HomeMy WebLinkAboutOrd 985-2022 Huricane Creek PID 2022-2023 Annual InstallmentsCITY OF ANNA
ORDINANCE NO. �a0aa
AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF ANNA,
TEXAS APPROVING THE 2022 ANNUAL SERVICE PLAN UPDATE TO
THE SERVICE AND ASSESSMENT PLAN, INCLUDING THE
ASSESSMENT ROLL, FOR THE HURRICANE CREEK PUBLIC
IMPROVEMENT DISTRICT IN ACCORDANCE WITH CHAPTER 372,
TEXAS LOCAL GOVERNMENT CODE, AS AMENDED; AND
PROVIDING AN EFFECTIVE DATE.
RECITALS
WHEREAS, on November 13, 2018, after notice and a public hearing in the manner required by
law, the City Council (the "City Council") of the City of Anna, Texas (the "City") passed and
approved Resolution No. 2018-11-506 authorizing the creation of Hurricane Creek Public
Improvement District (the "District"); and
WHEREAS, on March 12, 2019, after notice and a public hearing in the manner required by law,
the City Council passed an Ordinance approving the "Hurricane Creek Public Improvement
District Service and Assessment Plan," including the Assessment Roll attached to the Service and
Assessment Plan (the "Assessment Roll"), (the "Service and Assessment Plan") and levied the
Assessments on property within District in accordance with the Assessment Roll for the purposes
of financing the public improvements (the "Authorized Improvements") undertaken for the benefit
of such property; and
WHEREAS, Chapter 372, Texas Local Government Code (as amended, the "PID Act") requires
the Service and Assessment Plan to be reviewed and updated annually for the purposes of
determining the annual budget for the Authorized Improvements; and
WHEREAS, the City Council has received the "Hurricane Creek Public Improvement District
2022 Annual Service Plan Update" (the "Annual Service Plan Update") which includes the updated
Assessment Roll and now desires to proceed with the adoption of this Ordinance which approves
and adopts the Annual Service Plan Update and updated Assessment Roll for District as required
by the PID Act.
NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF
ANNA, TEXAS:
Section 1. Terms. Terms not otherwise defined herein are defined in the Service and Assessment
Plan.
Section 2. Findings. That the recitals and findings in the Recitals of this Ordinance are hereby
found and determined to be true and correct and constitute the legislative findings and
determinations of the City Council.
Section 3. Assessment Plan. The Annual Service Plan Update, including the updated Assessment
Roll contained therein, in the form attached as Exhibit A is hereby approved and the same is
incorporated as part of this Ordinance as if fully set forth in the body of this Ordinance.
Section 4. Severabilityif any provision, section, subsection, sentence, clause, or phrase of this
Ordinance, or the application of same to any person or set of circumstances is for any reason held
to be unconstitutional, void, or invalid, the validity of the remaining portions of this Ordinance or
the application to other persons or sets of circumstances shall not be affected thereby, it being the
intent of the governing body of the City in adopting this Ordinance that no portion hereof, or
provision or regulation contained herein shall become inoperative or fail by reason of any
unconstitutionality, voidness, or invalidity of any other portion hereof, and all provisions of this
Ordinance are declared to be severable for that purpose.
Section 5. FWn2 in Land Records. The City Secretary is directed to cause a copy of this
Ordinance, including the 2022 Annual Service Plan Update, to be recorded in the real property
records of Collin County, Texas, on or before August 8, 2022. The City Secretary is further
directed to similarly file each Annual Service Plan Update approved by the City Council, with
each such filing to occur within seven days of the date each respective Annual Service Plan Update
is approved.
Section 6. Effective Date. This Ordinance shall take effect immediately from and after its passage
in accordance with applicable law.
PASSED by the City Council of the City of Anna, Texas this 26's day of July 2022.
ATTESTED:
OF Aid
Carrie L. Land, City Secretary * V Naitpike, Mayor
EX �'
Exhibit A
2022 Annual Service Plan Update
[Remainder of page left intentionally blank.]
MKS
HURRICANE CREEK
PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE
JULY 26, 2022
INTRODUCTION
Capitalized terms used in this Annual Service Plan Update shall have the meanings set forth in
the original Service and Assessment Plan (the "SAP").
The District was created pursuant to the PID Act by Resolution No. 2018-11-506 on November
13, 2018, by the City Council to finance certain Authorized Improvements for the benefit of the
property in the District.
On March 12, 2019, the City Council approved an Ordinance which approved the SAP for the
District and levied Assessments to finance the Authorized Improvements to be constructed for
the benefit of the Assessed Property within the District. The SAP also set forth the costs of the
Authorized Improvements, the indebtedness to be incurred for such Authorized Improvements,
and the manner of assessing the property in the District for the costs of such Authorized
Improvements based on the benefit provided to the Assessed Property.
On July 14, 2020, the City Council approved the 2020 Annual Service Plan Update by adopting
Resolution 2020-07-763, which updated the Assessment Rolls for 2020.
On July 27, 2021, the City Council approved the 2021 Annual Service Plan Update by adopting
Ordinance 929-2021, which updated the Assessment Rolls for 2021.
Pursuant to the PID Act, the SAP must be reviewed and updated annually. This document is the
2022 Annual Service Plan Update. This 2022 Annual Service Plan Update also updates the
Assessment Rolls for 2022.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 1
PARCEL SUBDIVISION
Improvement Area #1
The final plat of The Villages of Hurricane Creek Phase 1, attached hereto as Exhibit B, was filed
and recorded with the County on October 15, 2020. Improvement Area #1 consists of 220
residential Lots and 10 Lots of Non -Benefited Property.
Please see Exhibit D for the Lot Type Classification Map.
Major Improvement Area
No plats have been filed in the Major Improvement Area.
LOT & HOME SALES UPDATE
Improvement Area #1
Per the Quarterly Report dated March 31, 2022, a total of 30 homes have been built, 161 homes
are under construction, and 55 homes have been sold to end -users.
See Appendix 1 for Homebuyer Disclosures.
Major Improvement Area
Per the Quarterly Report dated March 31, 2022, no Lots have been sold, and construction has
not started on any homes.
OUTSTANDING ASSESSMENT
Improvement Area #1
Improvement Area #1 has an outstanding Assessment of $7,089,909.47.
Major Improvement Area
The Major Improvement Area has an outstanding Assessment of $3,480,000.00.
TIRZ NO.2 ANNUAL CREDIT
Improvement Area #1
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 2
The City Council, in accordance with the TIRZ No. 2 TIRZ Agreement, has agreed to use a portion
of TIRZ No. 2 TIRZ Revenues generated to reduce the Improvement Area #1 Annual Installment
for all Improvement Area #1 Assessed Property so that the Improvement Area #1 Annual
Installment minus the TIRZ No. 2 Annual Credit Amount for each Lot Type does not produce an
equivalent tax rate which exceeds the competitive composite ad valorem equivalent tax rate
taking into consideration the tax rates of all applicable taxing units and the equivalent tax rate of
the Improvement Area #1 Annual Installments. The resulting Maximum TIRZ No. 2 Annual Credit
Amount for each Lot Type is shown below.
Maximum Annual
Improvement Area #1
Lot Type 1 $ 1,151
Lot Type 2 $ 1,316
Major Improvement Area
Per the SAP, TIRZ No. 2 Revenues shall not be used to reduce the Major Improvement Area
Annual Installment.
ANNUAL INSTALLMENT DUE 1/31/2023
Improvement Area #1
■ Principal and Interest — The total principal and interest required for the Annual
Installment is $573,125.00.
TIRZ No. 2Annual Credit Amount —The total TIRZ No. 2 Annual Credit Amount, credited
against the principal and interest required for the Annual Installment, is $28,668.01.
Annual Collection Costs —The cost of administering the District and collecting the Annual
Installments shall be paid for on a pro rata basis by each Parcel based on the amount of
outstanding Assessment remaining on the Parcel. The total Annual Collection Costs
budgeted for the Annual Installment for Improvement Area #1 is $58,309.04.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 3
Annual Collection Costs
IBreakdown
Improvement Area
#1
Administration
$ 31,500.87
City Auditor
$ 1,009.25
Filing Fees
$ 672.84
County Collection
$ 134.57
Miscellaneous
$ 672.84
PI D Trustee Fees
$ 4,000.00
Dissemination Agent
$ 1,500.00
$ 39,490.37
Past Due Invoices
$ 18,818.67
Total Administrative Costs
$ 58,309.04
Additional Interest — Additional Interest is collected to fund the Additional Interest
Reserve Account. The Additional Interest Reserve Requirement, as defined in the
Improvement Area #1 Indenture, has not been met. As such, the Additional Interest
Reserve Account will be funded with Additional Interest on the outstanding Assessment,
resulting in an Additional Interest for Improvement Area #1 of $35,800.
Principal
$
115,000.00
Interest
$
458,125.00
TIRZ No. 2 Annual Credit Amount
$
(28,668.01
Annual Collection Costs
$
58,309.04
Additional Interest
$
35,800.00
Total Annual Installment
S
638.566.03
See Exhibit C-1 for the debt service schedule for the Improvement Area #1 PID Bonds as shown
in the official statement.
Major Improvement Area
■ Principal and Interest — The total principal and interest required for the Annual
Installment for the Major Improvement Area is $291,300.00.
• Annual Collection Costs —The cost of administering the District and collecting the Annual
Installments shall be paid for on a pro rata basis by each Parcel based on the amount of
outstanding Assessment remaining on the Parcel. The total Annual Collection Costs
budgeted for the Annual Installment for the Major Improvement Area is $22,027.63.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 4
2022 ANNUAL SERVICE PLAN UPDATE
Administration
$ 15,317.13
City Auditor
$
490.75
Filing Fees
$
327.16
County Collection
$
65.43
Miscellaneous
$
327.16
PI Trustee Fees
$
4,000.00
Dissemination Agent
$
1,500.00
$ 22,027.63
Total Administrative Costs
Additional Interest — Additional Interest is collected to fund the Additional Interest
Reserve Account. The Additional Interest Reserve Requirement, as defined in the Major
Improvement Area Indenture, has not been met. As such, the Additional Interest Reserve
Account will be funded with Additional Interest on the outstanding Assessment, resulting
in an Additional Interest for the Major Improvement Area of $17,400.00.
pal $ 60,000.00
!St $ 231,300.00
al Collection Costs $ 22,027.63
ional Interest $ 17,400.00
Annual Installment S 330,727.63
See Exhibit C-2 for the debt service schedule for the Major Improvement Area PID Bonds as
shown in the official statement.
PREPAYMENT OF ASSESSMENT IN FULL
Improvement Area #1
The following is a list of all Improvement Area #1 Lots that have been paid in full:
2822115 3208Lakeshore Dr 2 10/12/2021 In Progress
2822017 3032 Lakeshore Dr 1 4/18/2022 In Progress
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 5
Major Improvement Area
No full prepayments have occurred within the Major Improvement Area.
PARTIAL PREPAYMENT OF ASSESSMENTS
Improvement Area #1
The following is a list of all Improvement Area #1 Lots that have partially prepaid their
assessment:
2821998 3128 Lakeshore Dr 1 11/23/2021 $ 3,500
2821998 3128 Lakeshore Dr 1 N/A' $ 166
Notes:
[a] Cumulative additional reduction in outstanding Assessment due to interest savings
from partial prepayments.
Major Improvement Area
No partial prepayments have occurred within the Major Improvement Area.
EXTRAORDINARY OPTIONAL REDEMPTIONS
Improvement Area #1
No Extraordinary Optional Redemptions have taken place within Improvement Area #1.
Maior Improvement Area
No Extraordinary Optional Redemptions have taken place within the Major Improvement Area.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
6
2022 ANNUAL SERVICE PLAN UPDATE
BUDGET FOR CONSTRUCTION OF AUTHORIZED IMPROVEMENTS
Improvement Area #1
Per the Quarterly Report for Improvement Area #1 dated March 31, 2022, the Authorized
Improvements were completed in the second quarter of 2021. The budget for the Authorized
Improvements remains unchanged. See below for a table depicting the budgets of Improvement
Area #1 Projects, and Actual Costs spent to date.
Authorized Improvements
Street
Water
Sanitary Sewer
Developer District Formation Expenses
Geotechnical testing, SWPPP, Flood Study
Storm Drainage
Street Lights/Hike & Bike Trail
Engineering
Area #1
Budget
SpentImprovement
. Date'
$
2,766,012
$
2,849,182
103%
$
826,874
$
769,578
93%
$
919,336
$
864,366
949/
$
188,224
$
162,892
87%
$
41,311
$
41,311
1000%
$
570,170
$
682,436
1200%
$
408,270
$
408,270
1000/0
$
754,360
$
609,001
81%
$ 6,474,557 $ 6,387,035 99%
Notes:
1) Per the Quarterly Reportfor Improvement Area #1 dated March 31, 2022.
Major Improvement Area
Per the Quarterly Report for the Major Improvement Area dated March 31, 2022, the Authorized
Improvements were completed in the second quarter of 2021. The budget for the Authorized
Improvements remains unchanged. See below for a table depicting the budgets of the Major
Improvement Area Projects, and Actual Costs spent to date.
Authorized Improvements
Street
Water
Sanitary Sewer
Developer District Formation Expenses
Geotechnical testing, SWPPP, Flood Study
Storm Drainage
Street Lights/Hike & Bike Trail
Engineering
Notes:
Major
Improvement
Area
Budget
Spent
to Date'
% Complete
$
844,355
$
988,929
117%
$
193,828
$
218,641
113%
$
631,238
$
606,424
960/
$
409,126
$
354,060
87%
$
89,795
$
89,795
1009%
$
$
0%
$
-
$
-
0%
$
239,893
$
166,496
69%
$ 2,408,235 $ 2,424,345 101%
1) Per the Quarterly Report for the Major Improvement Area dated March 31, 2022.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 7
2022 ANNUAL SERVICE PLAN UPDATE
SERVICE PLAN - FIVE YEAR BUDGET FORECAST
The Act requires the annual indebtedness and projected costs for the Authorized Improvements
to be reviewed and updated in the Annual Service Plan Update, and the projection shall cover a
period of not less than five years.
Principal
$ 115,000.00
$ 125,000.00
$ 130,000.00
$ 135,000.00
$ 145,000.00
Interest
458,125.00
451,512.50
444,325.00
436,850.00
429,087.50
TIRZ No. 2 Annual Credit Amount'
(28,668.01)
-
-
-
-
(1)
$ 544,456.99
$ 576,512.50
$ 574,325.00
$ 571,850.00
$ 574,087.50
Annual Collection Costs
(2)
$ 58,309.04
$ 59,475.22
$ 60,664.73
$ 61,878.02
$ 63,115.58
Additional Interest
(3)
$ 35,800.00
$ 35,225.00
$ 34,600.00
$ 33,950.00
$ 33,275.00
Total Annual Installment
(4) = (1) + (2) + (3)
$638,566.03
$671,212.72
$669,589.73
$667,678.02
$670,478.08
Principal $ 60,000.00 $ 60,000.00 $ 65,000.00 $ 70,000.00 $ 70,000.00
Interest 231,300.00 227,700.00 224,100.00 220,200.00 216,000.00
(1) $ 291,300.00 $ 287,700.00 $ 299,100.00 $ 290,200.00 $ 286,000.00
Annual Collection Costs (2) $ 22,027.63 $ 22,468.18 $ 22,917.55 $ 23,375.90 $ 23,843.42
Additional Interest (3) $ 17,400.00 $ 17,100.00 $ 16,800.00 $ 16,475.00 $ 16,125.00
Total Annual Installment (4) = (1)+(2) +(3) $ 330,727.63 $ 327,268.18 $ 329,817.55 $ 330,050.90 $ 325,968.42
Notes:
1) The TIRZ No. 2 Revenue generated by the Improvement Area #1 Assessed Property for the previous Tax Year shall be applied pro rata
based on the outstanding Assessment of each Lot to reduce the principal required for the Improvement Area #1 Annual Installment due
January 31, 2023. The TIRZ No. 2 Annual Credit Amount shall be updated each year in the Annual Service Plan Update as TIRZ No. 2
Revenue is generated.
ASSESSMENT ROLL
The list of current Parcels within the District, the corresponding total Assessments, and current
Annual Installment are shown on the Assessment Roll attached hereto as Exhibit A-1 and Exhibit
A-2 for Improvement Area #1 and the Major Improvement Area, respectively. The Parcels shown
on the Assessment Rolls will receive the bills for the 2022 Annual Installments which will be
delinquent if not paid by January 31, 2023.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
8
2022 ANNUAL SERVICE PLAN UPDATE
EXHIBIT A-1- IMPROVEMENT AREA #1 ASSESSMENT ROLL
2821896
1
$ 30,990.86
5 2,890.51
$ (139.26) $
2,751.25
2821897
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821898
1
5 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821899
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751,25
2821900
1
$ 30,990.86
$ 2,890.51
$ (139.261 $
2,751.25
2821901
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821902
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821903
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821904
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821905
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821906
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821907
1
$ 30,990.86
$ 2,890.51
$ (126,60) $
2,763,91
2821908
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821909
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821910
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821911
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821912
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821913
1
$ 30,990.86
$ 2,890.51
$ (132.921 $
2,757.59
2821914
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751.25
2821915
1
$ 30,990A6
$ 2,890.51
$ (139.26) $
2,751.25
2821916
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751.25
2821918
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821919
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821920
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751.25
2821921
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821922
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751.25
2821923
1
$ 30,990.86
$ 2,890.51
$ (145.58) $
2,744.93
2821924
1
$ 30,990.86
$ 2,890.51
$ (151.91) $
2,738.60
2821925
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751.25
2821926
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821927
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751.25
2821928
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821929
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821930
1
$ 30,990.96
$ 2,890.51
$ (132.92) $
2,757.59
2821931
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821932
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821933
1
$ 30,990.86
$ 2,990.51
$ (126.60) $
2,763.91
2921934
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821935
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
9
2022 ANNUAL SERVICE PLAN UPDATE
2821937
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821938
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821939
1
$ 30,990.86
$ 2,890.51
$ (226.60) $
2,763.91
2821940
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821941
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821942
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821943
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821944
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821945
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821946
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821947
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821948
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821949
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822950
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821951
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821952
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821953
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821954
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821955
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821956
1
$ 30,990.86
$ 2,890.51
$ (126,60) $
2,763,91
2821957
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821958
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821959
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821960
1
$ 30,990.86
$ 2,890.51
$ (139.26) $
2,751.25
2821961
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821962
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821963
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821964
1
$ 30,990.86
$ 2,890.51
$ (99.05) $
2,791.46
2821965
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821966
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821967
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821968
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821969
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821970
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821971
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821972
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821973
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821974
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821975
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821976
1
5 30.990.86
5 2.890.51
5 (132.921 5
2.757.59
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 10
2821977
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821978
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821979
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821980
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821981
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821982
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821984
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821985
1
$ 30,990.86
$ 2,890.51
$ (126,60) $
2,763.91
2821986
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821987
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821988
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821989
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821990
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821991
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821992
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2821993
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821994
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821995
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821996
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821997
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2821998
1
$ 27,324.41
$ 2,548.54
$ (126.60) $
2,421.94
2821999
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822000
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822001
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822002
1
$ 30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2822003
1
$ 30,990.86
$ 2,890.51
$ (126,60) $
2,763.91
2822004
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822005
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822006
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822007
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822008
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822009
1
$ 30,990.86
$ 2,890.51
$ (132,92) $
2,757.59
2822010
1
$ 30,990.86
$ 2,890.51
$ (132,92) $
2,757.59
2822011
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822012
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822013
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822014
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822015
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822016
1
$ 30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822017
1
9 -
S -
9 - 9
-
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 11
Outstanding
Improvement
Annual Installment
Area #If.]
Annual TIR2#1
Annual Installment ..
ID
Lot Type
Assessment
before TIRZ
CreditProperty
2821977
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2821978
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2821979
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2821980
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2821981
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2821982
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821984
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821985
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821986
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821987
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821988
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821989
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821990
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821991
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2821992
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2821993
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821994
1
$
30t990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821995
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821996
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821997
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2821998
1
$
27,324.41
$ 2,548.54
$ (126.60)
$ 2,421.94
2821999
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822000
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2322001
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822002
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757,59
2822003
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822004
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822005
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822006
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822007
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822008
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822009
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2822010
1
$
30,990.86
$ 2,890.51
$ (132.92)
$ 2,757.59
2822011
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822012
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822013
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822014
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822015
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822016
1
$
30,990.86
$ 2,890.51
$ (126.60)
$ 2,763.91
2822017
1
$
-
$ -
$ -
$ -
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 12
2022 ANNUAL SERVICE PLAN UPDATE
Outstanding
Annual
Improvement
Installment
Area
Annual
UP'
TIRZ#1
Annual Installment Due
Property ID
Lot Type
L
ssment
before
TIRZ
Credit
1/31/2023 ......
2822018
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822019
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822020
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822021
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822022
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822023
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822024
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822025
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822026
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822027
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822028
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822029
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822031
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822032
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822033
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822034
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822035
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822036
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822037
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822038
1
$
30,990.86
$
2,890.51
$
(132.92)
$ 2,757.59
2822039
2
$
35,432.55
$
3,304.78
$
(139.26)
$ 3,165.52
2822040
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822041
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822042
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822043
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822044
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822045
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822046
2
$
35,432.55
$
3,304.78
$
(145.58)
$ 3,159.20
2822047
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822048
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822049
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822050
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822051
2
$
35,432.55
$
3,304.78
$
-
$ 3,304.78
2822052
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822053
2
$
35,432.55
$
3,304-78
$
(132.92)
$ 3,171.86
2822054
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822055
2
$
35,432.55
$
3,304.78
$
(132.92)
$ 3,171.86
2822056
2
$
35,432.55
$
3,304.78
$
(139.26)
$ 3,165.52
2822057
Non -Benefited Property
$
-
$
-
$
-
$ -
2822059
2
$
35,432.55
$
3,304.78
$
(145.58)
$ 3,159.20
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 13
2022 ANNUAL SERVICE PLAN UPDATE
Outstanding
Improvement
Annual Installment
Area 41["
Annual TIRZ#j Annual
Installment .-
Property ID
LotTypo
Assessment
before TIRZ
Credit
2822060
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171,86
2822061
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822062
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822063
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171,86
2822064
2
$
35,432.55
$ 3,304.78
$ (139.26) $
3,165.52
2822065
1
$
30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2822066
1
$
30,990.86
$ 2,890.51
$ (126.60) $
2,763.91
2822067
1
$
30,990.86
$ 2,890.51
$ (132.92) $
2,757.59
2822078
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822079
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822080
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822081
2
$
35,432.55
$ 3,304.78
$ (145.58) $
3,159.20
2822082
2
$
35,432.55
$ 3,304.78
$ (145.58) $
3,159.20
2822083
2
$
35,432.55
$ 3,304.78
$ (151.91) $
3,152.87
2822084
2
$
35,432.55
$ 3,304.78
$ (139.26) $
3,165.52
2822085
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822086
2
$
35,432.55
$ 3,304.78
$ (145.58) $
3,159.20
2822087
2
$
35,432.55
$ 3,304.78
$ (145.58) $
3,159.20
2822088
2
$
35,432.55
$ 3,304.78
$ (145.58) $
3,159.20
2822090
2
$
35,432.55
$ 3,304.78
$ (139.26) $
3,165.52
2822091
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822092
2
$
35,432.55
$ 3,304.78
$ (139.26) $
3,165.52
2822093
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822094
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822095
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822097
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822098
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822099
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822100
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822101
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822102
2
$
35,432.55
$ 3,304.78
$ (150.20) $
3,154.58
2822103
2
$
35,432.55
$ 3,304.78
$ (150.20) $
3,154.58
2822104
2
$
35,432.55
$ 3,304.78
$ (139.26) $
3,165.52
2822105
2
$
35,432.55
$ 3,304.78
$ (139.26) $
3,165.52
2822106
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822107
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822108
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822109
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822110
2
$
35,432.55
$ 3,304.78
$ (132.92) $
3,171.86
2822111
2
$
35,432.55
$ 3,304.78
$ (132.921 $
3,171.86
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 14
2022 ANNUAL SERVICE PLAN UPDATE
Outstanding
Improvement
Annual Installment
Area #1'3'
Annual TIRZ#j
Annual Installment
..
ID
Lot Type
Assessment
before TIRZ
CreditProperty
2822112
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822113
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822114
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822115
2
$
-
$ -
$
-
$ -
2822116
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822117
2
$
35,432.55
$ 3,304.78
$ (132.921
$ 3,171.86
2822118
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822119
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822120
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822121
2
$
35,432.55
$ 3,304.78
$ (145.58)
$ 3,159.20
2822123
2
$
35,432.55
$ 3,304.78
$ (139.26)
$ 3,165.52
2822124
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822125
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822126
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822127
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822128
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822129
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822130
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822131
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822132
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822133
2
$
35,432.55
$ 3,304.78
$ (132.92)
$ 3,171.86
2822134
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822136
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822137
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822138
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822139
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822140
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822141
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822142
Non -Benefited
Property
$
-
$ -
$
-
$ -
2822143
Non -Benefited
Property
$
$
$
$
Total
S
7,089,909.47
$ 661,273.22
$ (28,668.01)
$ 632,605.72
Notes:
[a] Totals may not match the outstanding Assessment or Annual Installment due to rounding.
[b] The Annual Installment covers the period September 1, 2022 to August 31, 2023 and is due by January31, 2023
[c] Cumulative of TIRZ No. 2 Annual Credit Amount.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 15
2022 ANNUAL SERVICE PLAN UPDATE
EXHIBIT A-2 - MAJOR IMPROVEMENT AREA ASSESSMENT ROLL
1001356
Major Improvement Area Initial Parcel
$
414,274.17
$
39,371.24
1007412
Major Improvement Area Initial Parcel
$
730,397.97
$
69,414.59
2518072
Major Improvement Area Initial Parcel
$
615,871.57
$
58,530.39
2719039
Major Improvement Area Initial Parcel
$
1,572,525.41
$
149,447.59
2719040
Major Improvement Area Initial Parcel
$
146,930.88
$
13,963.82
Total
$
3,480,000.00
$
330,727.63
Notes:
[a] Totals may not match the outstanding Assessment or Annual Installment due to rounding.
[b] For billing purposes, the outstanding Assessment and Annual Installments due 1/31/2023 are allocated
pro rata to the Property IDs based on acreage.
[c] The Annual Installment covers the period September 1, 2022 to August 31, 2023 and is due by January 31,
2023.
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 16
2022 ANNUAL SERVICE PLAN UPDATE
EXHIBIT B - FINAL PLAT OF THE VILLAGES OF HURRICANE CREEK PHASE 1
1
_
Loa,
I
m
N
ivuervxuoerui�.
gyt.
�u
`a3s,(!(!i�Ii�
1"
\
Z It
O
\,
\
\� �•
, it
uJ 11{ {
'11m,YIL�dllunuaiK ('nrL
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 17
2022 ANNUAL SERVICE PLAN UPDATE
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT 18
2022 ANNUAL SERVICE PLAN UPDATE
r el�
E�r3�
aa3�e5
r
9
y�l�,{Yie
sj5�a:
rr„?li
�9!ssf
2
JAW
.E
t
ln
"•-.
F : i;
..
Lu ± I.
WE
3
9Le \illa� of I Inrtx:nr (hck
IMu I
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
19 2022 ANNUAL SERVICE PLAN UPDATE
EXHIBIT C-1- DEBT SERVICE SCHEDULE - IMPROVEMENT AREA #1
DEBT SERVICE REQUIREMENTS
The following table sets forth the anticipated debt ser%icc requircments for the Bonds:
Year Ending
(September 1)
Principal
Interest
Total
2019
S 199,957.19
S 199,957.19
2020
470,487.50
470,487.50
2021
S 105,000.00
470,48750
575,487.50
2022
110,000.00
464,450.00
574,450.00
2023
115.000.00
458,125.OD
573,125.00
2024
125,OOD.00
451.51230
576,512.50
2025
130,000.00
444325.OD
574,325.00
2026
135,000.00
436,850.00
571,K50.00
2027
145,ODD.00
429,087.50
574,09750
2028
155.000.00
420,750.00
575,750.00
2029
165,ODD.00
411,837.50
576,837.50
2030
170.ODD.00
402350.00
572350.00
2031
195.000.00
391300.00
576300.00
2032
195,ODO.00
379.275.00
574,275.00
2033
210,000.00
366,600.OD
576,6DO.00
2034
220.000.00
352,950.00
572,950.00
2035
235,000.00
338,650.0D
573,650.00
2036
250,000.00
323.375.00
573375.00
2037
270,OD0.00
307,125.00
577,125.00
2038
285,00D.00
299,575.00
574575.00
2039
305,ODD.00
271.050.00
576,050.00
2040
325,ODD.00
251,775.00
576,225.00
2041
350,ODD.00
230,100.00
580,100.00
2042
370,ODO.00
207350.00
577,350.00
2043
395.000.00
183300.00
578300.00
2044
425,000.00
157,625.00
582,625.00
2045
450,000.00
130,ODD.00
580,OOD.00
2046
4K5,00.00
100,750.00
585,750.00
2047
515,ODD.00
69,225.00
584225.OD
2048
5SD 000.00
35.750.0D
585 75(1(10
Total
S7 a75.19111.00
59.445.AAA.69
C16.820.A44.69
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 20
EXHIBIT C-2 - DEBT SERVICE SCHEDULE - MAJOR IMPROVEMENT AREA
DEBT SERVICE REQUIREMENTS
The follouing table sets forth the anticipated debt service requirements for the Bonds:
Year Ending
(September 1)
Principal
Interest
Total
2019
$ 99,705.00
$ 99,705.00
2020
234,600.00
234,600.00
2021
234,600.00
234,600.00
2022
$ 55,000.()0
234,600.00
289,600.00
2023
60,000.00
231,300.00
291,300.00
2024
60,OOD.00
227,700.00
287,700.00
2025
65,000.00
224,100.00
289,100.00
2026
70,000.00
220,200.00
290,200,00
2027
70,000.9D
216,000.00
286,000.00
2028
75,000.00
211,800.00
286,800.00
2029
80,00D.00
207,300.00
287,300.D0
2030
85,000.00
202,500.00
287,500.00
2031
90,000.00
196,762.50
286,76250
2032
95,000.00
190,687.50
285,68750
2033
100,000.00
194,275.00
284.275-00
2034
105,000.00
177,525.00
282,525-00
2035
115,000.00
170,437.50
285,437.50
2036
120,000.00
162,675.00
282,675.00
2037
130,000.00
154,575.00
294,575.00
2038
140,000.00
145,800.00
285,800.00
2039
150,000.00
136,350.00
286,350.00
2040
155,000.00
126,225.00
281,225.00
2041
170,000.00
115,76250
285,762.50
2042
180,000.00
104287.50
284,28730
2043
190,000.00
92,137.50
282,13750
2044
205,000.00
79,312.50
294,312.50
2045
220,000.00
65,475.00
285,475.00
2046
235,000.00
50.625.00
285,625.00
2047
250,000.00
34,762.50
294.762.50
2048
265,000.00
17,887.50
282.887.50
Total
S3.535.0011.I111
S4J49967.50
S8.284967 50
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 21
EXHIBIT D - LOT TYPE CLASSIFICATION MAP
// /'\\ \. gEIXYGWXWM- - CYE9LYT{PTY pOYfi"" ----
,.'%f/ ul�Wamomvfi-- wmeloaoWvfi- -- LLEGEND
i
�p 4
l !II P E LOTO N HURRICANE CREEK PHASE t y
PAD MAP EXHIBIT non(
I' L1M{ .YL{TIOY{ 3
iH
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 22
APPENDIX 1— BUYER DISCLOSURES
Homebuyer Disclosures for the following Lot Types are found in this Appendix:
Improvement Area #1
o Lot Type 1
o Lot Type 2
o Lot Type 1— Partial Prepayment — Property ID 28219998
■ Major Improvement Area
o Initial Parcel
[Remainder of page intentionally left blank.]
HURRICANE CREEK PUBLIC IMPROVEMENT DISTRICT
2022 ANNUAL SERVICE PLAN UPDATE 23
CITY OF ANNA —HURRICANE CREEK PID —IMPROVEMENT AREA #1—LOT TYPE 1
BUYER DISCLOSURE
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035), or Chapter 382,
Local Government Code, shall first give to the purchaser of the property this written notice,
signed by the seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of a
deed of trust by a trustor or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land at
a sale conducted under a power of sale under a deed of trust or a sale under a
court -ordered foreclosure or has acquired the land by a deed in lieu of foreclosure;
5) by a fiduciary in the course of the administration of a decedent's estate,
guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the real
property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
AFTER RECORDING' RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF ANNA, TEXAS
CONCERNING THE FOLLOWING PROPERTY
PROPERTY ADDRESS
IMPROVEMENT AREA #1 LOT TYPE 1 PRINCIPAL ASSESSMENT: $30,990.86
As the purchaser of the real property described above, you are obligated to pay assessments
to the City of Anna, Texas, for the costs of a portion of a public improvement or services project
(the "Authorized Improvements") undertaken for the benefit of the property within Hurricane
Creek Public Improvement District (the "District") created under Subchapter A, Chapter 372,
Local Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS, WHICH MAY BE PAID IN FULL AT ANY TIME. IF
THE ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN
ANNUAL INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON
THE AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS,
AND DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of Anna. The exact
amount of each annual installment will be approved each year by the Anna City Council in the
annual service plan update for the district. More information about the assessments, including the
amounts and due dates, may be obtained from the City of Anna.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
' To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County when updating for the Current
Information of Obligation to Pay Improvement District Assessment.
[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
DATE:
SIGNATURE OF PURCHASER
The undersigned seller acknowledges providing this notice to the potential purchaser
before the effective date of a binding contract for the purchase of the real property at the address
described above.
DATE:
SIGNATURE OF SELLER
DATE:
SIGNATURE OF SELLER]2
2 To be included in copy of the notice required by Section 5.014, Tex. Prop. Code, to be executed by seller in accordance
with Section 5.014(a-1), Tex. Prop. Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement District Assessment
[The undersigned purchaser acknowledges receipt of this notice before the effective date
of a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143, Texas Property Code, as amended.
DATE:
SIGNATURE OF
PURCHASER
STATE OF TEXAS
COUNTY OF
DATE:
SIGNATURE OF PURCHASER
The foregoing instrument was acknowledged before me by
and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas] 3
3 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143, Texas Property Code, as amended, at the closing of the purchase of the real property at
the address above.
DATE:
SIGNATURE OF SELLER
STATE OF TEXAS §
COUNTY OF §
DATE:
SIGNATURE OF SELLER
The foregoing instrument was acknowledged before me by and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this 120
Notary Public, State of Texas]'
4 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Seller Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
ANNUAL INSTALLMENTS- LOT TYPE 1
2023
$
497.76
$
1,982.92
$
254.88
$
154.95
$
2,890.51
2024
$
541.04
$
1,954.30
$
259.97
$
152.47
$
2,907.78
2025
$
562.68
$
1,923.19
$
265.17
$
149.76
$
2,900.80
2026
$
584.32
$
1,890.83
$
270.48
$
146.95
$
2,892.58
2027
$
627.61
$
1,857.23
$
275.89
$
144.03
$
2,904.75
2028
$
670.89
$
1,821.15
$
281.40
$
140.89
$
2,914.33
2029
$
714.17
$
1,782.57
$
287.03
$
137.53
$
2,921.31
2030
$
735.82
$
1,741.50
$
292.77
$
133.96
$
2,904.06
2031
$
800.74
$
1,693.68
$
298.63
$
130.28
$
2,923.33
2032
$
844.02
$
1,641.63
$
304.60
$
126.28
$
2,916.53
2033
$
908.95
$
1,586.77
$
310.69
$
122.06
$
2,928.47
2034
$
952.23
$
1,527.69
$
316.91
$
117.51
$
2,914.34
2035
$
1,017.16
$
1,465.79
$
323.24
$
112.75
$
2,918.95
2036
$
1,082.08
$
1,399.67
$
329.71
$
107.67
$
2,919.13
2037
$
1,168.65
$
1,329.34
$
336.30
$
102.26
$
2,936.55
2038
$
1,233.57
$
1,253.38
$
343.03
$
96.41
$
2,926.39
2039
$
1,320.14
$
1,173.19
$
349.89
$
90.25
$
2,933.47
2040
$
1,406.71
$
1,087.39
$
356.89
$
83.65
$
2,934.63
2041
$
1,514.92
$
995.95
$
364.03
$
76.61
$
2,951.50
2042
$
1,601.48
$
897.48
$
371.31
$
69.04
$
2,939.31
2043
$
1,709.69
$
793.38
$
378.73
$
61.03
$
2,942.84
2044
$
1,839.54
$
682.25
$
386.31
$
52.48
$
2,960.58
2045
$
1,947.75
$
562.68
$
394.03
$
43.28
$
2,947.75
2046
$
2,099.24
$
436.08
$
401.91
$
33.54
$
2,970.78
2047
$
2,229.09
$
299.63
$
409.95
$
23.05
$
2,961.72
2048
$
2,380.58
$
154.74
$
418.15
$
11.90
$
2,965.37
Total
S
30.990.86
S
33,934.40
S
8.581.90
S
2.620.59
S
76.127.76
Notes:
[a] Interest is calculated at a 6.46% rate.
[b] The figures shown above are estimates only and subject to change in Annual Service Plan Updates.
Changes in Annual Collection Costs, reserve fund requirements, interest earnings, or other available
offsets could increase or decrease the amounts shown.
[c] The projected Annual Installment does not include the Maximum TIRZ No. 2 Annual Credit Amount of
$1,151 for Lot Type 1. The Assessment Roll shall be updated in each Annual Service Plan Update to
include the actual TIRZ No. 2 Annual Credit Amount applicable to each Lot.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment
CITY OF ANNA —HURRICANE CREEK PID —IMPROVEMENT AREA #1— LOT TYPE 2
BUYER DISCLOSURE
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035), or Chapter 382,
Local Government Code, shall first give to the purchaser of the property this written notice,
signed by the seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of a
deed of trust by a trustor or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land at
a sale conducted under a power of sale under a deed of trust or a sale under a
court -ordered foreclosure or has acquired the land by a deed in lieu of foreclosure;
5) by a fiduciary in the course of the administration of a decedent's
estate, guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the real
property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
AFTER RECORDING' RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF ANNA, TEXAS
CONCERNING THE FOLLOWING PROPERTY
PROPERTY ADDRESS
IMPROVEMENT AREA #1 LOT TYPE 2 PRINCIPAL ASSESSMENT: $35,432.55
As the purchaser of the real property described above, you are obligated to pay assessments
to the City of Anna, Texas, for the costs of a portion of a public improvement or services project
(the "Authorized Improvements") undertaken for the benefit of the property within Hurricane
Creek Public Improvement District (the "District") created under Subchapter A, Chapter 372,
Local Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS, WHICH MAY BE PAID IN FULL AT ANY TIME. IF
THE ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN
ANNUAL INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON
THE AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS,
AND DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of Anna. The exact
amount of each annual installment will be approved each year by the Anna City Council in the
annual service plan update for the district. More information about the assessments, including the
amounts and due dates, may be obtained from the City of Anna.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County when updating for the Current
Information of Obligation to Pay Improvement District Assessment.
[The undersigned purchaser acknowledges receipt of this notice before the effective date
of a binding contract for the purchase of the real property at the address described above.
DATE:
DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
The undersigned seller acknowledges providing this notice to the potential purchaser
before the effective date of a binding contract for the purchase of the real property at the address
described above.
DATE:
SIGNATURE OF SELLER
DATE:
SIGNATURE OF SELLER] 2
2 To be included in copy of the notice required by Section 5.014, Tex. Prop. Code, to be executed by seller in accordance
with Section 5.014(a-1), Tex. Prop. Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement District Assessment
[The undersigned purchaser acknowledges receipt of this notice before the effective date
of a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143, Texas Property Code, as amended.
DATE:
SIGNATURE OF
PURCHASER
STATE OF TEXAS
COUNTY OF
DATE:
SIGNATURE OF PURCHASER
The foregoing instrument was acknowledged before me by
and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]3
3 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143, Texas Property Code, as amended, at the closing of the purchase of the real property at
the address above.
DATE:
SIGNATURE OF SELLER
STATE OF TEXAS §
COUNTY OF §
DATE:
SIGNATURE OF SELLER
The foregoing instrument was acknowledged before me by and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]4
4 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Seller Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
ANNUAL INSTALLMENTS - LOT TYPE 2
2023
$
569.10
$
2,267.11
$
291.41
$
177.16
$
3,304.78
2024
$
618.59
$
2,234.39
$
297.23
$
174.32
$
3,324.53
2025
$
643.33
$
2,198.82
$
303.18
$
171.22
$
3,316.55
2026
$
668.07
$
2,161.83
$
309.24
$
168.01
$
3,307.15
2027
$
717.56
$
2,123.42
$
315.43
$
164.67
$
3,321.07
2028
$
767.05
$
2,082.16
$
321.74
$
161.08
$
3,332.02
2029
$
816.53
$
2,038.05
$
328.17
$
157.24
$
3,340.00
2030
$
841.28
$
1,991.10
$
334.73
$
153.16
$
3,320.27
2031
$
915.51
$
1,936.42
$
341.43
$
148.96
$
3,342.31
2032
$
964.99
$
1,876.91
$
348.26
$
144.38
$
3,334.54
2033
$
1,039.22
$
1,814.19
$
355.22
$
139.55
$
3,348.18
2034
$
1,088.71
$
1,746.64
$
362.33
$
134.36
$
3,332.03
2035
$
1,162.94
$
1,675.87
$
369.57
$
128.91
$
3,337.30
2036
$
1,237.17
$
1,600.28
$
376.96
$
123.10
$
3,337.51
2037
$
1,336.14
$
1,519.86
$
384.50
$
116.91
$
3,357.42
2038
$
1,410.37
$
1,433.01
$
392.19
$
110.23
$
3,345.81
2039
$
1,509.35
$
1,341.34
$
400.04
$
103.18
$
3,353.90
2040
$
1,608.32
$
1,243.23
$
408.04
$
95.63
$
3,355.22
2041
$
1,732.04
$
1,138.69
$
416.20
$
87.59
$
3,374.52
2042
$
1,831.01
$
1,026.11
$
424.52
$
78.93
$
31360.57
2043
$
1,954.73
$
907.09
$
433.01
$
69.78
$
3,364.61
2044
$
2,103.19
$
780.04
$
441.67
$
60.00
$
3,384.90
2045
$
2,226.91
$
643.33
$
450.51
$
49.49
$
3,370.23
2046
$
2,400.11
$
498.58
$
459.52
$
38.35
$
3,396.56
2047
$
2,548.57
$
342.57
$
468.71
$
26.35
$
3,386.20
2048
$
2,721.77
$
176.92
$
478.08
$
13.61
$
3,390.38
Total
$
35,432.55
$ 38,797.96
$
9,811.88
$
2,996.18
$
87,038.58
Notes:
[a] Interest is calculated at a 6.46% rate.
[b] The figures shown above are estimates only and subject to change in Annual Service Plan Updates.
Changes in Annual Collection Costs, reserve fund requirements, interest earnings, or other available
offsets could increase or decrease the amounts shown.
[c] The projected Annual Installment does not include the Maximum TIRZ No. 2 Annual Credit Amount
of $1,316 for Lot Type 2. The Assessment Roll shall be updated in each Annual Service Plan Update to
include the actual TIRZ No. 2 Annual Credit Amount applicable to each Lot.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment
CITY OF ANNA —HURRICANE CREEK PID —IMPROVEMENT AREA #1—LOT TYPE 1—
PARTIAL PREPAYMENT— PROPERTY ID 2821998 BUYER DISCLOSURE
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035), or Chapter 382,
Local Government Code, shall first give to the purchaser of the property this written notice,
signed by the seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of a
deed of trust by a truster or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land at
a sale conducted under a power of sale under a deed of trust or a sale under a
court -ordered foreclosure or has acquired the land by a deed in lieu of foreclosure;
5) by a fiduciary in the course of the administration of a decedent's estate,
guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the real
property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
AFTER RECORDING 1 RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF ANNA, TEXAS
CONCERNING THE FOLLOWING PROPERTY
PROPERTY ADDRESS
IMPROVEMENT AREA #1 LOT TYPE 1— PARTIAL PREPAYMENT — PROPERTY ID
2821998
PRINCIPAL ASSESSMENT: $27,324.41
As the purchaser of the real property described above, you are obligated to pay assessments
to the City of Anna, Texas, for the costs of a portion of a public improvement or services project
(the "Authorized Improvements") undertaken for the benefit of the property within Hurricane
Creek Public Improvement District (the "District") created under Subchapter A, Chapter 372,
Local Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS, WHICH MAY BE PAID IN FULL AT ANY TIME. IF
THE ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN
ANNUAL INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON
THE AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS,
AND DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of Anna. The exact
amount of each annual installment will be approved each year by the Anna City Council in the
annual service plan update for the district. More information about the assessments, including the
amounts and due dates, may be obtained from the City of Anna.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
I To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County when updating for the Current
Information of Obligation to Pay Improvement District Assessment.
[The undersigned purchaser acknowledges receipt of this notice before the effective date
of a binding contract for the purchase of the real property at the address described above.
DATE:
DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
The undersigned seller acknowledges providing this notice to the potential purchaser
before the effective date of a binding contract for the purchase of the real property at the address
described above.
DATE:
SIGNATURE OF SELLER
DATE:
SIGNATURE OF SELLER]2
2 To be included in copy of the notice required by Section 5.014, Tex. Prop. Code, to be executed by seller in accordance
with Section 5.014(a-1), Tex. Prop. Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement District Assessment
[The undersigned purchaser acknowledges receipt of this notice before the effective date
of a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143, Texas Property Code, as amended.
DATE:
SIGNATURE OF
PURCHASER
STATE OF TEXAS §
COUNTY OF §
DATE:
SIGNATURE OF PURCHASER
The foregoing instrument was acknowledged before me by and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]3
3 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143, Texas Property Code, as amended, at the closing of the purchase of the real property at
the address above.
DATE:
SIGNATURE OF SELLER
STATE OF TEXAS §
COUNTY OF §
DATE:
SIGNATURE OF SELLER
The foregoing instrument was acknowledged before me by and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]4
4 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Seller Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
ANNUAL INSTALLMENTS -LOT TYPE 1- PARTIAL PREPAYMENT- PROPERTY ID
2821998
2023
$
438.87
$
1,748.32
$
224.72
$
136.62
$
2,548.54
2024
$
477.03
$
1,723.09
$
229.22
$
134.43
$
2,563.76
2025
$
496.11
$
1,695.66
$
233.80
$
132.04
$
2,557.62
2026
$
515.19
$
1,667.13
$
238.48
$
129.56
$
2,550.37
2027
$
553.36
$
1,637.51
$
243.25
$
126.99
$
2,561.10
2028
$
591.52
$
1,605.69
$
248.11
$
124.22
$
2,569.54
2029
$
629.68
$
1,571.68
$
253.07
$
121.26
$
2,575.70
2030
$
648.76
$
1,535.47
$
258.14
$
118.11
$
2,560.48
2031
$
706.01
$
1,493.30
$
263.30
$
114.87
$
2,577.48
2032
$
744.17
$
1,447.41
$
268.56
$
111.34
$
2,571.48
2033
$
801.41
$
1,399.04
$
273.94
$
107.62
$
2,582.01
2034
$
839.58
$
1,346.95
$
279.41
$
103.61
$
2,569.55
2035
$
896.82
$
1,292.38
$
285.00
$
99.41
$
2,573.61
2036
$
954.06
$
1,234.08
$
290.70
$
94.93
$
2,573.78
2037
$
1,030.39
$
1,172.07
$
296.52
$
90.16
$
2,589.13
2038
$
1,087.63
$
1,105.09
$
302.45
$
85.01
$
2,580.18
2039
$
1,163.96
$
1,034.40
$
308.50
$
79.57
$
2,586.42
2040
$
1,240.28
$
958.74
$
314.67
$
73.75
$
2,587.44
2041
$
1,335.69
$
878.12
$
320.96
$
67.55
$
2,602.32
2042
$
1,412.02
$
791.30
$
327.38
$
60.87
$
2,591.56
2043
$
1,507.42
$
699.52
$
333.93
$
53.81
$
2,594.68
2044
$
1,621.91
$
601.54
$
340.60
$
46.27
$
2,610.32
2045
$
1,717.32
$
496.11
$
347.42
$
38.16
$
2,599.01
2046
$
1,850.89
$
384.49
$
354.36
$
29.58
$
2,619.31
2047
$
1,965.37
$
264.18
$
361.45
$
20.32
$
2,611.33
2048
$
2,098.94
$
136.43
$
368.68
$
10.49
$
2,614.55
Total
$
27,324.41
$
29,919.70
$
7,566.60
$
2,310.55
$
67,121.26
Notes
[a] Interest is calculated at a 6.46% rate.
[b] The figures shown above are estimates only and subject to change in Annual Service Plan Updates. Changes
in Annual Collection Costs, reserve fund requirements, interest earnings, or other available offsets could
increase or decrease the amounts shown.
[c] The projected Annual Installment does not include the Maximum TIRZ No. 2 Annual Credit Amount of
$1,151 for Lot Type 1. The Assessment Roll shall be updated in each Annual Service Plan Update to include the
actual TIRZ No. 2 Annual Credit Amount applicable to each Lot.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment
CITY OF ANNA —HURRICANE CREEK PID — MAJOR IMPROVEMENT AREA —INITIAL
PARCEL BUYER DISCLOSURE
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035), or Chapter 382,
Local Government Code, shall first give to the purchaser of the property this written notice,
signed by the seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of
a deed of trust by a trustor or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land
at a sale conducted under a power of sale under a deed of trust or a sale under a
court -ordered foreclosure or has acquired the land by a deed in lieu of
foreclosure;
5) by a fiduciary in the course of the administration of a decedent's
estate, guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the
real property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
AFTER RECORDING 1 RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF ANNA, TEXAS
CONCERNING THE FOLLOWING PROPERTY
PROPERTY ADDRESS
MAJOR IMPROVEMENT AREA INITIAL PARCEL PRINCIPAL ASSESSMENT:
$3,4809000
As the purchaser of the real property described above, you are obligated to pay assessments
to the City of Anna, Texas, for the costs of a portion of a public improvement or services project
(the "Authorized Improvements") undertaken for the benefit of the property within Hurricane
Creek Public Improvement District (the "District") created under Subchapter A, Chapter 372,
Local Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS, WHICH MAY BE PAID IN FULL AT ANY TIME. IF
THE ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN
ANNUAL INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON
THE AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS,
AND DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of Anna. The exact
amount of each annual installment will be approved each year by the Anna City Council in the
annual service plan update for the district. More information about the assessments, including the
amounts and due dates, may be obtained from the City of Anna.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
I To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County when updating for the Current
Information of Obligation to Pay Improvement District Assessment.
[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
DATE:
SIGNATURE OF PURCHASER
The undersigned seller acknowledges providing this notice to the potential purchaser
before the effective date of a binding contract for the purchase of the real property at the address
described above.
DATE:
SIGNATURE OF SELLER
DATE:
SIGNATURE OF SELLER]2
Z To be included in copy of the notice required by Section 5.014, Tex. Prop. Code, to be executed by seller in accordance
with Section 5.014(a-1), Tex. Prop. Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement District Assessment
[The undersigned purchaser acknowledges receipt of this notice before the effective date
of a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143, Texas Property Code, as amended.
DATE:
SIGNATURE OF
PURCHASER
STATE OF TEXAS
COUNTY OF
DATE:
SIGNATURE OF PURCHASER
The foregoing instrument was acknowledged before me by and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]3
3 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143, Texas Property Code, as amended, at the closing of the purchase of the real property at
the address above.
DATE:
SIGNATURE OF SELLER
STATE OF TEXAS §
COUNTY OF §
DATE:
SIGNATURE OF SELLER
The foregoing instrument was acknowledged before me by and
, known to me to be the person(s) whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]4
4 To be included in separate copy of the notice required by Section 5.0143, Tex. Prop. Code, to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Collin County.
Seller Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
ANNUAL INSTALLMENTS - MAJOR IMPROVEMENT AREA INITIAL PARCEL
2023
$
60,000.00
$ 231,300.00
$ 22,027.63
$
17,400.00
$ - $
330,727.63
2024
$
60,000.00
$ 227,700.00
$ 22,468.18
$
17,100.00
$ - $
327,268.18
2025
$
65,000.00
$ 224,100.00
$ 22,917.55
$
16,800.00
$ - $
328,817.55
2026
$
70,000.00
$ 220,200.00
$ 23,375.90
$
16,475.00
$ - $
330,050.90
2027
$
70,000.00
$ 216,000.00
$ 23,843.42
$
16,125.00
$ - $
325,968.42
2028
$
75,000.00
$ 211,800.00
$ 24,320.28
$
15,775.00
$ - $
326,895.28
2029
$
80,000.00
$ 207,300.00
$ 24,806.69
$
15,400.00
$ - $
327,506.69
2030
$
85,000.00
$ 202,500.00
$ 25,302.82
$
15,000.00
$ - $
327,802.82
2031
$
90,000.00
$ 196,762.50
$ 25,808.88
$
14,575.00
$ - $
327,146.38
2032
$
95,000.00
$ 190,687.50
$ 26,325.06
$
14,125.00
S - $
326,137.56
2033
$
100,000.00
$ 184,275.00
$ 26,851.56
$
13,650.00
$ - $
324,776.56
2034
$
105,000.00
$ 177,525.00
$ 27,388.59
$
13,150.00
$ - S
323,063.59
2035
$
115,000.00
$ 170,437.50
$ 27,936.36
$
12,625.00
$ - $
325,998.86
2036
$
120,000.00
$ 162,675.00
$ 28,495.09
$
12,050.00
$ - $
323,220.09
2037
$
130,000.00
$ 154,575.00
$ 29,064.99
$
11,450.00
$ - $
325,089.99
2038
$
140,000.00
$ 145,800.00
$ 29,646.29
$
10,800.00
$ - $
326,246.29
2039
$
150,000.00
$ 136,350.00
$ 30,239.22
$
10,100.00
$ - $
326,689.22
2040
$
155,000.00
$ 126,225.00
$ 30,844.00
$
9,350.00
$ - $
321,419.00
2041
$
170,000.00
$ 115,762.50
$ 31,460.88
$
9,575.00
$ - $
325,798.38
2042
$
180,000.00
$ 104,287.50
$ 32,090.10
$
7,725.00
$ - $
324,102.60
2043
$
190,000.00
$ 92,137.50
$ 32,731.90
$
6,825.00
$ - $
321,694.40
2044
$
205,000.00
$ 79,312.50
$ 33,386.54
$
5,875.00
$ - $
323,574.04
2045
$
220,000.00
$ 65,475.00
$ 34,054.27
$
4,850.00
$ - $
324,379.27
2046
$
235,000.00
$ 50,625.00
$ 34,735.35
$
3,750.00
$ - $
324,110.35
2047
$
250,000.00
$ 34,762.50
$ 35,430.06
$
2,575.00
$ - $
322,767.56
(a) Interest is calculated at a 6.46%rate.
Note: The figures shown above are estimates only and subject to change in Annual Service Plan Updates. Changes in Annual Collection Costs,
reserve fund requirements, interest earnings, or other available offsets could Increase or decrease the amounts shown.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment
Collin County
Honorable Stacey Kemp
Collin County Clerk
Instrument Number: 2022000117934
Real Property
ORDINANCE
Recorded On: August 01, 2022 12:59 PM
Number of Pages: 52
" Examined and Charged as Follows: "
Total Recording: $226.00
*********** THIS PAGE IS PART OF THE INSTRUMENT ***********
Any provision herein which restricts the Sale, Rental or use of the described REAL PROPERTY
because of color or race is invalid and unenforceable under federal law.
File Information:
Document Number:
Receipt Number:
2022000117934
20220801000585
Recorded Date/Time: August 01, 2022 12:59 PM
User: Donna F
Station: Station 12
Record and Return To:
CITY OF ANNA
PO BOX 776
ANNA TX 75409
STATE OF TEXAS
Collin County
I hereby certify that this Instrument was filed in the File Number sequence on the date/time
printed hereon, and was duly recorded in the Official Public Records of Collin County, Texas
Honorable Stacey Kemp
Collin County Clerk
Collin County, TX