116.83) $971.59 42440911 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,002.45) $1,085.98 42440929 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,148.82) $939.60 42440937 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,009.80) $1,078.63 Resolution No. 21-1611, Page 19 of 35 s-1-2 Euless Midtown Public Improvement District Assessment Roll Summary - 2021-22 Account No. Estimated No. of i Units Land Use Class Equivalent Unit Factor Total Equivalent Units Total Assessment Principal Interest Annual Collection Costs z TIRZ Credit Total Annual Installment 42440945 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,120.60) $967.82 42440953 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,317.54) $770.88 42440961 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,086.23) $1,002.20 42440970 ROW $0.00 $0.00 42440988 ROW $0.00 $0.00 42440996 I 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441003 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441011 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441020 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441038 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441046 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441054 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441062 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441071 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441089 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441097 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441101 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441119 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($263.63) $1,743.85 42441127 ROW $0.00 $0.00 42441135 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441143 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441151 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441160 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441178 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441186 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441194 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441208 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441216 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441224 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441232 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441241 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441259 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441267 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441275 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441283 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441291 ROW - $0.00 $0.00 42441305 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441313 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441321 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441330 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008,90 $184.53 ($263.63) $2,176.23 42441348 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441356 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441364 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441372 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441381 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441399 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441402 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441411 ROW $0.00 $0.00 42441429 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,880.03) $1,208.40 42441437 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,119.19) $969.24 42441445 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,050.78) $1,037.65 42441453 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,041.98) $1,046.44 42441461 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,926.77) $1,161.65 42441470 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,566.77) $1,521.65 42441488 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,044.28) $1,044.15 42441496 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,000.42) $1,088.01 42441500 0.33 1 1.00 0.33 $13,850.80 $525.92 $425.70 $77.86 ($603.17) $42631 42441518 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,936.94) $1,151.48 42441526 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,060.14) $1,028.29 42441534 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,149.29) $939.13 Resolution No. 21-1611, Page 20 of 35 B-1-3 Euless Midtown Public Improvement District Assessment Roll Summary - 2021-22 Account No. Estimated No. of Unitsl Land Use Class Equivalent Unit Factor Total Equivalent Units Total Assessment Principal Interest Annual Collection Costs s TIRZ Credit Total Annual Installment 42441542 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,332.37) $756.05 42441551 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,910.23) $1,178.19 42441569 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,871.73) $1,216.70 42441577 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,811.63) $1,276.80 42441585 ROW $0.00 $0.00 42441593 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441607 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441615 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441623 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 $0.00 $2,439.86 42441631 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441640 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42441658 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($224.08) $2,215.78 42441666 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($224.08) $2,215.78 42441674 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($224.08) $2,215.78 42441682 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($224.08) $2,215.78 42441691 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($224.08) $2,215.78 42441704 - ROW $0.00 $0.00 42441712 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,759.08) $248.40 42441721 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,490.83) $516.65 42441739 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,704.30) $303.18 42441747 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($1,404.38) $603.09 42441755 1 3 0.65 0.65 $27,009.06 $1,025.54 $830.11 $151.83 ($224.08) $1,783.40 42441763 ROW $0.00 $0.00 42441771 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,671.17) $1,417.26 42441780 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,746.85) $1,341.57 42441798 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,822.56) $1,265.86 42441801 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,810.58) $1,277.85 42441810 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,212.99) $875.44 42441828 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,910.23) $1,178.19 42441836 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,984.52) $1,103.90 42441844 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,864.92) $1,223.50 42441852 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,646.09) $1,442.34 42441861 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,811.63) $1,276.80 42441879 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,871.73) $1,216.70 42441887 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,404.28) $684.14 42441895 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,033.40) $1,055.03 42441909 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,798.07) $1,290.35 42441917 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,953.35) $1,135.08 42441925 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,706.42) $1,382.01 42441933 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,305.30) $783.12 42441941 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,282.67) $805.75 42441950 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,062.65) $1,025.78 42441968 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,646.09) $1,442:34 42441976 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,839.01) $1,249.41 42441984 ROW $0.00 $0.00 42441992 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,119.19) $969.24 42442000 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,687.18) $1,401.25 42442018 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,854.01) $1,234.42 42442026 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,057.60) $1,030.83 42442034 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,974.13) $1,114.30 42442042 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,619.00) $1,469.43 42442051 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,119.19) $969.24 42442069 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,619.00) $1,469.43 42442077 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,886.89) $1,201.53 42442085 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,048.85) $1,039.57 42442093 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,995.59) $1,092.83 42442107 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($800.18) $2,288.25 42442115 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,646.09) $1,442.34 42442123 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,119.19) $969.24 42442131 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,687.18) $1,401.25 Resolution No. 21-1611, Page 21 of 35 s-I-4 Euless Midtown Public Improvement District Assessment Roll Summary - 2021-22 Account No. Estimated No. of 1 Units band Use Class Equivalent Unit Factor Total Equivalent Units Total Assessment Principal Interest Annual Collection Costs z TIRZ Credit Total Annual Installment 42442140 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,022.87) $1,065.55 42442158 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,279.83) $808.59 42442166 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,906.24) $1,182.19 42442174 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,935.15) $1,153.28 42442182 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($2,021.49) $1,066.94 42442191 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,611.30) $1,477.12 42442204 ROW $0.00 $0.00 42442212 ROW $0.00 $0.00 42442221 ROW $0.00 $0.00 42442239 ROW $0.00 $0.00 42442247 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442255 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442263 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442271 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442280 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442298 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442301 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442310 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442328 ROW $0.00 $0.00 42442336 ROW $0.00 $0.00 42442344 ROW $0.00 $0.00 42442352 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442361 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442379 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442387 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442395 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442409 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442417 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442425 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($263.63) $2,176.23 42442433 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,887.57) $552.29 42442441 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,757.49) $682.37 42442450 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,837.87) $601.99 42442468 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,711.76) $728.09 42442476 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,897.79) $542.06 42442484 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,440.35) $999.50 42442492 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,680.22) $759.64 42442506 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,797.93) $641.93 42442514 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,538.27) $901.58 42442522 ROW $0.00 $0.00 42442531 ROW $0.00 $0.00 42442549 ROW $0.00 $0.00 42442557 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,887.97) $551.88 42442565 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,457.10) $982.76 42442573 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,564.34) $875.51 42442581 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,420.54) $1,019.32 42442590 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,564.34) $875.51 42442603 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,622.28) $817.57 42442611 1 2 0.79 0.40 $16,413.20 $623.21 $504.45 $92.26 ($600.46) $619.47 42442620 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,691.81) $748.05 42442638 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,862.36) $577.50 42442646 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,795.58) $644.28 42442654 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,909.06) $530.80 42442662 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,564.34) $875.51 42442671 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,909.06) $530.80 42442689 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,564.34) $875.51 42442697 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,535.38) $904.48 42442701 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,477.43) $962.42 42442719 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,448.47) $991.39 42442727 1 2 0.79 0.79 $32,826.39 $1,246.43 $1,008.90 $184.53 ($1,410.09) $1,029.76 42442735 4 98.25 $4,082,523.07 $155,014.68 $125,473.82 $22,949.22 ($123,941.30) $179,496.42 Resolution No. 21-1611, Page 22 of 35 s-1-5 Euless Midtown Public Improvement District Assessment Roll Summary - 2021-22 Account Estimated No. Land Use Equivalent Total Total Annual s Total Annual No. of Class Unit Factor Equivalent Assessment Principal Interest Collection TMZ Credit Installment t Units Units Costs 42442743 15 6 0.97 14.55 $611,477.22 $23,217.98 $18,793.37 $3,437.32 ($3,467.06) $41,981.62 42442751 1 1 1.00 1.00 $41,552.40 $1,577.76 $1,277.09 $233.58 ($1,775.67) $1,312.75 42442760 ROW $0.00 $0.00 42442778 ROW $0.00 $0.00 00936863 ROW 0.00 $0.00 $0.00 $0.00 $0.00 42617187 0.67 1 1.00 0.67 $27,701.60 $1,051.84 $851.39 $155.72 ($1,371.09) $687.86 42616423 0.5 2 0.79 0.40 $16,413.20 $623.21 $504.45 $92.26 ($886.02) $333.91 315 348.24 $14,485,000.00 $550,000.00 $445,187.50 $81,425.00 ($368,458.98) $708,153.52 1 - The total estimated Equivalent Units are rounded to two decimal places for presentation purposes. The Annual Installment amounts are calculated using the unrounded equivalent units to match the aggregate amounts to be collected from all Parcels. 2 - TIRZ Credits include both property tax increments and sales tax increments. Resolution No. 21-1611, Page 23 of 35 13-1-6 APPENDIX B-2 TIRZ CREDIT CALCULATION Resolution No. 21-1611, Page 24 of 35 Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant city, Tarrant JPS Heath County Total TIRZ County Network Community Credit' College $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $668.31 $430 92 $275.56 $159.94 $1,534.74 $558.04 $361.15 $230.95 $134.05 $1,284.19 $877.28 $448.69 $286.93 $166.53 $1,779.43 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $4251 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 S42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263 63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 Resolution No. 21-1611, Page 25 of 35 B-2 - I Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant city, Tarrant JPS Heath County Total TIRZ County Network Community Credit' College $129.97 $66.47 $42.51 $24.67 $263.63 $0.00 $0.00 $0 00 $0.00 $0.00 $1,452.31 $742.79 $474.99 $275.69 $2,945.79 $0.00 $0.00 $0 00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $o 00 $3,824.26 $1,334.36 $853.28 $495.25 $6,507.15 $2,357.85 $377.16 $241.18 $139.99 $3,116.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0 00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0 00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $799.80 $409.07 $261.58 $151.83 $1,622.28 $594.14 $379.85 $242.90 $140.98 $1,357.87 $764.27 $390.89 $249.96 $145.08 $1,55020 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42 51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129 97 $66 47 $42.51 $24.67 $263.63 Resolution No. 21-1611, Page 26 of 35 B-2-2 Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant t Tarrant JPS Heath County Total TH2Z City County Network Community Credit' College $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 Resolution No. 21-1611, Page 27 of 35 B-2-3 Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant Tarrant JPS Heath County Total TIRZ city'County Network Community Credit' College $129.97 $66.47 $42.51 $24 67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $1,043.62 $533.77 $341.33 $198.11 $2,116.83 $876.18 $560.16 $358.20 $207.91 $2,002 45 $1,059.40 $541.84 $346.49 $201.10 $2,148.82 $990.85 $506,78 $324.07 $188.09 $2,009.80 $1,045.48 $534.72 $341_94 $198.46 $2,120.60 $1,142.58 $584.38 $373.69 $216.89 $2,317.54 $1,028.53 $526.06 $336.39 $195.25 $2,086.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $12997 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 Resolution No. 21-1611, Page 28 of 35 s-2-4 Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant city' Tarrant JPS Heath County Total THIZ County Network Community Credit' College $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 S6647 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42 51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $0.00 $0.00 $0.00 $0.00 $0.00 $926.88 $474.06 $303.14 $175.95 $1,880.03 $1,044.78 $534.37 $341.71 $198.33 $2,11919 $1,011.06 $517.11 $330.68 $19L93 $2,050.78 $893.48 $571.22 $365.28 $212.01 $2,041.98 $843.07 $538.99 $344.67 $200.05 $1,926.77 $685.55 $438.29 $280.27 $162.67 $1,566.77 $894.48 $571.86 $365.68 $212.25 $2,044.28 $871.43 $561.51 $359.06 $208.41 $2,000.42 $266.60 $167.40 $107.04 $62.13 $603.17 $599.93 $383.54 $245.27 $142.36 $1,371.09 $847.51 $541.84 $346.49 $201.10 $1,936.94 $901.42 $576.30 $368.52 $213.90 $2,060.14 Resolution No. 21-1611, Page 29 of 35 s-2-5 Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant Tarrant JPS Heath County Total TIRZ City County Network Community Credit' College $1,059.63 $541.96 $346.56 $201.15 $2,149.29 $1,149.89 $588.12 $376.08 $218.28 $2,332.37 $835.83 $534.37 $341.71 $198.33 $1,910.23 $922.78 $471.97 $301.81 $175.17 $1,871.73 $792.68 $506.78 $324.07 $188.09 $1,811.63 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $110.47 $56.50 $36.13 $20.97 $224.08 $110.47 $56.50 $36.13 $20.97 $224.08 $110.47 $56.50 $36.13 $20.97 $224.08 $110.47 $56.50 $36.13 $20.97 $224.08 $110.47 $56.50 $36.13 $20.97 $224.08 $0.00 $0.00 $0.00 $0.00 $0.00 $867.25 $443.56 $283.64 $164.63 $1,759.08 $735.00 $375.92 $240.39 $139.52 $1,490.83 $745.72 $476.76 $304.87 $176.95 $1,704.30 $611.28 $394.46 $252.24 $146.40 $1,404.38 $110.47 $56.50 $36.13 $20.97 $224.08 $0.00 $0.00 $0.00 $0.00 $0.00 $731.22 $467.49 $298.94 $173.51 $1,671.17 $764.34 $488.66 $312.48 $181.37 $1,746 85 $797.47 $509.84 $326.03 $189.23 $1,822.56 $89264 $456.55 $291.95 $169.45 $1,810.58 $968.30 $619.06 $395.86 $229.77 $2,212.99 $835.83 $534.37 $341.71 $198.33 $1,910.23 $868.33 $555.15 $355.00 $206.04 $1,984.52 $816.00 $521.69 $333.60 $193.63 $1,864.92 $720.25 $460.47 $294.46 $170.91 $1,646.09 $792.68 $506,78 $32407 $188.09 $1,811.63 $922.78 $471.97 $301.81 $175.17 $1,871.73 $1,185.34 $606.25 $387.68 $225.01 $2,404.28 Resolution No. 21-1611, Page 30 of 35 s-2 - 6 Euless Midtown Public Improvement District THtZ Credit Calculation - 2021-22 TIRZ Credit Tarrant city, Tarrant JPS Heath County Total THU aCounty Network Community Credit' College $1,002.49 $512.73 $327.87 $190.30 $2,033.40 $786.75 $502.99 $321.64 $186.69 $1,798.07 $850.84 $548.34 $350.65 $203.52 $1,953.35 $746.65 $477.35 $305.25 $177.17 $1,706.42 $1,136.54 $581.30 $371.72 $215.75 $2,305.30 $1,125.38 $575.59 $368.07 $213.63 $2,282.67 $902.52 $577.00 $368.97 $214.16 $2,062.65 $720.25 $460.47 $294.46 $170.91 $1,646.09 $804.66 $514.44 $328.97 $190.94 $1,839.01 $0.00 $0.00 $0.00 $0.00 $0.00 $1,044.78 $534.37 $341,71 $198.33 $2,119.19 $738.23 $471.97 $301.81 $175.17 $1,687.18 $811.23 $518.64 $331.65 $192.49 $1,854.01 $900.31 $575.59 $368.07 $213.63 $2,057.60 $863.79 $552.24 $353.14 $204.96 $1,974.13 $70840 $452.90 $289.61 $168.09 $1,619.00 $1,044.78 $534.37 $341.71 $198.33 $2,119.19 $708.40 $452.90 $289.61 $168.09 $1,619.00 $824.01 $528.63 $338.04 $196.20 $1,886.89 $1,010.11 $516.63 $330.37 $191.75 $2,048.85 $983.85 $503.20 $321.78 $186.77 $1,995.59 $394.50 $201.77 $129.02 $74.89 $800.18 $720.25 $460.47 $294.46 $170.91 $1,646.09 $1,044.78 $534.37 $341.71 $198.33 $2,119.19 $738.23 $471.97 $301.81 $175.17 $1,687.18 $885.11 $565.88 $361.86 $210.03 $2,022.87 $1,123.98 $574.87 $367.61 $213.37 $2,279.83 $834.08 $533.25 $340.99 $197.92 $1,906.24 $954.05 $487.96 $312 03 $181.11 $1,935.15 $884.51 $565.49 $361.61 $209.88 $2,021,49 $705.03 $450.74 $288.23 $167.29 $1,611.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 Resolution No. 21-1611, Page 31 of 35 B-2-7 Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant city, Tarrant JPS Heath County Total TIRZ County Network Community Credit' College $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $0 00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $12997 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $129.97 $66.47 $42.51 $24.67 $263.63 $930.59 $475.96 $30436 $176.66 $1,887.57 $866.46 $443.16 $283.38 $164.48 $1,757.49 $906.09 $463.43 $296.35 $172.00 $1,837.87 $843.92 $431.63 $276.01 $160.20 $1,711.76 $935.63 $478.54 $306.01 $177.61 $1,897.79 $71011 $363.19 $232.25 $134.80 $1,440.35 $828.37 $423.68 $270.92 $157.25 $1,680.22 $886.40 $453.36 $289.91 $168.27 $1,797.93 $75839 $387.88 $248.04 $143.96 $1,538.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $930.79 $476.06 $304.43 $176.69 $1,887.97 $63T56 $407.61 $260.65 $151.28 $1,457.10 $771.24 $394.46 $252.24 $146.40 $1,564.34 $621.56 $397.38 $254.11 $147.49 $1,420.54 $771.24 $394.46 $252.24 $146.40 $1,564.34 $799 80 $409.07 $261.58 $151.83 $1,622.28 Resolution No. 21-1611, Page 32 of 35 B-2-8 Euless Midtown Public Improvement District TIRZ Credit Calculation - 2021-22 TIRZ Credit Tarrant city, Tarrant JPS Heath County Total TIRZ C' County Network Community Credit' College $299.47 $136.79 $119.51 $44.70 $600.46 $436 82 $223.41 $142.87 $82.92 $886.02 $834.08 $426.60 $272.79 $158.33 $1,691.81 $918.17 $469.60 $300.30 $174.29 $1,862.36 $885.24 $452.76 $289.53 $168.04 $1,795.58 $941.19 $481.38 $30T83 $178.67 $1,909.06 $771.24 $394.46 $252.24 $146.40 $1,564.34 $941.19 $481.38 $307.83 $178.67 $1,909.06 $771.24 $394.46 $252.24 $146.40 $1,564.34 $756.96 $387.15 $247.57 $143.69 $1,535.38 $728.40 $372.54 $238.23 $138.27 $1,477.43 $714.11 $365.24 $233.56 $135.56 $1,448.47 $616.99 $394.46 $252.24 $146.40 $1,410.09 $61,104.55 $31,252.47 $19,984.83 $11,599.46 $123,941.30 $1,709.30 $874.24 $559.04 $324.48 $3,467.06 $776.95 $496.72 $317.64 $184.36 $1,775.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $178,315.17 $94,556.71 $60,497.96 $35,089.14 S368,458.98 1 - TIRZ Credits include both property tax increments and sales tax increments Resolution No. 21-1611, Page 33 of 35 B-2-9 APPENDIX C PREPAID PARCELS Resolution No. 21-1611, Page 34 of 35 APPENnix C' As of July 31, 2021, there have been no prepayment of Assessments for any Parcel within the PID. Resolution No. 21-1611, Page 35 of 35