Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ORD 2016-38 Service and Assessment Plan PID No.1
TOWN OF TROPHY CLUB ORDINANCE NO. 2016-38 AN ORDINANCE OF THE TOWN COUNCIL OF THE TOWN OF TROPHY CLUB, TEXAS ACCEPTING AND APPROVING AN UPDATE OF THE SERVICE AND ASSESSMENT PLAN AND AN UPDATED ASSESSMENT ROLL FOR THE TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ("PID1") IN COMPLIANCE WITH CHAPTER 372 (AUTHORIZED IMPROVEMENT ASSESSMENT); MAKING AND ADOPTING FINDINGS; PROVIDING FOR THE INCORPORATION OF FINDINGS; ACCEPTING AND APPROVING THE ANNUAL SERVICE PLAN UPDATE AND UPDATED ASSESSMENT ROLL FOR PID1 ATTACHED AS EXHIBIT "A" HERETO; PROVIDING A CUMULATIVE REPEALER CLAUSE; PROVIDING SEVERABILITY, PROVIDING FOR ENGROSSMENT AND ENROLLMENT; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, on May 7, 2007, after due notice, the Town Council of the Town of Trophy Club, Texas (the "Town Council") held the public hearing in the manner required by law on the advisability of the public improvements and services described in the petition as required by Sec. 372.009 of the Public Improvement District Assessment Act, Chapter 372, Texas Local Government Code, as amended (the "PID Act") and made the findings required by Sec. 372.009(b) of the PID Act and, by Resolution No. 2007-08 adopted by a majority of the members of the Town Council, authorized the PID in accordance with its finding as to the advisability of the public improvements and services; WHEREAS, on November 5, 2007, after notice and a public hearing conducted in the manner required by law, the Town Council adopted Ordinance No. 2007-29, which was supplemented by Ordinance No. 2009-24 adopted by the Town Council on September 28, 2009 (as supplemented, the "Assessment Ordinance"); WHEREAS, on December 13, 2007, the Town Council issued special assessment revenue bonds secured by the assessments levied pursuant to the Assessment Ordinance (the "2007 Bonds"); WHEREAS, on December 22, 2015, the Town Council issued special assessment revenue refunding bonds (the "2015 Bonds"), to refund in full the 2007 Bonds, such 2015 Bonds being secured by the assessments levied pursuant to the Assessment Ordinance; WHEREAS, Section 372.013 of the PID Act and the Service and Assessment Plan require that the Service and Assessment Plan and Assessment Roll be annually reviewed and updated; WHEREAS, pursuant to the issuance of the 2015 Bonds, the Service and Assessment Plan should be updated to reflect the issuance of the 2015 Bonds; WHEREAS, the Annual Service Plan Update and updated Assessment Roll attached as Exhibit "A" hereto conform the original Assessment Roll to the principal and interest payment schedule required for the 2015 Bonds, thereby reducing the amounts listed on the original Assessment Roll, and update the Assessment Roll to reflect prepayments, property divisions and changes to the budget allocation for District public improvements that occur during the year, if any; and WHEREAS, the Town Council now desires to proceed with the adoption of this Ordinance which supplements the Assessment Ordinance and approves and adopts the Annual Service Plan Update and the Updated Assessment Roll attached thereto, in conformity with the requirements of the PID Act, for the fiscal year beginning October 1, 2016, and ending September 30, 2017. NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE TOWN OF TROPHY CLUB, TEXAS: SECTION 1. INCORPORATION OF FINDINGS The findings and determinations set forth in the preambles above are incorporated herein for all purposes and are hereby adopted. SECTION 2. ANNUAL SERVICE PLAN UPDATE AND UPDATED ASSESSMENT ROLL The Annual Service Plan Update and Updated Assessment Roll attached hereto as Exhibit "A" are hereby accepted and approved and compliance with the PID Act in all matters is required. SECTION 3. CUMULATIVE REPEALER That this Ordinance shall be cumulative of all other Ordinances and shall not repeal any of the provisions of such Ordinances except for those instances where there are direct conflicts with the provisions of this Ordinance. Ordinances or parts thereof in force at the time this Ordinance shall take effect and that are inconsistent with this Ordinance are hereby repealed to the extent that they are inconsistent with this Ordinance. Provided however, that any complaint, action, claim, or lawsuit which has been initiated or has arisen under or pursuant to such Ordinance on the date of adoption of this Ordinance shall continue to be governed by the provisions of that Ordinance and for that purpose the Ordinance shall remain in full force and effect. ORD 2016-38 Page 2 of 4 SECTION 4. SEVERABILITY If any provision, section, subsection, sentence, clause, or phrase of this Ordinance, or the application of same to any person or set of circumstances is for any reason held to be unconstitutional, void, or invalid, the validity of the remaining portions of this Ordinance or the application to other persons or sets of circumstances shall not be affected thereby, it being the intent of the Town Council 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. ENGROSSMENT AND ENROLLMENT The Town Secretary of the Town of Trophy Club is hereby directed to engross and enroll this Ordinance by filing this Ordinance in the ordinance records of the Town as required in the Town Charter. SECTION 6. EFFECTIVE DATE This Ordinance shall take effect, and the levy of the Assessments, and the provisions and terms of the Plan shall be and become effective on upon passage and execution hereof in accordance with the law. ADOPTED, PASSED, and APPROVED by the Town Council by a vote of members voting "for" and members voting "against" and with 0 absentees on this 27th day of September 2016. C. Nick Sanders, Mayor Town of Trophy Club, Texas [SEAL] ATTEST: 4,& .TRQ APP J O D AS TO FORM: 4)4 cr,_ p_ - Holly Fimbr;s, Town Secretarry, ' .� I=vi.Dodd III, own Attorney Town of Trophy Club, Te4�s � * ow{n of Trophy Club, Texas •, AaRY1 , \ ORD 2016-38 Page 3 of 4 Exhibit "A" Annual Service Plan Update and Updated Assessment Roll ORD 2016-38 Page 4 of 4 DAVID TAUSSIG & ASSOCIATES, INC. TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 TROPHY CLUB, TEXAS ANNUAL SERVICE PLAN UPDATE TO THE SERVICE AND ASSESSMENT PLAN SEPTEMBER 13, 2016 Public Finance Public Private Partnerships Urban Economics PLANO, TEXAS NEWPORT BEACH, CALIFORNIA TABLE OF CONTENTS SECTION PAGE A. INTRODUCTION .......................................................................................................................................... 3 B. UPDATE OF THE SERVICE PLAN ........................................................................................................... 4 C. UPDATE OF THE ASSESSMENT PLAN ................................................................................................. 10 D. UPDATE OF THE ASSESSMENT ROLL ................................................................................................ 11 EXHIBIT A – 2016 ASSESSMENT ROLL Town of Trophy Club Public Improvement District No. 1 Page 3 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 TROPHY CLUB, TEXAS ANNUAL SERVICE PLAN UPDATE TO THE SERVICE AND ASSESSMENT PLAN A. Introduction The Town of Trophy Club Public Improvement District No. 1 (the "PID") was created pursuant to the Public Improvement District Assessment Act, Subchapter A of Chapter 372, Texas Local Government Code, as amended (the "PID Act") and a resolution of the Town Council (the "Council") on April 16, 2007 to finance certain public improvement projects for the benefit of the property in the PID. The Town of Trophy Club Public Improvement District No. 1 Special Assessment Revenue Bonds, Series 2007 ( the "2007 Bonds") in the aggregate principal amount of $27,500,000 were issued 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 (the "Authorized Improvements"). Refunding of the 2007 Bonds occurred in December 2015 through the issuance of the Town of Trophy Club Public Improvement District No. 1 Special Assessment Revenue Refunding Bonds, Series 2015 (the "2015 Bonds") in the aggregate principal amount of $26,154,979. All funds have been expended for the acquisition, construction and maintenance of the Authorized Improvements, and no further expenditures are anticipated to be made for such purposes. A service and assessment plan (the "Service and Assessment Plan") was prepared at the direction of the Town identifying 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. Pursuant to Sections 372.013, 372.014, and 372.015 of the PID Act, the Service and Assessment Plan is to be reviewed and updated annually. The update of the Service and Assessment Plan (the "Annual Service and Assessment Plan Update") for 2016 includes the 2016 assessment roll (the "2016 Assessment Roll") identifying the assessments on each parcel, based on the method of assessment set forth in the Service and Assessment Plan, as amended, and pursuant to this Annual Service Plan Update. Section 372.015 of the PID Act states that the governing body of the municipality shall apportion the cost of an improvement to be assessed against property in an improvement district, and the apportionment shall be made on the basis of special benefits accruing to the property because of the improvement. The method of assessing the costs of the Authorized Improvements to the property in the PID is summarized in Section C of this Annual Service and Assessment Plan Update. Town of Trophy Club Public Improvement District No. 1 Page 4 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 B. Update of the Service Plan Annual Budget for the Public Improvements Table A below shows the sources and uses of funds for the 2015 Bonds. As shown in Table A, the current PID indebtedness is the $26,154,979 par amount of the 2015 Bonds, which are to be repaid from Assessments. TABLE A SOURCES AND USES OF FUNDS 2015 BONDS SOURCES OF FUNDS Par Amount of Bonds $26,154,979.00 Reoffering Premium $4,482,842.45 Transfer from Lawfully Available Funds $2,781,503.81 TOTAL SOURCES OF FUNDS $33,419,325.26 USE OF FUNDS Total Underwriter's Discount $179,005.53 Costs of Issuance $550,000.00 Gross Bond Insurance Premium $413,130.74 Deposit to Debt Service Reserve Fund $2,200,000.00 Deposit to Net Cash Escrow Fund $29,734,499.88 Prepayment/Delinquency Fund $250,000.00 Administrative Fund $90,000.00 Deposit to Bond Fund $2,689.11 TOTAL USES OF FUNDS $33,419,325.26 REMAINING FUNDS $0 Pursuant to the PID Act, a service plan must cover a period of at least five years (Sec. 372.013(b)). Table B covers a six-year period from 2016 through 2021. Actual to-date and projected expenditures for the Authorized Improvements for the period ending December 2021 and the indebtedness incurred for these costs are shown in Table B on the following page. Town of Trophy Club Public Improvement District No. 1 Page 5 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 TABLE B TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 CASH FLOW PROJECTIONS TAX YEAR DESCRIPTION TOTAL 2016 2017 2018 2019 2020 2021 REVENUES Assessment Installments1 $12,980,429 $2,084,881 $2,125,344 $2,156,026 $2,170,900 $2,207,641 $2,235,637 Credit Due to Refunding $320,259 $47,019 $54,648 $54,648 $54,648 $54,648 $54,648 Available Administrative Funds $0 $0 $0 $0 $0 $0 $0 TOTAL REVENUES $13,300,688 $2,131,900 $2,179,992 $2,210,674 $2,225,548 $2,262,289 $2,290,285 EXPENDITURES Interest $8,664,186 $1,867,457 $2,056,564 $2,138,884 $896,641 $868,679 $835,961 Principal $4,374,479 $237,004 $77,898 $25,577 $1,282,000 $1,346,000 $1,406,000 Administrative Expenses $262,023 $27,439 $45,530 $46,213 $46,907 $47,610 $48,324 TOTAL EXPENDITURES $13,300,688 $2,131,900 $2,179,992 $2,210,674 $2,225,548 $2,262,289 $2,290,285 Annual Installments The Assessment imposed on any parcel may be paid in full at any time. If not paid in full, the Assessments are payable in annual installments of principal and interest (the "Annual Installments") the last of which is scheduled for the 2032 tax year. Pursuant to the Service and Assessment Plan, each Assessment bears interest at the rate of interest borne by the 2015 Bonds. The 2016 Annual Installments shall be billed by the Town in 2016 and will be delinquent on February 1, 2017. Pursuant to the Service and Assessment Plan, the Annual Service Plan Update shall show the remaining balance of the Assessments, the Annual Installment and the Annual Collection Costs 2 to be collected from each Parcel 3. Annual Collection Costs shall be allocated to each Parcel pro rata based upon the amount the Annual Installment on a Parcel bears to the amount of 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 the Indenture. Estimated vs. Actual Costs of Authorized Improvements The original estimated cost of the Authorized Improvements as set forth in the Service and Assessment Plan, including contingency, was $22,438,977, with $20,449,965 allocated to the PID as shown in Table C on the following page. This Annual Service and Assessment Plan Update revises the cost for the Authorized Improvements to $22,704,189 which reflects actual costs to-date, with $20,703,427 allocated to the PID as shown in Table C. As stated above in the Introduction to this Annual Service and Assessment Plan Update, all funds have been expended for the acquisition, construction and maintenance of the Authorized Improvements and no further expenditures are anticipated to be made for such purposes. 1 Assessments are delinquent if not paid before February 1 following the tax year shown. 2 Annual Collection Costs shall be as defined in the Service and Assessment Plan. 3 Parcel shall be as defined in the Service and Assessment Plan. Town of Trophy Club Public Improvement District No. 1 Page 6 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 TABLE C TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ACTUAL VS. ESTIMATED COST OF PROJECTS P ROJECT ACTUAL COSTS EXPENDED ORIGINAL ESTIMATED PID COST STATUS H ARD COSTS THOROUGHFARE IMPROVEMENTS Thoroughfare Improvements South of NW Pkwy $2,976,933 $3,046,144 100% Thoroughfare Improvements not South of NW Pkwy $5,197,124 $3,794,484 100% W ATER PROJECTS Water Distribution System $1,064,797 $1,148,100 100% Elevated Water Tank $1,032,838 $960,000 100% Wastewater Collection System $941,591 $796,050 100% TRAILS, LANDSCAPING/IRRIGATION, & SCREENING W ALLS Trail System and Open Space $922,863 $1,011,039 100% Thoroughfare Landscaping and Irrigation $1,393,452 $1,916,746 100% Screening Walls and Neighborhood Entry Features $1,201,681 $700,000 100% M ONUMENT Development Signature Monument $0 $0 100% P ARKS Public Parks $4,914,806 $4,914,916 100% Park Drainage Improvements $1,048,799 $925,049 100% TOTAL HARD C OSTS $20,694,884 $19,212,528 100% SOFT C OSTS CONSTRUCTION ADMINISTRATION/MANAGEMENT $8,543 $50,000 100% TOTAL SOFT C OSTS $8,543 $50,000 100% CONTINGENCY 4 $1,187,437 100% GRAND TOTAL $20,703,427 $20,449,965 100% Description of Projects The PID consists of approximately 1,409 residential units, two parks, entry monuments, and associated rights-of-way, landscaping, and infrastructure necessary to provide roadways, drainage and utilities to the PID. A brief description of the Authorized Improvement projects follows below. 4 Contingency funds have been expended and are reflected in the actual costs expended for each improvement category above. Town of Trophy Club Public Improvement District No. 1 Page 7 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 1. Thoroughfare Improvements Northwest Parkway, Trophy Club Drive South of Northwest Parkway, and Intersection Improvements. 2. Thoroughfare Improvements Trophy Club Drive other than South of Northwest Parkway, Trophy Club Park Drive. 3. Water Distribution System: 12"/16" water line; 12" water lines in Trophy Club Drive, along Marshall Creek Road West, and in School Site Oversizing. 4. Elevated Water Tank 5. Wastewater Collection System Sanitary sewer line within Trophy Club Drive and sewer line to existing system. 6. Trail System and Open Space Improvements to the trail system include the construction of new access paths (including paving) to the Town's existing parks and green space. 7. Thoroughfare Landscaping and Irrigation Thoroughfare streetscape, median landscaping, sidewalks, irrigation ponds, and irrigation wells. 8. Screening Walls and Neighborhood Entry Features Trophy Club Drive decorative masonry screening walls, Marshall Creek Road East thin screening wall, and neighborhood entry features. 9. Development Signature Monument (Tower) 10. Public Parks Improvements to the Northeast and Northwest parks including the following: playgrounds, pavilions, restrooms, soccer fields, baseball fields, and aquatic facility. 11. Park Drainage Improvements The park drainage improvements consist of burying drainage improvements to the land on which the improvements are located so that the recovered land can be used for a park and commercial development. 12. Construction Administration/Management Town of Trophy Club Public Improvement District No. 1 Page 8 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 Annual Budget for the Repayment of Indebtedness PID budgeted revenues and expenditures as well as a year-end cash flow analysis are shown by Table D. The 2016 Annual Installments equal $2,084,881.17 and reflect a credit resulting from the refunding of the 2007 Bonds last year as well as a credit for excess Administrative Funds. As of July 1, 2016, there were two parcels delinquent in the payment of their 2015 annual installments, totaling $3,716.84, for a delinquency rate of 0.17%. TABLE D 2016 BUDGET FOR ANNUAL INSTALLMENTS REVENUES Annual Installments to be Collected $2,084,881.17 Credit for Excess Reserve Funds $0.00 Credit Due to Refunding $47,019.13 Available Administrative Funds $0 SUBTOTAL REVENUES $2,131,900.30 EXPENDITURES Debt Service Interest Payment on June 1, 2017 ($1,412,726.28) Interest Payment on December 1, 2017 ($454,730.63) Principal Payment on June 1, 2017 ($237,004.35) Budgeted Collection Costs (February 1, 2017-January 31, 2018) ($27,439.04) SUBTOTAL EXPENDITURES ($2,131,900.30) 2016 YEAR-END CASH FLOW ANALYSIS SOURCES OF FUNDS COLLECTION COSTS DEBT SERVICE Pledged Revenue Fund Balance (As of June 30, 2016) $1,384,101.42 Bond Fund Account Balance (As of June 30, 2016) $74.72 Administrative Fund Balance (As of June 30, 2016) $77,783.55 USES OF FUNDS Interest Payment on December 1, 2016 (455,166.25) Budgeted Collection Costs through January 31, 2017 ($60,365.10) SURPLUS / (SHORTFALL) $17,418.45 $929,009.89 2016 RESERVE FUND ANALYSIS Reserve Fund Balance (As of June 30, 2016) $2,203,277.05 Reserve Fund Requirement (As of June 30, 2016) $2,200,000.00 Excess Reserve Funds $3,277.05 Debt service on the 2015 Bonds in Table D reflects the redemption of bonds from Assessment prepayments and/or from funds transferred to the Redemption Fund. Bond redemptions occurred on May 31, 2016 and are anticipated to be made on September 2, 2016, as shown below in Table E. Table F lists the parcels for which prepayment was received in 2016. Prior to 2016, assessments Town of Trophy Club Public Improvement District No. 1 Page 9 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 were prepaid for parcels 533293, 533259, 533337, 583659, 583498, 470263, 470265, 470249, 534877, 470253, 469327, 465559, 534876, 498935, 533413, 567359, 558503, 558502, 558370, 583378, 469281, 557674, 465572, 558448, 635087, 583521, and 533318. In addition, mandatory Assessment prepayments were made in connection with the reduction of one unit within Phase 3C Neighborhood 7 and the reclassification of Phases I, IIA, and IIB of the Neighborhood 8 parcels. TABLE E PRINCIPAL REDEEMED FROM PREPAYMENTS R EDEMPTION D ATE B ONDS R EDEEMED May 31, 2016 $16,000 September 2, 2016 $49,000 T OTAL A MOUNT R EDEEMED $6 5 ,000 TABLE F 2016 PREPAID PARCELS P ARCEL N UMBER P RINCIPAL 635087 $16,974.15 583521 $20,807.03 533318 $27,377.67 T OTAL P RINCIPAL P REPAID $65,158.85 The Annual Collection Cost budget is equal to the maximum Annual Installment for Annual Collection Costs set forth in the Service and Assessment Plan, adjusted for prepayments. Total Annual Collection Costs paid from the Administrative Fund from February 1, 2016 through June 30, 2016 were $12,459.06. Estimated Annual Collection Costs for the remainder of 2016 (through January 31, 2017) are$60,365.10. The funds available in the Administrative Fund as of June 30, 2016 were $77,783.55. These funds will be used to pay remaining 2016 Annual Collection Costs with the balance applied as a credit against the 2017 Annual Collection Costs. Pursuant to Section 6.6(c) of the Indenture, any amounts in the Reserve Fund in excess of the Reserve Fund Requirement will be transferred to the Prepayment/Delinquency Fund until the Prepayment/Delinquency Fund reaches the Prepayment/Delinquency Requirement—unless otherwise directed by the Town. According to the Service and Assessment Plan, 1,474 units were estimated to be built within the PID, representing a total of 986.19 Equivalent Units. Note, however, that Phases I, IIA, and IIB of the Preliminary Plat of The Highlands at Trophy Club Neighborhood 8 and corresponding to the amended Service and Assessment Plan Update approved by the Town on September 27, 2010, resulted in a reduction of Equivalents Units and a corresponding Assessment prepayment. Specifically, the reclassification of the Neighborhood 8 units reduced the number of expected units by 65 and the number of Equivalent Units by 12.04. In addition, assessments have been prepaid for 27 parcels representing 20.57 Equivalent Units. One additional mandatory prepayment was paid for 1 parcel representing 0.62 Equivalent Units. Therefore, the total estimated number of residential units is equal to 1,381 (1,474 - 65 - 27 - 1), and the total Equivalent Units is 952.96 (986.19 - 12.04 - 20.57 - 0.62). These totals are shown in Table G below. Town of Trophy Club Public Improvement District No. 1 Page 10 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 The principal and interest (P&I) portion of the Annual Installment to be collected for 2016 from each Equivalent Unit is equal to approximately $2,159.00 ($2,057,442.13÷ 952.96); that is, the amount of debt service (P&I) expenditures less the refunding credit ($2,104,461.26 - $47,019.13 = $2,057,442.13) is divided over the total Equivalent Units, 952.96. The Annual Collection Cost to be collected from each Equivalent Unit for 2016 is equal to $28.79 (i.e., $27,439.04 ÷ 952.96); that is, the sum of the remaining budgeted Annual Collection Costs through January 31, 2016 of $60,365.10 and the budgeted Annual Collection Costs from February 1, 2017 through January 31, 2017 of $44,857.49 less the June 30, 2016 Administrative Fund balance of $77,783.55. The total Annual Installment for 2016 to be collected from each Equivalent Unit is therefore equal to $2,187.79 ($2,159.00 + $28.79). The Annual Installment for each Lot Type is calculated by multiplying the Annual Installment for each Equivalent Unit ($2,187.79) by the equivalent unit factor for each Lot Type. The Equivalent Units for Lot Type 1 is 1.00 per dwelling unit. The Annual Installment to be collected from each Lot Type 1 is, therefore, equal to $2,187.79 ($2,187.79 x 1.00). The Annual Installment to be collected from each of the remaining Lot Types is calculated in the same manner and is shown in Table G below. TABLE G ANNUAL I NSTALLMENT PER LOT TYPE TO BE COLLECTED FOR 2016 LOT TYPE TOTAL ESTIMATED UNITS (EU) EU PER UNIT TOTAL EU ANNUAL P&I PER EU ANNUAL COLLECTION COSTS PER EU ANNUAL INSTALLMENT PER EU ANNUAL INSTALLMENT PER UNIT TOTAL ANNUAL INSTALLMENT Type 1 157 1.00 157.00 $2,159.00 $28.79 $2,187.79 $2,187.79 $343,483.03 Type 2 495 0.76 376.20 $2,159.00 $28.79 $2,187.79 $1,662.72 $823,046.40 Type 3 371 0.62 230.02 $2,159.00 $28.79 $2,187.79 $1,356.43 $503,235.53 Type 4 358 0.53 189.74 $2,159.00 $28.79 $2,187.79 $1,159.53 $415,111.74 Type 5 5 0 0.44 0.00 $2,159.00 $28.79 $2,187.79 $962.63 $0.00 Total 1,381 NA 952.96 NA NA NA NA $2,084,876.706 C. Update of the Assessment Plan The Service and Assessment Plan, as amended by the Town pursuant to ordinance 2010-24 adopted September 27, 2010, provides for the "Assessed Property" to be classified into one of five categories for purpose of allocating the Assessments, as follows: i. Lot Type 1 (12,000 square foot minimum lots), ii. Lot Type 2 (10,000 square foot minimum lots), iii. Lot Type 3 (8,400 square foot minimum lots), iv. Lot Type 4 (5,250 square foot minimum lots), and v. Lot Type 5 (3,000 square foot minimum lots). 5 Lot Type 5 lots no longer exist. They were reclassified to Lot Type 4 lots. 6 Total may not foot to Table D due to rounding. Town of Trophy Club Public Improvement District No. 1 Page 11 Annual Service Plan Update and Amendments to the Service and Assessment Plan September 13, 2016 The Service and Assessment Plan identified Equivalent Units for each Lot Type as follows: Lot Type 1 Lots 1.00 per dwelling unit Lot Type 2 Lots 0.76 per dwelling unit Lot Type 3 Lots 0.62 per dwelling unit Lot Type 4 Lots 0.53 per dwelling unit Lot Type 5 Lots 0.44 per dwelling unit The equivalent unit values are the ratio of the Assessments as allocated to each lot in each property class and are based on the average estimated unit value for each class. D. Update of the Assessment Roll The Assessment Roll is to be updated each year to reflect: The identification of each Assessed Parcel in the PID (including, if available, the tax parcel identification number for such Parcel), (ii) the Assessments, including any adjustments as provided for in the Service and Assessment Plan or in the Act; (iii) the Annual Installment for the relevant year (if such Assessment is payable) for each Parcel; (iv) prepayments of the Assessments as provided for in this Service and Assessment Plan and (B) any other changes helpful to the administration of the PID and permitted by law. The 2016 Assessment Roll is shown in Exhibit A. Each Parcel is identified, along with the Assessment on each Parcel and the Annual Installment to be collected for 2016. Assessments are to be reallocated for the subdivision of any Parcels. According to the 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 = B × (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 Equivalent Units allocated to each newly subdivided Parcel D = the sum or the Equivalent Units for all of the new subdivided Parcels The calculation of the Equivalent Units as to a Parcel shall be performed by the Administrator and confirmed by the Town 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. Lot type shall be determined by the description that is most similar to the lots being classified. There have been no parcel subdivisions since the last update of the Assessment Plan in 2015 . The list of current parcels within the PID, the anticipated land use, the estimated number of units by lot type to be developed on the current residential parcels, the corresponding total assessments and current annual installment are shown in the 2016 Assessment Roll attached hereto as Exhibit A. The complete 2016 Assessment Roll is also available at the Town of Trophy Club, 100 Municipal Dr., Trophy Club, Texas, 76262. EXHIBIT A TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 2016 ASSESSMENT ROLL TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 67687 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 1 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465509 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 2 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465510 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 3 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465511 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 4 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465512 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 5 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465513 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 6 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465514 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 7 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465515 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 8 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465516 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 9 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465517 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 10 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465518 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 11 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465519 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 12 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465520 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 13 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465521 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 14 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465522 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 15 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465523 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 16 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465524 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 17 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465525 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 18 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465526 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 19 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465527 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 20 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465528 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 21 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465529 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 22 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465530 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 23 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465531 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 24 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465532 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 25 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465533 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 26 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465534 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 27 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465535 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 28 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465536 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 29 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465537 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 30 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465538 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 31 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465539 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 32 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465540 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 33 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465541 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 34 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465542 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 35 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465543 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 36 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465544 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 37 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465545 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 38 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465546 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 39 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465547 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 40 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465548 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 41 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465549 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 42 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465550 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 43 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465551 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 44 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465552 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 45 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465553 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 46 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465554 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 47 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465555 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 48 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465556 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 49 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465557 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 50 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465558 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 51 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465560 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 52 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465561 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 53 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465562 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 54 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465563 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 55 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465564 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 56 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465565 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 57 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465566 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 58 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465567 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 59 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465568 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 60 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465569 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 61 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465570 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 62 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465571 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 63 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465573 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 64 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465574 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 65 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465575 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 66 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465576 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 67 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465577 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 68 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465578 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 69 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465579 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 70 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465580 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 71 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465581 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 72 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 465582 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 73 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469275 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 74 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469276 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 75 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469277 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 76 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469278 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 77 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469279 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 78 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469280 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 79 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469282 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 80 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469283 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 81 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469284 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 82 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469286 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 83 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469287 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 84 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469288 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 85 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469289 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 86 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469290 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 87 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469291 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 88 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469292 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 89 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469293 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 90 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469296 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 91 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469297 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 92 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469298 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 93 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469299 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 94 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469300 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 95 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469301 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 96 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469302 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 97 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469303 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 98 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469304 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 99 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469305 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 100 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469306 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 101 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469307 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 102 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469308 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 103 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469309 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 104 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469310 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 105 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469311 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 106 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469312 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 107 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469313 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 108 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469314 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 109 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469315 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 110 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469316 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 111 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469317 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 112 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469318 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 113 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469319 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 114 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469320 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 115 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469321 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 116 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469322 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 117 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469323 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 118 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469324 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 119 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469325 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 120 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469326 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 121 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469328 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 122 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469329 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 123 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469330 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 124 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469331 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 125 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469332 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 126 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469333 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 127 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469334 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 128 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469335 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 129 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469336 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 130 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 469337 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 131 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470048 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 132 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470049 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 133 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470050 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 134 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470051 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 135 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470052 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 136 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470053 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 137 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470054 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 138 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470055 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 139 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470056 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 140 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470057 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 141 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470058 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 142 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470059 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 143 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470060 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 144 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470061 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 145 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470062 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 146 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470063 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 147 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470064 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 148 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470065 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 149 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470066 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 150 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470067 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 151 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470068 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 152 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470069 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 153 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470070 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 154 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470071 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 155 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470072 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 156 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470073 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 157 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470074 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 158 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470075 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 159 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470076 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 160 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470077 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 161 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470078 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 162 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470079 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 163 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470080 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 164 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470081 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 165 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470082 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 166 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470083 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 167 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470084 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 168 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470085 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 169 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470086 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 170 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470087 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 171 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470088 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 172 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470089 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 173 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470090 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 174 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470091 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 175 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470092 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 176 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470093 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 177 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470094 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 178 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470095 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 179 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470096 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 180 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470097 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 181 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470098 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 182 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470099 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 183 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470100 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 184 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470101 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 185 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470102 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 186 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470103 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 187 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470104 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 188 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470105 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 189 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470106 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 190 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470107 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 191 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470108 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 192 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470109 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 193 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470110 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 194 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470111 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 195 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470153 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 196 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470154 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 197 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470155 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 198 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470156 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 199 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470157 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 200 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470158 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 201 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470159 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 202 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470160 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 203 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470161 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 204 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470162 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 205 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470163 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 206 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470164 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 207 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470165 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 208 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470166 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 209 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470167 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 210 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470168 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 211 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470169 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 212 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470170 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 213 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470171 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 214 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470172 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 215 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470173 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 216 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470174 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 217 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470175 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 218 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470176 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 219 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470177 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 220 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470178 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 221 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470179 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 222 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470180 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 223 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470181 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 224 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470182 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 225 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470183 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 226 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470184 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 227 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470185 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 228 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470186 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 229 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470187 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 230 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470188 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 231 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470189 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 232 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470190 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 233 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470191 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 234 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470192 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 235 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470193 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 236 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470194 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 237 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470195 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 238 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470196 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 239 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470197 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 240 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470198 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 241 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470199 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 242 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470200 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 243 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470201 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 244 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470202 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 245 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470203 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 246 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470204 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 247 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470205 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 248 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470250 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 249 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470251 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 250 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470252 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 251 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470254 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 252 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470255 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 253 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470256 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 254 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470257 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 255 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470258 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 256 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470259 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 257 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470260 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 258 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470261 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 259 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470262 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 260 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470264 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 261 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470266 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 262 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470267 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 263 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470268 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 264 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470270 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 265 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470271 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 266 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470272 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 267 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470273 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 268 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470274 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 269 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470275 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 270 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470276 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 271 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470277 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 272 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470278 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 273 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470279 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 274 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470280 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 275 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470281 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 276 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470282 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 277 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470283 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 278 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470284 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 279 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470285 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 280 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470286 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 281 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470287 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 282 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470288 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 283 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470289 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 284 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470290 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 285 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470291 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 286 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470292 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 287 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470293 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 288 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470294 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 289 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470295 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 290 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470296 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 291 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470297 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 292 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470298 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 293 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470299 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 294 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 470300 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 295 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498867 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 296 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498868 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 297 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498869 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 298 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498870 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 299 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498871 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 300 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498873 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 301 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498874 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 302 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498875 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 303 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498876 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 304 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498877 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 305 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498878 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 306 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498879 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 307 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498911 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 308 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498912 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 309 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498913 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 310 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498914 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 311 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498915 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 312 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498916 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 313 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498917 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 314 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498918 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 315 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498919 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 316 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498920 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 317 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498922 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 318 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498923 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 319 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498924 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 320 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498925 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 321 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498926 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 322 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498927 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 323 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498928 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 324 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498929 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 325 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498930 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 326 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498931 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 327 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498932 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 328 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498933 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 329 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498934 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 330 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498936 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 331 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498937 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 332 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498938 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 333 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498939 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 334 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498940 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 335 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498945 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 336 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498946 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 337 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498947 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 338 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498948 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 339 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498949 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 340 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498950 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 341 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498951 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 342 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498952 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 343 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498953 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 344 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498954 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 345 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498955 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 346 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 498956 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 347 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533255 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 348 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533256 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 349 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533257 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 350 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533258 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 351 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533262 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 352 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533264 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 353 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533287 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 354 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533289 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 355 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533290 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 356 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533291 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 357 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533292 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 358 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533294 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 359 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533295 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 360 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533296 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 361 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533297 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 362 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533298 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 363 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533307 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 364 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533309 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 365 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533310 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 366 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533311 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 367 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533312 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 368 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533313 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 369 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533314 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 370 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533315 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 371 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533316 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 372 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533317 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 373 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533319 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 374 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533320 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 375 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533321 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 376 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533322 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 377 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533323 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 378 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533324 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 379 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533325 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 380 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533326 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 381 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533327 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 382 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533328 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 383 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533329 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 384 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533330 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 385 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533331 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 386 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533332 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 387 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533333 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 388 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533334 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 389 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533335 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 390 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533336 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 391 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533338 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 392 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533339 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 393 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533340 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 394 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533341 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 395 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533342 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 396 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533343 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 397 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533344 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 398 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533345 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 399 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533346 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 400 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533347 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 401 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533348 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 402 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533349 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 403 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533350 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 404 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533351 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 405 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533352 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 406 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533353 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 407 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533354 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 408 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533355 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 409 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533356 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 410 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533357 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 411 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533358 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 412 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533359 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 413 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533360 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 414 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533361 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 415 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533362 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 416 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533363 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 417 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533364 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 418 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533365 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 419 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533366 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 420 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533367 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 421 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533368 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 422 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533369 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 423 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533370 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 424 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533371 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 425 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533372 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 426 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533373 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 427 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533374 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 428 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533375 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 429 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533376 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 430 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533377 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 431 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533378 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 432 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533379 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 433 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533380 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 434 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533381 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 435 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533382 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 436 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533383 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 437 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533384 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 438 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533385 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 439 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533386 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 440 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533387 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 441 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533388 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 442 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533389 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 443 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533390 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 444 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533391 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 445 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533392 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 446 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533393 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 447 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533394 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 448 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533395 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 449 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533396 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 450 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533397 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 451 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533398 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 452 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533399 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 453 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533400 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 454 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533401 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 455 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533402 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 456 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533403 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 457 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533404 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 458 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533405 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 459 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533406 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 460 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533407 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 461 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533408 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 462 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533409 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 463 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533411 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 464 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533412 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 465 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533414 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 466 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533415 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 467 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533416 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 468 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533417 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 469 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533418 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 470 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533419 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 471 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533420 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 472 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533421 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 473 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 533422 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 474 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534852 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 475 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534853 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 476 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534854 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 477 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534855 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 478 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534856 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 479 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534857 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 480 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534859 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 481 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534860 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 482 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534861 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 483 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534862 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 484 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534863 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 485 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534864 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 486 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534865 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 487 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534866 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 488 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534867 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 489 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534868 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 490 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534869 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 491 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534870 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 492 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534871 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 493 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534872 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 494 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534873 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 495 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534874 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 496 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534875 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 497 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534878 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 498 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534879 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 499 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534880 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 500 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534881 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 501 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534882 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 502 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534883 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 503 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534884 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 504 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534885 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 505 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534886 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 506 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534887 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 507 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534888 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 508 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534889 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 509 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534890 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 510 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534891 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 511 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534892 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 512 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534893 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 513 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534894 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 514 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534895 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 515 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534896 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 516 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534897 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 517 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 534898 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 518 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536564 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 519 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536565 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 520 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536566 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 521 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536567 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 522 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536568 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 523 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536569 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 524 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536570 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 525 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536571 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 526 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536572 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 527 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536575 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 528 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536576 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 529 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536577 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 530 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536578 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 531 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536579 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 532 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536580 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 533 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536581 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 534 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536582 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 535 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536583 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 536 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536584 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 537 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536585 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 538 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536586 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 539 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 536587 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 540 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557641 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 541 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557642 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 542 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557643 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 543 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557644 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 544 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557645 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 545 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557646 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 546 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557647 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 547 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557648 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 548 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557649 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 549 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557650 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 550 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557651 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 551 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557652 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 552 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557653 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 553 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557654 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 554 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557655 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 555 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557656 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 556 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557657 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 557 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557658 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 558 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557659 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 559 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557660 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 560 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557661 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 561 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557662 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 562 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557663 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 563 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557665 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 564 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557666 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 565 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557667 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 566 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557668 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 567 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557669 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 568 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557670 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 569 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557671 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 570 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557672 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 571 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557673 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 572 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557675 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 573 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557676 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 574 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557677 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 575 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557678 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 576 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557679 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 577 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557680 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 578 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557681 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 579 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557682 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 580 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557683 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 581 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557684 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 582 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557685 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 583 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 557686 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 584 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558332 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 585 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558333 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 586 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558334 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 587 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558335 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 588 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558336 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 589 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558337 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 590 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558338 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 591 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558339 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 592 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558340 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 593 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558341 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 594 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558342 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 595 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558343 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 596 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558344 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 597 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558345 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 598 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558346 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 599 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558347 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 600 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558348 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 601 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558349 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 602 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558350 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 603 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558351 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 604 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558352 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 605 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558353 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 606 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558354 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 607 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558355 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 608 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558356 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 609 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558357 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 610 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558358 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 611 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558359 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 612 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558360 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 613 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558361 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 614 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558362 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 615 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558363 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 616 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558364 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 617 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558365 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 618 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558366 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 619 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558367 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 620 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558368 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 621 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558369 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 622 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558371 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 623 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558372 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 624 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558373 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 625 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558374 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 626 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558375 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 627 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558376 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 628 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558377 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 629 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558378 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 630 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558379 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 631 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558380 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 632 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558381 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 633 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558382 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 634 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558383 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 635 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558384 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 636 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558385 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 637 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558386 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 638 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558387 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 639 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558388 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 640 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558389 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 641 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558390 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 642 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558391 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 643 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558392 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 644 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558393 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 645 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558394 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 646 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558395 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 647 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558396 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 648 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558397 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 649 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558398 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 650 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558399 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 651 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558400 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 652 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558401 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 653 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558402 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 654 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558403 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 655 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558404 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 656 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558405 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 657 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558406 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 658 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558407 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 659 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558408 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 660 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558409 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 661 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558410 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 662 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558411 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 663 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558412 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 664 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558413 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 665 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558414 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 666 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558415 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 667 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558416 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 668 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558417 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 669 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558418 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 670 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558419 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 671 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558421 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 672 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558422 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 673 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558423 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 674 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558424 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 675 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558425 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 676 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558426 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 677 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558427 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 678 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558428 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 679 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558429 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 680 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558430 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 681 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558431 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 682 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558432 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 683 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558433 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 684 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558434 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 685 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558435 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 686 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558436 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 687 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558437 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 688 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558438 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 689 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558439 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 690 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558440 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 691 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558441 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 692 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558442 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 693 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558443 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 694 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558444 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 695 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558445 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 696 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558446 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 697 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558447 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 698 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558449 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 699 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558450 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 700 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558451 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 701 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558452 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 702 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558453 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 703 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558454 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 704 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558455 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 705 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558456 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 706 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558457 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 707 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558458 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 708 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558459 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 709 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558460 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 710 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558461 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 711 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558462 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 712 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558463 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 713 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558464 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 714 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558465 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 715 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558467 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 716 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558468 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 717 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558469 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 718 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558470 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 719 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558471 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 720 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558472 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 721 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558473 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 722 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558474 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 723 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558475 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 724 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558476 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 725 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558477 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 726 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558478 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 727 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558479 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 728 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558480 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 729 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558481 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 730 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558482 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 731 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558483 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 732 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558484 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 733 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558485 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 734 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558486 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 735 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558487 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 736 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558488 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 737 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558489 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 738 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558490 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 739 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558491 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 740 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558492 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 741 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558493 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 742 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558494 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 743 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558495 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 744 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558496 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 745 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558497 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 746 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558498 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 747 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558499 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 748 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558500 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 749 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558501 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 750 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558504 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 751 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558505 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 752 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558506 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 753 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558507 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 754 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558508 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 755 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558509 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 756 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558510 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 757 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558511 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 758 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558512 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 759 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558513 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 760 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558514 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 761 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558515 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 762 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558516 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 763 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558517 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 764 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558518 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 765 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558519 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 766 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558520 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 767 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558521 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 768 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558522 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 769 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558523 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 770 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558524 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 771 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558525 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 772 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558526 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 773 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558527 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 774 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558528 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 775 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558529 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 776 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558530 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 777 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558531 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 778 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558532 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 779 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558533 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 780 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558534 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 781 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558535 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 782 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558536 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 783 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558537 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 784 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558538 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 785 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558539 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 786 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558540 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 787 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558541 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 788 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558542 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 789 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558543 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 790 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558544 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 791 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 558545 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 792 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567352 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 793 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567353 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 794 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567354 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 795 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567355 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 796 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567356 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 797 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567357 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 798 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567358 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 799 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567360 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 800 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567361 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 801 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567362 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 802 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567363 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 803 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567364 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 804 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567365 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 805 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567366 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 806 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567367 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 807 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567368 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 808 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 567369 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 809 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580345 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 810 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580346 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 811 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580347 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 812 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580348 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 813 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580349 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 814 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580350 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 815 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580351 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 816 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580352 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 817 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580353 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 818 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580354 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 819 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580355 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 820 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580356 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 821 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580357 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 822 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580358 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 823 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580359 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 824 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580360 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 825 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580361 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 826 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580362 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 827 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580363 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 828 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580364 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 829 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580365 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 830 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580366 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 831 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580367 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 832 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580368 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 833 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580369 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 834 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580370 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 835 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580372 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 836 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580373 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 837 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580374 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 838 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580375 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 839 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580376 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 840 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580377 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 841 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580378 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 842 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580379 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 843 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580380 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 844 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580381 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 845 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580382 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 846 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580384 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 847 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580385 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 848 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580386 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 849 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580387 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 850 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580388 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 851 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580389 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 852 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580390 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 853 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580393 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 854 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580394 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 855 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580395 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 856 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580396 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 857 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580397 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 858 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580398 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 859 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580399 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 860 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580400 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 861 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580401 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 862 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580403 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 863 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580404 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 864 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580405 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 865 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580406 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 866 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580407 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 867 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580408 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 868 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580409 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 869 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580410 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 870 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580411 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 871 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580412 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 872 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580413 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 873 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 580414 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 874 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583215 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 875 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583216 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 876 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583217 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 877 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583218 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 878 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583219 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 879 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583220 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 880 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583221 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 881 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583222 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 882 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583223 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 883 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583224 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 884 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583225 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 885 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583226 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 886 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583227 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 887 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583228 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 888 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583229 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 889 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583230 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 890 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583231 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 891 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583232 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 892 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583233 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 893 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583234 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 894 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583235 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 895 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583236 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 896 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583237 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 897 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583238 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 898 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583239 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 899 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583240 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 900 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583241 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 901 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583242 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 902 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583243 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 903 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583244 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 904 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583245 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 905 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583247 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 906 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583248 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 907 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583249 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 908 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583250 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 909 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583251 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 910 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583252 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 911 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583253 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 912 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583254 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 913 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583255 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 914 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583256 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 915 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583258 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 916 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583259 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 917 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583260 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 918 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583261 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 919 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583262 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 920 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583263 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 921 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583264 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 922 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583265 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 923 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583266 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 924 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583267 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 925 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583268 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 926 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583269 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 927 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583270 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 928 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583271 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 929 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583272 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 930 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583274 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 931 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583275 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 932 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583276 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 933 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583277 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 934 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583278 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 935 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583279 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 936 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583280 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 937 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583281 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 938 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583282 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 939 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583283 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 940 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583285 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 941 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583286 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 942 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583287 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 943 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583288 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 944 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583289 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 945 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583290 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 946 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583291 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 947 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583292 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 948 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583293 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 949 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583294 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 950 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583295 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 951 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583296 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 952 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583297 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 953 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583298 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 954 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583299 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 955 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583300 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 956 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583301 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 957 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583302 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 958 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583303 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 959 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583304 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 960 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583305 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 961 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583306 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 962 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583307 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 963 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583308 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 964 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583309 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 965 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583310 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 966 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583311 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 967 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583312 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 968 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583313 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 969 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583314 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 970 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583315 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 971 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583316 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 972 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583317 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 973 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583318 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 974 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583319 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 975 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583320 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 976 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583321 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 977 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583322 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 978 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583323 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 979 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583324 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 980 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583325 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 981 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583329 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 982 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583330 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 983 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583331 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 984 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583332 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 985 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583333 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 986 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583334 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 987 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583335 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 988 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583336 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 989 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583337 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 990 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583338 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 991 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583375 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 992 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583376 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 993 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583377 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 994 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583379 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 995 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583380 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 996 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583381 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 997 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583382 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 998 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583383 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 999 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583384 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1000 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583385 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1001 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583386 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1002 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583387 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1003 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583388 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1004 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583389 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1005 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583390 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1006 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583391 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1007 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583392 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1008 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583393 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1009 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583394 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1010 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583395 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1011 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583396 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1012 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583398 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1013 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583399 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1014 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583400 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1015 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583401 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1016 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583402 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1017 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583403 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1018 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583404 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1019 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583405 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1020 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583406 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1021 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583407 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1022 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583408 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1023 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583409 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1024 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583410 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1025 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583411 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1026 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583412 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1027 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583413 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1028 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583414 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1029 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583415 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1030 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583416 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1031 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583417 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1032 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583418 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1033 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583419 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1034 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583420 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1035 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583421 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1036 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583422 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1037 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583423 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1038 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583424 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1039 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583425 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1040 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583426 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1041 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583427 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1042 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583428 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1043 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583429 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 4 REFUNDING CREDIT TOTAL 2016 $131.81 $1,038.61 $14,167.37 $15.26 ($26.15) $1,159.53 2017 $43.32 $1,143.78 $14,124.05 $25.32 ($26.15) $1,186.28 2018 $14.22 $1,189.57 $14,109.83 $25.70 ($26.15) $1,203.34 2019 $713.00 $498.68 $13,396.83 $26.09 ($26.15) $1,211.61 2020 $748.59 $483.13 $12,648.23 $26.48 ($26.15) $1,232.05 2021 $781.96 $464.93 $11,866.27 $26.88 ($26.15) $1,247.62 2022 $820.89 $442.84 $11,045.37 $27.28 ($26.15) $1,264.87 2023 $865.39 $417.55 $10,179.99 $27.69 ($26.15) $1,284.47 2024 $909.88 $386.37 $9,270.11 $28.10 ($26.15) $1,298.20 2025 $965.50 $353.69 $8,304.61 $28.53 ($26.15) $1,321.56 2026 $1,012.21 $324.02 $7,292.39 $28.95 ($26.15) $1,339.04 2027 $1,062.27 $291.58 $6,230.13 $29.39 ($26.15) $1,357.08 2028 $1,115.10 $255.50 $5,115.02 $29.83 ($26.15) $1,374.28 2029 $1,173.50 $216.88 $3,941.52 $30.28 ($26.15) $1,394.51 2030 $1,231.90 $166.28 $2,709.62 $30.73 ($26.15) $1,402.76 2031 $1,311.99 $102.68 $1,397.63 $31.19 ($26.15) $1,419.71 2032 $1,397.63 $34.94 $0.00 $31.66 ($26.15) $1,438.08 $14,299.19 $7,811.02 $145,798.97 $469.35 ($444.55) $22,135.00 9/7/2016 Page 1044 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583470 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1045 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583471 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1046 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583472 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1047 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583473 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1048 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583474 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1049 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583475 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1050 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583476 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1051 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583477 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1052 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583478 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1053 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583479 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1054 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583480 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1055 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583481 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1056 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583482 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1057 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583483 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1058 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583484 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1059 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583485 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1060 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583486 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1061 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583487 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1062 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583488 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1063 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583489 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1064 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583490 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1065 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583491 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1066 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583492 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1067 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583493 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1068 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583494 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1069 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583495 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1070 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583499 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1071 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583500 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1072 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583501 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1073 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583502 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1074 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583503 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1075 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583504 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1076 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583505 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1077 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583506 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1078 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583507 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1079 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583508 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1080 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583509 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1081 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583510 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1082 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583511 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1083 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583512 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1084 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583513 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1085 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583514 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1086 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583519 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1087 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583520 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1088 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583522 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1089 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583523 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1090 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583524 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1091 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583525 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1092 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583526 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1093 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583527 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1094 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583528 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1095 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583529 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1096 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583530 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1097 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583531 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1098 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583532 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1099 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583533 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1100 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583534 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1101 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583535 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1102 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583536 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1103 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583537 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1104 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583538 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1105 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583539 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1106 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583540 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1107 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583541 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1108 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583542 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1109 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583543 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1110 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583544 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1111 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583545 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1112 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583546 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1113 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583547 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1114 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583548 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1115 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583550 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 1116 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583551 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1117 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583552 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1118 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583553 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1119 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583554 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1120 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583555 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1121 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583556 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1122 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583557 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1123 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583558 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 1124 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583559 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 1125 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583560 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1126 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583561 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1127 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583562 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1128 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583563 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1129 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583564 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1130 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583565 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1131 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583566 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1132 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583567 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 1 REFUNDING CREDIT TOTAL 2016 $248.70 $1,959.64 $26,730.90 $28.79 ($49.34) $2,187.80 2017 $81.74 $2,158.08 $26,649.15 $47.78 ($49.34) $2,238.26 2018 $26.84 $2,244.46 $26,622.31 $48.49 ($49.34) $2,270.46 2019 $1,345.28 $940.90 $25,277.03 $49.22 ($49.34) $2,286.07 2020 $1,412.44 $911.56 $23,864.59 $49.96 ($49.34) $2,324.62 2021 $1,475.40 $877.23 $22,389.19 $50.71 ($49.34) $2,354.00 2022 $1,548.86 $835.55 $20,840.33 $51.47 ($49.34) $2,386.54 2023 $1,632.81 $787.83 $19,207.52 $52.24 ($49.34) $2,423.54 2024 $1,716.76 $729.00 $17,490.77 $53.03 ($49.34) $2,449.44 2025 $1,821.69 $667.34 $15,669.07 $53.82 ($49.34) $2,493.51 2026 $1,909.84 $611.36 $13,759.23 $54.63 ($49.34) $2,526.49 2027 $2,004.28 $550.15 $11,754.95 $55.45 ($49.34) $2,560.54 2028 $2,103.97 $482.07 $9,650.98 $56.28 ($49.34) $2,592.98 2029 $2,214.15 $409.21 $7,436.83 $57.12 ($49.34) $2,631.14 2030 $2,324.34 $313.73 $5,112.49 $57.98 ($49.34) $2,646.71 2031 $2,475.44 $193.74 $2,637.05 $58.85 ($49.34) $2,678.69 2032 $2,637.05 $65.93 $0.00 $59.73 ($49.34) $2,713.37 $26,979.60 $14,737.77 $275,092.40 $885.56 ($838.78) $41,764.15 9/7/2016 Page 1133 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583573 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1134 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583574 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1135 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583575 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1136 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583576 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1137 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583577 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1138 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583578 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1139 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583579 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1140 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583580 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1141 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583581 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1142 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583582 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1143 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583583 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1144 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583584 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1145 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583585 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1146 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583586 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1147 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583587 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1148 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583588 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1149 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583589 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1150 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583590 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1151 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583591 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1152 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583592 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1153 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583593 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1154 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583594 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1155 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583595 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1156 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583596 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1157 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583597 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1158 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583598 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1159 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583599 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1160 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583600 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1161 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583601 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1162 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583602 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1163 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583603 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1164 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583604 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1165 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583605 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1166 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583606 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1167 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583607 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1168 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583608 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1169 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583609 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1170 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583612 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1171 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583613 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1172 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583614 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1173 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583615 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1174 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583616 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1175 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583617 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1176 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583618 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1177 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583619 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1178 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583620 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1179 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583621 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1180 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583622 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1181 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583623 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1182 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583624 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1183 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583625 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1184 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583626 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1185 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583627 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1186 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583628 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1187 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583629 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1188 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583630 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1189 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583631 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1190 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583632 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1191 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583633 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1192 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583634 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1193 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583643 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1194 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583644 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1195 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583645 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1196 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583646 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1197 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583647 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1198 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583648 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1199 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583649 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1200 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583650 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1201 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583651 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1202 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583652 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1203 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583653 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1204 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583654 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1205 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583655 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1206 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583656 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1207 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583657 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1208 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583658 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1209 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583660 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1210 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583661 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1211 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583662 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1212 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583663 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1213 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583664 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1214 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583665 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1215 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583666 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1216 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583667 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1217 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583668 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1218 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583669 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1219 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583670 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1220 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583671 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1221 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583672 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1222 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583673 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1223 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583674 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1224 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583675 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1225 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583676 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1226 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583678 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1227 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583679 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1228 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583680 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1229 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583681 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1230 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583682 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1231 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583683 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1232 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583684 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1233 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583685 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1234 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583686 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1235 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583687 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1236 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583688 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1237 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583689 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1238 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583690 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1239 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583691 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1240 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583692 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1241 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 583693 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1242 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622299 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1243 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622300 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1244 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622301 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1245 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622302 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1246 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622303 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1247 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622304 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1248 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622305 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1249 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622306 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1250 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622307 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1251 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622308 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1252 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622309 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1253 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622310 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1254 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622311 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1255 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622312 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1256 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622313 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1257 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622314 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1258 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622315 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1259 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622316 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1260 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622317 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1261 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622318 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1262 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622319 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1263 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622320 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1264 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622321 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1265 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622322 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1266 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622323 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1267 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622324 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1268 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622325 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1269 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622326 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1270 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622327 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1271 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622328 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1272 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622329 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1273 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 622330 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1274 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 631471 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 2 REFUNDING CREDIT TOTAL 2016 $189.01 $1,489.33 $20,315.48 $21.88 ($37.50) $1,662.72 2017 $62.12 $1,640.14 $20,253.36 $36.31 ($37.50) $1,701.08 2018 $20.40 $1,705.79 $20,232.96 $36.86 ($37.50) $1,725.55 2019 $1,022.41 $715.09 $19,210.54 $37.41 ($37.50) $1,737.41 2020 $1,073.46 $692.78 $18,137.09 $37.97 ($37.50) $1,766.71 2021 $1,121.31 $666.69 $17,015.78 $38.54 ($37.50) $1,789.04 2022 $1,177.13 $635.02 $15,838.65 $39.12 ($37.50) $1,813.77 2023 $1,240.93 $598.75 $14,597.72 $39.70 ($37.50) $1,841.89 2024 $1,304.73 $554.04 $13,292.98 $40.30 ($37.50) $1,861.57 2025 $1,384.49 $507.18 $11,908.50 $40.90 ($37.50) $1,895.07 2026 $1,451.48 $464.64 $10,457.02 $41.52 ($37.50) $1,920.13 2027 $1,523.25 $418.11 $8,933.76 $42.14 ($37.50) $1,946.01 2028 $1,599.02 $366.38 $7,334.75 $42.77 ($37.50) $1,970.67 2029 $1,682.76 $311.00 $5,651.99 $43.41 ($37.50) $1,999.67 2030 $1,766.50 $238.44 $3,885.49 $44.07 ($37.50) $2,011.50 2031 $1,881.34 $147.24 $2,004.16 $44.73 ($37.50) $2,035.81 2032 $2,004.16 $50.10 $0.00 $45.40 ($37.50) $2,062.16 $20,504.50 $11,200.70 $209,070.22 $673.03 ($637.47) $31,740.75 9/7/2016 Page 1275 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635052 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1276 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635053 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1277 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635054 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1278 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635055 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1279 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635056 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1280 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635057 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1281 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635058 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1282 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635059 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1283 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635060 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1284 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635061 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1285 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635062 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1286 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635063 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1287 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635064 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1288 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635065 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1289 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635066 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1290 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635067 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1291 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635068 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1292 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635069 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1293 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635070 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1294 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635071 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1295 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635072 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1296 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635073 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1297 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635074 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1298 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635075 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1299 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635076 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1300 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635077 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1301 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635078 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1302 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635079 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1303 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635080 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1304 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635081 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1305 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635082 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1306 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635083 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1307 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635084 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1308 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635085 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1309 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635086 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1310 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635088 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1311 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635089 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1312 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635090 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1313 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635091 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1314 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635092 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1315 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635093 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1316 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635094 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1317 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635095 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1318 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635096 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1319 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635097 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1320 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635098 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1321 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635099 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1322 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635100 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1323 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635101 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1324 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635102 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1325 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635103 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1326 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635104 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1327 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635105 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1328 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635106 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1329 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635107 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1330 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635108 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1331 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635109 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1332 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635113 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1333 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635114 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1334 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635115 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1335 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635116 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1336 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635117 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1337 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635118 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1338 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635119 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1339 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635120 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1340 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635121 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1341 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635122 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1342 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635123 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1343 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635124 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1344 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635125 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1345 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635126 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1346 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635127 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1347 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635128 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1348 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635129 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1349 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635130 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1350 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635131 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1351 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635133 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1352 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635134 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1353 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635135 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1354 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635136 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1355 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635137 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1356 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635138 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1357 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635139 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1358 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635140 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1359 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635141 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1360 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635142 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1361 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635143 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1362 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635144 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1363 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635145 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1364 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635146 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1365 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635147 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1366 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635148 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1367 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635149 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1368 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635150 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1369 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635151 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1370 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635152 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1371 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635153 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1372 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635154 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1373 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635155 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1374 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635156 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1375 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635157 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1376 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635158 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1377 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635159 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1378 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635160 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1379 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635161 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1380 of 1381 TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ANNUAL ASSESSMENT INSTALLMENT PARCEL ID: 635162 TAX YEAR ANNUAL PRINCIPAL ANNUAL INTEREST PRINCIPAL BALANCE ADMINISTRATIVE EXPENSES LOT TYPE: 3 REFUNDING CREDIT TOTAL 2016 $154.20 $1,214.98 $16,573.16 $17.85 ($30.59) $1,356.43 2017 $50.68 $1,338.01 $16,522.47 $29.62 ($30.59) $1,387.72 2018 $16.64 $1,391.57 $16,505.83 $30.07 ($30.59) $1,407.68 2019 $834.07 $583.36 $15,671.76 $30.52 ($30.59) $1,417.36 2020 $875.71 $565.17 $14,796.05 $30.98 ($30.59) $1,441.26 2021 $914.75 $543.88 $13,881.30 $31.44 ($30.59) $1,459.48 2022 $960.29 $518.04 $12,921.00 $31.91 ($30.59) $1,479.65 2023 $1,012.34 $488.45 $11,908.66 $32.39 ($30.59) $1,502.59 2024 $1,064.39 $451.98 $10,844.27 $32.88 ($30.59) $1,518.65 2025 $1,129.45 $413.75 $9,714.83 $33.37 ($30.59) $1,545.98 2026 $1,184.10 $379.05 $8,530.73 $33.87 ($30.59) $1,566.43 2027 $1,242.65 $341.09 $7,288.07 $34.38 ($30.59) $1,587.53 2028 $1,304.46 $298.89 $5,983.61 $34.89 ($30.59) $1,607.65 2029 $1,372.78 $253.71 $4,610.83 $35.42 ($30.59) $1,631.31 2030 $1,441.09 $194.51 $3,169.74 $35.95 ($30.59) $1,640.96 2031 $1,534.78 $120.12 $1,634.97 $36.49 ($30.59) $1,660.79 2032 $1,634.97 $40.87 $0.00 $37.03 ($30.59) $1,682.29 $16,727.35 $9,137.42 $170,557.29 $549.05 ($520.05) $25,893.77 9/7/2016 Page 1381 of 1381