HomeMy WebLinkAbout2020/11/17-Attachments-App. A-1 - WIA - Maj. Improv. Roll.pdfAppendix A-1
Western Improvement Area - Major Improvement Assessment Roll Summary
Fiscal Year 2021
Parcel(a)
Major
Improvement
Special
Assessment (b)
Major
Improvement
Annual
Assessments (c)
Administrative
Expenses (c)
Additional Interest
for Delinquency
and Prepayment
Reserve (c)
Fiscal Year 2021
Annual
Installments (d)
4103629
$6,536,824
$556,628.58
$18,401.82
$32,684.12
$607,714.52
42423153
42423145
6839851
42423196
42423188
3710890
42423218
42423200
41524853
TBD
PREPAID
PREPAID
PREPAID
PREPAID
PREPAID
Total
$6,536,824
$556,628.58
$18,401.82
$32,684.12
$607,714.52
(a) Parcel TBD is associated with the twelve -acre land donation that resulted in a Mandatory Prepayment. As of
the date of this report, Tarrant County Appraisal District has not certified a 2020 Parcel ID for this Parcel.
(b) The Major Improvement Special Assessments are shown in Appendix A-1-A of the Updated Service and
Assessment Plan.
(c) The amount represents the prorated debt service amount due, Administrative Expenses due, and the Additional
Interest for Delinquency and Prepayment Reserves due from Parcels within the Western Improvement Area for
fiscal year 2021. Western Improvement Area Parcels represent 51.59% of the total Major Improvement
Assessment and Annual Installments due for fiscal year 2021.
(d) Fiscal Year 2021 Annual Installments are to be billed on a lump sum basis per a request by the Developer.