The URL can be used to link to this page

Home My WebLink About2462 08-17-2026D226160989 08/18/2026 09:49 AM Page: 1 of 52 Fee: $224.00 Electronically Recorded by Tarrant County Clerk in Official Public Records Sppu bm itter:` Jeanne Flores MARY LOUISE NICHOLSON COUNTY CLERK ORDINANCE NO. 2462 AN ORDINANCE APPROVING AND ADOPTING THE ANNUAL SERVICE AND ASSESSMENT PLAN FOR MIDTOWN PUBLIC IMPROVEMENT DISTRICT IN THE CITY OF EULESS, TEXAS; PROVIDING A SEVERABILITY CLAUSE; PROVIDING FOR FILING IN THE COUNTY RECORDS; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, the City of Euless, Texas, is a home rule city acting under its charter adopted by the electorate pursuant to Article XI, Section 5 of the Texas Constitution and Chapter 9 of the Local Government Code; and 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 ("City Council") adopted Resolution No. 15-1471 creating Midtown Public Improvement District ("PID"); and WHEREAS, pursuant to Sections 372.013 and 372.014 of the Act, the City Council is required to approve a service and assessment plan for the PID; and WHEREAS, in accordance with Section 372.013(b) of the Act, the service and assessment plan must (i) cover a period of at least five years; (ii) define the annual indebtedness and the projected costs for improvements; and (iii) include a copy of the notice form required by Section 5.014, Property Code; and WHEREAS, following the adoption of the budget for Fiscal Year ("FY") 2026-2027, the City Council now seeks to approve the annual service and assessment plan for the PID. NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF EULESS, TEXAS, THAT: SECTION 1. The City Council hereby finds that the statements set forth in the recitals of this Ordinance are true and correct, and such recitals are incorporated as part of this Ordinance. SECTION 2. The City Council, in accordance with Chapter 372 of the Act, hereby approves the FY 2026-2027 Service and Assessment Plan for the PID, attached hereto as Exhibit A. D226160989 Page 2 of 52 SECTION 3. SEVERABILITY CLAUSE. It is hereby declared to be the intention of the City Council that the phrases, clauses, sentences, paragraphs, and sections of this Ordinance are severable, and if any phrase, clause, sentence, paragraph, or section of this Ordinance shall be declared unconstitutional by the valid judgment or decree of any court of competent jurisdiction, such unconstitutionality shall not affect any of the remaining phrases, clauses, sentences, paragraphs, and sections of this Ordinance, since the same would have been enacted by the City Council without the incorporation in this Ordinance of any such unconstitutional phrase, clause, sentence, paragraph or section. SECTION 4. FILING. The City Secretary is directed to cause a copy of the approved Service and Assessment Plan for the PID, including the notice form required by Section 5.014, Property Code, to be filed with the County Clerk of Tarrant County, Texas no later than the seventh (71h) day after the adopted date of this Ordinance. SECTION 5. EFFECTIVE DATE. This Ordinance shall become effective from and after its date of passage. PRESENTED AND APPROVED at a regular meeting of the Euless City Council on August 17, 2026, by a vote of 7 ayes, 0 nays, and 0 abstentions. Tim Stinne ord, . yor ATTEST: 2A/ Sutter, TRMC, MMC City Secretary/Chief Governance Officer APPROVED AS TO FORM: City Attorney *. ``OA.OF EV4 • x •• `• •*i iv' k s • =9�•. .. • a� ````� %q NT CO•WiddIldiiI ►►, Ordinance No. 2462, Page Page 2 of 52 D226160989 Page 3 of 52 Exhibit A EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT CITY OF EULESS, TEXAS T H E CITV OF ANNUAL SERVICE PLAN UPDATE (ASSESSMENT YEAR 8/15/26 - 8/14/27) PRESENTED FOR CITY COUNCIL APPROVAL ON: AUGUST 17, 2026 PREPARED BY: MLINICAP, INC. PUBLIC FINANCE Ordinance No. 2462, Page Page 3 of 52 D226160989 Page 4 of 52 EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT ANNUAL SERVICE PLAN UPDATE (ASSESSMENT YEAR 8/15/26 - 8/14/27) TABLE OF CONTENTS A. INTRODUCTION 1 II. UPDATE OF THE SERVICE PLAN 3 A. UPDATED SOURCES AND USES FOR PUBLIC IMPROVEMENTS 3 B. FIVE YEAR SERVICE PLAN 4 C. ANNUAL BUDGET 4 D. ANNUAL INSTALLMENT PER UNIT 7 C. UPDATE OF THE ASSESSMENT PLAN 10 D. UPDATE OF THE ASSESSMENT ROLL 11 A. PARCEL UPDATES 11 B. PREPAYMENT OF ASSESSMENTS 12 APPENDIX A - PID MAP AND PLATS APPENDIX B-1 - ASSESSMENT ROLL SUMMARY - 2026-27 APPENDIX B-2 - TIRZ CREDIT CALCULATION - 2026-27 APPENDIX B-3 - PROJECTED ANNUAL INSTALLMENTS - 2026-27 APPENDIX C - PREPAID PARCELS APPENDIX D — PID ASSESSMENT NOTICE Ordinance No. 2462, Page Page 4 of 52 D226160989 Page 5 of 52 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 (the "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 Amended Service and Assessment Plan must be reviewed and updated annually. This document is the annual update of the Amended Service and Assessment Plan for 2026-27 (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 2026-27. The Texas legislature passed House Bill 1543 as an amendment to the PID Act, requiring, among other things, (i) all Service and Assessment Plans and Annual Service Plan Updates be approved through City ordinance or order to be filed with the county clerk of each county in which all or part of the PID is located within seven days and (ii) include a copy of the notice form required by Section 5.014 of the Texas Property Code (the "PID Assessment Notice") as disclosure of the obligation to pay PID Assessments. In light of these amendments to the PID Act, this Annual Service Plan Update includes a copy of the PID Assessment Notice as Appendix D, and projected assessment schedules for the Authorized Improvements as Appendix C-3. A copy of this Annual Service Plan Update will be filed with the county clerk in each county in which all or a part of the PID is located not later than seven (7) days after the date the governing body of the City approves this Annual Service Plan Update. Section 372.013 of the PID Act, as amended, stipulates that a person who proposes to sell or otherwise convey real property that is located in the PID, except in certain situation described in the PID Act, shall first give to the purchaser of the property a copy of the completed PID Assessment Notice. The PID Assessment Notice shall be given to a prospective purchase 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 provided the required notice, the purchaser, subject to certain exceptions described in the MuniCap I 1 Ordinance No. 2462, Page Page 5 of 52 D226160989 Page 6 of 52 PID Act, is entitled to terminate the contract. The PID Assessment Notice shall be executed by the seller 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. 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 12 Ordinance No. 2462, Page Page 6 of 52 D226160989 Page 7 of 52 H. 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 Sources of Funds Original Budget Revised BudgetChanges' Budget Actual Costs' Revised Budget & 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 ($148,145) $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 improvements ($244,159) $6, 706, 341 $6, 706, 341 $0 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 $0 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 13 Ordinance No. 2462, Page Page 7 of 52 D226160989 Page 8 of 52 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-B-1 below. Table II-B-1 Annual Projected Indebtedness & Projected Annual Installments Assessment Year Ending 08/15 Annual Projected Costs Annual Projected Projected Annual Indebtedness Installments' 2017-26 $16,450,000 $16,450,000 $6,236,619 2027 $0 $0 $113,670 2028 $0 $0 $1,095,601 2029 $0 $0 $1,093,389 2030 $0 $0 $1,090,494 2031 $0 $0 $1,086,918 2032 $0 $0 $1,087,660 Total $16,450,000 $16,450,000 $11,804,351 1 — Projected Annual Installments for Assessment Years ending 2017-2027 represent actual amounts billed, which include applicable investment income credits and TIRZ Credits, if any. Projected Annual Installments for Assessment Years ending 2028-2032 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 fifteen (15) 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 3.08 percent per annum for 2026-27. 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 2026-27 and such MuniCap 14 Ordinance No. 2462, Page Page 8 of 52 D226160989 Page 9 of 52 additional interest amount will be used to fund prepayment and delinquency reserves as described in the Amended Service and Assessment Plan. These payments, the Annual Installments of the Assessments, shall be billed by the City in 2026 and will be delinquent on February 1, 2027. 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 2026-27 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 2026-27 The budget for the PID will be paid from the collection of Annual Installments collected for 2026- 27 as shown in Table II-C-1 below. Table II-C-1 Budget for the Annual Installments to be collected for 2026-27 Descriptions Total Interest payment on February 15, 2027 Interest payment on August 15, 2027 Principal payment on August 15, 2027 Subtotal debt service on COs Annual Collection Costs Subtotal Expenses Available TIRZ Credit Available reserve fund income Available capitalized interest account Available Administrative Expense account Other available funds1 Subtotal funds available Annual Installments $177,931 $177,931 $640,000 $995,863 $93,550 $1, 089, 413 ($974,511) $0 $0 $0 ($1,232) ($975, 743) $113,670 1— Other available funds represents anticipated interest due on the outstanding not be collected from property owners as a result of Assessment prepayments. CO balance that will MuniCap 5 Ordinance No. 2462, Page Page 9 of 52 D226160989 Page 10 of 52 Debt Service Payments The outstanding balance of the CO is $11,550,000. Interest due on the outstanding CO balance on February 15, 2027 is $177,931 (($11,550,000 * 3.08%) _ 2 = $177,931). There has been one Assessment prepayment in the amount of $39,975. As a result, the outstanding Assessment balance is $11,510,025 ($11,550,000 - $39,975 = $11,510,025). Interest collected from property owners will be based on the outstanding Assessment balance. Accordingly, the Annual Installments collected from property owners from property owners for interest due on February 15, 2027 will be $177,315 (($11,510,025 * 3.08%) - 2 = $177,315). In addition, interest due on the outstanding CO balance on August 15, 2027 is $177,931 (($11,550,000 * 3.08%) - 2 = $177,931). The Annual Installments collected from property owners for interest due on August 15, 2027 will be $177,315 (($11,510,025 * 3.08%) - 2 = $177,315). The difference between the interest due on the COs ($177,931 + $177,931 = $355,863) and the Annual Installments billed to property owners ($177,315 + $177,315 = $354,631) will be funded with a portion of the additional excess interest collected in previous years in the amount of $1,232 ($355,863 - $354,631 = $1,232) pursuant to Section V(G) of the Amended Service and Assessment Plan. Annual Installments to be collected include a principal amount of $640,000 due on August 15, 2027. As a result, the total principal and interest due on the Assessments in 2026-27 is estimated to be equal to $994,631 ($177,931 + $177,931 - $1,232 + $640,000 = $994,631). 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 2026-27 are estimated to be $36,000. Table II-C-2 Administrative Budget Breakdown 2026-27 Description Estimated Budget (8/15/26-8/14/27) City $12,000 PID Administrator $20,000 Contingency $4,000 Total $36,000 Excess interest for reserves in the amount of $57,750, which equals 0.5 percent interest on the outstanding Assessment balance after prepayments of $11,510,025 following the August 15, 2027 principal payment. MuniCap 16 Ordinance No. 2462, Page Page 10 of 52 D226160989 Page 11 of 52 Available TIRZ Credit According to the City, there have been property tax TIRZ increments collected for tax year 2025 in the total amount of $963,636 that are available to be used as TIRZ Credit in 2026-27 for the respective Parcels within the PID. The total incremental City, Tarrant County, JPS Health Network, and Tarrant County Community College property taxes collected during tax year 2025, were $717,349, $280,229, $248,323, and $182,583, respectively, as calculated based on the 2025 balances provided by the City. As a result, the City, Tarrant County, JPS Health Network, and Tarrant County Community College TIRZ Credits available to offset 2026-27 Annual Installments are $538,012, $210,172, $124,161, and $91,292, respectively. As a result, the total TIRZ Credit generated from property taxes for 2026-27 is $963,636. According to the City, the available incremental sales tax revenue generated in Fiscal Year 2026 to be applied as a TIRZ Credit in 2026-27 is $10,875. Accordingly, this TIRZ Credit is the result of the 2025 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 2026-27 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 2026-27 Annual Installment. Available Administrative Expense Account As of the date of this report, there are no administrative expense funds anticipated to be available to reduce the 2026-27 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 were allocated 90.94 percent ($14,959,007 - $16,450,000 = 90.94%) of the Assessments and Annual Installments. One original Land Use Class parcel prepaid their assessment. As a result, the revised assessment allocation for the Original Land Use Class lots is 90.90 percent ($14,954,093 - $16,450,000 = 90.90%). MuniCap 1 7 Ordinance No. 2462, Page Page 11 of 52 D226160989 Page 12 of 52 The new Land Use Classes — defined as Land Use Class Six and Land Use Class Seven — represent 31.24 Equivalent Units and account for $1,495,907 of the original Assessment. As a result, the original Land Use Classes are allocated 9.10 percent ($1,495,907 - $16,450,000 = 9.10%) of the Assessments and Annual Installments. Original Land Use Classes (Land Use Classes 1-5) Annual Installment per Unit As described on the previous page, the original Land Use Classes account for 90.90 percent of the outstanding Assessments. As of June 30, 2026, one parcel prepaid their Assessment representing 1.00 Equivalent Units. As a result, the total outstanding original Land Use Class Equivalent Unit count is 316.00 (317.00 — 1.00 = 316.00). The Annual Installment due to be collected per Equivalent Unit within the original Land Use Class of the PID for 2026-27 is shown in Table II- D-1 below. Table II-D-1 Annual Installment per Unit — Original Land Use Classes Budget Item Net Budget Amounts Annual Installment per Equivalent Unit2 Principal Interest Annual Collection Costs Total $581,790.28 $322,264.21 $85,041.49 $989,095.98 $1,841.11 $1,019.82 $269.12 $3,130.05 1 — Refer to Table II-C-1 of this report for additional budget details. 2 — Based on the current outstanding 316.00 Equivalent Units. The Annual Installment due to be collected from each original Land Use Class of the PID for 2026- 27 is shown in Table II-D-2 below. Table II-D-2 Annual Installment Per Unit — Original Land Use Classes Land Use Class Annual Installment Per Equivalent Unit Equivalent Units Factor Annual Installment Per Land Use Class Lot Type 1 (Single family residential) Lot Type 2 (Townhomes) Lot Type 3 (Row Houses) Lot Type 4 (Multi -family residential) Lot Type 5 (Retail) $3,130.05 $3,130.05 $3,130.05 $3,130.05 $3,130.05 1.00 0.79 0.65 0.25 0.76 $3,130.05 $2,472.74 $2,034.53 $782.51 $2,378.84 1 — Annual Installment per Equivalent Unit and does not reflect applicable TIRZ Credits. Annual Installment per land class use represents the gross Annual Installment to be billed and MuniCap 18 Ordinance No. 2462, Page Page 12 of 52 D226160989 Page 13 of 52 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 9.10 percent of the outstanding Assessments. The total outstanding new Land Use Class Equivalent Unit count is 31.24. The Annual Installment due to be collected per Equivalent Unit within the new Land Use Class of the PID for 2026-27 is shown in Table II-D-3 below. Table II-D-3 Annual Installment per Unit — New Land Use Classes Budget Item Net Budget Amount1 Annual Installment per Equivalent Unit2 Principal Interest Annual Collection Costs $58,209.72 $32,366.65 $8,508.64 Total $99,085.00 $1,863.31 $1,036.06 $272.36 $3,171.74 1— Refer to Table II-C-1 of this report for additional budget details. 2 — Based on the current outstanding 31.24 Equivalent Units. The Annual Installment due to be collected from each new Land Use Class of the PID for 2026- 27 is shown in Table II-D-4 below. Table II-D-4 Annual Installment Per Unit — New Land Use Classes Land Use Class Annual Installment Per Equivalent Unit Annual Installment Equivalent Unit' Factor Per Land Use Class Lot Type 6 (Restaurant) Lot Type 7 (Office) $3,171.74 $3,171.74 0.97 0.74 $3,076.58 $2,347.08 1 — Annual Installment per Equivalent Unit and Annual Installment per land class use represents the gross Annual Installment to be billed and does not reflect applicable TIRZ Credits. 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 2026-27 are shown in the Assessment Roll Summary attached hereto as Appendix B-1. (the remainder of this page is intentionally left blank) MuniCap 19 Ordinance No. 2462, Page Page 13 of 52 D226160989 Page 14 of 52 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 110 Ordinance No. 2462, Page Page 14 of 52 D226160989 Page 15 of 52 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. A. 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-1. MuniCap 111 Ordinance No. 2462, Page Page 15 of 52 D226160989 Page 16 of 52 B. PREPAYMENT OF ASSESSMENTS There has been one Assessment prepayment as of June 30, 2026. 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 112 Ordinance No. 2462, Page Page 16 of 52 D226160989 Page 17 of 52 APPENDIX A PID MAP AND PLATS Ordinance No. 2462, Page Page 17 of 52 D226160989 Page 18 of 52 HWY 183 INDUSTRIAL BLVD. Exhibit A: The PID Map Ordinance No. 24 , Page P , e 18 of 52 D226160989 Page 19 of 52 J Q. wo, • 132. AVOS 4.0.20.1011 \S O yy qg d 7 : gS 6 Pgn as a y A P b?XSt g$A 5; top.. iu un ei.uiws 1.7 .0 r.w.0 m.nan-.ov0, •,l-w,l ...-Pr Ordinance No. 2462, Page Page 19 of 52 D226160989 Page 20 of 52 Ordinance No. 2462, Page Page 20 of 52 3 D226160989 Ordinance No. 2462, Page Page 21 of 52 Page 21 of 52 w+l 1u soy: masrly ew ivu WMA1 v -NAN.w\•1^M ^mN+n •••:-sw ^•I'l\e,w l.&_v-_ vM a D226160989 Page 22 of 52 aao,o3e eu a • hi YWNd.Sa WYzO dd66oc',owN 'Www J dcw J3 an aaaNN Ei»Qi3 IA 0 &.n V, .Fmd $'fin • -ti 16. 13£ZYo£ozo N'J'33 3•l•3 'z dnoao 3VION3Y#No3 NV1=N33O O g Ra Z 30Yd 33a - 3HI Ig1Y11 Ordinance No. 2462, Page Page 22 of 52 Wi, 3o, 3,er„vo e >.�. m aVW 00Ao,r a ,u ��.N._,-� _, e,ro, v-m a D226160989 Page 23 of 52 f ig goy " g BB 'z :fig b b3 W CQ .^ SQ Ugh§ a 9 :�dBfi$p�- c�mtYnn `$w�153 k o$ &9$: m 3.ni '"3 3:M3s�o n 'a r"�sPs E 0Fd No i owh J J l2LI ��N d<d600d o'W OWW W o m JJooWYS11 __J3zd u nna.eNNw� 3 •I I I d In nl'i o T w i-1 wg K 33/d 333.win I31LYM i � Ij II I a I I a L 1 I ,11 Z Fi E sm ELA o x f131a3€313133111131333- V111118181:° 33 3 333311333331 %g;`-1111111111: 3,33 ;`-3133333111 i :11181111111 T "f3131@1:111€' 11111311110.11 'i331€11a3111151 ' 1111111111 =3lgel1111011311111 11 1 il!!!..m11111111111113 p;ge o3;gaeae1sg33a3113g11313119°l 9 °iiiii[[33521-i3clliiilitg 1g11131111111 0 5 wis PLAT is FILED ss 0OCUMENT DzI%1352110 0� Ordinance No. 2462, Page Page 23 of 52 wA rota a a/3/ • n nYvrn.W. A.., Ty, D226160989 Page 2 0 52 ; » 4 ( ) /§ ■ |' \ ° ( Ni f§ \ / m\ °j !|i !!! |. ,.1. SURVEYOR/ENGINEER kl 7 `( M m' n e ,w Uis no m u . DOCUMENT P114b kS521 h ON ] Ordinance No. 2462,Page Page 24 off D226160989 Page 25 of 52 3a525$$$$ggk'eg1$555555 ge � i ,1555523929233999999999993 _ J S i 5 5 g i i Y Y = ' i i F F Y1 Yp S R 5 Y; t i l _ Y 0 F Y ps 1 a g- , o 4 � i 5 5 5 @ 4 i e - i � _ 0 i 1 Rcasa�5"taSGA�FeRai4R5:8RS5a a 9' k$ !�t,gg5$ 3B^$a75'A S B = i" 5$155-51511151515i51215 a p "F a: ^ 9 9 p 8 p 5 9.5 C Y' F125555,515 111 1 1 919999999999999999999999999933 i555555555;9_5.-51f5_55555595?tt19'15[ F F x p 1515121 a, k r Y a Y S s F 2 a 1V15 p r; 7 9 1511515 S i w 5 1 ; I;., 1 1971940 5 6 g 1 9 9 9 9 9; c; R; R R 9; a S a 8 2 5 ; 9 9 9 7; z1 7 4d4sR3s5°2a9;gas=5aQa$pi55tiQ a a i 4 z i 553 G i s t t nx 55g5p5 9 3 F W - pff5;555 i i 1 l A a 5555sxr?g555psr5 P E i i i 6 R: R 13 P G i bg ' F% R x x 9 Z;! 9 S C 9 1x; 9 a a 9 n x x 9 .9 9 a a LINE TABLE x xea emm « 1.CM 55555.. x 5x 5 i' 555 as.5. 555 R a9ti....W t 151515i51 ii°i 21 ,;lin alb a e 6 9 9 5 j- J_ j j__ 7, 2 2 R F R R F a R R x 2 2 gg. 5,555V555559555g555x-5555555"55-5 J gbF S 1 C Fe i. 5 Y -p-x�, 4? Y 4 Y C r r p@�s� I F r k W s sgq lif Y n 3 i Y F at i 1 r F Co B 1 F m a 1 t t ,sap@_ r, 1 e r- 0 C Y x 1 1 555555935933353335333935359J92 5 R 55555593 5 5 d 5 5 C 5555.5:5555.55 ;I9pfi141 1S a551,� 1Ati 551511i 10 53333333533555539599393533559 1ia'511555a$ afiaa5aaaaa 55555 ,J ;.115451 r 2 x- 7 5 5 Saa155 3 5 5 5 A 5 5 R g g' e; g 5 g g: : 5 A 5 s: 5 i. ,,, 9 „ 9559959599995595555953 eV $ ii.51515; 5"5R:..522;;25^;dAR; 5{-yy55 i a 55 11 5 1 t!'p53252t,2 1 AA E 5 1 1 i 1 5 55- £ 1 1 i 5 a 5;055;5 l i i 6I i' F i 1;.;31'2,WIIWI'dn1.2.1545455555 1 a 5 9 9 9 3 8 5$$$ 5 5 5 a 5$ A 8 .a7 S R• 11 pg$ RR' age= u2UL-3axaax'2Lxxx'2gga22E2 ea3 Sg 'x 5 R $ t ; ,.. x:- _. x 5 C 3 5 5 S `z x R x x 5 a gg A 9 s 9 R R e i R x $'s 9$ e§ ^. x q 9 5 k 5 i . dY Ili � a r i p i i Ep Y Y P: 1 i a E E' : C, S i P 'i i '' i I I i t 'i i 5 i - 9 � i- a 7: a 0 7 a i t' l A i g a s a 9 1 gR$$$$'sgg$'gg " 555555555555555551n:S:5RRA55R9 $8ggaa. Bene $$gg gg$ •I ^6$x',9gg Nffi E'a:5-$63B4k phkh:ghh a?ekaafi=;=5eaaa' ggti:P.gtin gtett B aCEECEe9&83&NE5ESEEE&EEB22222 9 tl ii5"55.51?525=A5$ax32RRa;t455F555 9 qgqg itl M t i Y is ryga 4 & s � M 5 i nF❑❑sib*ppbbxxgggg C 3 Y 5 d I F t F i e E i F 5 i t F 3 t t xs_ i 5 r r C 5 ppFF 4 t F apc 4 r r A Y y F 1 5 5 y A A 5 5 5 5 2! 5 5 5? 5 5 5 R R? ^. : S 7 5 2 2 y S i i95555.1-444141111=ag1sa9115111 p s s p p s a s pp 5 E R E L E EE S U C a a 0 S& g E 9® .0 ,1 5 a C& C E C E E E tl it :CB3�Y:6tl?; q 3?Sx$ ::AA.S:$=55;ig8Ygg Fs 2kt: s sii e. 55CC„ ;, pa3a aa's YY"ax,;;5.555 g 0 3J.-5'42$:555'5 5555a55x5e5d5g59' ' 5 g C i& R$1 9 1 a E$ , 2 , q 1$ 5 2 9 C 5 R 9 F 9 Y e5:ptltia5151 R 8 t::i6 p 2,2:12 pp3 YY1 uaa3$9C9sEECCCH'63C E9EEEBEE533 SURVEYOR/ENGINEER El 0 Ordinance No. 2462, Page Page 25 of 52 wpm( m m:i. ci0R/9 .w1ry ram.,, 1mAQ * ...., ...-P.0 ....-1M son-App. ,...5..5 W. D226160989 Page 26 of 52 i y=as 2.Ea$�8 -saa� `90 wo �� c Fla ��' i iimE T85Z bo bw�55UU0. 4=[ Ordinance No. 2462, Page Page 26 of 52 D226160989 Page 27 of 52 APPENDIX B-1 ASSESSMENT ROLL SUMMARY — 2026-27 Ordinance No. 2462, Page Page 27 of 52 D226160989 Page 28 of 52 Annendix B-1 Euless Midtown Public Improvement District Assessment Roll Summary - 2026-27 Parcel Estimated Land Use Original OutstandingTotal B Annual Collection Total Annual Units Equivalent Units Outstanding Principal Interest TIRZ Credit No. of units Class Equivalent 9 Assessment Costs Installment 42439751 0,00 ROW 0.00 0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0.00 42439769 0.00 RO\V 0.00 0.00 $0.00 $0.00 90,00 $0.00 $0.00 $0.00 42439777 0.00 ROW 0,00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439785 0.00 ROW 0.00 0.00 $0.00 $0.00 80.00 $0.00 $0.00 $0.00 42439793 0,00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0,00 42439807 0.00 ROW 0.00 0.00 80,00 $0.00 $0.00 $0.00 $0.00 $0.00 42439815 0.00 ROW 0.00 0,00 $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 42439823 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439831 1.00 3 0,65 0.65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42439840 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42439858 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) 80.00 42439866 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53). $0.00 42439874 1.00 3 0,65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42439882 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439891 1.00 3 0.65 0.65 921,52232 91,19692 $662.89 $174.93 ($2,034.53) $0,00 42439904 1.00 3 0.65 0.65 $21,522.32 $1,196.72 8662,89 $174.93 ($2,034.53) $0.00 42439912 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439921 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $66289 $174.93 ($2,034.53) $0.00 42439939 1,00 3 0.65 0,65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42439947 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439955 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42439963 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) 80.00 42439971 1.00 3 0.65 0.65 $21,522,32 $1,196,72 $662.89 $174.93 ($2,034,53) $0.00 42439980 1.00 3 0.65 0.65 $21,522,32 $1,196,72 8662,89 $174.93 ($2,034,53) $0.00 42439998 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440007 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 424400/5 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0,00 42440023 1,00 3 0.65 0.65 $21,522.32 81,196,72 $662.89 $174.93 (92,034,53) $0.00 42440031 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 (82,034,53) $0.00 42440040 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034,53) $0.00 42440058 1.00 3 0.65 0.65 $21,522.32 81,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440066 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440074 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0,00 42440082 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 (82,034,53) $0.00 42440091 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($1,849.28) $185,25 42440104 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0.00 42440112 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440121 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440139 5.00 6 0.97 4.85 $162,525.88 $9,037.04 $5,024.91 $1,320.96 ($7,540.11) $7,842.81 42440139 16.00 7 0.74 11.84 $396,764.20 $22,061,56 912,267,00 $3,224.78 $37,553,34 42440147 0.00 ROW 0.00 0.00 $0,00 $0.00 $0.00 $0.00 $0.00 $0.00 42440163 12.00 5 0.76 9.12 $301,974.68 $16,790,91 $9,300.79 $2,454.36 ($12,544.09) $16,001.97 42440171 0.00 ROW 0,00 0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0.00 42440180 0.00 RO\V 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440198 0,00 ROW 0.00 0.00 • $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 42440201 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0,00 42440210 0.00 ROW 0.00 0.00 $0,00 $0.00 $0.00 $0.00 $0.00 $0,00 42440228 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440236 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440244 1.00 3 0,65 0.65 S21,522.32 $1,196.72 $662.89 8174,93 ($2,034.53) $0.00 42440252 1,00 3 0.65 0,65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440261 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440279 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0,00 42440287 1.00 3 0.65 0.65 $21,522.32 $1,196.72 9662,89 $174.93 ($2,034.53) $0.00 42440295 1.00 3 0.65 0.65 $21,522.32 81,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440309 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440317 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0,00 42440325 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440333 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440341 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 $0.00 $2,034.53 42440350 1.00 3 0.65 0,65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440368 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440376 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0.00 42440384 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440392 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440406 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440414 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 (92,034.53) $0.00 42440422 1.00 3 0.65 0.65 $21,522.32 $1,196.72 9662,89 $174.93 ($2,034.53) $0.00 42440431 1,00 3 0,65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440449 1.00 3 0.65 0.65 $21,522.32 81,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440457 1.00 3 0,65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440465 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440473 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) 90.00 42440481 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440490 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0.00 Ordinance No. 2462, Page Page 28 of 52 D226160989 Page 29 of 52 Parcel Estimated Land Use Original Outstanding No. of units Class Equivalent Units Equivalent Units Total Outstanding Assessment Annual Collection Total Annual Principal Interest Costs TIRZ Credit Installment 42440503 1.00 3 065 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440511 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440520 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440538 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440546 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440554 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440562 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440571 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440589 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440597 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440601 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440619 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440627 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440635 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440643 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440651 1.00 3 0.65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034,53) $0.00 42440660 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440678 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440686 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440694 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440708 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440716 0.00 ROW 0.00 0.00 50,00 $0.00 $0.00 $0.00 $0.00 $0.00 42440724 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440732 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0.00 42440741 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440759 1.00 3 0.65 0.65 $21,522.32 $1,196.72 5662,89 $174.93 ($2,034.53) $0.00 42440767 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440775 1.00 3 0,65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440783 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440791 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440805 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440813 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440821 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440830 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440848 1.00 3 0.65 0.65 S21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440856 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440864 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440872 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0,00 42440881 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 S174.93 ($2,034.53) $0.00 42440899 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034,53) $0.00 42440902 1.00 1 1.00 1.00 $33,111.26 $1,841.11 S1,019.82 $269.12 ($3,130.05) $0.00 42440911 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440929 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440937 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440945 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440953 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440961 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440970 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440988 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440996 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441003 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441011 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 (52,034.53) $0.00 42441020 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441038 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441046 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441054 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) 50.00 42441062 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441071 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441089 1.00 3 0.65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42441097 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) 50.00 42441101 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441119 1.00 3 0.65 0,65 S21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441127 0.00 ROW 0,00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441135 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441143 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441151 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441160 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441178 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0,00 42441186 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441194 1.00 2 0,79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441208 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441216 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441224 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441232 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441241 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441259 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441267 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441275 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441283 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 S212.60 ($2,472.74) $0.00 42441291 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441305 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 Ordinance No. 2462, Page Page 29 of 52 D226160989 Page 30 of 52 Parcel Estimated Land Use Original OutstandingTotal g Annual Collection Total Annual Equivalent Units Equivalent Units Outstanding Principal Interest TIRZ Credit No. of units Class E 9 9 Assessment Costs Installment 42441313 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805,66 $212.60 ($2,472,74) 90.00 42441321 1.00 2 0.79 0,79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,255.54) $217.20 42441330 1.00 2 0,79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441348 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441356 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805,66 $212.60 ($2,276.40) $196.34 42441364 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) 90.00 42441372 1,00 2 0,79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472,74) 90,00 42441381 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441399 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805,66 $212.60 ($2,472,74) $0.00 42441402 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0,00 42441411 0.00 ROW 0.00 0,00 $0.00 $0.00 $0,00 $0,00 $0.00 $0.00 42441429 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,085.83) $44.22 42441437 1.00 1 1,00 1,00 $33,111.26 $1,841,11 91,019,82 S269.12 ($3,130,05) $0.00 42441445 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,130,05) $0.00 42441453 1.00 1 1,00 1.00 $33,111,26 $1,841,11 $1,019,82 $269.12 ($3,130.05) $0.00 42441461 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42441470 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($2,615,22) $514.83 42441488 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441496 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,202.59) $927.46 42441500 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269,12 ($1,077.39) $2,052.66 42441518 1.00 1 1,00 1.00 $33,111,26 $1,841.11 $1,019.82 $269.12 ($3,002.08) $127.97 42441526 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441534 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269,12 ($3,130.05) $0.00 42441542 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 4244155/ 1.00 1 1.00 1.00 $33,111,26 $1,841.11 $1,019.82 $269.12 ($3,130.05) 90.00 42441569 1.00 1 1.00 1.00 $33,111,26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 4244/577 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 9269,12 (93,130,05) $0.00 42441585 0.00 RO\V 0.00 0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0.00 42441593 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472,74) $0.00 42441607 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 4244/615 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472,74) $0.00 42441623 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441631 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805,66 $212,60 ($2,472.74) $0.00 42441640 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441658 1.00 2 0.79 0.79 $26,157,89 $1,454,48 $805,66 $212,60 ($2,472.74) $0.00 42441666 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441674 1,00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0,00 42441682 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441691 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441704 0.00 RO\V 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441712 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) 90.00. 42441721 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441739 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42441747 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $66289 $174.93 ($1,989.91) $44.62 42441755 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42441763 0.00 ROW 0.00 000 $0,00 $0.00 $0.00 90.00 $0.00 $0.00 42441771 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,550.97) $579.08 42441780 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441798 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($2,801.52) $328.54 42441801 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,557.39) $572.66 42441810 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441828 1,00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,798,73) $331.32 42441836 1.00 1 1.00 1,00 933,111,26 $1,841,11 $1,019.82 $269.12 ($3,052,05) $78.00 42441844 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,782.50) $347.55 42441852 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($2,914.64) $215.41 42441861 1.00 1 1.00 1,00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($2,711.57) $418.48 42441879 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441887 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441895 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,931,41) $198.64 42441909 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42441917 1.00 1 1.00 1.00 $33,111,26 $1,841,11 91,019,82 $269.12 ($3,130.05) $0.00 42441925 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,724.42) $405.63 42441933 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,048.78) $81.27 42441941 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($3,130.05) $0.00 42441950 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0,00 42441968 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,914.64) $215.41 42441976 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,033,63) $96.42 42441984 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441992 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,846,48) $283.57 42442000 1.00 1 1.00 0.00 Prepaid $0.00 $0.00 $0.00 $0.00 $0.00 42442018 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442026 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,818.07) $311.98 42442034 1.00 1 1.00 1,00 $33,111.26 $1,841,11 $1,019,82 $269.12 ($2,910,72) $219,33 42442042 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,003.20) $126.85 42442051 1.00 1 1.00 1.00 $33,111.26 $1,841.11 91,019,82 $269.12 ($2,825,09) $304,96 42442069 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,564.71) $565.34 42442077 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442085 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,130.05) $0,00 42442093 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,130,05) $0.00 42442107 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($3,130.05) $0.00 42442115 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,401.92) $728.13 Ordinance No. 2462, Page Page 30 of 52 D226160989 Page 31 of 52 Parcel Total Estimated Land Use Original Outstanding Annual Collection Total Annual No. of units Class Equivalent Units Equivalent Units Outstanding Principal Interest Costs TIRZ Credit Installment Assessment 42442123 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442131 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($2,984.11) $145.94 42442140 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442158 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442166 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442174 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442182 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442/91 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,518.85) $611.20 42442204 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442212 0,00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 80,00 42442221 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442239 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442247 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442255 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442263 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442271 1.00 2 0,79 0.79 $26,157.89 $1,454.48 $805,66 $212.60 ($2,472.74) $0.00 42442280 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442298 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 S212.60 ($2,472.74) $0.00 42442301 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442310 1.00 2 0.79 0.79 S26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442328 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442336 0.00 ROW 0.00 0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0.00 42442344 0.00 ROW 0.00 0.00 $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 42442352 1.00 2 0.79 0.79 $26,157,89 81,454,48 $805.66 $212.60 ($2,472.74) $0.00 42442361 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442379 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442387 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442395 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442409 1.00 2 0.79 0.79 S26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442417 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,409.55) $63.19 42442425 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442433 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,395.62) 877.12 42442441 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442450 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472,74) $0.00 42442468 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442476 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442484 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,371.86) $100.88 42442492 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442506 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,382.80) $89.94 42442514 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442522 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442531 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442549 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442557 1,00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442565 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442573 1.00 2 0,79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442581 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442590 1,00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442603 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442611 1.00 2 0,79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,467.51) $5.23 42442620 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 S212.60 ($2,472.74) $0.00 42442638 1,00 2 0.79 0.79 $26,157.89 $1,454,48 S805.66 $212.60 ($2,472,74) $0.00 42442646 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442654 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442662 1.00 2 0.79 0.79 $26,157.89 $1,454.48 S805.66 $212,60 ($2,472.74) $0.00 42442671 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442689 1.00 2 0.79 0.79 $26,157.89 51,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442697 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442701 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,443.10) $29.64 42442719 1,00 2 0.79 0.79 $26,157,89 $1,454,48 $805.66 $212.60 ($2,472.74) $0.00 42442727 1.00 2 0.79 0.79 S26,157.89 $1,454.48 $805.66 $212.60 ($2,434.17) $38.57 42442743 15.00 6 0.97 14.55 $487,577.63 $27,111.12 $15,074.74 $3,962.89 ($7,792,24) $38,356.51 42442751 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442760 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442778 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42733829 9.00 5 0.76 6.84 $226,481.01 $12,593.18 $6,975.59 $1,840.77 ($21,409.55) $0.00 42739088 1.00 4 0.00 98.25 $3,253,181.14 $180,888.91 $100,197.65 $26,440.91 ($307,527.47) $0.00 Total 317.00 347.24 S11,510,025.36 $640,000.00 $354,630.86 $93,550.13 (5974,510.96) $113,670.02 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 aggregat. amounts to be collected from all Parcels. 2 - TIRZ Credits include both property tax increments and sales tax increments. Ordinance No. 2462, Page Page 31 of 52 D226160989 Page 32 of 52 APPENDIX B-2 TIRZ CREDIT CALCULATION — 2026-27 Ordinance No. 2462, Page Page 32 of 52 D226160989 Page 33 of 52 Appendix B-2 Euless Midtown Public Improvement District TIRZ Credits - 2026-27 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42439751 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439769 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439777 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439785 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439793 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439807 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439815 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439823 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439831 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439840 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439858 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439866 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439874 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439882 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439891 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439904 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439912 ($1,135,91) ($443.74) ($262,14) ($192.74) $0.00 ($2,034.53) 42439921 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439939 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53)'. 42439947 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439955 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439963 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439971 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439980 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439998 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440007 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440015 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440023 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440031 ($1,135.91) ($443.74) ($262,14) ($192.74) $0.00 ($2,034.53) 42440040 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440058 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53)'. 42440066 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440074 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440082 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440091 ($1,032.48) ($403.33) ($238.27) ($175.19) $0.00 ($1,849.28) 42440104 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440112 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440121 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440139 ($4,209.75) ($1,644.52) ($971.52) ($714.32) $0.00 ($7,540.11) 42440147 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440163 ($3,534.02) ($1,380.55) ($815.58) ($599.66) ($6,214.29) ($12,544.09) 42440171 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440180 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Ordinance No. 2462, Page Page 33 of 52 D226160989 Page 34 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42440198 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440201 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440210 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440228 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440236 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440244 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440252 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440261 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440279 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440287 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440295 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440309 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440317 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440325 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440333 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440341 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440350 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440368 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440376 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440384 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440392 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440406 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53). 42440414 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440422 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440431 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440449 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440457 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440465 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440473 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440481 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440490 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440503 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440511 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440520 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53), 42440538 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440546 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440554 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440562 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440571 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440589 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440597 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440601 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440619 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440627 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440635 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440643 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440651 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) Ordinance No. 2462, Page Page 34 of 52 D226160989 Page 35 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42440660 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440678 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440686 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440694 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440708 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440716 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440724 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440732 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440741 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440759 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440767 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53). 42440775 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440783 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440791 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440805 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440813 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440821 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440830 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440848 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440856 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440864 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440872 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440881 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440899 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440902 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440911 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440929 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440937 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440945 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440953 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440961 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440970 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440988 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440996 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441003 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441011 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441020 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441038 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441046 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441054 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441062 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441071 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441089 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441097 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441101 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441119 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441127 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Ordinance No. 2462, Page Page 35 of 52 D226160989 Page 36 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated THU Credit 42441135 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441143 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441151 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441160 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441178 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441186 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441194 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441208 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441216 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441224 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441232 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441241 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441259 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441267 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441275 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441283 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441291 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441305 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441313 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441321 ($1,259.30) ($491.94) ($290.62) ($213.68) $0.00 ($2,255.54) 42441330 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441348 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441356 ($1,270.95) ($496.49) ($293.31) ($215.66) $0.00 ($2,276.40) 42441364 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441372 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441381 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441399 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441402 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441411 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441429 ($1,722.86) ($673.03) ($397.60) ($292.34) $0.00 ($3,085.83) 42441437 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441445 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441453 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441461 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441470 ($1,460.11) ($570.39) ($336.96) ($247.76) $0.00 ($2,615.22) 42441488 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441496 ($1,229.74) ($480.39) ($283.80) ($208.67) $0.00 ($2,202.59) 42441500 ($601.52) ($234.98) ($138.82) ($102.07) $0.00 ($1,077.39) 42441518 ($1,676.11) ($654.76) ($386.81) ($284.41) $0.00 ($3,002.08) 42441526 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441534 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441542 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441551 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441569 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441577 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441585 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441593 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) Ordinance No. 2462, Page Page 36 of 52 D226160989 Page 37 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TJRZ Credit 42441607 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441615 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441623 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74)'. 42441631 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441640 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441658 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441666 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441674 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441682 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441691 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441704 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441712 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441721 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441739 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441747 ($1,110.99) ($434.00) ($256.39) ($188.52) $0.00 ($1,989.91)! 42441755 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441763 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441771 ($1,424.24) ($556.37) ($328.68) ($241.67) $0.00 ($2,550.97) 42441780 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 (83,130.05)' 42441798 ($1,564.13) ($611.02) ($360.97) ($265.41) $0.00 ($2,801.52) 42441801 ($1,427.83) ($557.77) ($329.51) ($242.28) $0.00 ($2,557.39) 42441810 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441828 ($1,562.57) ($610.41) ($360.61) ($265.14) $0.00 ($2,798.73) 42441836 ($1,704.00) ($665.66) ($393.25) ($289.14) $0.00 ($3,052.05) 42441844 ($1,553.51) ($606.87) ($358.52) ($263.60) $0.00 ($2,782.50) 42441852 ($1,627.28) ($635.69) ($375.54) ($276.12) $0.00 ($2,914.64) 42441861 ($1,513.91) ($591.40) ($349.38) ($256.88) $0.00 ($2,711.57) 42441879 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441887 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 (83,130.05)" 42441895 ($1,636.65) ($639.35) ($377.70) ($277.71) $0.00 ($2,931.41) 42441909 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441917 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441925 ($1,521.08) ($594.20) ($351.03) ($258.10) $0.00 (82,724.42)' 42441933 ($1,702.18) ($664.95) ($392.83) ($288.83) $0.00 ($3,048.78) 42441941 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05), 42441950 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441968 ($1,627.28) ($635.69) ($375.54) ($276.12) $0.00 (82,914.64)' 42441976 ($1,693.72) ($661.64) ($390.87) ($287.40) $0.00 ($3,033.63) 42441984 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00I 42441992 ($1,589.23) ($620.83) ($366.76) ($269.67) $0.00 ($2,846.48) 42442000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442018 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442026 ($1,573.37) ($614.63) ($363.10) ($266.97) $0.00 ($2,818.07) 42442034 ($1,625.09) ($634.84) ($375.04) ($275.75) $0.00 ($2,910.72) 42442042 ($1,676.73) ($655.01) ($386.95) ($284.51) $0.00 ($3,003.20) 42442051 ($1,577.29) ($616.16) ($364.00) ($267.64) $0.00 ($2,825.09) 42442069 ($1,431.91) ($559.37) ($330.45) ($242.97) $0.00 ($2,564.71) Ordinance No. 2462, Page Page 37 of 52 D226160989 Page 38 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42442077 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442085 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442093 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442107 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05), 42442115 ($1,341.02) ($523.86) ($309.48) ($227.55) $0.00 ($2,401.92) 42442123 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442131 ($1,666.07) ($650.84) ($384.49) ($282.70) $0.00 ($2,984.11) 42442140 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442158 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442166 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442174 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442182 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442191 ($1,406.31) ($549.37) ($324.55) ($238.63) $0.00 ($2,518.85) 42442204 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442212 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442221 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442239 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442247 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442255 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442263 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442271 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442280 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442298 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442301 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442310 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442328 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442336 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442344 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442352 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442361 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442379 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442387 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442395 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442409 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442417 ($1,345.29) ($525.53) ($310.46) ($228.27) $0.00 ($2,409.55) 42442425 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442433 ($1,337.51) ($522.49) ($308.67) ($226.95) $0.00 ($2,395.62) 42442441 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74), 42442450 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442468 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442476 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442484 ($1,324.24) ($517.31) ($305.61) ($224.70) $0.00 ($2,371.86) 42442492 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442506 ($1,330.35) ($519.69) ($307.02) ($225.74) $0.00 ($2,382.80) 42442514 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442522 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442531 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Ordinance No. 2462, Page Page 38 of 52 D226160989 Page 39 of 52 Account No. City County Hospital College Sales Tax Aggregate 2026-27 Allocated TIRZ Credit 42442549 42442557 42442565 42442573 42442581 42442590 42442603 42442611 42442620 42442638 42442646 42442654 42442662 42442671 42442689 42442697 42442701 42442719 42442727 42442743 42442751 42442760 42442778 42733829 42739088 Total $0.00 ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,377.64) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,364.02) ($1,380.57) ($1,359.03) ($4,350.52) ($1,747.55) $0.00 $0.00 ($9,351.11) ($171,696.92) ($538,011.55) $0.00 $0.00 $0.00 ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($538.17) ($317.93) ($233.76) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($532.85) ($314.79) ($231.45) ($539.31) ($318.60) ($234.26) ($530.90) ($313.64) ($230.60) ($1,699.51) ($1,004.00) ($73 8.21) ($682.67) ($403.30) ($296.53) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($3,652.96) ($2,158.03) ($1,586.73) ($67,072.55) ($39,623.92) ($29,134.08) ($210,171.55) ($124,161.36) ($91,291.51) $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 ($4,660.71) $0.00 ($10,875.00) $0.00 ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,467.51) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,443.10) ($2,472.74) ($2,434.17) ($7,792.24) ($3,130.05) $0.00 $0.00 ($21,409.55) ($307,527.47) ($974,510.96) 1 - Total TIRZ Credits are calculated for the proportionally based on taxes paid. Excess across all other parcels. District based on aggregate taxable values. The TIRZ Credits are then allocated to each parcel TIRZ Credits generated above the gross Annual Assessment amounts for each parcel are reallocated Ordinance No. 2462, Page Page 39 of 52 D226160989 Page 40 of 52 APPENDIX B-3 PROJECTED ANNUAL INSTALLMENTS — 2026-27 Ordinance No. 2462, Page Page 40 of 52 D226160989 Page 41 of 52 Appendix B-3 Euless Midtown Public Improvement District Schedule of Projected Annual Installments Land Use Class Outstanding Assessment (per unit) Equivalent Unit 1 - Residential - Single Family $33,111 1.00 Cumulative Years Outstanding C.O. Principal2 C.O. Interest2 Assessment Annual Collection Costs3 Total Annual Installment4 2026 $33,111 $1,841 2027 $31,270 $1,899 2028 $29,372 $1,956 2029 $27,415 $2,014 2030 $25,402 $2,071 2031 $23,330 $2,143 2032 $21,187 $2,201 2033 $18,987 $2,273 2034 $16,714 $2,330 2035 $14,384 $2,402 2036 $11,982 $2,488 2037 $9,493 $2,560 2038 $6,933 $2,647 2039 $4,286 $2,733 2040 $1,554 $1,554 $33,111 $1,020 $1,125 $1,059 $991 $920 $848 $773 $696 $616 $534 $447 $357 $264 $165 $35 $9,850 $269 $285 $278 $271 $263 $255 $247 $239 $231 $222 $213 $204 $194 $184 $174 $3,529 $3,130 $3,309 $3,293 $3,275 $3,254 $3,246 $3,221 $3,207 $3,177 $3,159 $3,149 $3,121 $3,105 $3,082 $1,762 $46,490 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 41 of 52 D226160989 Page 42 of 52 Land Use Class 2 - Residential - Townhomes Outstanding Assessment (per unit) $26,158 Equivalent Unit 0.79 Cumulative Years Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $26,158 2027 $24,703 2028 $23,203 2029 $21,658 2030 $20,067 2031 $18,431 2032 $16,738 2033 $14,999 2034 $13,204 2035 $11,363 2036 $9,466 2037 $7,500 2038 $5,477 2039 $3,386 2040 $1,227 $1,454 $1,500 $1,545 $1,591 $1,636 $1,693 $1,739 $1,795 $1,841 $1,898 $1,966 $2,023 $2,091 $2,159 $1,227 $26,158 $806 $889 $837 $783 $727 $670 $610 $549 $487 $422 $353 $282 $209 $130 $28 $7,782 $213 $225 $219 $214 $208 $202 $196 $189 $182 $175 $168 $161 $153 $145 $137 $2,788 $2,473 $2,614 $2,601 $2,587 $2,571 $2,564 $2,544 $2,534 $2,510 $2,495 $2,488 $2,466 $2,453 $2,435 $1,392 $36,727 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown, include the estimated district administration and, assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any MU credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 42 of 52 D226160989 Page 43 of 52 Land Use Class 3 - Residential - Row Houses Outstanding Assessment (per unit) $21,522 Equivalent Unit 0.65 Cumulative Year1 Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $21,522 2027 $20,326 2028 $19,091 2029 $17,820 2030 $16,511 2031 $15,165 2032 $13,772 2033 $12,341 2034 $10,864 2035 $9,349 2036 $7,788 2037 $6,171 2038 $4,506 2039 $2,786 2040 $1,010 $1,197 $1,234 $1,272 $1,309 $1,346 $1,393 $1,430 $1,477 $1,515 $1,561 $1,617 $1,664 $1,720 $1,776 $1,010 $21,522 $663 $732 $688 $644 $598 $551 $502 $452 $400 $347 $291 $232 $172 $107 $23 $6,403 $175 $185 $180 $176 $171 $166 $161 $156 $150 $144 $139 $132 $126 $120 $113 $2,294 $2,035 $2,151 $2,140 $2,129 $2,115 $2,110 $2,093 $2,085 $2,065 $2,053 $2,047 $2,029 $2,018 $2,003 $1,146 $30,219 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO, Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves, 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 43 of 52 D226160989 Page 44 of 52 Land Use Class 4 - Residential - Multi -Family Outstanding Assessment (per unit) $8,278 Equivalent Unit 0.25 Cumulative Year' Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $8,278 2027 $7,818 2028 $7,343 2029 $6,854 2030 $6,350 2031 $5,833 2032 $5,297 2033 $4,747 2034 $4,178 2035 $3,596 2036 $2,995 2037 $2,373 2038 $1,733 2039 $1,072 2040 $388 $460 $475 $489 $503 $518 $536 $550 $568 $583 $601 $622 $640 $662 $683 $388 $8,278 $255 $281 $265 $248 $230 $212 $193 $174 $154 $134 $112 $89 $66 $41 $9 $2,463 $67 $71 $69 $68 $66 $64 $62 $60 $58 $56 $53 $51 $49 $46 $43 $882 $783 $827 $823 $819 $814 $812 $805 $802 $794 $790 $787 $780 $776 $770 $441 $11,623 1 - The Annual Installment billed by the Tarrant County. Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 44 of 52 D226160989 Page 45 of 52 Land Use Class 5 - Retail Outstanding Assessment (per unit) $25,165 Equivalent Unit 0.76 Cumulative Year' Outstanding C.O. Principal2 C.O. Interest2 Assessment Annual Collection Costs3 Total Annual Installment4 2026 $25,165 2027 $23,765 2028 $22,322 2029 $20,836 2030 $19,305 2031 $17,731 2032 $16,102 2033 $14,430 2034 $12,703 2035 $10,932 2036 $9,106 2037 $7,215 2038 $5,269 2039 $3,258 2040 $1,181 $1,399 $1,443 $1,487 $1,530 $1,574 $1,629 $1,673 $1,727 $1,771 $1,826 $1,891 $1,946 $2,011 $2,077 $1,181 $25,165 $775 $855 $805 $753 $699 $644 $587 $529 $468 $406 $340 $271 $201 $125 $27 $7,486 $205 $216 $211 $206 $200 $194 $188 $182 $175 $169 $162 $155 $147 $140 $132 $2,682 $2,379 $2,515 $2,503 $2,489 $2,473 $2,467 $2,448 $2,438 $2,414 $2,401 $2,393 $2,372 $2,360 $2,342 $1,339 $35,332 1- The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment isdue by01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principalpayment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 45 of 52 D226160989 Page 46 of 52 Land Use Class 6 - Restaurant Outstanding Assessment (per 1,000 square feet) $32,505 Equivalent Unit 0.97 Cumulative Years Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $32,505 2027 $30,698 2028 $28,834 2029 $26,914 2030 $24,937 2031 $22,903 2032 $20,799 2033 $18,639 2034 $16,408 2035 $14,120 2036 $11,762 2037 $9,320 2038 $6,806 2039 $4,208 2040 $1,525 $1,807 $1,005 $1,864 $951 $1,920 $895 $1,977 $837 $2,033 $778 $2,104 $717 $2,160 $654 $2,231 $589 $2,288 $522 $2,358 $453 $2,443 $380 $2,513 $303 $2,598 $225 $2,683 $140 $1,525 $27 $32,505 $8,476 $264 $279 $273 $266 $258 $251 $243 $235 $227 $218 $209 $200 $190 $181 $170 $3,464 $3,077 $3,094 $3,088 $3,080 $3,070 $3,072 $3,057 $3,055 $3,036 $3,030 $3,032 $3,017 $3,013 $3,004 $1,722 $44,445 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any Ilia credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 46 of 52 D226160989 Page 47 of 52 Land Use Class 7 - Office Outstanding Assessment (per 1,000 square feet) $24,798 Equivalent Unit 0.74 Cumulative Year' Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $24,798 2027 $23,419 2028 $21,997 2029 $20,532 2030 $19,024 2031 $17,473 2032 $15,868 2033 $14,219 2034 $12,517 2035 $10,772 2036 $8,973 2037 $7,110 2038 $5,192 2039 $3,210 2040 $1,163 $1,379 $1,422 $1,465 $1,508 $1,551 $1,605 $1,648 $1,702 $1,745 $1,799 $1,864 $1,917 $1,982 $2,047 $1,163 $24,798 $767 $725 $683 $639 $593 $547 $499 $449 $398 $346 $290 $231 $172 $107 $20 $6,466 $202 $213 $208 $203 $197 $191 $185 $179 $173 $166 $160 $153 $145 $138 $130 $2,643 $2,347 $2,360 $2,356 $2,349 $2,342 $2,343 $2,332 $2,331 $2,316 $2,311 $2,313 $2,301 $2,299 $2,292 $1,314 $33,907 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 47 of 52 D226160989 Page 48 of 52 APPENDIX C PREPAID PARCELS Ordinance No. 2462, Page Page 48 of 52 D226160989 Page 49 of 52 APPENDIX C Assessment Amount Parcel Land Use Class Prepaid 42442000 Land Use Class 1 $39,975 Total $39,975 Ordinance No. 2462, Page Page 49 of 52 D226160989 Page 50 of 52 APPENDIX D PID ASSESSMENT NOTICE Ordinance No. 2462, Page Page 50 of 52 D226160989 Page 51 of 52 PID Assessment Notice NOTICE OF OBLIGATION TO PAY PUBLIC IMPROVEMENT DISTRICT ASSESSMENT TO THE CITY OF EULESS, TEXAS CONCERNING THE FOLLOWING PROPERTY [insert property address] As the purchaser of the real property described above, you are obligated to pay assessments to the City of Euless, Texas (the "City"), for the costs of a portion of a public improvement or services project (the "Authorized Improvements") undertaken for the benefit of the property within the Euless Midtown 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. The exact amount of each annual installment will be approved each year by the 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 or MuniCap, Inc., the District Administrator for the City, located at 600 E. John Carpenter Fwy, Suite 150, Irving, Texas 75062 and available by telephone at (469) 490-2800 or (866) 648-8482 (toll free) and email at txpid@municap.com. 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. Date: Signature of Seller Signature of Seller 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: Signature of Purchaser STATE OF TEXAS COUNTY OF Signature of Purchaser Ordinance No, 2462, Page Page 51 of 52 D226160989 Page 52 of 52 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, in the capacity stated and as the act and deed of the above -referenced entities as an authorized signatory of said entities. Given under my hand and seal of office on this , 20 . Notary Public, State of Texas Ordinance No. 2462, Page Page 52 of 52 ORDINANCE NO. 2462 AN ORDINANCE APPROVING AND ADOPTING THE ANNUAL SERVICE AND ASSESSMENT PLAN FOR MIDTOWN PUBLIC IMPROVEMENT DISTRICT IN THE CITY OF EULESS, TEXAS; PROVIDING A SEVERABILITY CLAUSE; PROVIDING FOR FILING IN THE COUNTY RECORDS; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, the City of Euless, Texas, is a home rule city acting under its charter adopted by the electorate pursuant to Article XI, Section 5 of the Texas Constitution and Chapter 9 of the Local Government Code; and 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 ("City Council") adopted Resolution No. 15-1471 creating Midtown Public Improvement District ("PID"); and WHEREAS, pursuant to Sections 372.013 and 372.014 of the Act, the City Council is required to approve a service and assessment plan for the PID; and WHEREAS, in accordance with Section 372.013(b) of the Act, the service and assessment plan must (i) cover a period of at least five years; (ii) define the annual indebtedness and the projected costs for improvements; and (iii) include a copy of the notice form required by Section 5.014, Property Code; and WHEREAS, following the adoption of the budget for Fiscal Year ("FY") 2026-2027, the City Council now seeks to approve the annual service and assessment plan for the PID. NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF EULESS, TEXAS, THAT: SECTION 1. The City Council hereby finds that the statements set forth in the recitals of this Ordinance are true and correct, and such recitals are incorporated as part of this Ordinance. SECTION 2. The City Council, in accordance with Chapter 372 of the Act, hereby approves the FY 2026-2027 Service and Assessment Plan for the PID, attached hereto as Exhibit A. SECTION 3. SEVERABILITY CLAUSE. It is hereby declared to be the intention of the City Council that the phrases, clauses, sentences, paragraphs, and sections of this Ordinance are severable, and if any phrase, clause, sentence, paragraph, or section of this Ordinance shall be declared unconstitutional by the valid judgment or decree of any court of competent jurisdiction, such unconstitutionality shall not affect any of the remaining phrases, clauses, sentences, paragraphs, and sections of this Ordinance, since the same would have been enacted by the City Council without the incorporation in this Ordinance of any such unconstitutional phrase, clause, sentence, paragraph or section. SECTION 4. FILING. The City Secretary is directed to cause a copy of the approved Service and Assessment Plan for the PID, including the notice form required by Section 5.014, Property Code, to be filed with the County Clerk of Tarrant County, Texas no later than the seventh (71h) day after the adopted date of this Ordinance. SECTION 5. EFFECTIVE DATE. This Ordinance shall become effective from and after its date of passage. PRESENTED AND APPROVED at a regular meeting of the Euless City Council on August 17, 2026, by a vote of 7 ayes, 0 nays, and 0 abstentions. Tim Stinne ord, . yor ATTEST: 2A/ Sutter, TRMC, MMC City Secretary/Chief Governance Officer APPROVED AS TO FORM: City Attorney *. le ``0,<4.. F E V4 • x `• • •*� iv' !/ S V • .9,Q•• .. • a� ````� %q NT CO•WiddIldiiI ►►, Ordinance No. 2462, Page Page 2 of 52 Exhibit A EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT CITY OF EULESS, TEXAS T H E CITV OF ANNUAL SERVICE PLAN UPDATE (ASSESSMENT YEAR 8/15/26 - 8/14/27) PRESENTED FOR CITY COUNCIL APPROVAL ON: AUGUST 17, 2026 PREPARED BY: MLINICAP, INC. PUBLIC FINANCE Ordinance No. 2462, Page Page 3 of 52 EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT ANNUAL SERVICE PLAN UPDATE (ASSESSMENT YEAR 8/15/26 - 8/14/27) TABLE OF CONTENTS A. INTRODUCTION 1 II. UPDATE OF THE SERVICE PLAN 3 A. UPDATED SOURCES AND USES FOR PUBLIC IMPROVEMENTS 3 B. FIVE YEAR SERVICE PLAN 4 C. ANNUAL BUDGET 4 D. ANNUAL INSTALLMENT PER UNIT 7 C. UPDATE OF THE ASSESSMENT PLAN 10 D. UPDATE OF THE ASSESSMENT ROLL 11 A. PARCEL UPDATES 11 B. PREPAYMENT OF ASSESSMENTS 12 APPENDIX A - PID MAP AND PLATS APPENDIX B-1 - ASSESSMENT ROLL SUMMARY - 2026-27 APPENDIX B-2 - TIRZ CREDIT CALCULATION - 2026-27 APPENDIX B-3 - PROJECTED ANNUAL INSTALLMENTS - 2026-27 APPENDIX C - PREPAID PARCELS APPENDIX D - PID ASSESSMENT NOTICE Ordinance No. 2462, Page Page 4 of 52 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 (the "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 Amended Service and Assessment Plan must be reviewed and updated annually. This document is the annual update of the Amended Service and Assessment Plan for 2026-27 (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 2026-27. The Texas legislature passed House Bill 1543 as an amendment to the PID Act, requiring, among other things, (i) all Service and Assessment Plans and Annual Service Plan Updates be approved through City ordinance or order to be filed with the county clerk of each county in which all or part of the PID is located within seven days and (ii) include a copy of the notice form required by Section 5.014 of the Texas Property Code (the "PID Assessment Notice") as disclosure of the obligation to pay PID Assessments. In light of these amendments to the PID Act, this Annual Service Plan Update includes a copy of the PID Assessment Notice as Appendix D, and projected assessment schedules for the Authorized Improvements as Appendix C-3. A copy of this Annual Service Plan Update will be filed with the county clerk in each county in which all or a part of the PID is located not later than seven (7) days after the date the governing body of the City approves this Annual Service Plan Update. Section 372.013 of the PID Act, as amended, stipulates that a person who proposes to sell or otherwise convey real property that is located in the PID, except in certain situation described in the PID Act, shall first give to the purchaser of the property a copy of the completed PID Assessment Notice. The PID Assessment Notice shall be given to a prospective purchase 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 provided the required notice, the purchaser, subject to certain exceptions described in the MuniCap I 1 Ordinance No. 2462, Page Page 5 of 52 PID Act, is entitled to terminate the contract. The PID Assessment Notice shall be executed by the seller 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. 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 12 Ordinance No. 2462, Page Page 6 of 52 H. 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 Sources of Funds Original Budget Revised BudgetChanges' Budget Actual Costs' Revised Budget & 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 ($148,145) $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 improvements ($244,159) $6, 706, 341 $6, 706, 341 $0 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 $0 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 13 Ordinance No. 2462, Page Page 7 of 52 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-B-1 below. Table II-B-1 Annual Projected Indebtedness & Projected Annual Installments Assessment Year Ending 08/15 Annual Projected Costs Annual Projected Projected Annual Indebtedness Installments' 2017-26 $16,450,000 $16,450,000 $6,236,619 2027 $0 $0 $113,670 2028 $0 $0 $1,095,601 2029 $0 $0 $1,093,389 2030 $0 $0 $1,090,494 2031 $0 $0 $1,086,918 2032 $0 $0 $1,087,660 Total $16,450,000 $16,450,000 $11,804,351 1 — Projected Annual Installments for Assessment Years ending 2017-2027 represent actual amounts billed, which include applicable investment income credits and TIRZ Credits, if any. Projected Annual Installments for Assessment Years ending 2028-2032 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 fifteen (15) 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 3.08 percent per annum for 2026-27. 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 2026-27 and such MuniCap 14 Ordinance No. 2462, Page Page 8 of 52 additional interest amount will be used to fund prepayment and delinquency reserves as described in the Amended Service and Assessment Plan. These payments, the Annual Installments of the Assessments, shall be billed by the City in 2026 and will be delinquent on February 1, 2027. 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 2026-27 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 2026-27 The budget for the PID will be paid from the collection of Annual Installments collected for 2026- 27 as shown in Table II-C-1 below. Table II-C-1 Budget for the Annual Installments to be collected for 2026-27 Descriptions Total Interest payment on February 15, 2027 Interest payment on August 15, 2027 Principal payment on August 15, 2027 Subtotal debt service on COs Annual Collection Costs Subtotal Expenses Available TIRZ Credit Available reserve fund income Available capitalized interest account Available Administrative Expense account Other available funds1 Subtotal funds available Annual Installments $177,931 $177,931 $640,000 $995,863 $93,550 $1, 089, 413 ($974,511) $0 $0 $0 ($1,232) ($975, 743) $113,670 1— Other available funds represents anticipated interest due on the outstanding not be collected from property owners as a result of Assessment prepayments. CO balance that will MuniCap 5 Ordinance No. 2462, Page Page 9 of 52 Debt Service Payments The outstanding balance of the CO is $11,550,000. Interest due on the outstanding CO balance on February 15, 2027 is $177,931 (($11,550,000 * 3.08%) _ 2 = $177,931). There has been one Assessment prepayment in the amount of $39,975. As a result, the outstanding Assessment balance is $11,510,025 ($11,550,000 - $39,975 = $11,510,025). Interest collected from property owners will be based on the outstanding Assessment balance. Accordingly, the Annual Installments collected from property owners from property owners for interest due on February 15, 2027 will be $177,315 (($11,510,025 * 3.08%) - 2 = $177,315). In addition, interest due on the outstanding CO balance on August 15, 2027 is $177,931 (($11,550,000 * 3.08%) - 2 = $177,931). The Annual Installments collected from property owners for interest due on August 15, 2027 will be $177,315 (($11,510,025 * 3.08%) - 2 = $177,315). The difference between the interest due on the COs ($177,931 + $177,931 = $355,863) and the Annual Installments billed to property owners ($177,315 + $177,315 = $354,631) will be funded with a portion of the additional excess interest collected in previous years in the amount of $1,232 ($355,863 - $354,631 = $1,232) pursuant to Section V(G) of the Amended Service and Assessment Plan. Annual Installments to be collected include a principal amount of $640,000 due on August 15, 2027. As a result, the total principal and interest due on the Assessments in 2026-27 is estimated to be equal to $994,631 ($177,931 + $177,931 - $1,232 + $640,000 = $994,631). 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 2026-27 are estimated to be $36,000. Table II-C-2 Administrative Budget Breakdown 2026-27 Description Estimated Budget (8/15/26-8/14/27) City $12,000 PID Administrator $20,000 Contingency $4,000 Total $36,000 Excess interest for reserves in the amount of $57,750, which equals 0.5 percent interest on the outstanding Assessment balance after prepayments of $11,510,025 following the August 15, 2027 principal payment. MuniCap 16 Ordinance No. 2462, Page Page 10 of 52 Available TIRZ Credit According to the City, there have been property tax TIRZ increments collected for tax year 2025 in the total amount of $963,636 that are available to be used as TIRZ Credit in 2026-27 for the respective Parcels within the PID. The total incremental City, Tarrant County, JPS Health Network, and Tarrant County Community College property taxes collected during tax year 2025, were $717,349, $280,229, $248,323, and $182,583, respectively, as calculated based on the 2025 balances provided by the City. As a result, the City, Tarrant County, JPS Health Network, and Tarrant County Community College TIRZ Credits available to offset 2026-27 Annual Installments are $538,012, $210,172, $124,161, and $91,292, respectively. As a result, the total TIRZ Credit generated from property taxes for 2026-27 is $963,636. According to the City, the available incremental sales tax revenue generated in Fiscal Year 2026 to be applied as a TIRZ Credit in 2026-27 is $10,875. Accordingly, this TIRZ Credit is the result of the 2025 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 2026-27 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 2026-27 Annual Installment. Available Administrative Expense Account As of the date of this report, there are no administrative expense funds anticipated to be available to reduce the 2026-27 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 were allocated 90.94 percent ($14,959,007 - $16,450,000 = 90.94%) of the Assessments and Annual Installments. One original Land Use Class parcel prepaid their assessment. As a result, the revised assessment allocation for the Original Land Use Class lots is 90.90 percent ($14,954,093 - $16,450,000 = 90.90%). MuniCap 1 7 Ordinance No. 2462, Page Page 11 of 52 The new Land Use Classes — defined as Land Use Class Six and Land Use Class Seven — represent 31.24 Equivalent Units and account for $1,495,907 of the original Assessment. As a result, the original Land Use Classes are allocated 9.10 percent ($1,495,907 - $16,450,000 = 9.10%) of the Assessments and Annual Installments. Original Land Use Classes (Land Use Classes 1-5) Annual Installment per Unit As described on the previous page, the original Land Use Classes account for 90.90 percent of the outstanding Assessments. As of June 30, 2026, one parcel prepaid their Assessment representing 1.00 Equivalent Units. As a result, the total outstanding original Land Use Class Equivalent Unit count is 316.00 (317.00 — 1.00 = 316.00). The Annual Installment due to be collected per Equivalent Unit within the original Land Use Class of the PID for 2026-27 is shown in Table II- D-1 below. Table II-D-1 Annual Installment per Unit — Original Land Use Classes Budget Item Net Budget Amounts Annual Installment per Equivalent Unit2 Principal Interest Annual Collection Costs Total $581,790.28 $322,264.21 $85,041.49 $989,095.98 $1,841.11 $1,019.82 $269.12 $3,130.05 1 — Refer to Table II-C-1 of this report for additional budget details. 2 — Based on the current outstanding 316.00 Equivalent Units. The Annual Installment due to be collected from each original Land Use Class of the PID for 2026- 27 is shown in Table II-D-2 below. Table II-D-2 Annual Installment Per Unit — Original Land Use Classes Land Use Class Annual Installment Per Equivalent Unit Equivalent Units Factor Annual Installment Per Land Use Class Lot Type 1 (Single family residential) Lot Type 2 (Townhomes) Lot Type 3 (Row Houses) Lot Type 4 (Multi -family residential) Lot Type 5 (Retail) $3,130.05 $3,130.05 $3,130.05 $3,130.05 $3,130.05 1.00 0.79 0.65 0.25 0.76 $3,130.05 $2,472.74 $2,034.53 $782.51 $2,378.84 1 — Annual Installment per Equivalent Unit and does not reflect applicable TIRZ Credits. Annual Installment per land class use represents the gross Annual Installment to be billed and MuniCap 18 Ordinance No. 2462, Page Page 12 of 52 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 9.10 percent of the outstanding Assessments. The total outstanding new Land Use Class Equivalent Unit count is 31.24. The Annual Installment due to be collected per Equivalent Unit within the new Land Use Class of the PID for 2026-27 is shown in Table II-D-3 below. Table II-D-3 Annual Installment per Unit — New Land Use Classes Budget Item Net Budget Amount1 Annual Installment per Equivalent Unit2 Principal Interest Annual Collection Costs $58,209.72 $32,366.65 $8,508.64 Total $99,085.00 $1,863.31 $1,036.06 $272.36 $3,171.74 1— Refer to Table II-C-1 of this report for additional budget details. 2 — Based on the current outstanding 31.24 Equivalent Units. The Annual Installment due to be collected from each new Land Use Class of the PID for 2026- 27 is shown in Table II-D-4 below. Table II-D-4 Annual Installment Per Unit — New Land Use Classes Land Use Class Annual Installment Per Equivalent Unit Annual Installment Equivalent Unit' Factor Per Land Use Class Lot Type 6 (Restaurant) Lot Type 7 (Office) $3,171.74 $3,171.74 0.97 0.74 $3,076.58 $2,347.08 1 — Annual Installment per Equivalent Unit and Annual Installment per land class use represents the gross Annual Installment to be billed and does not reflect applicable TIRZ Credits. 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 2026-27 are shown in the Assessment Roll Summary attached hereto as Appendix B-1. (the remainder of this page is intentionally left blank) MuniCap 19 Ordinance No. 2462, Page Page 13 of 52 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 110 Ordinance No. 2462, Page Page 14 of 52 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. A. 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-1. MuniCap 111 Ordinance No. 2462, Page Page 15 of 52 B. PREPAYMENT OF ASSESSMENTS There has been one Assessment prepayment as of June 30, 2026. 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 112 Ordinance No. 2462, Page Page 16 of 52 APPENDIX A PID MAP AND PLATS Ordinance No. 2462, Page Page 17 of 52 HWY 183 INDUSTRIAL BLVD. Exhibit A: The PID Map Ordinance No. 24 , Page P , e 18 of 52 J f• o x \ r; xo� J \ Q/ tlGig —... +�-- oava as , , sue' 7 .:...:.�� J'-- Y'a;,;. . �9� 3 ',l Eg _ :.. .eraE xosza.i ----....„_Th O -qA S.�d yELa _ qg d 7 gS 6 ` ''Pn q_aa 1 §a G d Naiy'� f�u � tl�as �y � F6 yy F Ei 9� d' 45 51 li i ago ; _ .5 s top,. m:. a100iw, .., .,, n.w.0 ,.wnoo•,a-w„n ....-p„ Ordinance No. 2462, Page Page 19 of 52 1 3 Ordinance No. 2462, Page Page 20 of 52 Ordinance No. 2462, Page Page 20 of 52 ed— .yt +.. r L ,ter . a, M, s eszy•0 ti K �. _� gg - , ., ,z .�_ a _. - ---•3 �� _ 4 way P,I° i f !n � sg ' s� 1�°,, tl s " 91,9 .° S t 9l 4 r 1 i .- d i d5 VR 'r,a Ff'T mt•,.6_ l --,-� _« , .. .c :t ,e:Z°N`_t 19YW0YtlOHW IVO., .a .-- - __ - -�9 sl 9 A3.3O30 ,'J'3.3 s,,,.i, t y,. NOIlI00Y A3M30a1 za l'A'3'Y S 3'103 w I ! ` ��" I '1 •311 A303083113 1Y01ew 553103 + 4 �� d i 1 1 101 ',/ >13010 ] 6 ; it.• glj . ' rF. .. ` ...r "'° " .aozos E--- °--ria—'`-::a; _emu, �,3~ � .. -:a •;; i. b i 1 n a �� AYM 0 V 3� I y 1, � p i '� ' i ° ' . /'s 11 ° �a „ t 1---: \(' Iw 9 _ id i kk Fhl�E %E i' isc 1 1 ,y,- m a1 3 FA a [° c d a 'gs[ sae e A E ``l g3 g .F>, , t q 43 l i is li t 1 °. v. �'s Li /s y a.'' r 'e• •.o 9$ z q . o-r: ,r.l e = ^,Iyp fi'' i;':' ® : A �) 1� *> _-11 yA1'w[ KwAfDON •m....m. lw. .r.r..w�fi 4'l� R yg ` s� �. �ll 3 ', 5 :u � o 0 a ;E `l° 9Hl� z'ja� "i � § ? 9 i fie;,a ., :@ Ili Ordinance No. 2462, Page Page 21 of 52 I'', r/t sa .: u.s�eg' y•-• P. 4S !hi A li Q fi ,d ..n..:� ." g `'. __._-"-�------.�.. � �� Wit_ �� 1 � \ (; .o ».n.s. ;,o —,, I li I1 wa1i v 1�,9y xi 5lgi@!!4 !! ! tie ,,,°mow° .wS.,,,, 4n,,.. N. .. , . .,wr szP0 aaodo3e N eu il 2' $AN q111 le PI 0410811gPLM 4 / os UCD MIN M. a= IA 0 &n V, -Fm' Hqn i0 • L11w G w'.�.,X ITT a3YYd 333-3H1wim Ordinance No. 2462, Page Page 22 of 52 O 13fzpo£ozo N'J'3 3 3•l•l 'z dnoao 1,110213191103 N3I N33O Wi, 3o, 3,er„vo e >.�. m aVW 00Ao,r a ,u ��.N._,-� _, e,ro, v-m a f z� U a s�a�o ��nW ug�defio"�=g��mnanp"��p3 ail! Jo J JSW�i� m JJooWYS J w ¢'<6600dddw.1t •, W O L l T f .-+..:.:.:...........:::::.....: ::..:.:... ..:...:::::::: J 3V/d B3P • 3rI1 WIYM ti I j 1 I 1 I I a L 1 , Fi �oP 05j �zP LA N ;225a1€didiidtdi11 ... ;diiiidddi&:i &€ d didddddd€"di %g;`-g`i`diiiii: 8lii ;iid€di€iidii'` ': 2 i@ii@idit !liii9ililga9: ':0 MINIMA ' ididddiidi 'f i g 6lig!B99aggil9i d! 0 ii!!!..mi1Bi19iiviiiii p;gg o€;ggeaeisg93aiii iiiiiidi w i 9 °-tiii[m lii -i!-c-[Ee3:jiig 6g110ii999lB1 0 5 wis PLAT is FILED ss 0OCUMENT DzI%1352110 0� Ordinance No. 2462, Page Page 23 of 52 wA rota a ai/W • e. ',Aesop ; vb. 91 4 ( ) /§ ip k Ni l 7§ \ / P\ °j !|i !!! t 1; ()�)| }, SURVEYOR/ENGINEER kl 7 `( M m' n e ,w Uis no m u . DOCUMENT P114b kS521 h ON ] Ordinance No. 2462,Page Page 24 off 3a2 5 '5$$$$0k'eg .$A 1 g as ge � � ,1555523929233999999999993 _ J 5 a gg Y Y = ' F F pY1 Yp 5 Y t 7. Y _ F Y ps 1 t j o 5 5 5 @ i,i n e - 5 _ acVYV5q"ihVGAVFeRVi4RV8RS5 VRh = i i iiii iili1'5 st'15 111 1 1 919939999999999999999999999933 F ta x p p$@ Y k , 1 ®5 t Y a 3 Y Sa ysq i i 1 4 p t 4 1 i 5 W 5 5 i i i t w 5 t 5 t �' S t t i q97i Y 6 g W 1 9 9 9 9 a; c; G' ;; R R 9 tiS a a S i '] '] ; 9 'i 9 94 7 zi 4 7 4 d�sRss�2a ° 9;gas=5h 111g$13 i��Q � i i 4 z i 55x5 G F nx 8fip 9 g_3 5. F W fp; i i;5s A a 555ssx5 P i i 5 i ''55 R: 5 i p55pL i P r5 G i b F Y x x x 9 i r ! 9 9 r 9' a L 9 a a x n x x 9 6 9 a x LINE TABLE x xea emm « 1.CM x5gga..5gxii'tigi?^;:i??Eaide97t...W a v a 9 9 5 j- J_ j j__ 2 2 P R F R R F a R R x 2 A gg. V,VVVVVVVVVx5VVR"VVxai g VVVagdsdc "J gbF s 'a C Fe 5 Y -px�,�a .£ Y 5 4 Y 3 t F F p@gy�s� P F t k s s 5gqp5 a Y n 4? Y F at Y F F 9Cpo i t: F t F ,sap@_ 5 .1 F 5 a- x F_ C Y fix F [555g555933933y353335333835359J9a n a R i V i R R 93 V A d V 5 C iha^s:Vc_R?5 ;19ii541t115a9i11 11dN955p1kE W 59333313553333533Es593335?3555 =..ti 5 9- 5 s43k5E15135aiia A 5 3^ 3 g 9 5 s 5 i g g i; iigi;5t5 5 5:: 5 A 5 g: 5 t i, ,,, ;;,'355553354485333395353 85 a $ 9 9 9 9 L G L G 35i B i 5 1 1 ; 5.55 R:.. 5:2 2 22^i5AAX7{-yy4t =¢Egihen'Ap5 i 66I i' F i i a 11 p 51 1 i 5555En" 5 i t i i iA 55- £ d 1 i 51 a 0 i;.;3i �haWIA.. aE h?a?S a`x3ahSE l a i 9 9 9 3 8!$$$ d g 5 a $!$ A 8 .a7 S 5 R 11 pg$ R' a9s= u2UL-SaxaaH'gLxxx2ggaaL3a e3 8g 3 'x 7 R $ t 9 5 ,._. x 5- x R C 3 5 R S` x R z x x S a g 5 i s 9 R 5 e i 5 x $'s 9 5 e§ ^. x 5, R k i i . 5gg dY � a r i p i i Ep Y Y P: i a 5 5 : C. S 3 i P 3 i ' C i I 13 t 'i i i i 5 3 f 9 : 3 E §:ixaa:507ai b aa .ps._$1j,aFa_.em. OZriRy';R a 4- a aaye air 5 gR$$$$'sgg$'gg " rih M 555RiWRISdIgilR $8gaa . Beene $$gg 55AIli5 g$ o 'r%X.,9'g-XX.A8gbBka?ek'aaxXA;t=aaa' : kih6'a:f-$63B4 m9h6:Ctie hhCgCh E C E E C E S 5 5 S 3 5 3 5 5 5 8 5 5 E 5 E E 8 2 L a E 9 9 Id Ed , .. gg d Y k .ia ! A 9 5 A 5 xx tl R R 1 7; t 5 h ti 9 5 i h t• qgqg Y Y is ryga � Y £N5;.H n❑❑sib:*ppbbxxgggy YgFtgtFtFFtFFF 5Z35iF xs_ H 55t pF tFtF a6 4dY y110ili4 F I P V A 5^ i V V i! I: a 5 5 7 i R R? ^. ;: S 7 4 2 i y S "$955.55..1-5551XS911=ii9iai1555a1 p g 8 p p g g 8 pp g o.kR°a_ hhe7e9.11I12ee'5.i$ih9hNYYti 6 i 333S3aSu8830859E9®1933353aEEEE tl 11 : C B 3� Y: 6 q tl? �j A 3?; $ x :: i 5 .S' :$= i i; f g a g 9 114593?E?gg!;0::0 ;i25E5E55555„ s sii p;,a3a aass $i-ai; YY"ax3,F.555 g la6:100 0 30111 g5¢95 R 9 N g. .-34ya2$$ i g C 1 C R$ $$g?g'gg$$h5a.5a 8 8 8$ , i 8 g 1$ 9 2 9 C R� x *AE1'545 p! pp3 G 9 a s 9 8 5 8 9 L G G G G u u G u G E 9 8 5 0 C E E E 3 3 SURVEYOR/ENGINEER g 0e a € au etF Y�Se� El 0 Ordinance No. 2462, Page Page 25 of 52 wpm( ro:,. o,0R/9 TniALY141 1m Q-1,..,...-P.0 ...1-1;1‘...0\ l0 £...5..5.Lpesa i 2E Fly i iimE . 1.sa 85Z bo 41g0Ordinance No. 2462, Page Page 26 of 52 APPENDIX B-1 ASSESSMENT ROLL SUMMARY — 2026-27 Ordinance No. 2462, Page Page 27 of 52 Annendix B-1 Euless Midtown Public Improvement District Assessment Roll Summary - 2026-27 Parcel Estimated Land Use Original OutstandingTotal B Annual Collection Total Annual Units Equivalent Units Outstanding Principal Interest TIRZ Credit No. of units Class Equivalent 9 Assessment Costs Installment 42439751 0,00 ROW 0.00 0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0.00 42439769 0.00 RO\V 0.00 0.00 $0.00 $0.00 90,00 $0.00 $0.00 $0.00 42439777 0.00 ROW 0,00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439785 0.00 ROW 0.00 0.00 $0.00 $0.00 80.00 $0.00 $0.00 $0.00 42439793 0,00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0,00 42439807 0.00 ROW 0.00 0.00 80,00 $0.00 $0.00 $0.00 $0.00 $0.00 42439815 0.00 ROW 0.00 0,00 $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 42439823 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439831 1.00 3 0,65 0.65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42439840 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42439858 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) 80.00 42439866 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53). $0.00 42439874 1.00 3 0,65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42439882 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439891 1.00 3 0.65 0.65 921,52232 91,19692 $662.89 $174.93 ($2,034.53) $0,00 42439904 1.00 3 0.65 0.65 $21,522.32 $1,196.72 8662,89 $174.93 ($2,034.53) $0.00 42439912 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439921 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $66289 $174.93 ($2,034.53) $0.00 42439939 1,00 3 0.65 0,65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42439947 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42439955 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42439963 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) 80.00 42439971 1.00 3 0.65 0.65 $21,522,32 $1,196,72 $662.89 $174.93 ($2,034,53) $0.00 42439980 1.00 3 0.65 0.65 $21,522,32 $1,196,72 8662,89 $174.93 ($2,034,53) $0.00 42439998 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440007 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 424400/5 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0,00 42440023 1,00 3 0.65 0.65 $21,522.32 81,196,72 $662.89 $174.93 (92,034,53) $0.00 42440031 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 (82,034,53) $0.00 42440040 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034,53) $0.00 42440058 1.00 3 0.65 0.65 $21,522.32 81,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440066 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440074 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0,00 42440082 1.00 3 0.65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 (82,034,53) $0.00 42440091 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($1,849.28) $185,25 42440104 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0.00 42440112 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440121 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440139 5.00 6 0.97 4.85 $162,525.88 $9,037.04 $5,024.91 $1,320.96 ($7,540.11) $7,842.81 42440139 16.00 7 0.74 11.84 $396,764.20 $22,061,56 912,267,00 $3,224.78 $37,553,34 42440147 0.00 ROW 0.00 0.00 $0,00 $0.00 $0.00 $0.00 $0.00 $0.00 42440163 12.00 5 0.76 9.12 $301,974.68 $16,790,91 $9,300.79 $2,454.36 ($12,544.09) $16,001.97 42440171 0.00 ROW 0,00 0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0.00 42440180 0.00 RO\V 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440198 0,00 ROW 0.00 0.00 • $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 42440201 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0,00 42440210 0.00 ROW 0.00 0.00 $0,00 $0.00 $0.00 $0.00 $0.00 $0,00 42440228 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440236 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440244 1.00 3 0,65 0.65 S21,522.32 $1,196.72 $662.89 8174,93 ($2,034.53) $0.00 42440252 1,00 3 0.65 0,65 $21,522,32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440261 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440279 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0,00 42440287 1.00 3 0.65 0.65 $21,522.32 $1,196.72 9662,89 $174.93 ($2,034.53) $0.00 42440295 1.00 3 0.65 0.65 $21,522.32 81,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440309 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440317 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) 80.00 42440325 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440333 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440341 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 $0.00 $2,034.53 42440350 1.00 3 0.65 0,65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440368 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440376 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0.00 42440384 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440392 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440406 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440414 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 (92,034.53) $0.00 42440422 1.00 3 0.65 0.65 $21,522.32 $1,196.72 9662,89 $174.93 ($2,034.53) $0.00 42440431 1,00 3 0,65 0,65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440449 1.00 3 0.65 0.65 $21,522.32 81,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440457 1.00 3 0,65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440465 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440473 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) 90.00 42440481 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440490 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0.00 Ordinance No. 2462, Page Page 28 of 52 Parcel Estimated Land Use Original Outstanding No. of units Class Equivalent Units Equivalent Units Total Outstanding Assessment Annual Collection Total Annual Principal Interest Costs TIRZ Credit Installment 42440503 1.00 3 065 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440511 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440520 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440538 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440546 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440554 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440562 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440571 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440589 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440597 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440601 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440619 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) $0.00 42440627 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440635 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440643 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440651 1.00 3 0.65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034,53) $0.00 42440660 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440678 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440686 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440694 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440708 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440716 0.00 ROW 0.00 0.00 50,00 $0.00 $0.00 $0.00 $0.00 $0.00 42440724 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440732 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0.00 42440741 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440759 1.00 3 0.65 0.65 $21,522.32 $1,196.72 5662,89 $174.93 ($2,034.53) $0.00 42440767 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440775 1.00 3 0,65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42440783 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440791 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440805 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440813 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440821 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440830 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440848 1.00 3 0.65 0.65 S21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440856 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42440864 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42440872 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174,93 ($2,034.53) $0,00 42440881 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 S174.93 ($2,034.53) $0.00 42440899 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034,53) $0.00 42440902 1.00 1 1.00 1.00 $33,111.26 $1,841.11 S1,019.82 $269.12 ($3,130.05) $0.00 42440911 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440929 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440937 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440945 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440953 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440961 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42440970 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440988 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440996 1,00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441003 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441011 1.00 3 0,65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 (52,034.53) $0.00 42441020 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441038 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441046 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441054 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) 50.00 42441062 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441071 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441089 1.00 3 0.65 0.65 $21,522.32 $1,196,72 $662.89 $174.93 ($2,034.53) $0.00 42441097 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) 50.00 42441101 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441119 1.00 3 0.65 0,65 S21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441127 0.00 ROW 0,00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441135 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441143 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441151 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441160 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441178 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0,00 42441186 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441194 1.00 2 0,79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441208 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441216 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441224 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441232 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441241 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441259 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441267 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441275 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441283 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 S212.60 ($2,472.74) $0.00 42441291 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441305 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 Ordinance No. 2462, Page Page 29 of 52 Parcel Estimated Land Use Original OutstandingTotal g Annual Collection Total Annual Equivalent Units Equivalent Units Outstanding Principal Interest TIRZ Credit No. of units Class E 9 9 Assessment Costs Installment 42441313 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805,66 $212.60 ($2,472,74) 90.00 42441321 1.00 2 0.79 0,79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,255.54) $217.20 42441330 1.00 2 0,79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441348 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441356 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805,66 $212.60 ($2,276.40) $196.34 42441364 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) 90.00 42441372 1,00 2 0,79 0.79 $26,157,89 $1,454,48 $805.66 $212.60 ($2,472,74) 90,00 42441381 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441399 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805,66 $212.60 ($2,472,74) $0.00 42441402 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0,00 42441411 0.00 ROW 0.00 0,00 $0.00 $0.00 $0,00 $0,00 $0.00 $0.00 42441429 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,085.83) $44.22 42441437 1.00 1 1,00 1,00 $33,111.26 $1,841,11 91,019,82 S269.12 ($3,130,05) $0.00 42441445 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,130,05) $0.00 42441453 1.00 1 1,00 1.00 $33,111,26 $1,841,11 $1,019,82 $269.12 ($3,130.05) $0.00 42441461 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42441470 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($2,615,22) $514.83 42441488 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441496 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,202.59) $927.46 42441500 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269,12 ($1,077.39) $2,052.66 42441518 1.00 1 1,00 1.00 $33,111,26 $1,841.11 $1,019.82 $269.12 ($3,002.08) $127.97 42441526 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441534 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269,12 ($3,130.05) $0.00 42441542 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 4244155/ 1.00 1 1.00 1.00 $33,111,26 $1,841.11 91,019.82 $269.12 ($3,130.05) 90.00 42441569 1.00 1 1.00 1.00 $33,111,26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 4244/577 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 9269,12 (93,130,05) $0.00 42441585 0.00 RO\V 0.00 0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0.00 42441593 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472,74) $0.00 42441607 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 4244/615 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472,74) $0.00 42441623 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441631 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805,66 $212,60 ($2,472.74) $0.00 42441640 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441658 1.00 2 0.79 0.79 $26,157,89 $1,454,48 $805,66 $212,60 ($2,472.74) $0.00 42441666 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441674 1,00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0,00 42441682 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441691 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42441704 0.00 RO\V 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441712 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662,89 $174.93 ($2,034.53) 90.00. 42441721 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034.53) $0.00 42441739 1.00 3 0.65 0.65 $21,522,32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42441747 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $66289 $174.93 ($1,989.91) $44.62 42441755 1.00 3 0.65 0.65 $21,522.32 $1,196.72 $662.89 $174.93 ($2,034,53) $0.00 42441763 0.00 ROW 0.00 000 $0,00 $0.00 $0.00 90.00 $0.00 $0.00 42441771 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,550.97) $579.08 42441780 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441798 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($2,801.52) $328.54 42441801 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,557.39) $572.66 42441810 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441828 1,00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,798,73) $331.32 42441836 1.00 1 1.00 1,00 933,111,26 $1,841,11 $1,019.82 $269.12 ($3,052,05) $78.00 42441844 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,782.50) $347.55 42441852 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($2,914.64) $215.41 42441861 1.00 1 1.00 1,00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($2,711.57) $418.48 42441879 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441887 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42441895 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,931,41) $198.64 42441909 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42441917 1.00 1 1.00 1.00 $33,111,26 $1,841,11 91,019,82 $269.12 ($3,130.05) $0.00 42441925 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,724.42) $405.63 42441933 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,048.78) $81.27 42441941 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($3,130.05) $0.00 42441950 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0,00 42441968 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,914.64) $215.41 42441976 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,033,63) $96.42 42441984 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441992 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,846,48) $283.57 42442000 1.00 1 1.00 0.00 Prepaid $0.00 $0.00 $0.00 $0.00 $0.00 42442018 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0,00 42442026 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,818.07) $311.98 42442034 1.00 1 1.00 1,00 $33,111.26 $1,841,11 $1,019,82 $269.12 ($2,910,72) $219,33 42442042 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,003.20) $126.85 42442051 1.00 1 1.00 1.00 $33,111.26 $1,841.11 91,019,82 $269.12 ($2,825,09) $304,96 42442069 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,564.71) $565.34 42442077 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442085 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,130.05) $0,00 42442093 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019,82 $269.12 ($3,130,05) $0.00 42442107 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($3,130.05) $0.00 42442115 1.00 1 1,00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,401.92) $728.13 Ordinance No. 2462, Page Page 30 of 52 Parcel Total Estimated Land Use Original Outstanding Annual Collection Total Annual No. of units Class Equivalent Units Equivalent Units Outstanding Principal Interest Costs TIRZ Credit Installment Assessment 42442123 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442131 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($2,984.11) $145.94 42442140 1.00 1 1.00 1,00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442158 1,00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442166 1.00 1 1.00 1.00 $33,111.26 $1,841,11 $1,019.82 $269.12 ($3,130.05) $0.00 42442174 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442182 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130,05) $0.00 42442/91 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($2,518.85) $611.20 42442204 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442212 0,00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 80,00 42442221 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442239 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442247 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442255 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442263 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442271 1.00 2 0,79 0.79 826,157.89 $1,454.48 $805,66 $212.60 ($2,472.74) $0.00 42442280 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442298 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 S212.60 ($2,472.74) $0.00 42442301 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442310 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442328 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442336 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442344 0.00 ROW 0.00 0.00 $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 42442352 1.00 2 0.79 0.79 $26,157,89 81,454,48 $805.66 $212.60 ($2,472.74) $0.00 42442361 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442379 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442387 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442395 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442409 1.00 2 0.79 0.79 S26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442417 1.00 2 0.79 0.79 $26,157,89 $1,454.48 $805.66 $212.60 ($2,409.55) $63.19 42442425 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442433 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,395.62) 877.12 42442441 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442450 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472,74) $0.00 42442468 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442476 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 (52,472.74) $0.00 42442484 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,371.86) $100.88 42442492 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442506 1.00 2 0.79 0.79 S26,157.89 $1,454.48 $805.66 $212.60 ($2,382.80) $89.94 42442514 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442522 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442531 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442549 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442557 1,00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442565 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442573 1.00 2 0,79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442581 1.00 2 0.79 0.79 S26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442590 1,00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442603 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442611 1.00 2 0,79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,467.51) $5.23 42442620 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 S212.60 ($2,472.74) $0.00 42442638 1,00 2 0.79 0.79 $26,157.89 $1,454,48 S805.66 $212.60 ($2,472,74) $0.00 42442646 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442654 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442662 1.00 2 0.79 0.79 $26,157.89 $1,454.48 S805.66 $212,60 ($2,472.74) $0.00 42442671 1.00 2 0.79 0,79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442689 1.00 2 0.79 0.79 $26,157.89 51,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442697 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,472.74) $0.00 42442701 1.00 2 0.79 0.79 $26,157.89 $1,454.48 $805.66 $212.60 ($2,443.10) $29.64 42442719 1,00 2 0.79 0.79 $26,157,89 51,454.48 $805.66 $212.60 (52,472.74) $0.00 42442727 1.00 2 0.79 0.79 S26,157.89 $1,454.48 $805.66 $212.60 ($2,434.17) $38.57 42442743 15.00 6 0.97 14.55 $487,577.63 $27,111.12 $15,074.74 $3,962.89 (57,792.24) $38,356.51 42442751 1.00 1 1.00 1.00 $33,111.26 $1,841.11 $1,019.82 $269.12 ($3,130.05) $0.00 42442760 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442778 0.00 ROW 0.00 0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42733829 9.00 5 0.76 6.84 $226,481.01 $12,593.18 $6,975.59 $1,840.77 ($21,409.55) $0.00 42739088 1.00 4 0.00 98.25 $3,253,181.14 $180,888.91 $100,197.65 $26,440.91 ($307,527.47) $0.00 Total 317.00 347.24 S11,510,025.36 $640,000.00 $354,630.86 $93,550.13 (5974,510.96) $113,670.02 1 - The total estimated Equivalent Units are rounded to two decimal places for presentation purposes. The Annual Installment amounts are calculated using the unroumded equivalent units to match the aggregat. amounts to be collected from all Parcels. 2 - TIRZ Credits include both property tax increments and sales tax increments. Ordinance No. 2462, Page Page 31 of 52 APPENDIX B-2 TIRZ CREDIT CALCULATION — 2026-27 Ordinance No. 2462, Page Page 32 of 52 Appendix B-2 Euless Midtown Public Improvement District TIRZ Credits - 2026-27 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42439751 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439769 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439777 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439785 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439793 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439807 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439815 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42439823 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439831 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439840 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439858 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439866 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439874 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439882 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439891 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439904 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439912 ($1,135,91) ($443.74) ($262,14) ($192.74) $0.00 ($2,034.53) 42439921 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439939 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53)'. 42439947 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439955 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439963 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439971 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439980 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42439998 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440007 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440015 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440023 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440031 ($1,135.91) ($443.74) ($262,14) ($192.74) $0.00 ($2,034.53) 42440040 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440058 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53)'. 42440066 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440074 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440082 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440091 ($1,032.48) ($403.33) ($238.27) ($175.19) $0.00 ($1,849.28) 42440104 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440112 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440121 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440139 ($4,209.75) ($1,644.52) ($971.52) ($714.32) $0.00 ($7,540.11) 42440147 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440163 ($3,534.02) ($1,380.55) ($815.58) ($599.66) ($6,214.29) ($12,544.09) 42440171 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440180 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Ordinance No. 2462, Page Page 33 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42440198 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440201 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440210 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440228 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440236 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440244 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440252 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440261 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440279 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440287 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440295 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440309 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440317 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440325 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440333 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440341 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440350 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440368 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440376 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440384 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440392 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440406 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53). 42440414 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440422 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440431 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440449 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440457 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440465 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440473 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440481 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440490 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440503 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440511 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440520 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53), 42440538 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440546 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440554 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440562 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440571 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440589 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440597 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440601 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440619 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440627 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440635 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440643 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440651 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) Ordinance No. 2462, Page Page 34 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42440660 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440678 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440686 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440694 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440708 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440716 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440724 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440732 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440741 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440759 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440767 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53). 42440775 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440783 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440791 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440805 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440813 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440821 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440830 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440848 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440856 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440864 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440872 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440881 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440899 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42440902 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440911 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440929 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440937 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440945 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440953 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440961 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42440970 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440988 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42440996 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441003 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441011 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441020 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441038 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441046 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441054 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441062 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441071 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441089 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441097 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441101 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441119 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441127 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Ordinance No. 2462, Page Page 35 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated THU Credit 42441135 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441143 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441151 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441160 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441178 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441186 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441194 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441208 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441216 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441224 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441232 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441241 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441259 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441267 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441275 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441283 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441291 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441305 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441313 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441321 ($1,259.30) ($491.94) ($290.62) ($213.68) $0.00 ($2,255.54) 42441330 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441348 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441356 ($1,270.95) ($496.49) ($293.31) ($215.66) $0.00 ($2,276.40) 42441364 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441372 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441381 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441399 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441402 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441411 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441429 ($1,722.86) ($673.03) ($397.60) ($292.34) $0.00 ($3,085.83) 42441437 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441445 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441453 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441461 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441470 ($1,460.11) ($570.39) ($336.96) ($247.76) $0.00 ($2,615.22) 42441488 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441496 ($1,229.74) ($480.39) ($283.80) ($208.67) $0.00 ($2,202.59) 42441500 ($601.52) ($234.98) ($138.82) ($102.07) $0.00 ($1,077.39) 42441518 ($1,676.11) ($654.76) ($386.81) ($284.41) $0.00 ($3,002.08) 42441526 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441534 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441542 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441551 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441569 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441577 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441585 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441593 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) Ordinance No. 2462, Page Page 36 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TJRZ Credit 42441607 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441615 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441623 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74)'. 42441631 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441640 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441658 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441666 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441674 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441682 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441691 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42441704 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441712 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441721 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441739 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441747 ($1,110.99) ($434.00) ($256.39) ($188.52) $0.00 ($1,989.91)! 42441755 ($1,135.91) ($443.74) ($262.14) ($192.74) $0.00 ($2,034.53) 42441763 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42441771 ($1,424.24) ($556.37) ($328.68) ($241.67) $0.00 ($2,550.97) 42441780 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 (83,130.05)' 42441798 ($1,564.13) ($611.02) ($360.97) ($265.41) $0.00 ($2,801.52) 42441801 ($1,427.83) ($557.77) ($329.51) ($242.28) $0.00 ($2,557.39) 42441810 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441828 ($1,562.57) ($610.41) ($360.61) ($265.14) $0.00 ($2,798.73) 42441836 ($1,704.00) ($665.66) ($393.25) ($289.14) $0.00 ($3,052.05) 42441844 ($1,553.51) ($606.87) ($358.52) ($263.60) $0.00 ($2,782.50) 42441852 ($1,627.28) ($635.69) ($375.54) ($276.12) $0.00 ($2,914.64) 42441861 ($1,513.91) ($591.40) ($349.38) ($256.88) $0.00 ($2,711.57) 42441879 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441887 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 (83,130.05)" 42441895 ($1,636.65) ($639.35) ($377.70) ($277.71) $0.00 ($2,931.41) 42441909 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441917 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441925 ($1,521.08) ($594.20) ($351.03) ($258.10) $0.00 (82,724.42)' 42441933 ($1,702.18) ($664.95) ($392.83) ($288.83) $0.00 ($3,048.78) 42441941 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05), 42441950 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42441968 ($1,627.28) ($635.69) ($375.54) ($276.12) $0.00 (82,914.64)' 42441976 ($1,693.72) ($661.64) ($390.87) ($287.40) $0.00 ($3,033.63) 42441984 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00I 42441992 ($1,589.23) ($620.83) ($366.76) ($269.67) $0.00 ($2,846.48) 42442000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442018 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442026 ($1,573.37) ($614.63) ($363.10) ($266.97) $0.00 ($2,818.07) 42442034 ($1,625.09) ($634.84) ($375.04) ($275.75) $0.00 ($2,910.72) 42442042 ($1,676.73) ($655.01) ($386.95) ($284.51) $0.00 ($3,003.20) 42442051 ($1,577.29) ($616.16) ($364.00) ($267.64) $0.00 ($2,825.09) 42442069 ($1,431.91) ($559.37) ($330.45) ($242.97) $0.00 ($2,564.71) Ordinance No. 2462, Page Page 37 of 52 Account No. Aggregate 2026-27 City County Hospital College Sales Tax Allocated TIRZ Credit 42442077 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442085 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442093 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442107 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05), 42442115 ($1,341.02) ($523.86) ($309.48) ($227.55) $0.00 ($2,401.92) 42442123 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442131 ($1,666.07) ($650.84) ($384.49) ($282.70) $0.00 ($2,984.11) 42442140 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442158 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442166 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442174 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442182 ($1,747.55) ($682.67) ($403.30) ($296.53) $0.00 ($3,130.05) 42442191 ($1,406.31) ($549.37) ($324.55) ($238.63) $0.00 ($2,518.85) 42442204 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442212 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442221 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442239 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442247 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442255 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442263 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442271 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442280 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442298 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442301 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442310 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442328 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442336 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442344 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442352 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442361 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442379 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442387 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442395 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442409 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442417 ($1,345.29) ($525.53) ($310.46) ($228.27) $0.00 ($2,409.55) 42442425 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442433 ($1,337.51) ($522.49) ($308.67) ($226.95) $0.00 ($2,395.62) 42442441 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74), 42442450 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442468 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442476 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442484 ($1,324.24) ($517.31) ($305.61) ($224.70) $0.00 ($2,371.86) 42442492 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442506 ($1,330.35) ($519.69) ($307.02) ($225.74) $0.00 ($2,382.80) 42442514 ($1,380.57) ($539.31) ($318.60) ($234.26) $0.00 ($2,472.74) 42442522 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 42442531 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Ordinance No. 2462, Page Page 38 of 52 Account No. City County Hospital College Sales Tax Aggregate 2026-27 Allocated TIRZ Credit 42442549 42442557 42442565 42442573 42442581 42442590 42442603 42442611 42442620 42442638 42442646 42442654 42442662 42442671 42442689 42442697 42442701 42442719 42442727 42442743 42442751 42442760 42442778 42733829 42739088 Total $0.00 ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,377.64) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,380.57) ($1,364.02) ($1,380.57) ($1,359.03) ($4,350.52) ($1,747.55) $0.00 $0.00 ($9,351.11) ($171,696.92) ($538,011.55) $0.00 $0.00 $0.00 ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($538.17) ($317.93) ($233.76) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($539.31) ($318.60) ($234.26) ($532.85) ($314.79) ($231.45) ($539.31) ($318.60) ($234.26) ($530.90) ($313.64) ($230.60) ($1,699.51) ($1,004.00) ($73 8.21) ($682.67) ($403.30) ($296.53) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($3,652.96) ($2,158.03) ($1,586.73) ($67,072.55) ($39,623.92) ($29,134.08) ($210,171.55) ($124,161.36) ($91,291.51) $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 ($4,660.71) $0.00 ($10,875.00) $0.00 ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,467.51) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,472.74) ($2,443.10) ($2,472.74) ($2,434.17) ($7,792.24) ($3,130.05) $0.00 $0.00 ($21,409.55) ($307,527.47) ($974,510.96) 1 - Total TIRZ Credits are calculated for the proportionally based on taxes paid. Excess across all other parcels. District based on aggregate taxable values. The TIRZ Credits are then allocated to each parcel TIRZ Credits generated above the gross Annual Assessment amounts for each parcel are reallocated Ordinance No. 2462, Page Page 39 of 52 APPENDIX B-3 PROJECTED ANNUAL INSTALLMENTS — 2026-27 Ordinance No. 2462, Page Page 40 of 52 Appendix B-3 Euless Midtown Public Improvement District Schedule of Projected Annual Installments Land Use Class Outstanding Assessment (per unit) Equivalent Unit 1 - Residential - Single Family $33,111 1.00 Cumulative Years Outstanding C.O. Principal2 C.O. Interest2 Assessment Annual Collection Costs3 Total Annual Installment4 2026 $33,111 $1,841 2027 $31,270 $1,899 2028 $29,372 $1,956 2029 $27,415 $2,014 2030 $25,402 $2,071 2031 $23,330 $2,143 2032 $21,187 $2,201 2033 $18,987 $2,273 2034 $16,714 $2,330 2035 $14,384 $2,402 2036 $11,982 $2,488 2037 $9,493 $2,560 2038 $6,933 $2,647 2039 $4,286 $2,733 2040 $1,554 $1,554 $33,111 $1,020 $1,125 $1,059 $991 $920 $848 $773 $696 $616 $534 $447 $357 $264 $165 $35 $9,850 $269 $285 $278 $271 $263 $255 $247 $239 $231 $222 $213 $204 $194 $184 $174 $3,529 $3,130 $3,309 $3,293 $3,275 $3,254 $3,246 $3,221 $3,207 $3,177 $3,159 $3,149 $3,121 $3,105 $3,082 $1,762 $46,490 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 41 of 52 Land Use Class 2 - Residential - Townhomes Outstanding Assessment (per unit) $26,158 Equivalent Unit 0.79 Cumulative Years Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $26,158 2027 $24,703 2028 $23,203 2029 $21,658 2030 $20,067 2031 $18,431 2032 $16,738 2033 $14,999 2034 $13,204 2035 $11,363 2036 $9,466 2037 $7,500 2038 $5,477 2039 $3,386 2040 $1,227 $1,454 $1,500 $1,545 $1,591 $1,636 $1,693 $1,739 $1,795 $1,841 $1,898 $1,966 $2,023 $2,091 $2,159 $1,227 $26,158 $806 $889 $837 $783 $727 $670 $610 $549 $487 $422 $353 $282 $209 $130 $28 $7,782 $213 $225 $219 $214 $208 $202 $196 $189 $182 $175 $168 $161 $153 $145 $137 $2,788 $2,473 $2,614 $2,601 $2,587 $2,571 $2,564 $2,544 $2,534 $2,510 $2,495 $2,488 $2,466 $2,453 $2,435 $1,392 $36,727 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown, include the estimated district administration and, assessment collection costs. The actual Administrative Expense amounts will be updated each year tin the Annual Service Plan Update. 4 - Total Annual Installment does not include any MU credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 42 of 52 Land Use Class 3 - Residential - Row Houses Outstanding Assessment (per unit) $21,522 Equivalent Unit 0.65 Cumulative Years Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $21,522 2027 $20,326 2028 $19,091 2029 $17,820 2030 $16,511 2031 $15,165 2032 $13,772 2033 $12,341 2034 $10,864 2035 $9,349 2036 $7,788 2037 $6,171 2038 $4,506 2039 $2,786 2040 $1,010 $1,197 $1,234 $1,272 $1,309 $1,346 $1,393 $1,430 $1,477 $1,515 $1,561 $1,617 $1,664 $1,720 $1,776 $1,010 $21,522 $663 $732 $688 $644 $598 $551 $502 $452 $400 $347 $291 $232 $172 $107 $23 $6,403 $175 $185 $180 $176 $171 $166 $161 $156 $150 $144 $139 $132 $126 $120 $113 $2,294 $2,035 $2,151 $2,140 $2,129 $2,115 $2,110 $2,093 $2,085 $2,065 $2,053 $2,047 $2,029 $2,018 $2,003 $1,146 $30,219 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO, Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves, 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 43 of 52 Land Use Class 4 - Residential - Multi -Family Outstanding Assessment (per unit) $8,278 Equivalent Unit 0.25 Cumulative Year' Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $8,278 2027 $7,818 2028 $7,343 2029 $6,854 2030 $6,350 2031 $5,833 2032 $5,297 2033 $4,747 2034 $4,178 2035 $3,596 2036 $2,995 2037 $2,373 2038 $1,733 2039 $1,072 2040 $388 $460 $475 $489 $503 $518 $536 $550 $568 $583 $601 $622 $640 $662 $683 $388 $8,278 $255 $281 $265 $248 $230 $212 $193 $174 $154 $134 $112 $89 $66 $41 $9 $2,463 $67 $71 $69 $68 $66 $64 $62 $60 $58 $56 $53 $51 $49 $46 $43 $882 $783 $827 $823 $819 $814 $812 $805 $802 $794 $790 $787 $780 $776 $770 $441 $11,623 1 - The Annual Installment billed by the Tarrant County. Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 44 of 52 Land Use Class 5 - Retail Outstanding Assessment (per unit) $25,165 Equivalent Unit 0.76 Cumulative Year' Outstanding C.O. Principal2 C.O. Interest2 Assessment Annual Collection Costs3 Total Annual Installment4 2026 $25,165 2027 $23,765 2028 $22,322 2029 $20,836 2030 $19,305 2031 $17,731 2032 $16,102 2033 $14,430 2034 $12,703 2035 $10,932 2036 $9,106 2037 $7,215 2038 $5,269 2039 $3,258 2040 $1,181 $1,399 $1,443 $1,487 $1,530 $1,574 $1,629 $1,673 $1,727 $1,771 $1,826 $1,891 $1,946 $2,011 $2,077 $1,181 $25,165 $775 $855 $805 $753 $699 $644 $587 $529 $468 $406 $340 $271 $201 $125 $27 $7,486 $205 $216 $211 $206 $200 $194 $188 $182 $175 $169 $162 $155 $147 $140 $132 $2,682 $2,379 $2,515 $2,503 $2,489 $2,473 $2,467 $2,448 $2,438 $2,414 $2,401 $2,393 $2,372 $2,360 $2,342 $1,339 $35,332 1- The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment isdue by01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principalpayment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 45 of 52 Land Use Class 6 - Restaurant Outstanding Assessment (per 1,000 square feet) $32,505 Equivalent Unit 0.97 Cumulative Years Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $32,505 2027 $30,698 2028 $28,834 2029 $26,914 2030 $24,937 2031 $22,903 2032 $20,799 2033 $18,639 2034 $16,408 2035 $14,120 2036 $11,762 2037 $9,320 2038 $6,806 2039 $4,208 2040 $1,525 $1,807 $1,005 $1,864 $951 $1,920 $895 $1,977 $837 $2,033 $778 $2,104 $717 $2,160 $654 $2,231 $589 $2,288 $522 $2,358 $453 $2,443 $380 $2,513 $303 $2,598 $225 $2,683 $140 $1,525 $27 $32,505 $8,476 $264 $279 $273 $266 $258 $251 $243 $235 $227 $218 $209 $200 $190 $181 $170 $3,464 $3,077 $3,094 $3,088 $3,080 $3,070 $3,072 $3,057 $3,055 $3,036 $3,030 $3,032 $3,017 $3,013 $3,004 $1,722 $44,445 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any Ilia credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 46 of 52 Land Use Class 7 - Office Outstanding Assessment (per 1,000 square feet) $24,798 Equivalent Unit 0.74 Cumulative Year' Outstanding Assessment C.O. Principal2 C.O. Interest2 Annual Collection Costs3 Total Annual Installment4 2026 $24,798 2027 $23,419 2028 $21,997 2029 $20,532 2030 $19,024 2031 $17,473 2032 $15,868 2033 $14,219 2034 $12,517 2035 $10,772 2036 $8,973 2037 $7,110 2038 $5,192 2039 $3,210 2040 $1,163 $1,379 $1,422 $1,465 $1,508 $1,551 $1,605 $1,648 $1,702 $1,745 $1,799 $1,864 $1,917 $1,982 $2,047 $1,163 $24,798 $767 $725 $683 $639 $593 $547 $499 $449 $398 $346 $290 $231 $172 $107 $20 $6,466 $202 $213 $208 $203 $197 $191 $185 $179 $173 $166 $160 $153 $145 $138 $130 $2,643 $2,347 $2,360 $2,356 $2,349 $2,342 $2,343 $2,332 $2,331 $2,316 $2,311 $2,313 $2,301 $2,299 $2,292 $1,314 $33,907 1 - The Annual Installment billed by the Tarrant County Tax Office during Year 2026 will be billed on or around 10/01/26 and payment is due by 01/31/27. 2 - The principal and interest amounts are estimated based on the final CO numbers and will not increase during the life of the CO. Interest amounts are calculated through the principal payment date each year and include additional interest of one-half of one percent for debt service reserves. 3 - The Annual Collection Costs shown include the estimated district administration and assessment collection costs. The actual Administrative Expense amounts will be updated each year in the Annual Service Plan Update. 4 - Total Annual Installment does not include any TIRZ credit, if applicable. THIS SCHEDULE IS AN ESTIMATE OF ANNUAL INSTALLMENT PAYMENTS AND IS SUBJECT TO CHANGE. THE EXACT AMOUNT OF EACH ANNUAL INSTALLMENT WILL BE REFLECTED IN THE EULESS MIDTOWN PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN, AS THE SAME IS UPDATED EACH YEAR. Property Owners may choose to prepay their Assessment at any time. Effective January 1, 2024, for any single-family residential parcel prepaying an Assessment, a $500 fee will be included in the total payoff amount to cover processing and other lien release related filing expenses. If interested in prepaying an Assessment, please contact, MuniCap by telephone at (469) 490-2800 or email at txpid@municap.com. Ordinance No. 2462, Page Page 47 of 52 APPENDIX C PREPAID PARCELS Ordinance No. 2462, Page Page 48 of 52 APPENDIX C Assessment Amount Parcel Land Use Class Prepaid 42442000 Land Use Class 1 $39,975 Total $39,975 Ordinance No. 2462, Page Page 49 of 52 APPENDIX D PID ASSESSMENT NOTICE Ordinance No. 2462, Page Page 50 of 52 PID Assessment Notice NOTICE OF OBLIGATION TO PAY PUBLIC IMPROVEMENT DISTRICT ASSESSMENT TO THE CITY OF EULESS, TEXAS CONCERNING THE FOLLOWING PROPERTY [insert property address] As the purchaser of the real property described above, you are obligated to pay assessments to the City of Euless, Texas (the "City"), for the costs of a portion of a public improvement or services project (the "Authorized Improvements") undertaken for the benefit of the property within the Euless Midtown 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. The exact amount of each annual installment will be approved each year by the 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 or MuniCap, Inc., the District Administrator for the City, located at 600 E. John Carpenter Fwy, Suite 150, Irving, Texas 75062 and available by telephone at (469) 490-2800 or (866) 648-8482 (toll free) and email at txpid@municap.com. 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. Date: Signature of Seller Signature of Seller 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: Signature of Purchaser STATE OF TEXAS COUNTY OF Signature of Purchaser Ordinance No, 2462, Page Page 51 of 52 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, in the capacity stated and as the act and deed of the above -referenced entities as an authorized signatory of said entities. Given under my hand and seal of office on this , 20 . Notary Public, State of Texas Ordinance No. 2462, Page Page 52 of 52