HomeMy WebLinkAbout21-1609 08-16-2021 RESOLUTION NO. 21-1609
A RESOLUTION APPROVING THE FISCAL YEAR 2021-2022
SERVICE AND ASSESSMENT PLAN FOR GLADE PARKS
PUBLIC IMPROVEMENT DISTRICT (PID#1).
WHEREAS, pursuant to Chapter 372 of the Texas Local Government
Code (the "Act"), on December 14, 2010 the City Council of the City of Euless
adopted Resolution No. 10-1350 creating Glade Parks Public Improvement
District ("PID #1"); and
WHEREAS, in accordance with Section 372.013 of the Act, the City
Council approved a service and assessment plan for PID #1; and
WHEREAS, as required by Section 372.013(b) of the Act, the service and
assessment plan shall be reviewed and updated annually.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF
THE CITY OF EULESS, TEXAS, THAT:
SECTION 1.
The City Council of the City of Euless, in accordance with Chapter 372,
Texas Local Government Code hereby approves the FY 2021-2022 Service and
Assessment Plan for Glade Parks Public Improvement District (PID #1), attached
hereto as Exhibit A.
SECTION 2.
The City Council hereby finds that the statements set forth in the recitals
of this Resolution are true and correct, and such recitals are incorporated as part
of this Resolution.
SECTION 3.
This Resolution shall take effect immediately from and after its passage in
accordance with the Charter of the City of Euless, and it is accordingly so
resolved.
APPROVED at a Regular Meeting of the Euless City Council on the 16th
day of August 2021 by a vote of 7 ayes, 0 nays, and 0_abstentions.
APPROVED: ATTEST:/
Linda Martin, Ma or ( irp/Sutter; TRMC, CMC, City Secretary
EXHIBIT A
FY2021-2022 - Service and Assessment Plan
Glade Parks Public Improvement District (PID #1)
City of Euless, Texas
1. Introduction
On December 14, 2010, the City Council of the City of Euless, Texas passed and
adopted Resolution No. 10-1350 (Appendix A) establishing the Glade Parks Public
Improvement District (PID #1).
2. Nature of the Improvements
The general nature of the improvements to be funded by the PID#1 over the next
five (5) years and beyond is the construction of public infrastructure, pedestrian amenities
and linkages and other improvements that are authorized by Chapter 372 of the Texas
Local Government Code.
3. Authorized Improvements
Estimated Costs
1) Construction of Rio Grand Boulevard $ 3,911,023
2) Construction of Rio Grande Bridge $ 1,016,065
3) Construction of Heritage Drive $ 231,767
4) SH — 121 improvements $ 1,297,164
5) Landscaping $ 517,029
6) Wetland mitigation $ 296,000
7) Construction of Brazos and remaining streets $ 3,494,309
8) Main Entrance and Median (Chisolm Trail) $ 587,247
9) Administrative & Financing Costs $ 750,000
Total Costs $12,100,604*
* does not include interest costs associated with financing the improvements.
4. Financing of Improvements
The Authorized Improvements were funded through the issuance of certificates of
obligation by the City of Euless. While the PID#1 did not issue any debt, it is responsible
for all of the costs associated with Authorized Improvements including interest and
financing costs (with the exception of TIRZ contributions as described below). The
certificates of obligation were issued in three separate phases to pay for the Authorized
Improvements on an as needed basis. The debt issuance schedule is shown below.
Fiscal Year Total Debt
Phase 1 2011 $ 3,035,000
Phase 2 2015 $ 5,715,000
Phase 3 2016 $ 3,350,000
Total Issuance $12,100.000
The detailed amortization annual indebtedness is attached as Appendix B.
Resolution No. 21-1609, Page 2 of 16
5. Assessment Plan
In addition to the use of PID #1 funds it is anticipated that Tax Increment
Reinvestment Zone Number Three, City of Euless, Texas —Glade Parks (the "TIRZ") will
contribute to the costs of the Authorized Improvements. As the TIRZ fund begins to accrue
revenue from the incremental increase in property values, the PID #1 assessment will be
decreased by an amount equal to the total amount of revenue received in the TIRZ fund
annually. A more detailed description of the PID #1 assessment calculation methodology
and the relationship between the PID #1 and the TIRZ is described below.
PID#1 Assessment Calculation A - B = C
The PID #1 assessment will be calculated annually and be equal to the preceding fiscal
year's total debt service costs less any revenue collected by the TIRZ in the preceding
fiscal year. In the example above (A) represents total debt service (B) represents TIRZ
funds plus Penalties & Interest and (C) represents total PID #1 assessment required
revenue.
A millage rate (E) would be set to provide revenue equal to PID#1 assessment required
revenue (C). To calculate the millage rate divide the RID#1 assessment required revenue
(C) by the estimated taxable value of the PID #1 (D) and multiply the resulting number by
100 to find the tax rate per $100 value.
Millage Calculation (C / D) * 100 = E per $100 value
The annual service plan is attached as Appendix C.
6. Levy of Assessments
The assessment year shall be concurrent with the City's ad valorem tax year.
Assessment will be billed on October 1st or as soon thereafter as practicable and will be
considered delinquent if not paid by January 31 st of the following year.
7. Assessment Roll
The Assessment Roll for the next five years is attached as Appendix D.
Resolution No. 21-1609, Page 3 of 16
APPENDIX A
RESOLUTION NO. 10-1350
A RESOLUTION CREATING, AUTHORIZING, AND
ESTABLISHING THE GLADE PARKS PUBLIC IMPROVEMENT
DISTRICT; AUTHORIZING ASSESSMENT METHOD AND
COLLECTION SERVICE THEREOF; AND PROVIDING FOR
PUBLICATION AND AN EFFECTIVE DATE.
WHEREAS, Chapter 372 of the Texas Local Government Code (the
"Act") allows for the creation of public improvement districts; and
WHEREAS, on October 4, 2010, owners of real property located near the
intersection of SH-121 and Cheek Sparger Road delivered to the City of Euless a
Petition (the "Petition") to establish the Glade Parks Public Improvement District
(the "District") that is shown on the map attached hereto and made a part hereof
and labeled Exhibit A (the"PID Boundary"); and
WHEREAS, the Act states that the Petition is sufficient if signed by
owners of more than 50 percent of taxable real property, according to appraised
value, and either of the following: more than 50 percent of the area of all taxable
real property liable for assessment under the proposal, or more than 50 percent
of all record owners of property liable for assessment; and
WHEREAS, City staff has reviewed the Petition and determined that
owners of more than 50 percent of the appraised value of the taxable real
property liable for assessment, and owners of more than 50 percent of the area
of all taxable real property liable for assessment within the District have executed
the petition; and
WHEREAS, the Act further requires that prior to the adoption of the
resolution providing for the establishment of the Glade Parks Public Improvement
District to provide supplemental public improvements to be funded by
assessments on real property and real property improvements, the City Council
must hold a public hearing on the advisability of the improvements; the nature of
the improvement; the estimated cost of the improvement; the boundaries of the
public improvement district; the method of assessment; and the apportionment of
costs between the district and the municipality as a whole; and
WHEREAS, after providing notices required by Section 372.009 of the
Act, the City Council on November 23, 2010, conducted a public hearing on the
advisability of the improvements, and adjourned such public hearing.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF
THE CITY OF EULESS, TEXAS, THAT:
Resolution No. 21-1609, Page 4 of 16
Section 1. Pursuant to the requirements of the Act, the City Council.
after considering the Petition for the proposed District and the evidence and
testimony presented at the public hearing on November 23, 2010, hereby finds
and declares:
(a) Advisability of Improvements Proposed for the District. It is
advisable to create the District to provide the improvements described
in this Resolution.
(b) Nature of the Improvements. The general nature of the
improvements to be performed by the District is to construct public
infrastructure, produce pedestrian amenities and linkages and provide
other improvements that are authorized by the Act.
(c) Estimated Cost of the Improvements. The total estimated cost of
improvements provided by the District is approximately twelve million,
one hundred thousand, six hundred and four dollars ($12,100,604).
The estimated costs do not include any interest costs associated with
debt service. The District shall incur no bonded indebtedness, but will
be responsible for indebtedness, including principal, interest and other
financing costs, incurred by the City of Euless to finance improvements
that are listed as Authorized Improvements attached hereto and made
a part here of and labeled Exhibit B (the "Authorized Improvements").
(d) Boundaries. The District is located wholly within the City of Euless,
Texas. The boundaries of the District are shown on the map of the
District (Exhibit A).
(e) Method of Assessment, The method of assessment is based on
a variable assessment rate on the value of property in the Public
Improvement District (PID) equal to the annual debt service costs
incurred by the City of Euless to fund Authorized Improvements within
the PID less any available incremental tax revenue generated from
City of Euless Tax Increment Reinvestment Zone Number Three. The
Service Plan will reflect the District's intention to reduce the annual
assessment rate proportional to the annual incremental revenue
received from City of Euless Tax Increment Reinvestment Zone
Number Three.
(f) Apportionment of Cost Between District and Municipality. All of
the costs of the Authorized Improvements will be paid from the
assessments or available incremental tax revenue generated from the
City of Euless Tax Increment Reinvestment Zone Number Three and
from other sources of funds, if any, available to the Owner. The City
will at no time be responsible to fund the costs of the Authorized
Improvements with any revenue other than paid from the assessments
Resolution No. 10-1350 Page 2 of 7
Resolution No. 21-1609, Page 5 of 16
or that which is available in the City of Euless Tax Increment
Reinvestment Zone Number Three.
The City of Euless is not responsible for payment of assessments
against exempt City property in the District, which is specially
benefited. Property owned by tax-exempt religious organizations will
be exempt from assessment, as will property owned by persons
receiving and qualifying for 65-or-older homestead exemption under
Section 11.13 (c) or (d) of the Texas Property Tax Code. Payment of
assessment by other exempt jurisdictions must be established by
contract. No such contracts are in place, nor are any proposed. City
rights-of-way and city parks are not subject to assessment Properties
otherwise exempt from ad valorem taxes are not subject to
assessment.
(g) Assessment Roll and Setting of Rate. The City Manager shall
annually prepare an assessment roll and file that roll with the City
Secretary, in conformity with the exemptions from assessment
established under subparagraph (f) above. The annual assessment
installment for each year shall equal the City of Euless annual debt
service for Authorized Improvements constructed under subparagraph
(b) above less any available incremental tax revenue generated from
City of Euless Tax Increment Reinvestment Zone Number Three.
(h) The findings set forth in the preamble of this Resolution are hereby
found to be true and correct.
Section 2. The Glade Parks Public Improvement District is hereby
authorized and established as a Public Improvement District under the Act in
accordance with the findings as to the advisability of the improvements contained
in this Resolution. The District shall be subject to all of the terms, conditions,
limitations and reservations contained in the findings of Section 1 of this
Resolution.
Section 3. The City Secretary is directed to give notice of the
authorization for the establishment of the District by publishing the caption of this
Resolution once in the newspaper of general circulation in the City of Euless.
Such authorization shall take effect and the District shall be deemed to be
established effective upon the publication of such notice. The District shall
automatically dissolve on December 31, 2035 unless the District is renewed
through the petition and approval process as provided by the Act or the District is
sooner terminated as provided by law. The power of the City to continue to levy
and collect assessments within the District will cease and the District will be
dissolved upon the date that all indebtedness incurred by the City of Euless to
finance the Authorized Improvements has been liquidated and a petition
requesting dissolution is filed with the City Secretary of the City of Euless and the
Resolution No. 10-1350 Page 3 of 7
Resolution No. 21-1609, Page 6 of 16
petition contains the signatures of at least enough property owners in the District
to make the petition sufficient for creation of a public improvement district as
provided in Section 372.005(b) of the Act.
Section 4. The City Secretary will provide assessment collection
services for collection of the special assessments.
Section 5. This Resolution shall take effect immediately from and after
its passage in accordance with the Charter of the City of Euless and upon
publication, and it is accordingly so resolved.
APPROVED at a regular meeting of the Euless City Council on the 14th
day of December 2010 by a vote of 7 ayes, o nays, and 0 abstentions.
APPROVED: ATTEST:
�MarY Lib S eh, Mayor u CrimTRMC City Secretary
Resolution No. 10-1350 Page 4 of 7
Resolution No. 21-1609, Page 7 of 16
Exhibit A
i C ' a efj1. E o I l i�
Legend [ ", , , .
® r, �_
PDBoundary y�_�L._. v`�..._ , `` 1 #iq`s .«.
i iUi31 i'' L'. a . :-*".':: -- .—..,. ' .- .If
I is3 2 L*3_ ' r — ' r� �--��_ r
ti k2` M ' 14 i: a i
,...liZAS.,,,-...1.,-, '-, ,`,., let, ---1, i , , -s'• 1 ':_:'
+twts¢.
{ I ^"eta a��� "'Fkr' . 1 .. .' 4..,,.....�...�.. j r �
/1.4=11.1 ' -RP tue,ti't! ,11, ',';:ita 1 i i, .: -—4' *. - — i,
V...i..i-ztajalt-14. . 7,,ii Lik.„.14. t )54. ,;
Fr.'J.." -WkiiV.-....0 0 LAtysile4.:i,..9-,IV]
t.'ft'-..:441L's'.-`44 '1 1 1 , i , ,,, li
�' ,p
,/ . .
,,,,. „,,,,,,,,,,,„:„.„,..:,*:. „.....„.",,..„1,,,,/,
, „ , , .„ ., ,
„...,:„.,, „ ,,,s.„.. ,.. ,,,, ,
,„,,.,,,„ .
,/ i , el I I- ,,
i. BAIDGEi + {
. !!),/ !: pl.w_...„ .,.H-,-:-, '
Ifdr
irk_?-"--7, i .
1 '�; t
itegi ¢tit . 3
.P�y -If i-:?if f1. .tf." k. L t- {i
e 1,,, � . ' 7`;tom 'L z'.$', 2� a 4: f'i �1 '( s V
......E.,Ni .1.41...,.`i,i,-,..,..-st.4„. :,11,-;,..,..t.,&,. tiltAx 4 / I ;'—.,Lc. *4'117 4--t-i i '.
04,
((�may —s t�' -' I .1� ai ! 1 Jl ,rL ri
D951- .''-• . .-' 4...A.t..... ..- ..,-.... ;.,,t.}'''. " 1. .• ''-i. i 1 e I:- t i; -- .1i'
1 w,..,i.-.t......4..v:1:3*,.,
f 1f ,-4,3vi
i 't .; ;tom s '•=° 11 4{ — /"
..-___`.,
4
,„::,.."7-,-.*,*Af': ' ' *
:,,,,,,,. 04
.__.. A
9 ` , t a {i s t t
'3 C f ;I' t Ma iIIf . :r'^ _R4+` r 1 s)1J l 4, l';; NVA59..0 'sla;
r
iLM 5:�7.sxi 'k" r . ti _ L , _"_ � .3"'i�� _ ,
` _i 1
Resolution No. 10-1350 Page 5 of 7
Resolution No. 21-1609, Page 8 of 16
Exhibit A
Beginning at the point of intersection of the west right-of-way (ROW) line of State
Highway 121 and the north ROW line of Cheek Sparger Road, thence
Westward to a point where said line intersects with the western property line of
Bbb & C RY Survey Abstract 204 Tracts 5 & 5e, thence
Northward along the west property of line Bbb & C RY Survey Abstract 204
Tracts 5 & 5e to a point where said line intersects with the western property line
of Doss, Jesse Survey abstract 441 Tract 6B, thence
Northward along the west property line of Doss, Jesse Survey abstract 441 Tract
6B to a point where said line intersects with the western property line of Doss,
Jesse Survey abstract 441 Tract 6B1, thence
Northward along the western property line of Doss, Jesse Survey abstract 441
Tract 6B1 to a point where said line intersects with the southern property line of
the Doss, Jesse Survey Abstract 441 tract 3c, thence
West along the southern property line of the Doss, Jesse Survey Abstract 441
tract 3c to a point where said line intersects with the western property line of the
Doss, Jesse Survey Abstract 441 tract 3c, thence
North along the western property line of the Doss, Jesse Survey Abstract 441
tract 3c to a point where said line intersects with the southern property line of
Doss, Jesse Survey Abstract 441 Tract 5, thence
West along the southern property line of Doss, Jesse Survey Abstract 441 Tract
5 to a point where said property line intersects with the eastern ROW line of
Heritage Avenue, thence
Northward along the eastern ROW line of Heritage Avenue to a point where said
line intersects with the northern property line of Havins, John H Survey, Abstract
685 Tract 2A, thance
Eastward along the northern property fine of Havins, John H Survey, Abstract
685 Tract 2A to a point where said line intersects with the western ROW line of
State Highway 121, thence
Southward along the western ROW line of State Highway 121 to a point where
said line intersects with the northern ROW line of , Cheek Sparger Road, which is
the point of beginning
Resolution No. 10-1350 Page 6 of 7
Resolution No. 21-1609, Page 9 of 16
Exhibit B
Authorized improvements Estimated Costs
1) Construction of Rio Grand Boulevard $3,911,023
2) Construction of Rio Grande Bridge $1,016,065
3) Construction of Heritage Drive $231,767
4) SH -- 121 improvements $1,297,164
5) Landscaping $517,029
6) Wetland mitigation $296,000
7) Construction of Brazos and remaining streets $3,494,309
8) Main Entrance and Median (Chisoim Trail) $587,247
9) Administrative & Financing Costs $750,000
Total Costs $12,100,604*
$12,100,604 does not include interest costs associated with financing the
improvements.
Resolution No. 10-1350 Page 7 of 7
Resolution No. 21-1609, Page 10 of 16
APPENDIX Et
Glade Parks PIG Service Plan(Annual Indebtedness)
P1091 .22a 1 PIO 771 Tranene 2 3,0 al P.A P.A5
i 3005211.Issuance 5 5.715 61111Ion..an. 2.030 Mellon!noon. S1.1 Million.201%.Issuance
Date Pri.pal .u.t3 111929 T.P. F.To. Data ...pal .upon Intarast Total P. els.Total Dab Prim4pal Coupon 1nter. Total P. Fiscal To. Date pone.) Intere. Total 9,1 Ns.Total 99 1325.1 Coupon Anares T.P11 23.4 Total
21529 . D. SO SO SO 2415201 SO 50 50 SO 215201 SO 50 50 . 215201 SO SO SO SD 215201 SO 50 SO
8415201 93 00% S54,622 .822 50 8/15201 SO SO 50 SO 971.1 50 50 SO 50 5150. . S54,822 S54.522 50 51.01 SO SO SO
.1201 83 0316 SO 93 S54.. 9439201 SO SO SO so sawn so so so SO MU. SO 50 SO 154,822 9330,20/ 50 50 SO SO •
21521 SO 00% .7,497 557,497 SO 2/15/2. SO SO 50 so 235201 SO SO SD SO 215201 SO .7,407 557.497 SO 215201 50 SO . SO
eAsten 50 O. 557.497 557,497 SO 8415201 SO . 93 SO 515201 SO SO SO SO .1.01 SO 557.. 557,42 SO 515201 SO SO SO SO
.2201 SO .0016 SO 50 S.,. 930.01 SD SO 93 50 920.1 SO 50 50 SO 030201 50 93 SO S114.994 030201 50 SO 50 SO
21. SO .0016 .74197 S57.497 93 215101 93 SO so so 215001 SO so so SO 21.11 50 55Z. S57.497 SO 21.01 50 . 50 SO
6215201 8125.. 0016 017.497 282.997 SO 825201 SO 50 SO 93 815201 SO SO sa SO 515201 41.003 657.433 292497 SO 8/15201 SO SO SO SO
.2201 SO 00% SO 50 3239.4 .0201 50 SO SO SO .2201 SO SO SO 50 .2201 SO SO SO 219,934 9/30201 SO 50 SO SO
215201 SO .00. S55,522 55.57322 SO 2115201 SO . SO 30 215201 SO SO SO SO 225201 SO 3155.22 355,622 50 2/15201 10 30 SO 30
5253201 $130,030 00% 3355. 5185,622 SO 515.1 SO SO SO 50 5315.21 SO SO so 93 .5201 S.,. S55.022 3185,8. 50 .15201 SO SO SO SO
613303201 50 .6 SO SO .3. 920001 SO SO SO SO 0302. SO SO SO SO .30201 SO SO SO S.,. .30201 50 50 50 50
215201 SO 03% 853,672 554,872 SO 235251 93 00016 548,910 28.910 SO 215201 SO 50 SO SO 215201 SO 2 02,508 8.,. SO 21522 50 50 SO 50
515201 S133000 O. .3,872 293,872 50 25001 SO 0.03. 5103.575 S103.575 SO 515201 SO SO SO . .15201 203,000 .157,247 V287.247 SO 8115201 50 50 SO SO
.30201 80 O. SO SO 237.344 .201 SO 0 SO 80 $152.485 8/82201 SO 30 50 50 9130201 SO 50 SO 280829 WOW 50 50 SO SO
215201 SO OM 551,722 $51,722 S3 2252101 93 0.0016 S103,575 .103.575 93 215201 50 SO SO 50 2152. 50 S155,237 S155.237 50 215201 SO SO SO SO
525201 5135,COD O. 551.722 3198,722 SO .15201 SO 0 0016 5103.575 S103.575 SO 51115,231 A) 591.200 581.200 SO 515.31 S135.030 5.,407 1371.497 SO .15201 SO SO SO
WOW 80 00. SO . 235,414 920201 50 0 A31 50 Mr. 9303201 SO 50 SO 381.203 390201 SO 50 33 S526.794 030201 SO SO 50 SO
215201 50 80% 519.897 29,897 30 2153201 93 50016 s191,515 5100,575 90 225201 50 555000 556003 $0 225201 SO 209.272 8249.272 SO 215401 SO . 30 .
515.11 S140,000 D. 549.897 31841,297 50 wenn 5223,030 .5 CO% 29575 S323,575 SO 835201 SO 558.003 558,000 SO 25001 .0.. 5200.272 ssea.zro SO 51.01 sa so so SO
552201 50 0016 50 50 570.. 920201 SO 0 SO 50 3450150 620201 50 50 93 5112,030 .201 50 . 50 3772544 2910201 SO SO 50 SO
215201 SO .13011 517,597 447.507 50 215201 50 5.0096 218.075 894075 SO 815201 S115000 0.05 858,000 8171,000 50 215201 5115,000 520,872 5318,672 SO 215201 SO sa so SO
515201 St 45,300 0016 517,597 S192,597 93 515201 .00,000 5.01. 5138.075 5328,075 SO 5151201 50 0.05 $53,125 1.53125 SO 51.01 5375,020 S138.797 3573,797 30 .15201 . 50 50 SO
.201 50 00% SO SO WO.. MOW SO 0.00. SO SO 5428.150 1.0.1 SO 0 93 50 5224,1. 930201 SO SD 50 S530,. 93.01 SO SO SO 50
215201 10 OM 345,422 445,41. SO 215201 80 5.00,6 992.335 592325 30 215001 3120000 0.05 $50125 5173.125 SO 215501 3120,000 3190,972 .10972 50 215201 1190574 0.04 594.494 81.,0.51 SO
541 5201 4150,000 .0386 25.422 3100.449 . 51520) 5240,30 5 0.6 532325 3932.525 SO 515301 50 0.05 850125 550125 93 515201 3390030 8187.872 557,872 SO 515201 SO O. 554237 664237 SO
9003232 SO .0. SO 50 V.,. 590201 30 O. IA SO 5424,650 .2201 SO 0 SO SO 3.250 030201 50 to SO 38138,744 920201 50 0 SO SO S23...
2152020 SO .0016 22.4.22 242422 50 2152020 SO 5 D. 8881. 588.325 SO 215/020 3130,C00 0.05 S50,125 250,125 50 2152020 51313. 5178872 $309,872 SO 2152020 5130.979 0.03 $54,237 $104.218 SO
202020 315430 .0.6 542491 5197.422 SO 5152080 5355.000 5.30,6 5..025 5343495 50 8152020 50 0 05 540.875 348,875 50 12152020 S410.003 4175.822 5585862 SO 925(2020 93 0 03 550137 S52137 50
MM. 93 .0016 SO SO 52.,844 81302020 SO owe sa SO .27,5150 9.22020 SO 0 50 SO son,coo 93302020 SO . 50 513949. 82032020 50 0 S.0 SO 5248,353
24152021 SO .03% .93. .9.322 SO 2/150021 SO 5 O. 579. 373,. SO 2152021 S135030 5.00. 20,875 S181,875 SO 2152321 5135.. S108,147 3301,147 50 21542021 31.,. 3.0C9 550137 4193,233 SO
.152021 3180,003 096 S39322 299,22 SO 52 5.1 3.5,000 500% $79.950 .4.650 SO .1.2021 SO 500,6 543,5C0 513,5130 50 8/152021 .25,030 S102.72 S597,72 SO 5152021 SO 3 0016 349,975 549,975 SO
.2021 50 .00% SO SO 5238534 env.) so nom so SO S424,900 93012021 SO 0 00% SO 50 5.5,375 .2021 SO SO SO 5838,919 930,2021 SO 0.0016 SO SO S...
2415230 30 .00% 50034? 908,122 50 215502 SO 5.03% 573.325 9754. so 2152022 5140.010 5.30% 843,530 8183.500 SO 2152022 870000 $152.7 5392847 SO 2152022 $148,213 300,6 29,975 3138,105 93
8415.2 3155300 .130. $28,122 5.1,1. 10 9152022 5280,000 50. 540325 5355(325 SO 252022 SO 5 D. 540,030 20.003 10 825.504? 1445,000 .9,27 5594.447 SO 2152022 50 3 OD. 847.75.2 82,752 93
.2022 SO .01096 93 50 5237.244 000.2 50 0 SO SO 5426.. D.C. SO 0 SO SO .23,530 996261 SO SO SD 5897,094 MOO. 50 D SO SO 295,940
2152023 50 .03% S32822 832822 SO 2/152023 50 50016 508.325 805.325 SO 2152023 5145.02 5 O. S40003 $185,000 23 215.23 2./300 5130,147 8084,147 SO 215205 8152,330 3 0016 $41,152 5203,082 SO
51.023 5175,. .0386 332822 5207.822 . /2152023 3.5.000 5 00,6 S.. 53..325 50 9/152023 50 5 CM S313.375 536,375 . 5150023 270.030 51..5. SO.. 30 5152023 SO 3.6 .5,487 5.5987 50
.32023 50 00,6 SO 50 210.844 93302023 SO 0 50 SO 5427.050 .12.3 SO 0 SO SO S.,375 .02023 SO 50 50 2.589 9.22023 SO 0 50 93 5245,549
2352024 SO O. 3329,349 .34? AI 2152024 93 ID. 538,993 S58.953 93 8150024 3150,00 500% 20.375 5185,375 93 2150004 8150.030 8124,047 5274.847 SO 2152024 8155505 403% 545.487 5203.972 50
8252024 280000 .012. 2E322 S209,. 30 .1.4 5305000 30016 558,950 .03.950 SO 5152024 SO 50.6 S.. S32825 93 .152024 5485.000 5120.897 5005.897 SO 5152026 SO 400. 212.7 542297 SO
.2029 50 .00% 50 93 3239,844 W.. SO 0 SO 93 5422,900 0202024 SO 0 50 SO 3219,000 030.04 50 SO 93 230,544 613012024 SO 0 SO . $248,289
2152025 SO OM 525.722 515.722 SO 01e202. 44 303. 854,375 014375 50 215205 5142300 5.00. 532800 5192.025 93 2152025 $150.1300 5112722 8212,02 50 onstoces 5754.881 4 0096 542297 5203,978 SO
6152025 5180.003 806 25.722 $210.722 SO 5152045 531.00 3 057% 554.375 5389,375 SO 8350025 SO 5.00,6 850,225 120225 93 51512025 S.,. 8110,322 8010.3. $0 8715305 50 4 0. .9.004 $99,034 50
.22025 SD .096 SO SO S239.. .22025 92 0 SO SO 5423,760 adman so a SO 541 .2.850 9211.5 SO 50 SO 5893. 030.5 SO 0 SD SO 3245,982
2152028 30 .093 822. $20022 93 215308 SO 3.0016 349,650 29650 50 2150028 5136.1300 50016 840,.5 81.,225 50 2152020 8180,. 5100,897 9158.037 SO 2152028 $170858 400% 539804 5200,090 SO
5152028 3165.30 OM 122022 8217002 50 51532029 50.000 3 0016 545050 4574.050 SO 5150028 50 800. 527.793 327,790 93 5252028 5523.003 649. 5015423 93 5152303 50 400. 425,880 535.580 50
0302.8 SO .0016 9) 50 .2,044 030.08 93 0 93 SD 3424,300 .12025 SO 0 SO . 51222.075 33302005 SO 30 50 182,319 920.25 SO 0 50 50 S.,.
2150027 93 005 818,122 $14122 50 21152027 SO 3 00,6 suns $44,775 SO 2152027 5170.020 5.00% 427,790 5197,750 SO 2152027 $170,000 580.7 5230,047 SO 215/2027 5179,090 400,6 535,588 210503 SO
84150027 8205,030 .1316 514122 220,122 93 13322027 3335.030 3.0016 stens 907075 SO 25307 SO 5.0. 525.30 4.. SO 94152027 6540.000 85,039 5828,037 SO 5152727 SO 4096 832. 532005 SO
1230,2027 93 .00% 50 SO .1,244 91302027 SO 0 SO SO 3424,550 .92027 30 0 SO 93 .2,950 93332027 SO SO SO OS,. .2027 SO 0 SO SO 5210.381
2250028 93 .0016 513,844 515994 SO 2152028 50 30016 339,750 539,750 SO 2152048 $1810.172 50036 525,200 205,. SO 2/151028 5180,000 974. 3258,844 10 2154128 VIM,. 4.0016 332015 4217,271 .
250028 .0. .1916 S15894 .3,914 50 e,srzcaa 4545,000 100. 30.793 3394,750 SO 51542028 53 5.305 5234. 5045030 V) 90152028 5555,02 20144 8831,144 SO 8/15/2028 50 400% S24.0 528.. 93
333072028 SO .0016 SO SO 1237,785 9430.8 SO 0 SO SO 5..500 .2028 . 0 93 90 207,. 922228 SO SO 50 5889,908 33322028 SO 0 50 SO S245,570
2/15200 SO .00% 99,5. 1113.. SO 215.09 SO 3.0. .4.575 534.575 SO 2152029 5185020 5 1216 122. S207500 SO 21.0. $185,000 $813,13.8 5251,618 30 .241520. 3100,500 4.00. 328.299 3.1,799 SO
841.029 .0.1300 25% 29,932 3223,. 50 5150029 5355.000 30016 5.575 S3.575 50 5152029 93 5 0011 $19,7. 519.75 SO .152029 5575,030 .482 5508,863 SO 5152029 . 4 OC% 5244. 524,423 SO
.32029 50 O. SO 50 239125 .22029 SO 0 93 50 50.4.15.0 .9.9 SO 0 SO 50 SZE,. SV30,2020 SO SO 5893.500 .2020 SO 0 50 50 246,228
2/15/2030 SO .0016 S4,588 soees 50 21532000 SO 300. 29.. 5..2. 93 2415A.0 3160,C00 5.00. 519.7. 2203.725 SO 2152030 5160020 153,52 S243.853 SO 2152030 $193.875 30016 124.429 5224104 SO
8352030 5140,020 .25. 54.887 5234.889 93 5152030 53351300 3.0016 4.,.0 4294,250 93 8352000 SO 500% 518.875 518075 SO 5152030 8595,030 451,012 58413.013 50 80152030 50 3.305 523. 21,431 50
.2030 SO 0% SO SO .3.75 920.013 SO 0 50 50 5471,930 93302030 50 0 SO 93 6.800 .22000 50 50 9359,875 0302000 SO 0 SO SO S245,538
2152031 SO SO 50 . 215(291 SO 300% 20775 23775 SO 2152031 8195,000 50016 510,875 S71,875 SO 2152031 5195.02 540.850 523585.0 50 2252031 420.851 3 00% 8371,434 4127455 SO
8252031 SO SO SO SO 5150031 502.003 3.08 323,775 5403,775 93 5115101 SO 5006 510828 813,828 93 125/2031 3353.000 307,. 2117,1303 92 1252001 50 3052 818,348 314442 50
93910031 30 50 30 SO 0300031 50 0 93 50 LW,. 9.2031 50 0 SO SO 5..703 12.2031 50 SO 5853.3 .32.1 SO 0 30 SO S2..331
21542032 50 SO SO 50 215302 SO 3.0316 818,075 518,075 SO 2152032 5203.000 5.0016 513928 215829 50 2151052 200,000 531,000 2310103 IA 2352012 5212,020 3.15% 315346 5200,372 .
9/152032 30 93 50 SO .152032 5360,300 3.00. S18.075 S403,075 93 5152032 AO SOWS 310,700 310.703 SO 83.092 5390. S.7713 341878 SO 835.2 93 313% 515034 514. SO
9.221.2 SO 9) 50 SO 01,1203,2 SO 0 SO 93 31.28.150 .12032 SO 0 SO SO 5224,531 120.32 S0 SO 5650.881 .2. 50 0 SO 50 .45..
9492090 . SO SO SO 2152033 93 300% 812.025 31225 SO 2152033 5315030 5 0016 310705 5220.703 SO 2152033 21030 520928 3232,628 SO 2152033 02... 31316 $15034 5235.294 SO
515.03 SO 50 50 50 8/153.3 5400.000 3.0. $12.75 5412925 50 5152003 SO 5 006. 2,. 2.291 SO 5152033 5400,C00 519518 5419,518 SO .152033 SO 313% S11,592 S.. 50
0302303 SO 50 50 50 6110.30 SO 0 50 93 S424.450 6232033 SO 0 SO 50 .27,694 .22033 . SO 5052.444 .22033 SO 0 . SO 2.880
2152034 SO 50 50 60 225204 SO 30096 93.225 58.245 93 2152004 8215,09 5 01/16 2. 6212.1 SD 2152034 5215.030 310518 8.8.5113 SO 2152034 3270478 3256 811,592 5233808 50
825,25. SO SO . 50 5152034 3415,000 30016 30.025 317225 SO 5252. SO 5 00% 33,797 53,797 50 825.9 5415. 310.0.2 5425.022 SO .152034 SO 3226 2.012 57.9 2 SO
62032034 SO SO 93 SO .22034 50 SO SO 527650 3202034 93 D SO SO 5220,30.5 9202034 50 SO 9853,538 9300034 30 0 50 SO $295,.0
23 5.65 SO SO SO SO 2152035 SO SO SO 50 2152035 5225,003 5.00% SO,. 5.18,787 50 2152035 .5.000 S3,797 5.8,737 SO 241.35 3239.870 3.25% 57.22 52.582 SO
8/152035 50 SO 30 93 81152035 50 SO SO 50 811.35 50 5 0096 SO 50 SO 5152035 50 SO SO .152035 SO 325% 54,099 54.039 50
939332035 SO 30 50 9D 0.2035 SO SO SO SO 93.95 . 01 . SO .5797 .2035 50 SO 5.8,797 0.3035 50 0 93 93 S22881
2/1.036 SO 10 50 SO 2152038 50 50 SO 50 2/157038 50 0 SO SO SO 215.338 SO SO SO SO 21.038 52.604 3 38. SAM .47.003 50
57152038 SO SO SO . 81152035 V) 50 SO SO 8/15.36 SO 0 50 SO SO 5153290 SO SO 50 SO 5152038 SO 3.3.6 SO SO 50
2032038 SO 30 SO 93 4502038 SO 50 50 SO 8/3332315 50 0 SO SO SO 502030313 93 52 30 SO 9202038 42 0 80 90 5247 3103
80755.30 51,440,312 34.473,910 54,473,510 80.715.000 411X89,.1 64,953.435 5113,73.. 313730.444 40.284912 2133,704 0,445818 2.2098
Resolution No.21-1609,Page 11 of 16
.•
•
.•
•
•
APPENDIX C
Glade Parks PID Service Plan
PID#1
Glade Parks MunicipalRevenue Cashflow
First,Second 8 Third Debt Issuance
2022 2023 2024 2025 2026
October 2115/2022 July 8/162022 October 22 6/2023 July 8/152023 October 21162O24 July 8/152024 October 21152025 July 8/152025 October 2/15/2026 July 8/152026
71RZ Revenue-Available 32,634972 $ - $1,867.021 $ - 33,2E5.619 $ - 52,109,624 $ - $4,235.985 $ - $2,283,329 $ - $5,389,462 $ - 52,396,699 $ - $ 6,654.095 $ - $ 2.467,793 $ -
PIO Revenue$ - $ - $ - S - $ - $ - S - 3 - $ - S - 5 - $ - 5 - $ - $ - $ - $ - $ - S - E -
Debt Service Revenue Avatable
TIRZ Revenue-Transfer to Debt$ - $ - $ 800.430 $ - $ - 5 - $ 892,709 $ - $ - $ - $ 883.584 $ - S - $ - $ 808,084 $ - $ - $ - $ 889359 $ -
Debl Fund Revenues(Total Revenue)$ - 5 - $ 890,434 3 - $ - $ - $ 892 706 $ - $ - $ - 5 883,584 $ - S - $ - 5 886094 $ - $ - $ - $ 889,359 5 -
Debt Fund Payments(Total Expenses)$ - 5(292,947)$ (3,040)S(594.447)$ - $(2E4.147)$ (3.040)$(805.522)$ - $(274.647)$ (3,000)$(6O5897)3 - $(272.722)$ (3.040)$(610,322)$ - 5(268,897)$ (3.040)$ (619,422)
Debt Service Cashflow(Operating Irma)$ 750,0O0 $ 467,O50 $1,344,447 $ 750,000 $ 750,000 $ 446,863 $1,355,522 $ 750.00O $ 750,0O0 $ 475,353 $1,355,897 $ 750.000 $ 764,0O0 $ 477,278 $1,980,322 E 76O,0O0 $ 780.0O0 $483,103 $ 1,389,422 $ 750,0O0
11R2 Balance Available 11,559 I 54,481,534 l$5.65,731 ($6,900OTI II 5 8,232,529
PID#2
Glade Parks Municipal Revenue Cashflow
Fourth Debt Issuance
2022 2023 2024 2025 2026
October 2)152022 July 8/162022 October 2/16,023 July 8/152023 October 2/152024 July 8/152024 October 2(16/2O25 July 8/162025 October 2(15/5026 July 8/162026
PIO Revenue$ - $ ' S - $ - 5 - $
-
TIRZRemanepRevenue$ - $ - 43.611059 $ - 3 - $ - $4.461.534 $ $ - $ - $5,535,731 $ - $ - $ - $9902077 $ - $ - 5 - 3 8,238,529 5 -
Debt Servce Account(rotalRevenue)$ - 5 - $3,511959 5 - S - 3 - 54,401,534 5 ' 5 - 5 - $5,635.731 5 - $ - 5 - $6.903.077 $ - $ - $ - $ 8.232,529 $ -
Debt Service Payments(Total Expenses) $098,188)$ - E (47.752) 3(200.082)$ - 5 (45 46'. 5(2O3,972)$ - 3 (42.297) 5(206.978)$ - 5 (39,004) $(209.860)$ - $ (35.586)
Debt Service Cashflow(Operating Income) $(198,188)$3,313,371 63,265,619 $(200,082)$4,281,452 54,235,986 $(2O3.372)$6,431,769 $6,389,462 5(2O6,978)$6,693,099 $6,854,O96 $(208.850)$ 8,022,869 $7,987,083
Resolution No.21-1609,Page 12 of 16
APPENDIX D
Glade Parks PID M1 Tax Roll
•
I 'Tax Account !Owner Name Owner Address Owner City 'Property Location ! 2021.2022 MarketLegal Description Tax Year Value
4483383 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2129 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 46 2021 $ 8,750
4483391 RUBY-12-GLADERETAIL LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2800 HERITAGE AVE DOSS,JESSE SURVEY Abstract 441 Tract 5 2021 $ 24,925
4483448 GLADE INLINE 2 LLC 6723 WEAVER RD ROCKFORD IL 61114 2319 STATE HWY 121 DOSS.JESSE SURVEY Abstract 441 Tract 6A1 2021 $ 348,480
4483456 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2299 STATE HWY 121 DOSS.JESSE SURVEY Abstract 441 Tract 6B 2021 $ 479,550
6149057 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 611148021 2299 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract4A1A&6B1A 2021 $ 516,620
41559940 NATIONAL RETAIL PROPERTIES LP 450 S ORANGE AVE STE 900 ORLANDO FL 32801-3339 2901 STATE HWY 121 GLADE PARKS Block A Lot 1 2021 $ 1,800,000
41559959 NORMANDY FAMILY LIVING TRUST 8301 N CENTRAL EXPWY APT N 1 DALLAS TX 75225 2911 STATE HWY 121 GLADE PARKS Block A Lot 2 2021 $ 2,500.000
41559975 BDC FAMILY LP 5000 OVERTON PLZ STE 300 FORT WORTH TX 76109-4437 2711 STATE HWY 121 GLADE PARKS Block B Lot 2 2021 $ 1,800,000
41563670 BRAZOS TX PARTNERS LLC 3424 PEACHTREE RD NE STE ATLANTA GA 30326 2800 BRAZOS BLVD GLADE PARKS Block H Lot 1&BLK G LOT 1 2021 $ 73,900,000
41580966 GLADE INLINE 2 LLC 6723 WEAVER RD ROCKFORD IL 61114 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6B01A1 SEPARAT 2021 $ 101,408
41580990 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS.JESSE SURVEY Abstract 441 Tract 6D SEPARATED T 2021 $ 55,740
41581040 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 HERITAGE AVE HAVINS,JOHN H SURVEY Abstract 685 Tract 2A03 SEPARAT 2021 $ 1941,384
42013371 NATIONAL RETAIL PROPERTIES LP 450 S ORANGE AVE STE 900 ORLANDO FL 32801-3339 2525 RIO GRANDE BLVD GLADE PARKS Block K Lot 3 2021 $ 9,078,000
42013524 WINFA GROUP LLC 3704 PATTY LN ARUNGTON TX 76016 2721 STATE HWY 121 GLADE PARKS Block B Lot 1R 2021 I$ 3,576.232
42035854 ENLOE PAUL M 2611 SAN JANCINTO DR EULESS TX 76039 2611 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 1 2021 $ 458197
42035862 PETTIT JASON MICHAEL 2609 SAN JACINTO DR EULESS TX 76039 2609 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 2 2021 $ 515,034
42035871 ALI HUSSAIN 2607 SAN JACINTO DR EULESS TX 76039 2607 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 3 2021 $ 592.646
42035889 SEH JUNG W 2605 SAN JACINTO DR EULESS TX 76039 2605 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 4 2021 $ 578,000
42035897 SCHOFIELD JOYCE 2603 SAN JACINTO DR EULESS TX 76039 2603 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 5 2021 $ 564,000
42035901 KIM HEIDI CRYSTAL 2601 SAN JACINTO DR EULESS TX 76039 2601 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 6 2021 $ 525,000
42035919 JINDANI THE RAHIM B 2521 SAN JACINTO DR I EULESS TX 76039 2521 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 7 2021 8 563,290
42035927 KABANI RUBINA A 2519 SAN JACINTO DR EULESS TX 76039 2519 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 8 2021 $ 545,000
42035935 HIRANI SIRAJ 2517 SAN JACINTO DR EULESS TX 76039 2517 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 9 2021 $ 581.034
42035943 LEE HOC 2515 SAN JACINTO DR EULESS TX 76039 2515 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 10 2021 $ 524.239
42035951 YARLAGADDA SRINIVASA. 2513 SAN JACINTO DR EULESS TX 76039 2513 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 11 2021 $ 570,000
42035960 TURNER DONNA K 2511 SAN JACINTO DR EULESS TX 76039 2511 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 12 2021 ($ 482,208
42035978 BHAYANI FAMILY TRUST 2509 SAN JACINTO DR EULESS TX 76039 2509 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 13 2021 $ 561,279
42036117 DESAI MANISH 2610 SAN JACINTO DR EULESS TX 76039 2610 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 1 2021 ($ 550,000
42036125 PU UANGJUN 2608 SAN JANCINTO DR EULESS TX 76039 2608 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Bloch B Lot 2 2021 ,$ 556,073
42036133 LEON DONNELLA 2606 SAN JACINTO DR EULESS TX 76039 2606 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 3 2021 !$ 418,829
42036141 JOHNSON JEREMY JOSEPH 2604 SAN JACINTO DR EULESS TX 76039 2604 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block 8 Lot 4 2021 I$ 489,026
42036150 LUDLOW MARK E 2602 SAN JACINTO DR EULESS TX 76039 2602 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 5 2021 $ 427,794
42036168 KHANNAABHINAV 2600 SAN JACINTO DR EULESS TX 76039 2600 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Bloch B Lot 6 2021 $ 500,000
42036176 SOHANI AMIR AU SR 2514 SAN JACINTO DR EULESS TX 76039 2514 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 7 2021 $ 569,109
42036184 DHANANI ANITA 2512 SAN JANCINTO DR EULESS TX 76039 2512 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Bloch B Lot 8 2021 $ 500,000
42036192 SHALWANI PLATINUM 2510 SAN JACINTO DR EULESS TX 76039 2510 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Bloch B Lot 9 2021 $ 576,318
42036206 SWAN CHRISTY GEORGE 2508 SAN JACINTO DR EULESS TX 76039 2508 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 10 2021 $ 575,582
42036214 AU NIZAR M 2506 SAN JACINTO DR EULESS TO 76039 2506 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 11 2021 $ 481,000
42036222 PEREIRA-FLORES FAMILY TRUST 2504 SAN JACINTO DR EULESS TX 76039 2504 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 12 2021 $ 520,000
42036320 LAKHANI SAUM 2515 NAVARRO TR EULESS TX 78039 2515 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 22 2021 $ 535,000
42036338 DAVE RAJIV 2601 NAVARRO TRL EULESS TX 76039 2601 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 23 2021 $ 526.946
42036346 SHAKARHOARUOTURE 2603 NAVARRO TR EULESS TX 76039 2603 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 24 2021 $ 445,000
42036354 ABRAM USA 2605 NAVARRO TR EULESS TX 76039 2605 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 25 2021 $ 530.000
42036362 MARRIPEW SHARATH C 2607 NAVARRO TRL EULESS TX 76039 2607 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 26 2021 $ 520,000
42036371 BERISHA MENTOR 2609 NAVARRO TRL EULESS TX 76039 2609 NAVARRO DR (GLADE PARKS RESIDENTIAL ADDITION Block B Lot 27 2021 $ 425,419
42036389 BAILEY LAUREN NICOLE 2611 NAVARRO TR EULESS TX 76039 2611 NAVARRO TR !GLADE PARKS RESIDENTIAL ADDITION Block B Lot 28 2021 $ 581,912
42036435 DODIYANI HUSSAIN 2701 SAN JACINTO DR EULESS TX 76039 2701 SAN JACINTO OR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 1 2021 $ 534,689
42036043 LEE YEON JOO 2703 SAN JACINTO DR EULESS TX 76039 2703 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot2 2021 $ 577,500
42036451 HEMANI ALAMIN M 2705 SAN JACINTO DR EULESS TX 76039 2705 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot3 2021 $ 523,000
42036460 CRISAN LOAN DANIEL 3812 BUR OAK DR COLLEYVILLE TX 76034-5579 2707 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot4 2021 $ 440,675
42036478 PLASTICWALA AMIN 2709 SAN JACINTO DR EULESS TX 76039 2709 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot5 2021 $ 501,223
42036486 NEDUMARAN KUMAR 2711 SAN JACINTO DR EULESS TX 76039 2711 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 6 - 2021 $ 481,267
42036494 AU NOORAU 1512 LLANO DR EULESS TX 76039 1512 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 7 l 2021 $ 512,472
42036508 BHATTARAI SAMIK 1510 LLANO DR EULESS TX 76039 1510 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot8 2021 $ 562.225
42036516 GHESQUIERE LEIGH 1508 LLANO DR EULESS TX 76039 1508 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot9 2021 $ 653,347
42036524 MILAM GARY LEE 11506 LLANO DR EULESS TX 76039 J1506 LLANO DR 'GLADE PARKS RESIDENTIAL ADDITION Block D Lot 10 ' 2021 $ 549,873
Resolution No. 21-1609, Page 13 of 16
i
1
1
1
APPENDIX D
Glade Parks PID Al Tax Roll
Tao Account Owner Name Owner Address Owner City !Property Location !Legal Description Tax Year ;2021-2022 Market
42036532 GARCIA NORMA 1504 LLANO DR I Value EULESS TX 76039 1504 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 11 2021 $ 503,000
42036541 THARANI HASAN I3502 LLANO DR EULESS TX 76039 1502 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 12 cc 2021 $ 572,506
42036559 KLAUS JUSTIN M 11500 LLANO DR EULESS TX 76039 1500 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 13 2021 j$ 554,073
42036567 ANDREWS JUSTIN EUGENE 12708 NAVARRO TRL EULESS TX 76039 12708 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 14 IlIII 2021 $ 506,679
42036575 FRICKER MICHAEL 2706 NAVARRO TR EULESS TX 76039 2706 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 15 2021 $ 466,546
42036583 ZHANG BO 2704 NAVARRO TRL EULESS TX 76039 2704 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 16 2021 $ 470,000
42036591 ABBOTT BRENDA 2702 NAVARRO TRL EULESS TX 76039 2702 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 17 2021 $ 441,496
42036605 DOGANAY JENNN 2700 NAVARRO TRL EULESS TX 76039 2700 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 18 2021 $ 457,150
42036613 PATELCHINTAN 2610 NAVARRO TR EULESS TX 76039 2610 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 19 2021 $ 550,000
42036621 KELSO KARL MATTHEW 2608 NAVARRO TRL EULESS TX 76039 2608 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 20 2021 $ 600,000
42036630 ORNELAS ROGELIO GARCIA 2606 NAVARRO TRL EULESS TX 76039 2606 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 21 2021 $ 593,529
42036648 ITSENG ANNE 2700 SAN JACINTO DR EULESS TX 76039 2700 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 1 2021 ;$ 510,000
42036656 CHEN HAD 2702 SAN JACINTO DR EULESS TX 76039 2702 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block E Lot2 2021 $ 631,569
42036664 DILLENBECK JEANNE M 2704 SAN JACINTO DR EULESS TX 76039 2704 SAN JACINTO DR 'GLADE PARKS RESIDENTIAL ADDITION Block E Lot 3 2021 $ 499,000
42036672 PUSHPARAJ MEDLIN GRACIA 2706 SAN JACINTO DR EULESS TX 76039 2706 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 4 2021 $ 523,000
42036681 MENON KSHITIJ 2707 NAVARRO TRL EULESS TX 76039 2707 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 5 2021 $ 510,000
42036699 !GANDHI SATISH 2705 NAVARRO TRL EULESS TX 76039 2705 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 6 2021 I$ 521,900
42036702 SHANKAR ANITA PRIYA 1923 RIDGEMONT LN DECATUR GA 30033 2703 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 7 2021 $ 511,995
42036711 IWILSON STEVEN C 2701 NAVARRO TR EULESS TX 76039 2701 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 8 2021 $ 588,364
42036729 COMMUNITY DEV CAPITAL GROUP LL PO BOX 203310 1 AUSTIN TX 78720 2620 HERITAGE AVE GLADE PARKS RESIDENTIAL ADDITION Block A Lot A OPEN 2021 $ 1
42036737 COMMUNITY DEW CAPITAL GROUP LL PO BOX 203310 j AUSTIN TX 78720 1521 GUADALUPE TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot A OPEN' 2021 '$ 1
42036745 COMMUNITY DEV CAPITAL GROUP LL !PO 80X 203310 I AUSTIN TX 78720 2720 RED RIVER DR GLADE PARKS RESIDENTIAL ADDITION Block D LotA OPEN' 2021 $ 1 •
42036753 COMMUNITY DEV CAPITAL GROUP LL PO BOX 203310 AUSTIN TX 78720 2650 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot B OPEN' 2021 $ 1
42036761 COMMUNITY DEV CAPITAL GROUP LL PO BOX 203310 AUSTIN TX 78720 1520 GUADALUPE TR GLADE PARKS RESIDENTIAL ADDITION Block E LotA OPEN- 2021 $ 1
42036770 COMMUNITY DEV CAPITAL GROUP LL PO 80X 203310 AUSTIN TX 78720 2640 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block F Lot A OPEN SJ 2021 $ 1
42063491 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6B01G 2021 $ 892,104
42063661 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114.8021 STATE HWY 121 AbstractA 441 Tract 6B01L 2021 $ 546,406
42148071 LALANI NATASA M 2502 NAVARRO TRL EULESS TX 76039 2502 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 26R 2021 $ 533,500
42148080 BARUAH HEMANTA 12513 NAVARRO TR EULESS TX 76039 2513 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 21R 2021 $ 560,000
42148098 MANJIYANI HUSSAIN 12505 SAN JACINTO DR EULESS TX 76039 2505 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 15R 2021 $ 540,000
42148101 AU QURBAN 11501 PERDIDO DR EULESS TX 76039 1501 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 24R 2021 $ 554,640
42148110 XIN LU 1412 MEDINA TRL EULESS TX 76039 2502 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 13R 2021 $ 440,590
42148128 UBWANI AZIZ 2500 SAN JACINTO DR EULESS TX 76039 2500 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 14R 2021 $ 600,472
42148136 NEMALA VASANTH 2501 NAVARRO TRL EULESS TX 76039 .2501 NAVARRO TR !GLADE PARKS RESIDENTIAL ADDITION Block B Lot 15R 2021 $ 638,856
42148144 LEE JAEBUM 2504 NAVARRO TRL EULESS TX 76039 2504 NAVARRO TR !GLADE PARKS RESIDENTIAL ADDITION Block C Lot SR 2021 $ 577,412
42148152 LAMSALSUNIL 2506 NAVARRO TRL EULESS TX 76039 2506 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 2R 2021 $ 523,405
42149493 NGUYEN MISA 2507 SAN JACINTO DR EULESS TX 76039 2507 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 14R 2021 $ 501,697
42149507 DANG PHONGPHU 2503 SAN JACINTO DR EULESS TX 76039 2503 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 16R 2021 $ 500,000
42149515 OCHIENG YVONNE 12501 SAN JACINTO DR EULESS TX 76039 2501 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 17R 2021 $ 558,297
42149523 1BESS KACEY 11513 PERDIDO DR EULESS TX 76039 1513 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 18R I 2021 $ 563,841
42149531 BISTA DIPESH RAJ 1511 PERDIDO DR EULESS TX 76039 1511 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 19R 2021 $ 559,072
42149540 VALLURI ASHOK 1509 PERDIDO DR EULESS TX 76039 1509 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 20R 2021 $ 554,545
42149558 GULATI DEEPAK 1507 PERDIDO DR EULESS TX 76039 11507 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 21R 2021 $ 511,000
42149566 HUANG DAN 1505 PERDIDO DR EULESS TX 76039 11505 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 22R 2021 $ 440,284 •
42149574 HONG PETER K000HEE 1503 PERDIDO DR EULESS TX 76039 1503 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 23R 2021 $ 508,000
42149582 SHARMA YUBARAJ 2500 NAVARRO TRL EULESS TX 76039 2500 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 25R 2021 $ 589,500
42149591 SINGH SUDARSHAN BABU 2503 NAVARRO TR EULESS TX 76039 2503 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 16R 2021 I$ 413,596
42149604 !GANDHI ADARSH 2505 NAVARRO TR EULESS TX 76039 2505 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 17R 2021 $ 579,999
42149612 EGA SUNITHA 12507 NAVARRO TRL EULESS TX 76039 2507 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 18R 2021 $ 485000
42149621 HAN DEREK YANG 2509 NAVARRO TRL EULESS TX 76039 2509 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 19R 2021 $ 515,000
42149639 BAI OU 2511 NAVARRO TR EULESS TX 76039 2511 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 20R 2021 $ 518,000
42149647 NORTHCOTT ANN M 2508 NAVARRO TRL EULESS TX 76039 2508 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 3R 2021 $ 506,752
42149655 VORALATH LATSANIDA 2510 NAVARRO TRL EULESS TX 76039 2510 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 4R 2021 $ 550,378
42149736 BRADEN 1996 FAMILY LP 9522 BROADWAY#109 SAN ANTONIO TX 78217 12921 STATE HWY 121 GLADE PARKS Block A Lot 3 2021 $ 4,533,599
42162597 GLADE INLINE 1 LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 2901 RIO GRANDE BLVD GLADE PARKS Block K Lot 1 2021 $ 30,445,000
42162601 GLADE INLINE 1 LLC 6723 WEAVER RD STE 108 I ROCKFORD IL 61114 2700 RIO GRANDE BLVD STE 200 GLADE PARKS Block K Lot 2 2021 1$ 6,753,449
Resolution No.21-1609, Page 14 of 16
APPENDIX D
Glade Parks PID#1 Tax Roll
•
Tax Account Owner Neme Owner Address Owner City Property Location !Legal Description T.Year 2021-2022 Market
{{{ Value
42173157 BRADEN 1996 FAMILY LP 8522 BROADWAY#109 SAN ANTONIO TX 78217 12701 STATE HWY 121 'GLADE PARKS Block B Lot 3 2021 $ 3,138,176
42185813 WELLER MARK TIMOTHY 1424 MEDINA TR EULESS TX 76039 11424 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 22 2021 $ 433,788
42185821 AUGUSTINE ANDREW M 1422 MEDINA TRL EULESS TX 76039 11422 MEDINA TR !GLADE PARKS RESIDENTIAL ADDITION Block D Lot 23 2021 $ 544,107
42185830 ZHOU YUAN 1420 MEDINA TRL EULESS TX 76039 1420 MEDINA TR ,GLADE PARKS RESIDENTIAL ADDITION Block D Lot 24 2021 $ 535,840
42185848 ANIRUDHAN RAYMOND 1418 MEDINA TR EULESS TX 76039 1418 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 25 2021 $ 578,472
42185856 LEICHER TERRY 1416 MEDINA TRL EULESS TX 76039 1416 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 26. 2021 $ 453,032
42185864 WARREN MILDRED IRENE 1414 MEDINA TRL EULESS TX 76039 1414 MEDINA TR !GLADE PARKS RESIDENTIAL ADDITION Block D Lot 27 2021 $ 499,655
42185872 XIN LU 1412 MEDINA TRL EULESS TX 76039 1412 MEDINA TR !GLADE PARKS RESIDENTIAL ADDITION Block D Lot 28 2021 $ 554,733
42185881 HINES DOUGLAS JOSEPH 1410 MEDINA TR EULESS TO 76039 1410 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 29 2021 I s 497,000
42185899 MiILLHOLLON BEAU DALTON 1408 MEDINA TRL EULESS TX 76039 1408 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 30 2021 I$ 574,180
42185902 MUCH JENNIFER 1406 MEDINA TRL EULESS TX 76039 1406 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 31 2021 $ 599,900
42135911 RAIHAN MD RASSEL 1404 MEDINA TR EULESS TX 76039 1404 MEDINA TR (GLADE PARKS RESIDENTIAL ADDITION Block D Lot32 2021 !$ 442,415
42185929 SHERPA LOBSANG 1402 MEDINA TR EULESS TX 76039 1402 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 33 2021 I$ 590,598
42185937 EVANS GLENNI9 SEAN 1400 MEDINA TRL EULESS TX 76039 1400 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block 0 Lot 34 2021 $ 597,806
42185945 ADHI,KARI DEEPENDRA 2510 LAVACA DR EULESS TX 76039 2510 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 35 2021 ($ 566,518
42185953 MUNOZ JUAN CARLOS 2508 LAVACA DR EULESS TX 76039 2508 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 36 2021 $ 483,104
42185961 BUDHWANI SULTANALI 2506 LAVACA DR EULESS TX 76039 2506 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 37 2021 ,$ 537,000
42185970 SOMANI HUSSAIN 2504 LAVACA DR EULESS TX 76039 2504 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 38 2021 I$ 580,638
42185988 SEDHAIN BIBEK 2502 LAVACA DR EULESS TX 76039 2502 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 39 2021 $ 510,000
42185996 UKANI ALAMAS 2500 LAVACA DR EULESS TX 76039 2500 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot40 I 2021 $ 575,000
42186003 JA FAMILY LIVING TRUST 1415 MEDINA TRL EULESS TX 76039 1415 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 5 I 2021 I$ 423,481
42186011 WANG RENFENG 1413 MEDINA TRL EULESS TX 76039 1413 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 6 I 2021 I$ 515,249
42186020 SIASON LORMA P 1411 MEDINA TRL EULESS TX 76039 1411 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 7 2021 '$ 490,000
42186038 BASKARAN PARUAVADIVUKARASI 1409 MEDINA TRL EULESS TX 76039 1409 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 8 2021 $ 487,190
42186046 PANT KRITIKA 1407 MEDINA TRL EULESS TX 76039 1407 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 9 2021 $ 576,267
42186054 MURPHY LEXIN 1405 MEDINA TRL EULESS TX 76039 1405 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 10 2021 8 520,000
42186062 ATMAKURA KARUNA 1403 MEDINA TR EULESS TX 76039 1403 MEDINA TR !GLADE PARKS RESIDENTIAL ADDITION Block C Lot 11 2021 $ 641.941
42186071 KSHATRIYA PURVI 1401 MEINA TRL EULESS TX 76039 1401 MEDINA TR `GLADE PARKS RESIDENTIAL ADDITION Block C Lot 12 j 2021 $ 544,339
42186089 LEUNG SIMON GEMTSIU 2509 LAVACA DR EULESS TX 76039 2509 LAVACA DR (`GLADE PARKS RESIDENTIAL ADDITION Block C Lot 13 2021 j$ 511,447
42186097 VIRANI AHAD MINAZALI 2507 LAVACA DR EULESS TX 76039 2507 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 14 2021 I$ 566,960
42186101 MORTAROTTI JOHN ALEXANDER 2505 LAVACA DR EULESS TX 76039 2505 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 15 I, 2021 $ 426,206
42186119 YU BAIFAN 2503 LAVACA DR EULESS TX 76039 2503 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 16 2021 $ 484,000
42186127 LOUIS EMAD W 2501 LAVACA DR EULESS TX 76039 2501 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 17 2021 $ 544,798
42186135 YIP JORDAN 1400 FORT DAVIS DR EULESS TX 76039 1400 FORT DAVIS DR `,GLADE PARKS RESIDENTIAL ADDITION Block C Lot 18 2021 $ 555,800
42186143 PINILLOS VILLAESCUSA RICARDO 1402 FORT DAVIS DR EULESS TX 76039 1402 FORT DAVIS DR !GLADE PARKS RESIDENTIAL ADDITION Block C Lot 19 2021 $ 537,000
42186151 WU XINYING 1404 FORT DAVIS DR EULESS TX 76039 1404 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 20 2021 $ 575,000
42186160 VEHABOVIC DALILA 1406 FORT DAVIS DR EULESS TX 76039 1406 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 21 2021 $ 463,484
42186178 KIM WON 1408 FORT DAVIS DR EULESS TX 76039 1408 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 22 2021 $ 584,237
42186186 CAPUTI MICHAEL BURNS 1410 FORT DAVIS DR EULESS TX 76039 1410 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 23 2021 $ 418,829
42186194 CHUANG CHIENfJUE! 1412 FORT DAVIS DR EULESS TX 76039 1412 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 24 2021 $ 508,000
42186208 ALAM MOHAMMED SAFIUL 1414 FORT DAVIS DR EULESS TX 76039 1414 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 25 2021 $ 514,000
42186216 COMMUNITY DEV CAPITAL GROUP LL PO BOX 203310 AUSTIN TX 78720 2500 BRAZOS BLVD GLADE PARKS RESIDENTIAL ADDITION Block D LotC COMM 2021 $ 1
42186224 VINZ JAMES D 1413 FORT DAVIS CR EULESS TX 76039 1413 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 27 2021 $ 585,000
42186232 COMMUNITY DEV CAPITAL GROUP LL PO BOX 203310 AUSTIN TX 78720 1401 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot B COMM( 2021 $ 1
42191236 GLADE THEATER LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 2601 BRAZOS BLVD GLADE PARKS Block.'Lot 1 2021 $ 7,000,000
42224142 GLADE INURE 2 LLC 6723 WEAVER RD ROCKFORD IL 81114 2401 RIO GRANDE BLVD GLADE PARKS Block K Lot 10 2021 '$ 6,660,000
42224151 GLADE INLINE 2 LLC 6723 WEAVER RD ROCKFORD IL 61114 BRAZOS BLVD DOSS,JESSE SURVEY Tract 6G SEPARATED TRACT 2021 $ 728,664
42227028 SALYER AMERICAN 6770 N WEST AVE SUITE 104 FRESNO CA 93711 2521 STATE HWY 121 GLADE PARKS Block C Lot 1 EULESS GLADE PARKS TIE#2✓ 2021 1$ 1,899,558
42227036 SALYER AMERICAN 6770 N WEST AVE SUITE 104 FRESNO CA 93711 2521 STATE HWY 121 GLADE PARKS Block C Lot 1 EULESS GLADE PARKS PID e3 2021 1$ 174,442
42298162 SETH LIVING TRUST DATED JUNE 2 201 1260 MUIR AVE CHICO CA 95973 2601 STATE HWY 121 GLADE PARKS Block B Lot 4 2021 $ 2,450,000
42309563 BRADEN 1996 FAMILY LP 8522 BROADWAY#109 SAN ANTONIO TX 78217 2131 STATE HWY 121 GLADE PARKS Block E Lot 2 2021 $ 2,284,199
42439661 LEM RENTAL PROPERTES LLC-GLADE 12320 DEAN WAY STE 100 SOUTHLAKE TX 76092 2411 STATE HWY 121 GLADE PARKS Block C Lot 4 2021 $ 1,125,590
42439670 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2401 STATE HWY 121 (DOSS,JESSE SURVEY Lot 6A06D SEPARATED TRACT 2021 $ 994,882
42454636 GLADE LIFESTYLE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 2601 RIO GRANDE BLVD GLADE PARKS Block K Lot 4R1 2021 $ 12.100,000
42454644 EULESS HOTELS LLC 7701 LAS COLINAS RIDGE STE 25 IRVING TX 75063 1301 CHISHOLM TR GLADE PARKS Block K Lot 5R 2023 $ 6,863,131
42540460 GLADE INLINE 2 LLC 6723 WEAVER RD ROCKFORD IL 61114 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6601G1 2021 ,$ 531,776
Resolution No. 21-1609, Page 15 of 16
APPENDIX D
Glade Parks PID#1 Tax Roll
Tax Account Owner Name Owner Address 1 Owner City Property Location 'Legal Description Tax Year 12021-2022 Market Value
42543485 VDN EULESS LW 15126 HONEY LOCUST CT EWCOTT CITY MD 21042 2511 STATE HWY 121 GLADE PARKS Block C Lot 2 2021 f$ 2,000,000
42553219 GLADE INFRASTRUCTURE LLC 16723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 RIO GRANDE BLVD DOSS,JESSE SURVEY ABSTRACT 441 TRACT 4A1C 2021 I$ 8,015
42553227 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 I ROCKFORD IL 611148021 RIO GRANDE BLVD DOSS,JESSE SURVEY ABSTACT 441 TRACT 8B1H1 2021 1$ 5,227
42553235 WE PAD I LTD 14415 66TH ST STE 101 LUBBOCK TX 79414 2221 STATE HWY 121 GLADE PARKS Block D Lot 3 2021 I$ 546,417
42564440 FLORENCE PATRICIA HIGHTOWER 1987 2210 W MAIN ST STE 107 PMB12 BATTLE GROUND WA 98604 2201 STATE HWY 121 GLADE PARKS Block D Lot 4 2021 $ 2,500,000
42566698 GLADE INLINE 2 LLC 6723 WEAVER RD ROCKFORD IL 61114 2501 RIO GRANDE BLVD GLADE PARKS Block K Lot9 2021 $ 13,800,000
42628090 QUICKTRIP CORPORATION 1120 N INDUSTRIAL BLVD EULESS TX 76039 3801 CHEEK SPARGER RD GLADE PARKS Block F Lot 1 SCHOOL BOUNDARY SPLIT PLA' 2021 $ 1,231,567
42628103 QUICKTRIP CORPORATION 1120 N INDUSTRIAL BLVD EULESS TX 76039 3801 CHEEK SPARGER RD GLADE PARKS Block F Lot 1 SCHOOL BOUNDARY SPLIT PLA' 2021 $ 441,690
42647973 R&S MILLER FAMILY LP 510 HAZELWOOD DR FORT WORTH TX 76107 2321 STATE HWY 121 GLADE PARKS Block D Lot 1 2021 1$ 2,179,200
42648228 GENECOV DMLT LTD 1350 DOMINION PLAZA TYLER TX 75703 2501 STATE HWY 121 GLADE PARKS Block C Lot 3 2021 $ 2,400,000
$ 277,950,052
Glade Parks PID Assessment Roll
PID 81 1 2 3 4 5
Tax Year 2021 2022 2023 2024 2025
Fiscal Year 2022 2023 2024 2025 2026
Pryedled Taxable Value $266.081,673 $275.510,501 0285.153369 $295.133,737 0305.463417
Accumulated Balance $2 534.972 $3.265.619 $970,366 $1.153476 $1,264.633
P:djected TIR2 Revenue $1867021 $2.108624 $2.283,329 $2.396.699 $2.467,793
PID 81 Assessment
First,Second&Thad Debt
Issuance $0 $0 $o $0 $0
PID Assessment 0.000000 0.000000 0,000000 0.000000 0.000000
PID e2 Assessment
Prorected Taxable Value S67511.138 669,903452 872.350.073 $74.882.325 077,503,207
Rernaming T82 Revenue $3,511559 81,215,915 81.399,745 81,510,615 01578434
Fourth Debt Issuance $0 $0 $0 $0 $0
PIO Assessment 0.000000 0.000000 0.000000 0.000000 0,000000
Resolution No. 21-1609, Page 16 of 16