Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2089 09-22-2015
ORDINANCE NO. 2089 AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF EULESS, TEXAS, DESIGNATING A CONTIGUOUS GEOGRAPHIC AREA WITHIN THE CITY AS A REINVESTMENT ZONE PURSUANT TO CHAPTER 311 OF THE TEXAS TAX CODE, TO BE KNOWN AS REINVESTMENT ZONE NUMBER FOUR, CITY OF EULESS, TEXAS; DESCRIBING THE BOUNDARIES OF THE ZONE; CREATING A BOARD OF DIRECTORS FOR THE ZONE; ESTABLISHING A TAX INCREMENT FUND FOR THE ZONE; CONTAINING FINDINGS RELATED TO THE CREATION OF THE ZONE; PROVIDING A DATE FOR THE TERMINATION OF THE ZONE; PROVIDING THAT THE ZONE TAKE EFFECT IMMEDIATELY UPON PASSAGE OF THE ORDINANCE; PROVIDING A SEVERABILITY CLAUSE; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, the City of Euless, Texas (the "City"), pursuant to the Tax Increment Financing Act, codified at Chapter 311 of the Texas Tax Code (hereinafter referred to as the "Act"), may designate a geographic area within the City as a tax increment reinvestment zone if the governing body determines that development or redevelopment would not occur solely through private investment in the reasonably foreseeable future; and WHEREAS, the City Council desires to promote the development of a certain contiguous geographic area in the City, which is more specifically described in Exhibit "A" and depicted in Exhibit "B" of this Ordinance, through the creation of a new reinvestment zone (hereinafter referred to as the "Zone") as authorized by and in accordance with the Act; and WHEREAS, pursuant to and as required by the Act, the City has prepared a Preliminary Reinvestment Zone Project Plan and Financing Plan for Reinvestment Zone Number Four, City of Euless, Texas dated August 2015, attached as Exhibit "C" (hereinafter referred to as the "Preliminary Project and Finance Plan") for the Zone; and WHEREAS, notice of the public hearing on the creation of the Zone was published in the official newspaper of the City on September 12, 2015, which was not later than the seventh day before the date of the public hearing. which was held on September 22, 2015; and WHEREAS, at the public hearing interested persons were allowed to speak for or against the creation of the Zone, the boundaries of the Zone, and the concept of tax increment financing. and owners of property in the proposed Zone were given a reasonable opportunity to protest the inclusion of their property in the Zone; and the public hearing was held in full compliance with Section 311.003(c) of the Act; and WHEREAS, evidence was received and presented at the public hearing: and WHEREAS, after all comments and evidence, both written and oral, were received by the City Council, the public hearing was closed on September 22, 2015; and WHEREAS, the City has taken all actions required to create the Zone including, but not limited to, all actions required by the home-rule Charter of the City, the Act, the Texas Open Meetings Act (defined herein), and all other laws applicable to the creation of the Zone. NOW THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF EULESS, TEXAS, THAT: SECTION 1. RECITALS INCORPORATED. The facts and recitations contained in the preamble of this Ordinance are hereby found and declared to be true and correct. SECTION 2. FINDINGS. The City Council, after conducting the above described hearing and having heard the evidence and testimony presented at the hearing, has made the following findings and determined based on the evidence and testimony presented to it: (a) That the public hearing on creation of the Zone has been properly called, held and conducted and that notice of such hearing has been published as required by law; and (b) That the creation of the Zone with boundaries as described and depicted in Exhibits "A" and "B" will result in benefits to the City, its residents and property owners, in general, and to the property, residents and property owners in the Zone; and (c) That the Zone meets the criteria for the creation of a reinvestment zone set forth in the Act in that: 1. It is a geographic area located wholly within the City limits of the City; and 2. The Zone meets the criteria and requirements of Section 311.005 of the Act; and Ordinance No. 2089, Page 2 of 12 (d) That 30 percent or less of the property in the Zone, excluding property dedicated to public use, is currently used for residential purposes; and (e) That the total appraised value of all taxable real property in the Zone according to the most recent appraisal rolls of the City, together with the total appraised value of taxable real property in all other existing reinvestment zones within the City, according to the most recent appraisal rolls of the City, does not exceed 50 percent of the current total appraised value of taxable real property in the City and in the industrial districts created by the City, if any; and (t) That the improvements in the Zone will significantly enhance the value of all taxable real property in the Zone; and (g) That the development or redevelopment of the property in the Zone will not occur solely through private investment in the reasonable foreseeable future. SECTION 3. DESIGNATION AND NAME OF THE ZONE. (a) Pursuant to the authority of, and in accordance with the requirements of the Act, the area described in Exhibit "A" and depicted in Exhibit "B" attached hereto is designated as a tax increment reinvestment zone. (b) The name assigned to the tax increment reinvestment zone for identification is Reinvestment Zone Number Four, City of Euless, Texas (referred to herein as the "Zone"). SECTION 4. BOARD OF DIRECTORS. (a) A board of directors for the Zone (hereinafter referred to as the "Board") i s hereby created consisting of seven (7) members. The City Council will appoint four (4) members. Tarrant County, Tarrant County College District, and Tarrant County Hospital District will appoint one (1) member each. In the event that any of these parties does not participate in the Zone, then its right to appoint one (1) member to the Board is deemed forfeited. and the City Council will appoint an additional member to the Board. (b) Initial appointments will be made for terms expiring on December 31, 2015. After that, reappointments and/or new appointments will be made for two (2) year terms beginning on January 1, 2016. Board Ordinance No. 2089, Page 3 of 12 members may be removed and replaced by the party that appointed him or her at any time during a term with or without cause. Each year the City Council shall appoint one member of the Board to serve as Chairperson. (c) To be eligible to serve on the Board, members must be at least 18 years of age and a resident of the county in which the Zone is located or a county adjacent to that county. (d) The Board shall make recommendations to the City Council concerning the administration, management, and operation of the Zone. The Board shall prepare and adopt a final project plan and reinvestment zone financing plan for the Zone and submit such plan to the City Council for its approval. The Board shall consider amendments to the final project and financing plan on its own initiative or upon submission by the City Council, but amendments recommended by the Board shall not take effect unless and until adopted by the City Council. (e) Directors shall not receive any salary or other compensation for their services as directors. SECTION 5. DURATION OF THE ZONE. (a) The Zone shall take effect immediately upon the passage and approval of this Ordinance, consistent with Section 311.004(a)(3) of the Act. (b) The Zone shall terminate on December 31, 2045, or at such time, subsequent to the issuance of tax increment bonds, certificates of obligation, notes or other obligations of the Zone (hereinafter referred to as "Obligations") if any, that all project costs, Obligations and the interest on the Obligations have been paid in full in accordance with Section 311.017 of the Act, whichever occurs earlier. The Zone may also be terminated by ordinance at any time. If upon expiration of the stated term of the Zone project costs have not been paid to the property owners, neither the City nor the other taxing entities shall have any obligation to pay the shortfall. SECTION 6. TAX INCREMENT FUND (a) That a tax increment fund for the Zone (hereinafter referred to as the "TIF Fund") is hereby established. (b) The TIF Fund may be divided into additional accounts and sub- accounts authorized by resolution or ordinance of the City Council. Ordinance No. 2089, Page 4 of 12 The TIF Fund shall consist of (i) the percentage of the tax increment, as defined by Section 311.012(a) of the Act, that each taxing unit which levies real property taxes in the Zone, other than the City, has elected to dedicate to the TIF Fund under an agreement with the City authorized by Section 311.013(f) of the Act, plus (ii) seventy-five percent (75%) of the City's portion of the tax increment, as defined by Section 311.012(a) of the Act, subject to any binding agreement executed at any time by the City that pledges a portion of such tax increment or an amount of other legally available funds whose calculation is based on receipt of any portion of such tax increment and (iii) fifty percent (50%) of the City's one percent (1%) general sales tax rate, as defined by section 311.0123(b) of the Act, generated from taxable sales within the Zone above the sale tax base. (c) The TIF Fund shall be maintained in an account at the depository bank of the City and shall be secured in the manner prescribed by law for Texas cities. In addition, all revenues from the following sources shall be deposited into the TIF Fund: (i) the sale of any obligations hereafter issued by the City and secured in whole or in part from the tax increments; (ii) the sale of any property acquired as part of a tax increment financing plan adopted by the Board; (iii) other revenues dedicated to and used in the Zone. (d) Prior to the termination of the Zone, money shall be disbursed from the Tax Increment Fund only to pay project costs, as defined by the Act, for the Zone, to satisfy the claims of holders of Obligations for the Zone, or to pay Obligations incurred pursuant to agreements entered into to implement the project plan and reinvestment zone financing plan and achieve their purpose pursuant to Section 311.010(b) of the Act. SECTION 7. SEVERABILITY CLAUSE. Should any section, subsection, sentence, clause or phrase of this Ordinance be declared unconstitutional or invalid by a court of competent jurisdiction, it is expressly provided that any and all remaining portions of this Ordinance shall remain in full force and effect. The City of Euless hereby declares that it would have passed this Ordinance, and each section, subsection, clause or phrase thereof irrespective of the fact that any one or more sections, subsections, sentences, clauses and phrases be declared unconstitutional or invalid. SECTION 8. OPEN MEETINGS. Ordinance No. 2089, Page 5 of 12 It is hereby found, determined, and declared that sufficient written notice of the date, hour, place and subject of the meeting of the City Council at which this Ordinance was adopted was posted at a place convenient and readily accessible at all times to the general public at the City Hall of the City for the time required by law preceding its meeting, as required by the Texas Open Meetings Act, Chapter 551 of the Texas Government Code, and that this meeting was open to the public as required by law at all times during which this Ordinance and the subject matter hereof was discussed, considered and formally acted upon. The City Council further ratifies, approves and confirms such written notice and the contents and posting thereof. SECTION 9. EFFECTIVE DATE. This Ordinance shall take effect immediately upon its adoption and publication in accordance with and as provided by law and the City Charter. PASSED AND APPROVED BY THE CITY COUNCIL OF THE CITY OF EULESS, TEXAS, THIS 22nd DAY OF SEPTEMBER 2015. APPROVED: APPROVED AS TO FORM: da artin Wayne K. Olson Mayor City Attorney ATTEST: i •-mow im :utter, TRMC Cit. Secretary Ordinance No. 2089, Page 6 of 12 EXHIBIT A BOUNDARY DESCRIPTION BEING a tract or parcel of land out of the A. J. Huitt Survey, Abstract 684, situated in the City of Euless, Tarrant, County, Texas; that those tracts of land conveyed to CADG 901 Airport Freeway, LLC, County Clerk Instrument, Numbers 214219704, 214154503, 214140253, to Shridharni Suresh, County Clerk Instrument, Number 214280676, Enconserv, LLC., County Clerk Instrument Number 213222021, and G8 Opportunity Fund I, LCC., County Clerk Instruments Numbers 210155644 and 210155645, Deed Records, Tarrant County Texas; and being more particularly described as follows: BEGINNING at a 5/8" iron rod found for corner in the east line of F. M. 157 (S. Industrial Boulevard a 100 foot public right-of-way), being the Northwest corner of Tract-A, of the first National Addition, an addition to the city of Euless, Tarrant County, Texas, according to the plat recorded in Volume 388-109, Page 22, Plat records, Tarrant County, Texas, and also being the most westerly southwest corner of said CADG 901 Airport Freeway. LLC, Instrument, No. 214219704; THENCE North 01°29'37" West along said right-of-way a distance of 300.02 feet to a point for corner, bringing the southwest corner of the, Lot 1 Block A of Plaza on the Lake, as recorded in Volume 388-204, Page 74, of said Deed Records; THENCE leaving said right-of-way and along the boundary line of said Plaza on the Lake the following calls: North 88°23'07" East a distance of 162.14 feet to a point for corner; North 01°02'40" West a distance of 90.39 feet to a point for corner, being in the south line of said Enconsery tract; South 88°56'37" West a distance of 162.84 feet to a point for corner, being in the east line of said right-of-way and being the southwest corner of said Enconsery tract; Thence North 01°25'43" West along said right-of-way a distance of 311.85 feet to a point for corner, being the northwest corner of said Enconsery tract and the southwest corner of said CADG 901 Airport Freeway, LLC, tract Instrument, No. 214154503; THENCE North 01°26'17" West continuing along said right-of-way a distance of 345.95 feet to a point for corner being the northwest corner of said CADG 901 Airport Freeway, LLC, Instrument, No. 214154503 and in the south right-of-way line of Villa Drive; THENCE North 89°05'30" East along the said south right-of-way line of villa drive a distance of 479.59 feet to a point for corner; Ordinance No. 2089, Page 7 of 12 THENCE North 00°54'54" West crossing said villa drive a distance of 209.95 feet to a point for corner, being a corner of said CADG 901 Airport Freeway, LLC, Instrument, No. 214140253, being the northwest corner of Lot 3, Villa West Second Inst., as recorded by plat in the Plat Records, Tarrant County, Texas, and being in the south line of a tract conveyed to Home Depot USA, Inc. as recorded by deed, Deed Records, Tarrant County, Texas; THENCE along the property line of said CADG 901 Airport Freeway, LLC, Instrument, No. 214140253 the following calls: North 89°06'17" East a distance of 344.11 feet to a point for corner, being the southeast corner of said Home Depot tract; North 00°56'45" West a distance of 648.77 feet to a point for corner, being the northeast corner of said Home Depot tract and being in the south line of a tract conveyed by deed to Euless Ventures, Inc., as recorded by deed, County Clerk Instrument No. 214262201, Deed Records, Tarrant County, Texas; North 89°01'45" East a distance of 171.28 feet to a point for corner, being the southeast corner of said Euless venture tract; North 00°46'59" West a distance of 389.78 feet to a point for corner, in the east line of a tract of land conveyed by deed to Akashamy Investments, LLC., Volume 12848, Page121, Deed Records, Tarrant County, Texas, and being in the south line of Highway 183 (a variable width right-of-way; North 89°27'10" East a distance of 109.50 feet to a point for corner, being the northwest corner of a tract of land conveyed by deed to Euless Animal Emergency, LLC., County Clerk Instrument No. 41584791, Deed Records, Tarrant County, Texas; South 02°08'01" East a distance of 600.15 feet to a point for corner, being the southwest corner of said Euless Animal tract; North 89°19'41" East a distance of 108.65 feet to a point for corner, being the southeast corner of said Euless Animal tract, and being in the west line of a tract of land conveyed by deed to Shridharani Suresh, County Clerk No. 214280676, Deed Records, Tarrant County, Texas; THENCE along the property line of said Suresh tract the following calls: North 02°16'55" West a distance of 161.52 feet to a point for corner, being the southwest corner of a tract of land conveyed by deed to Acme Brick Company, County Clerk No. 204162933, Deed Records, Tarrant County, Texas; North 89°34'46" East a distance of 251.97 feet to a point for corner, being Ordinance No. 2089, Page 8 of 12 the southeast corner of said Acme Brick tract; North 02°19'14" West a distance of 438.00 feet to a point for corner, being the northeast corner of said Acme Brick, being in the south line of said Highway 183; North 89°34'45" East a distance of 181.25 feet to a point for corner; South 02°39'14" East along said highway 183 a distance of 200.04 feet to a point for corner, being the northwest corner of Park Crestmoor Addition, an addition to the City of Euless a recorded in Volume 388-7, Page 46, Plat Records, Tarrant County, Texas; South 02°34'05" East along the west line of said Park Crestwood Addition a distance of 1135.77 feet to a point for corner; South 03°17'57" East continuing along the west line of said Park Crestwood Addition a distance of 332.29 feet to a point for corner, being the southeast corner of said Suresh tract and the northeast corner of a tract of land conveyed to G8 Opportunity, Fund I, LLC., as recorded by deed, County Clerk Instrument No. 210155644, Deed Records, Tarrant County, Texas; THENCE South 87°07'20" West a distance of 284.24 feet to a point for corner, being in the west right-of-way line of Park Drive (a 50 foot right-of-way): THENCE South 22°16'30" West along said Park Drive a distance of 150.74 feet to a point for corner, at the beginning of a curve to the left whose chord bears South 00°12'26" East, 93.79 feet; THENCE continuing along said Park Drive in a Southerly direction along said curve to the left having a central angle of 44°57'52", a radius of 122.64 feet, and an arc length of 96.25 feet to a point for corner; THENCE South 21°08'47" East continuing along said Park Drive a distance of 33.43 feet to a point for corner, said corner being the northeast corner of a tract of land conveyed to Pride'n Texas Land, LTD. As recorded by deed, County Clerk Instrument No. 23042381, Deed Records Tarrant County, Texas; THENCE South 87°46'09" West a distance of 102.05 feet to a point for corner, being in the east line of said CADG 901 Airport Freeway, LLC, Instrument, No. 214219704; THENCE South 02°19'22" East a distance of 185.00 feet to a point for corner, in the north right-of-way line of West Euless Boulevard (a variable width right-of-way): THENCE South 53°54'05" West along the north right-of-way line of said West Euless Boulevard a distance of 717.03 feet to a point for corner, at the beginning of a curve to the right whose chord bears South 55°12'52" West, 110.19 feet; Ordinance No. 2089, Page 9 of 12 THENCE continuing along the north right-of-way line of said West Euless Boulevard in a Southwesterly direction along said curve to the right having a central angle of 2°16'00", a radius of 2785.45 feet, and an arc length of 110.19 feet to a point for corner; THENCE North 33°59'37" West a distance of 110.87 feet to a point for corner, being in the west right-of-way of Del Paso Street at the beginning of a curve to the left whose chord bears North 38°16'48"West, 100.29 feet,; THENCE in a Northwesterly direction along said Del Paso Street right-of way and along said curve to the left having a central angle of 8°34'22", a radius of 670.92 feet, and an arc length of 100.39 feet to a point for corner; THENCE in a Northwesterly direction along said curve to the right having a central angle of 15°29'52", a radius of 365.55 feet, and an arc length of 98.88 feet to a point for corner; THENCE North 27°04'07" West continuing along said Del Paso Street right-of-way a distance of 64.11 feet to a point for corner; THENCE South 88°45'53" West a distance of 375.15 feet to the POINT OF BEGINNING and containing 56.884 acres of land, more or less Ordinance No. 2089, Page 10 of 12 EXHIBIT B DEPICTION OF PROPERTY DESCRIBED IN EXHIBIT A Airport try wkpr!!11111111111111010111111111111 •' a med � � b � t Tf r•1•• E• 4 a 4 n Ordinance No. 2089, Page 11 of 12 EXHIBIT C PRELIMINARY REINVESTMENT ZONE PROJECT PLAN AND FINANCING PLAN Ordinance No. 2089, Page 12 of 12 PRELIMINARY PROJECT AND FINANCING PLAN Tax Increment Reinvestment Zone #4 AUGUST2015 City of E u I ess, Texas 34Ft 'fi - - • 'I''''''' Ilia' •-' . Or, It a..-!'t-- - 1.07"-'1", _ quiroppli -ii-._ _--'''. 1Mii,-.1 r.. .. 41 : pii4c-r,;,,-...4.1, * 'e- 1.• «. )..t.-.X . 1. - ta, . :: 1;1? - jgA, .,... . . ,....., , , ,.... .. . „ : . .,s lop C:4.,1;01,1414,4 tj., tr iii.!. ..-1 ,,.. ., . i,I • - p.14 • i Aim':0 " "P 0 , . . L'4 'al" . - '..- • it.. .13 1 . ,�4s ". _ ..-.-.---=...'''' -18,--_., � - - - _ 1.4i }�'M u �* }� • • r - 4 r.....,. ...;:„.--....___ 7', .t : ,.,,,,, , „. 41 •6, T, .irk, :p . , ---t' il' • . ,:- !. 4',..• _1 ' 1 : . I '-` - - tr; ..i. ',-1 , Frioa.-1 it ,.•71-;I,:t"-t• , 1 ""' - -•••'',, '..ici 14, •Tit'.!1:i . _, 14': ,•14 t . il..1 I' • ,—it li , ) IT Ail _:-.7.• 4, .....- i , .. ,,,, p 4c.i..-....iiii.—.. -. 44 .• ,- •. .0 • I * •fig. ,'� st.. tMr r''Yl ��� .♦ -.�• r r t 1 s• ,. ? i 1 • . a / X • # J • Fir, -rs.-. t //////��\�\ K IF - r h • tom ` +� �.y r ♦ Ir R •. '�t:a;, i�_' . • IA • II- th - - .,- -• �►'4 w ,- 1 J '• _ , -1 1. •• W.• Prerliminary Project and Financing Plan,TIRZ#4 1 DAVID PETTIT Econnrn'L VNVCQpttICnt Foreword Table of Contents O Introduction 1 TIRZ Boundary 2 © Current Conditions&Ownership 5 O Proposed Development 8 © Project Costs 11 © Anticipated Development 12 a Financial Feasibility Analysis 13 O Terms and Conditions 21 O Appendix A 22 0 Appendix B 27 DISCLAIMER Our conclusions and recommendations are based on current market conditions and the expected performance of the national,and/or local economy and real estate market Given that economic conditions can change and real estate markets are cyclical,it is critical to monitor the economy and real estate market continuously,and to revisit key project assumptions periodically to ensure that they are still justified. The future is difficult to predict,particularly given that the economy and housing markets can be cyclical,as well as subject to changing consumer and market psychology.There will usually be differences between projected and actual results because events and circumstances frequently do not occur as expected,and the differences may be material. Prerliminary Project and Financing Plan,TIRZ#4 DAVID PETTIT tcorromrc Ocx c opmenr Introduction : Tax Increment Reinvestment Zone#4,City of Euless ikirpoil rani ""pp" F*y The goal of Tax Increment Reinvestment Zone #4 (TIRZ) is to n.; continue funding the construction of needed public infrastructure and to encourage private development that will yield additional tax _ `, revenue to all local taxing jurisdictions. TIRZ #4 will promote the creation of contained, mixed use development consisting of major ,. i II. ` retail, restaurants, residential neighborhood, and Senior Housing. p; 3' �'w'Y :' The project and financing plan outlines the funding of $16,582,160 in IIIN Di., '^" e public improvements related to streets,water and drainage improvements, e 3hardscaping and mitigation,wastewater improvements.The TIRZ will fund these improvements through bond issuance, ad valorem participation of ? . eligible taxing jurisdictions and through the contribution of a portion of the City's sales tax receipts. r I Without the implementation of the TIRZ, the specified property would continue to impair the sound growth of the municipality. 00 Villa w 6 IN to e ii �� ih... .4111111Prollr, % f_/7- 4 AiiingtQ ____ 1E4i , Air/.....0'..... . g Prerliminary Project and Financing Plan,TIRZ#4 0 DAVID PETTIT 1 f[vrwmrc t?cveropmrnt TIRZ Boundary w TX•in W • T%-113 E • T%-l33 E - . ,_ J 1a .. .. r.., ': Boundary Description Euless TIRZ #4 is located in the southern portion of the City of Euless along the southern edge of Airport Freeway. The TIRZ boundary encompasses approximately 56 acres and is bounded by Home Depot to the west, West Euless Boulevard to the south,Park Drive to the east and Airport Freeway to the north. 1r -TIRZ Boundary FA u ,• _ ,i iminum .,. . . . „.., , . , PV .. o 4 r. •i 0',a e. 41 ■ Preliminary Project and Financing Plan,TIRZ#4 .10DAVID PE T T I T 2 E oroomu.Utveiopme i TIRZ Boundary BEING a tract or parcel of land out of the A.J.Huitt Survey,Abstract 684,situated in the City of Euless,Tarrant,County, , Texas;that those tracts of land conveyed to CADG 901 Airport Freeway,LLC,County Clerk Instrument,Numbers 214219704, „,e. 214154503,214140253,to Shridhami Suresh,County Clerk Instrument,Number 214280676,Enconserv,LLC.,County ll Clerk Instrument Number 213222021,and G8 Opportunity Fund I,LCC.,County Clerk Instruments Numbers 210155644 and 210155645,Deed Records,Tarrant County Texas;and being more particularly described as follows: _ BEGINNING at a 5/8”iron rod found for corner in the east line of F.M. 157(S.Industrial Boulevard a 100 foot public right-of-way),being the Northwest corner of Tract-A,of the first National Addition,an addition to the city of Euless,Tarrant County,Texas,accordingto the plat recorded in Volume 388-109,Page 22,Plat records,Tarrant County,Texas,and also Ph' � being the most westerly southwest corner of said CADG 901 Airport Freeway,LLC,Instrument,No.214219704; j THENCE North 01°29'37"West along said right-of-way a distance of 300.02 feet to a point for corner,bringing the southwest corner of the,Lot 1 Block A of Plaza on the Lake,as recorded in Volume 388-204,Page 74,of said Deed Records; j% THENCE leaving said right-of-way and along the boundary line of said Plaza on the Lake the following calls: = North 88°23'07"East a distance of 162.14 feet to a point for corner; North Ol°02'40"West a distance of 90.39 feet to a point for corner,being in the south line of said Enconsery tract; plipo South 88°56'37"West a distance of 162.84 feet to a point for corner,being in the east line of said right-of-way and being the %` /j , southwest corner of said Enconsery tract; ` Thence North 01°25'43"West along said right-of-way a distance of 311.85 feet to a point for corner,being the northwest VILLA DRIVE /,` comer 5 said Enconsery tract and the southwest corner of said CADG 901 Airport Freeway,LLC,tract Instrument,No. 214154503; ff, THENCE North 01°26'17"West continuing along said right-of-way a distance of 345.95 feet to a point for corner being the northwest corner of said CADG 901 Airport Freeway,LLC,Instrument,No.214154503 and in the south right-of-way line s/I 44- Al of Villa Drive; / �THENCE North 89°05'30"East along the said south right-of-way line of villa drive a distance of 479.59 feet to a point for n / corner; > pp � I THENCE North 00°54'54" West crossing said villa drive a distance of 209.95 feet to a point for corner, being a corner of said CADG 901 Airport Freeway, LLC, Instrument, No. 214140253, being the northwest corner of > - _--y- - y/a Lot 3, Villa West Second Inst., as recorded by plat in the Plat Records, Tarrant County,Texas, and being in the m01 r /j� south line of a tract conveyed to Home Depot USA,Inc.as recorded by deed,Deed Records,Tarrant County,Texas; rc THENCE along the property line of said CADG 901 Airport Freeway,LLC,Instrument,No.214140253 the following calls: w North 89°06'17"East a distance of 344.11 feet to a point for corner,being the southeast corner of said Home Depot tract; o Z North 00°56'45"West a distance of 648.77 feet to a point for corner,being the northeast corner of said Home Depot tract and 0 4i* being in the south line of a tract conveyed by deed to Euless Ventures,Inc.,as recorded by deed,County Clerk Instrument t°'0 No.214262201,Deed Records,Tarrant County,Texas; 0J� 9-c North 89°01'45"East a distance of 171.28 feet to a point for corner,being the southeast corner of said Euless venture tract; I *0 Preliminary Project and Financing Plan,TIRZ#4 0 DAVID PETTIT 3 EConomIL DeVclopment North 00°46'59"West a distance of 389.78 feet to a point for corner,in the east line of a tract of land conveyed by deed to THENCE South 21°08'47"East continuing along said Park Drive a distance of 33.43 feet to a point for corner,said corner Akashamy Investments,LLC.,Volume 12848,Page121,Deed Records,Tarrant County,Texas,and being in the south line being the northeast corner of a tract of land conveyed to Pride'n Texas Land,LTD.As recorded by deed,County Clerk of Highway 183(a variable width right-of-way; Instrument No.23042381,Deed Records Tarrant County,Texas; North 89°27'10"East a distance of 109.50 feet to a point for corner,being the northwest corner of a tract of land conveyed THENCE South 87°46'09"West a distance of 102.05 feet to a point for corner,being in the east line of said CADG 901 by deed to Euless Animal Emergency,LLC.,County Clerk Instrument No.41584791,Deed Records,Tarrant County,Texas; Airport Freeway,LLC,Instrument,No.214219704; South 02°08'01"East a distance of 600.15 feet to a point for corner,being the southwest corner of said Euless Animal tract; THENCE South 02°19'22"East a distance of 185.00 feet to a point for corner,in the north right-of-way line of West Euless Boulevard(a variable width right-of-way); North 89°19'41"East a distance of 108.65 feet to a point for corner,being the southeast corner of said Euless Animal tract, and being in the west line of a tract of land conveyed by deed to Shridharani Suresh,County Clerk No.214280676,Deed THENCE South 53°54'05"West along the north right-of-way line of said West Euless Boulevard a distance of 717.03 feet Records,Tarrant County,Texas; to a point for corner,at the beginning of a curve to the right whose chord bears South 55°12'52"West,110.19 feet; THENCE along the property line of said Suresh tract the following calls: THENCE continuing along the north right-of-way line of said West Euless Boulevard in a Southwesterly direction along said curve to the right having a central angle of 2°16'00",a radius of 2785.45 feet,and an arc length of 110.19 feet to a point North 02°16'55"West a distance of 161.52 feet to a point for corner,being the southwest corner of a tract of land conveyed for corner; by deed to Acme Brick Company,County Clerk No.204162933,Deed Records,Tarrant County,Texas; THENCE North 33°59'37"West a distance of 110.87 feet to a point for corner,being in the west right-of-way of Del Paso North 89°34'46"East a distance of 251.97 feet to a point for corner,being the southeast corner of said Acme Brick tract; Street at the beginning of a curve to the left whose chord bears North 38°16'48"West,100.29 feet,; North 02°19'14"West a distance of 438.00 feet to a point for corner,being the northeast corner of said Acme Brick,being THENCE in a Northwesterly direction along said Del Paso Street right-of way and along said curve to the left having a in the south line of said Highway 183; central angle of 8°34'22",a radius of 670.92 feet,and an arc length of 100.39 feet to a point for corner; North 89°34'45"East a distance of 181.25 feet to a point for corner; THENCE in a Northwesterly direction along said curve to the right having a central angle of 15°29'52",a radius of 365.55 feet,and an arc length of 98.88 feet to a point for corner; South 02°39'14"East along said highway 183 a distance of 200.04 feet to a point for corner,being the northwest corner of Park Crestmoor Addition,an addition to the City of Euless a recorded in Volume 388-7,Page 46,Plat Records,Tarrant THENCE North 27°04'07"West continuing along said Del Paso Street right-of-way a distance of 64.11 feet to a point for County,Texas; corner; South 02°34'05"East along the west line of said Park Crestwood Addition a distance of 1135.77 feet to a point for corner; THENCE South 88°45'53"West a distance of 375.15 feet to the POINT OF BEGINNING and containing 56.884 acres of land,more or less. South 03°17'57"East continuing along the west line of said Park Crestwood Addition a distance of 332.29 feet to a point for corner,being the southeast corner of said Suresh tract and the northeast corner of a tract of land conveyed to G8 Opportunity, Fund I,LLC.,as recorded by deed,County Clerk Instrument No.210155644,Deed Records,Tarrant County,Texas; THENCE South 87°07'20"West a distance of 284.24 feet to a point for corner,being in the west right-of-way line of Park Drive(a 50 foot right-of-way); THENCE South 22°16'30"West along said Park Drive a distance of 150.74 feet to a point for corner,at the beginning of a curve to the left whose chord bears South 00°12'26"East,93.79 feet; THENCE continuing along said Park Drive in a Southerly direction along said curve to the left having a central angle of 44°57'52", a radius of 122.64 feet, and an arc length of 96.25 feet to a point for corner; THENCE continuing along said Park Drive in a Southerly direction along said curve to the left having a central angle of 44°57'52",a radius of 122.64 feet,and an arc length of 96.25 feet to a point for corner; Preliminary Project and Financing Plan,TIRZ#4 DoDAVID PETTIT 4 Economo.O[ve!opmcnt Current Conditions , i - 4 ,0- 1 -. ,D4' lik;4114.t14"1%441: ,, ► .. ...._ Land Use • 4_ , #I ii�'. t_. rt,-. , j--- •► m - The majority of the land within the TIRZ is currently ` ii, .2.•._%.r.„ �4 vacant,The central portion encompasses several 1 i� %^ rmulti-family developments. _� Method of Relocating Persons to be Displaced It' ' lagri ti `' ow All multi-family units are vacant within the TIRZ and It ' 1 I ir 'I • is not anticipated that any persons will be displaced j • C 0 er ,-, or need to be relocated as result of implementation, i I ► ar ,� y^ �, • •• • ..A.' l,t l yraw ' :i F Alit Ilk ,i,..."441...i.w .. .•ii ..-.. '.. :,i • 'At: 011.0- ,, v–— Preliminary Project and Financing Plan,TIRZ#4 I DAVID PETTIT 5 Economic Development Current Conditions • •.ldt �� s-. •. ,, - r •.v ::. .A .. . = IIII a. 1,-._ . 4-, !"'fif . i***.s -.,,,.0 1 s .. 1 . . ' �~ 4 s f~ 4 , Zoning .� is ,% r 1. I All of the property within the TIRZ is zoned Planned r w • , • Development(PD).It is not anticipated there will be any other .ia f I r: .k a changes to the City of Euless zoning ordinance,master plan, �,� �. r �' building codes,subdivision rules and regulations or other • t _•� R municipal ordinances as a result of the TIRZ. 1 I ' r. ,. ,•-' •• 4 . • ; • .. i ' 4 '� ►.. .' • I • .. � '�+ ' S r10 ill , 4 . , e T I ..--1: I ., t _ : r ii r. a ' 4 ' •• Mr' • • • . ' '• I Ai ,..... .• . 711le ti-e-4 '• I'' • .0--dalliVili' tf14 . Jr 0. - PD-Planned Development 4 Preliminary Project and Financing Plan.TIRZ ri4 a DAVID PETTIT 6 ECvnomrc DeWNopmenr Current Conditions -el ' • - .. 1.►YYffrS �. - ...#`4 i / a. .1 • i Current Ownership Information +f k i There are 15 parcels within Tax Increment • a • I 4 Reinvestment Zone#4,with a total of 4 • ) • ' I1 '* WgWk c different owners. 14 " 'gli " • -.7 • + Y �' For further details of parcels included within 1 ' b•# • r I the TIRZ see Exhibit B. •I ` _ III •, IILL P!R minus '✓` t t I i roa�� '�.1 LIimialjoi ii4t13�1ii ` e gi♦ . o monis. or 1 if; • i*7TTLTg 2, M FiJ4f • • ; k 1.116 RINCr. It . I At;6 • -... Ai f v u • 6 41 iS ' J . i el L ...„ i . , .0.11 47 ,o ! .i. . --,01110,-f 4- • 4 Preliminary Project and Financing Plan,TIRZ#4 ID DAVID PETTIT 7 Economs.Development Proposed Development TYPES Mr ROWS a a o.nNua...° �`. e444 OR .A l' 33 sigut 1111.-." f.!:i /. � " N 'Is 1 ,! 1. t a ti'' elfr,....:" 1 r. -. The proposed TIRZ#4 development is a large scale mixed-use f� development totaling more than 875,000 square feet of new rd ,L� ! R� construction.It is expected to facilitate the construction of both a !- ., , ,, 1 „ commercial and residential development,as well as open space. x �� $ k . The following page provides character images for the proposed 7.i P. 1 . 11 development. • 1 ;:1 : 1 P sr- , 0G.' ' , RI s — . a �y r^t rG ,11+a mi .1-1 oiiii Let 34 $9 A r N t f - • N 4 Preliminary Project and Financing Plan,TIRZ#4 a DAVID PETTIT 8 Economic Development Proposed Development R , i r t 1 l — i. II -we MOI 7- . 4 Illk , -.,,,_. al I i „ . 1 rt'.44 R! •.'-T�.. - , ' _,,.--7- -..L.-4,-.. , e rte 4 I t. - _ '1"S 1 j 1 �''i , y a Y -rfr-43,--44 ,,.. -,------- ................ himminimmiiimis. . ,...._ . _ ...1...._ ...._ .. .... _ .„.....4..„ ,,,,,„,,,,_ _..., , ...,.. ._ ,.............. -,.... , . .. I . . . .1.77, .., '. , ", . . A' ' ' * N. ' ' '1‘,k-- ,, _ _ . . , . ik - '11W- • „ 1, : . i ____ _I________ . __F .... .. _______ , IL1 _ • • l'I':"',.:t*1 , , ,. r. .. _ • r; Preliminary Project and Financing Plan,TIRZ#4 . DAVID PETTIT 9 femoral(Development Proposed Development ' 1 u � . 1 �. AN rs 3 a- :...' . 1,1 ' , . I i . ,' , r., „ . . i .4111tr_j6. .4 ',""t x ' • - . Aki11.—.. 411116 1141011P • . 4601° igil,.. _ m ih_ ., - 1,..-.. : . � • 4. illi. , i ,0„,.. . ..f. • _.. . .,ir. Iii lit . t it 'gr-- 1 _ .0' ' iI A Preliminary Project and Financing Plan,TIRZ#4 DeDAVID PETTIT 10 ftnrrurnk Development Project Costs Estimated Project Costs Chapter 311 of the Texas Tax Code Land and Rights of Way/Ponds $ 2,100,000 Sec.311.002. Remidiation/Demolition $ 2,700,000 (1) "Project costs"means the expenditures made or estimated to be made and monetary obligations Amenities Package $ 806,339 incurred or estimated to be incurred by the municipality or county designating a reinvestment zone that Bonds and Mobilization $ 431,900 are listed in the project plan as costs of public works,public improvements,programs,or other projects Paving $ 1,304,113 benefiting the zone,plus other costs incidental to those expenditures and obligations."Project costs" Storm Drainage $ 543,602 include: Drainage Projects $ 500,000 (A) capital costs,including the actual costs of the acquisition and construction of public works,public Water $ 434,737 improvements,new buildings,structures,and fixtures;the actual costs of the acquisition,demolition, Wastewater $ 845,325 alteration,remodeling,repair,or reconstruction of existing buildings,structures,and fixtures;the actual Hardscaping/Mitigation $ 1,304,862 costs of the remediation of conditions that contaminate public or private land or buildings;the actual Direct POD Imp. Water/Sewer/Dr/Roads $ 3,722,978 costs of the preservation of the facade of a public or private building;the actual costs of the demolition of Contingency $ 578,565 public or private buildings;and the actual costs of the acquisition of land and equipment and the clearing Design surv/Geo/Misc.Soft $ 1,145,559 and grading of land; Bond Issuance Cost $ 164,180 (B) financing costs,including all interest paid to holders of evidences of indebtedness or other obligations Total Project Costsl $ 16,582,160 issued to pay for project costs and any premium paid over the principal amount of the obligations because of the redemption of the obligations before maturity; 1.Represents principal only and does not include related interest costs (C) real property assembly costs; (D) professional service costs,including those incurred for architectural,planning,engineering,and legal _ . .c-- advice and services; I' (E) imputed administrative costs,including reasonable charges for the time spent by employees of the y_ ' ,w�tfr- nil municipality or county in connection with the implementation of a project plan; t Y 3 } "" • (F) relocation costs; • I ,L .^ •, .,.n, 91.,-7! 1-7_1 �� R (G) organizational costs,including the costs of conducting environmental impact studies or other studies, - �iY..•. : the cost of publicizing the creation of the zone,and the cost of implementing the project plan for the zone; ;,* (H) interest before and during construction and for one year after completion of construction,whether or • ..1 ' not capitalized; _': j :,.•:.!..,..• L•� ,t4� ,.`_ s ! 1 v� (I) the cost of operating the reinvestment zone and project facilities; •' 1x"' vfk • (J) the amount of any contributions made by the municipality or county from general revenue for the 2 ..-..," , e..-. implementation of the project plan; .ott•i " (K) the costs of school buildings,other educational buildings,other educational facilities,or other ' l buildings owned by or on behalf of a school district,community college district,or other political i- - subdivision of this state;and " --+il ry tie, .....::":7 (L) payments made at the discretion of the governing body of the municipality or county that the 411114 governing body finds necessary or convenient to the creation of the zone or to the implementation of the ..i —.R L--__j.._. ;. project plans for the zone. Preliminary Project and Financing Plan,TIRZ#4 ID DAVID PETTIT 11 ECw!omrx Development Anticipated Development Anticipated Development . ___>-„,,.,.�.,--._....,_ti. The proposed TIRZ #4 development is a . • ' ' — ■ F-��?� ■♦ _ -ww\w ww _ large scale mixed-use development that will I _ :�4: 4=4, ww\N� be constructed over the next few years and - _ • — ..” - ', financed in part by incremental real property �■I _and sales tax generated within the TIRZ. 111111111 P'...§-1.3 ; • — The table provides an overview of the potential _ _17 = _ 11 = G ■ ���.rte! development that we believe will occur during ___ =_ __ _ 11.11.111 ... ...1.. f.. the life of the TIRZ along with estimated dates -- E E =_ _ _ .1.. .... of when the incremental revenue will flow into _— _- _- _- c �' - �� _ the TIRZ fund. ___ _H ii `.��- ' `�' %/MIMIn II IIIjI i ii.......1111.111011W 41111.1111.1 Avg.Unit Size Square Projected Stabilizatio Taxable Value Incremental Type Site Area(ac) Units Sales PSF Total Sales (SF) Feet Completion Date n Year PSF/Unit Value Development Townhomes Residential 7.86 70 1,500 105,000 2018 2022 $ 212,500 $ 14,875,000 $ - $ - Row Homes Residential 8.14 68 1,750 119,000 2018 2022 $ 250,000 $ 17,000,000 $ - $ - Villas Residential 14.66 121 2,250 272,250 2018 2022 $ 300,000 $ 36,300,000 $ - $ - Multi-family Multifamily 11.00 393 800 314,400 2018 2020 $ 90,000 $ 35,370,000 $ - $ - Other Residential - - 600 - 2018 2020 $ 175,000 $ - $ - $ - Other Residential - - 600 - 2018 2020 $ 200,000 $ - $ - $ - Commercial Retail 5.16 N/A N/A 43,300 2018 2020 $ 275 $ 11,907,500 $ 250 $ 10,825,000 Restaurant Retail 2.84 N/A N/A 23,800 2018 2020 $ 275 $ 6,545,000 $ 400 $ 9,520,000 Open Space 6.34 Total 56.00 652.00 877,750 $ 121,997,500 $ 20,345,000 TOTAL 56.00 $ 121,997,500 $ 20,345,000) Preliminary Project and Financing Plan,TIRZ#4 0 DAVID PETTIT 12 Economic Deve!apmen( Financial Feasibility Analysis Method of Financing To fund the improvements outlined on the previous pages,it is anticipated that the City of Euless will issue a total of$16,582,160 in bonds during FY 2016.Additionally,it is anticipated that the City of Euless,Tarrant County,JPS Health Network and Tarrant County College will participate in the TIRZ.The requested participation rates are as follows:It is anticipated that the City of Euless will participate at 75%of their ad valorem tax rate,Tarrant County will TYPES participate at 75%,JPS Health Network's requested participation is 50%,and Tarrant County College District's requested participation is 50%.The City of , ,,. Euless is expected to contribute 25%of sales tax for the duration of TIRZ#4. - Real Property Tax Participation r « , ■ I « i ■ `r a r-- City of Euless 0.46750000 75% 0.3506250 •i. — to v bi _y_ HEB ISD 1.37500000 0% 0.0000000 " _ 4i. + ,Tarrant County 0.26400000 75% 0.1980000 e Y : � - JPS Health Network 0.22790000 50% 0.1139500 f r�- -- Tarrant Cty College 0.14950000 50% 0.0747500 �'` ." +� _ V� F 2.48390000 0.7373250 - "� f1- i`r s_al--4, d1 ' n :-r-- '7 - i,,, ,,, . ■ Sales Tax Participation t. y 'i -:1,-r-- , -= �i " p .i City of Euless I 0.02000000 25% I 0.0050000 l ', • �. ` LLLiii " y " l Y Debt Service - 1' " 4, As mentioned above,it is anticipated that a total of$16,582,160 worth of bonds will be issued in fiscal year 2016.The debt service schedule assumes " 0 a 'f. 1 24 months of interest only and an interest rate based on AAA/Aaa rating.Utilizing these assumptions the total principal and interest associated with the _ _ t issuance would be approximately$29,748,906.The chart on the following page provides the projected debt service schedule for the life of the TIRZ. '� I r i• / --- •' Economic Feasibility Study • , A taxable value analysis was developed as part of the preliminary project and financing plan to determine the economic feasibility of the project.The �.I -1 ! a ' ` - ,1, study examined the expected tax revenue the TIRZ would receive based on the previously outlined developments.A summary overview of the anticipated IS , Y :7-.7 " -- _a development square footages,the anticipated sales per square foot and the anticipated taxable value per square foot can be found on the table below. II-_- _`'! Y I ,,..,Lt j ` IP. The followingpages show the estimated captured appraised value of the zone duringeachyear of its existence and the net benefits of the zone to each c:. L 4_ „, ' t . ” P g p PP r 0. of the local taxing jurisdictions as well as the method of financing and debt service. YF - r r �. « a Utilizing the information outlined in this feasibility study,we have found that the TIRZ is economically feasible and will provide the City and other taxing — '` _ " a r jurisdictions with economic benefits that would not occur without its implementation. .. ..., _ _, f ■ . I„ 4 A Preliminary Project and Financing Plan,TIRZ#4 DoDAVID PETTIT 13 Economo.Devekipment Bond Amortization Schedule Date Payment Beginning Balance Total Payment Interest Principal Ending Balance 8/15/16 1 $16,582,160 $414,554 $414,554 $0 $16,582,160 2/15/17 2 516,582,160 $414,554 $414,554 $0 $16,582,160 Tranche 1 8/15/17 3 $16,582,160 $414,554 $414,554 $0 $16,582,160 2/15/18 4 $16,582,160 $414,554 $414,554 $0 $16,582,160 8/15/18 5 $16,582,160 $610,667 $414,554 $196,113 $16,386,047 Bond Issuance $16,417,980 2/15/19 6 $16,386,047 $610,667 $409,651 $201,016 $16,185,031 Issuance Costs $164,180 1.0% 8/15/19 7 $16,185,031 $610,667 $404,626 $206,041 $15,978,989 Capitalized Interest $0 2/15/20 8 $15,978,989 $610,667 $399,475 $211,192 $15,767,797 DSRF $0 8/15/20 9 $15,767,797 5610,667 $394,195 $216,472 $15,551,325 2/15/21 10 $15,551,325 $610,667 $388,783 $221,884 $15,329,440 Total Issuance $16,58Z160 8/15/21 11 $15,329,440 $610,667 $383,236 $227,431 $15,102,009 Interest Rate 5.0% 2/15/22 12 $15,102,009 $610,667 $377,550 $233,117 $14,868,892 Bond Term(Yrs.) 25 8/15/22 13 $14,868,892 $610,667 $371,722 $238,945 $14,629,948 2/15/23 14 $14,629,948 $610,667 $365,749 $244,918 $14,385,029 Interest Only Period(Yrs.) 2 8/15/23 15 $14,385,029 $610,667 $359,626 $251,041 $14,133,988 Amortization Period(Yrs.) 23 2/15/24 16 $14,133,988 $610,667 $353,350 $257,317 $13,876,670 Capitalized Interest(Yrs.) 0 8/15/24 17 $13,876,670 $610,667 $346,917 $263,750 $13,612,920 DSRF(Yrs.) 0 2/15/25 18 $13,612,920 $610,667 $340,323 $270,344 $13,342,576 8/15/25 19 $13,342,576 $610,667 $333,564 $277,103 $13,065,473 Pmts.Per Year 2 2/15/26 20 $13,065,473 $610,667 $326,637 $284,030 $12,781,442 Issuance Date 2/15/16 8/15/26 21 $12,781,442 $610,667 $319,536 $291,131 $12,490,311 Annual Debt Service(I/O Period) $829,108 2/15/27 22 $12,490,311 $610,667 $312,258 $298,409 $12,191,902 Annual Debt Service(Amort.Period) $1.221.3348/15/27 23 $12,191,902 $610,667 $304,798 $305,870 $11,886,032 2/15/28 24 $11,886,032 $610,667 $297,151 $313,516 $11,572,516 8/15/28 25 $11,572,516 $610,667 $289,313 $321,354 $11,251,162 2/15/29 26 $11,251,162 $610,667 $281,279 $329,388 $10,921,774 8/15/29 27 $10,921,774 $610,667 $273,044 $337,623 $10,584,151 2/15/30 28 $10,584,151 $610,667 $264,604 $346,063 $10,238,087 8/15/30 29 $10,238,087 $610,667 $255,952 $354,715 $9,883,372 2/15/31 30 $9,883,372 $610,667 $247,084 $363,583 $9,519,790 8/15/31 31 $9,519,790 $610,667 $237,995 $372,672 $9,147,117 2/15/32 32 $9,147,117 5610,667 $228,678 $381,989 $8,765,128 8/15/32 33 $8,765,128 $610,667 $219,128 $391,539 $8,373,589 2/15/33 34 $8,373,589 $610,667 $209,340 $401,327 $7,972,261 8/15/33 35 $7,972,261 $610,667 $199,307 5411,361 $7,560,901 2/15/34 36 $7,560,901 $610,667 $189,023 $421,645 $7,139,256 8/15/34 37 $7,139,256 $610,667 $178,481 $432,186 $6,707,070 2/15/35 38 $6,707,070 $610,667 $167,677 $442,990 $6,264,080 8/15/35 39 $6,264,080 $610,667 $156,602 $454,065 $5,810,015 2/15/36 40 $5,810,015 $610,667 $14s,250 $465,417 $5,344,598 8/15/36 41 $5,344,598 $610,667 $133,615 $477,052 $4,867,546 2/15/37 42 $4,867,546 $610,667 $121,689 $488,979 $4,378,567 8/15/37 43 $4,378,567 $610,667 $109,464 $501,203 $3,877,364 2/15/38 44 $3,877,364 $610,667 $96,934 $513,733 $3,363,631 8/15/38 45 $3,363,631 $610,667 $84,091 $526,576 $2,837,055 2/15/39 46 $2,837,055 $610,667 $70,926 $539,741 $2,297,314 8/15/39 47 $2,297,314 $610,667 $57,433 $553,234 $1,744,080 2/15/40 48 $1,744,080 $610,667 $43,602 $567,065 $1,177,015 8/15/40 49 $1,177,015 $610,667 $29,425 $581,242 $595,773 2/15/41 50 $595,773 $610,667 $14,894 $595,773 $0 TOTAL $29,748,906 $13,166,746 $16,582,160 Preliminary Project and Financing Plan,TIRZ#4 mrD DAVID PETTIT 14 Economic Development Financial Feasibility Analysis Taxing Jurisdictions Total Taxes Participation Net Benefit Generated City of Euless $34,072,130 $15,836,419 $18,235,711 HEB ISD $58,420,039 $0 $58,420,039 Tarrant County $11,216,648 $7,123,538 $4,093,109 JPS Health Network $9,682,856 $4,099,632 $5,583,224 Tarrant Cty College $6,351,852 $2,689,316 $3,662,536 Total $119,743,524 $29,748,906 $89,994,619 Gross Economic Impact Net Benefit Tax Capture by Revenue Source 55,583,224 53,221,820 59,682,856 $4,093,109 53,662,536 $11,216,648 $6,351,852 $34 ,072,1'30 ■City of Euless $18,235,711 •HEB ISD ■Sales Tax Tarrant County ■Real Property ■WS Health Network •Tarrant Cty College ■City of Euless ■HEB ISD ■Tarrant County $26,527,085 $58,420,039 ■1PS Health Network $58,420,039 ■Tarrant Cty College Participation by Year Total Annual Tax Revenue Generated 3900000 56.000,400 •t,,,..rcq cdi�a� 5800.000 1rs Heath Net wwo,k _.. $700000 •Hee iso • 5500.003 •cNmswn, $4,004000 / 5500000 ✓� —__. - - -T—_.._._-_,.._.._. $400,003 / I I 53.000000 $3]3.333 0200.000 r--- 1 ' ' ''-- -- ---- 01000,000/ Ili/ 0104330 " I so 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 2035 2007 2039 2041 2043 las 50 /_ _ _ — 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 2035 2037 2039 2041 2043 2045 City of Euless Preliminary Project and Financing Plan,TIRZ#4 F.D. DAVID PETTIT 15 EConormc Deve!opreenl imunimip, Financial Feasibility Analysis ESTIMATE OF GENERAL IMPACT OF PROPOSED ZONE PROPERTY VALUES AND TAX REVENUES 10265.6 11.6 YEAR 260.21 29011 234.61750 RATE 11.066 '"712r1;62 C"'116= u .::: C16274 6.5 iI=IIMI:I .1117/7=E 1909 C• • ..... RS Nam.20 7.. 2 079600 2.300 36000 ,2 0300 6166 WAR 0 1 I 3 4 5 6 1 1 9 10 11 12 13 14 15 10 17 11 11 20 21 xx 23 T. 25 26 27 21 29 30 001,10020222 2012 2072 2016 2017 2012 2610 2020 2021 2022 2123 2024 200 2021 2027 2021 201 2022 2021 2683 2022 2034 2231 2222 216/ 2022 2222 2642 6.4 603 2612 2024 2042 101052 MN 0911 Cm.'Et. 11229.1113 11.942,163 11912163 11902.163 11.902.10 1169.163 11110163 1102363 11.91210 11182.163 II 9821 63 11.902.122 11.02.163 1103.10 11,02,163 11 02.163 1103163 1102.163 11.912 113 1102,163 11612,163 1102313 1102,141 11.163 11021163 1 Imula 11,0010 11,142.161 1102,163 11.962.163 1100163 1102 103 11413 613 1103163 11..163 1102163 1102.10 1102119 11.90.10 1102163 11.90.163 1102113 11612 163 1102163 110203 11.942.163 11.163 11.902 163 11.02.1113 11.163 11.90.523 1110163 11,962.10 11.60163 11912363 1110,10 11,90,163 11.112163 1102163 11.323 11.03163 1101363 13.94210 11.363 11.02.132 344.039.02 1110163 11 02363 1102.163 11182170 11.612163. 1166.161 1103163 11111.163 111010 11 962 163 11.02.163. 1107.123 11182.10 1102.163 11.042 163 11023. 1110330 1110163 1107.163 11.0330 1107.161 11.10 1190.163 1102313 11.90163 11.07.10 1102.163 1102.163 11.90.10 1102161 11.90163 11..123 AS 76.6.09 1102163 11 02.163 11,10163 1110.10 1166.163 1190163 11.10183 11101. 11102.143 11 962 163 11..163 1102.163 1121703 11.17/310 11,191.10 11162.10 1102163 111010 1120163 11.90.161 11293163 11.612.10 1110113 11.3113 1110163 11.01.163 11.102.183 11..123 120010 1120210 1102.03 1120.163 1679775C1Cal. 11612123 11612.163 1101161 11.90.163 11.90,161 1.3.163 1102.163 1102.122 1110123 11.987.163 11222123 111003 11.02.1113 11.613,163 11.912163 11.962.163 17 .722 11113161 1102163 11162.161 1110162 1110.122 1120162 11.61112,163 1102323 1111310 1102.163 11112123 11.311 11.60102 11.9010 1100.163 02012.0.1122 C16 01 Eu69 1102.163 11..1“ 7117110 1.02,76S 1,1040 8.1616 027118 S.,. 1171.132 0341571 9.i10.566 1416.177 1.66101 10626,3 001261 1201210 10206,111 16403219 10111072 11.03101 11.252268 11.477,048 11.701610 1102,721 12,171235 12223.1211 1167108 1301021 12113,521 12.7.191 11711132 13110.4211 0020.0 1120793 1101.122 71010* 1021711 130472 1.00201 1627.1112 2202.710 101.111 1.71411.274 2310.50 1.212.177 1.62620 104260 1001 AI 1032130 10.30214 10/02219 11211072 11031.311 11252102 11277. 111030 11140721 12.17035 12,421122 107140* 12.161221 13.123421 13247.191 13.710122 12.0*11261 727121.03207 11.8001 11192.123 710.119 1225.70 tieun 1.110.401 1627212 111111171 8.0721.12 1.0.574 2310.50 2.211177 21001 106. 110101 1110110 11316211 10032219 10215271 11.031221 110206 1127700 11.0100 11211711 12.171636 12.220,122 12271. 1206221 13,183221 1107.191 13.7114131 13110.4211 IPS 00.. 11.10161 11110161 7.11111.160 1.036.7113 1.114471 13001 8.627118 110110 8172132 104072 2330.06 9214177 1203.01 1.716360 2.101.461 1019130 1/116.111 1003219 101520 11.1 MI 11.262. 1127701 11.701618 111107, 12,10335 11213.10 1167101 12.123.021 11.183.211 13242191 13.714. 1.11.0.1. 16,96.1)95.9. 11.1.2.112 111010 7,011.116 8.61603 8.11908 1610201 1527218 06111111 412.112 1040.674 1236668 11416177 0.60301 9.716.560 1.01.01 10.10130 16.110 10.623. 10215.061 11.031.01 112000 11277. 11.70/619 11.321 12.1006 12.423126 12671.6.1 1031021 11106, 13247.111 13.711136 1190268 010156 VALUE 14462 6612147 ),M93 42)). 0 11103160 0692001 13.785.8251 13.821.7561 0.464.5471 130306 13.110.11 12.132.5611 0.7616971 12.50606 1.2.3/1201 1.1.10.6111 11.906,7021 11710.1731 0.50246 11.176140 11.1632141 120.7221 1730.1621 150.1121 075.5741 012421 19.72 00,03 619.40 942.858 1.20190 I...Dag 1,731. 2604. 32.02.0 0 0.123.9641 13.9414001 11.716.6151 13.231.2631 13.4515471 1103 2961 (3.110.0311 12.932.662 12 751.071 0.566.9161 12.30031 0.10.6131 0107221 0 702731 11.56/.0471 (0272122) 0.127.024/ 90.7221 00326 065.1121 4700723 141.446 197,371 44001 189222 942 152 1.207.002 722222* 1.731972 20830 T....n..1, 0.9.10306 12.246 4001 13.7115 2251 0...7251 13.4...71 02831051.(33102311 0.232.6291 0 751.6971 0.566 984 12 371.0621 47.1866131 11 910.7021 0.002731 11.07 246 11 163146 11.167 010 060.6121 1/0.155/ 1566 1151 075.5741 141.4421 117.172 44001 09.436 942 461 2301361 1.462,028 1.70972 3.021396 JPS14.91242017 0 14 163 9241 13 MG 4001 11 705.51 1021.7551 11.464 5471 0213.9961 0.11011311 0103.5611 0.751.6971 V 50 9401 6371616 0.186.613.1 11 990.7021 1103.8731 0.617 047/ 11.372161 11 167 00 120/231 010356/ 1506.1151 075.6741 141 442/ 107.172 440.26.1 01.436 942 154 1013511 1.465 021 1.70972 3.001.03 6.0.7 C.. 0 1703223!13 146.4001 13 725051 13.621.7551 (22042271 10213.290 13110.0311 690316 12.721 5971 CZ 566.0•611 12.371021 13 126 06 0.290.021 11 793 270 (71014271 11.3,9 144/ (0167.2141 050.101. 0.156) 05.1151 272172) (20202) 197.372 44003 20422 242152 7201.354 1042022 1.73110 2221.615 1206161.0 A C4196 Elam 206 0 0 0 0 221 207 3323 4.262 2.812 6.242 1102 2022. 0.572 Gny or 5)169 ME1162 17.02 0 0 0 0 2714 61363 0.00 1204 11611 20. 33.2 27 614 110.340 1452. 672901C8720 3.7 0 0 0 0 621 1.144 1232 2211 $.172 302 071 5.2 22 913/wan Lamy 410.....).* 2.970 0 0 0 0 450 1.025 1.671 2. 2.738 300 3162 1677 11 700/PS 12911,315.72 149953170100 1222 0 0 0 7 66 60 1.031 1.410 1/26 2.120 2502 3 262 13972 11443921.1l1.2862. iiihm I I a I 4 903 10 161 17 111 36420 20 61 i 3130 42271 42.614 2102241 =1111111111 -1.1=111=111111111111111.111=1 11:7.1.=112.:::::::11::::::7:72:74144'Tx.="Imair-vmA1111111111111Mr,12:.:::12:.:::::727.200.,,11.:12111: 'IMIIIMIt 11::::: "= ":110111111e ":.:::::, ••= *Mill= C1729 0.9.0 2957,766 191212 3311.0 463.30 532.323 201 321 0(3204 626677 238.197 650 953 621974 277 353 20170 704114 712 102 733021 747 742 762 697 777961 713/10 000 320 7321 1E2 842979 062.221 272.099 89/621 317.002 921723 911.2111 1102/38 CM 01 RI. 11E30 1. 26..019 072164 97.66 103.90 105.6 1.72/.769 1.004.144 1210327 1.811.032 1 914 572 125220 1.191221 3031360 2273.3116 2.113.843 2,156.119 2.192242 7.63.3, 2.212091 2333163 2300.230 2.428.10 2.472704 3.526338 3576.762 2.228.261 2,610.124 2734211 2.119.170 51,166699 968 1657 14.7532,69 2 190212 112136 111,201 01.267 200.202 332,264 342396 153.324 320.390 32769 372250 322249 36360 07.69 405.814 413,975 422254 210,121 432314 224.100 207.322 422201 470927 421636 4214.732 201633 511722 525.020 521021 11121724 1.474530207 110.0 74.9 1. 3.391,118 97.431 161.614 225. 26103 31131 66 20.029 105.009 311.. 317.312 323.672 310352 3.725 143.400 350.30 361.167 662614 3/1.165 10341 MAN 394 562 402.453 410.302 412712 427.07 4..1 4.01 423.20 463313 0..3.076 JPS 9441271.699 7.240732694 1 221460 22.66 704.422 122.712 176229 1112.313 122,124 260.083 000.007 201 64 13 310 26.172 22620 222,326 229 832 211421 239112 243.900 241772 353 770 352 232 264.005 229226 374 671 210.161 222,722 291.423 247 313 333,259 2.330472 1 an*t ty C., IVP V 0 ex I am,Pe2 1 611 464 1311381 .1211 144 2221314 2.190 231 3 251 131 3 324 120 1 30107 /460 123 I 127 60 3 10.1 2171212 2.741 725 126 21.9 3 814 071 3 1172 870 4022.311 4 113 174 4 214.00 4 300 361 4 315. 4 474 617 4 601 271 4.04 1,31 4 07 M. 4 142 07 4139 711 II 030 600 11/3 iIII IIIM=IIMIP 2,20)1 0770 1..2,1 120635845 0 0 9 (03230 .17, .2000 0 i,p3,1 2203)0 237202 40443 447.131 4.233 427 99 212722 420 723 414pp) (03,929 272 030 (11,21 2(0,703 1213,4 4,11 20 r 269 730 .101 392 776 164 232 610323 22700 20)200 054 471 667 323 14 202 317 1C05 9/1 An) IR 0010l02.(1 0 0 0 1 206 OM 0722042 2112 142 0242,002 3 812 072 4222022 3 70 712 8.240,027 3 111 901 0001.10 4 074 0P 2122.221 4.01s 721 4 324,529 4 411 0111 4 491 712 4 422 224 4007.000 2 774 222 4 870 121 007020, 4 07?127 8 10 334 i 224 220 1408 240 5.230 037 3 237 302 2 702 027 112 743 024 1 kunrona l. 2 5 6 1 245/0 1237.1 1302 061 I 444 261 13 081 123 11 763 751 20 511 521 24 MS 616 21272 443 22 270135 11 343 718 0 302 340 44 742072 41 041 401 53 477220 07 276 865 41 60 612 87 247 095 72221 719 0 111 840 01 SU 214 It M2.2/3 19 137 410 17 42.2.422 102111 272 101 360 20$ 113 117 617 111313 6N 1116r PR 22631 1 050 a. I NM.62. 2015 202 2017 2218 2019 032 2021 021 MT 2224 1. 2029 2027 2021 2221 6110 1211 2031 20.174 2064 011 ION 2017 2222 200 6340 2041 2.2 048 2.2 2.0 • City 9 7.676. 13648216 403.222 236 725 870.128 947 MI 1.0170 1.046216 1.066.119 1.7317241 1306.190 1131.1,4 1.164.001 117701 1200.623 1.224.636 I 249.111 1,4.111 1.09.593 1225585 102.617 1.3741.111 123701 16.917 1 466.776 1 497.71.2 1.321317 1 551 183 1 592 303 1,625 269 14.0)72.1.C22471 4055. Ill Li 1611 26481 913 sal 3732 973262 1.322.848 1 225.5 1.761.769 12.344 31461227 1177.03.2 1.914 5/2 1252. 1.991.921 1011,760 2.272..5 2.11303 2.156.119 2.199142 1243.227 2.2114 01 2.333.163 2.38030 2.430.123 2.482.767 2.536.717 2 302 1.77 2.644 1112 i.7o,..<1 2 761.321 7116 785 61,420931 H4066 1 innan1[6.49 3 932 539 112 015 117.251 221 07 300.602 339.604 346.30 363.324 160.390 367.392 30.962 212.449 69.019 397.900 405.858 413 9/5 40.114 430.760 439 314 441.120 461.010 462.724 476.691 406.631 497.20 607 105 511 393 579.3. 340.8,3 11316.641 102n Cm. IPS 162469147606 3 394 194 97406 61.642 226 286 259.560 293 166 20.00 .3.009 311 109 317.132 12071 330.152 336/26 343,490 336320 357 367 .1514 371.805 379 241 382,176 114.662 60.903 411.507 420 264 479235 43130 447 220 457 179 4.229 9 222 862 IRS 14416140209 7.8527402C5.0 2 222.949 23 es1 102 031 142 112 170. 192313 192 160 06023 22466 701 161 zu_vo 216316 .163 336326 20.2 n.40 239 Ile NI 200 2411771 253 723 03110 05300 229944 224 702 211 274 .364 293 673 299 90S 3[6721 6321 1162'MIL.Cu)C01292 41 081 071 UMW 1011 04 2 868 WO 30.62 3111120 I.641 3.7070 310 067 3 01011 1196 10 4.171.199 4.1.6211 41001 4.04 031 4211 212 490320 4 680 224 4 411 001 617010 401111 072421 07707 1 1.334 5.04 906 6264 M. 5 220 137 1 137 30 5 762 007 11$7•2 624 I Preliminary Project and Financing Plan,TIRZ#4 IlD DAVID PETTIT 16 EcorhDmx Development ....- ________....... Financial Feasibility Analysis ESTIMATE OF GENERAL IMPACT OF PROPOSED ZONE PROPERTY VALUES AND TAX REVENUES 2.3.5.111.410.11 GROW. 2104 04.0411131104 4001 ..b.;,, = C.4 91F08,17.=ANFrraii irrr=. 10150iH 1951T4071:1EM 175.....5 ... 1.982 848.94 -.5, -' -.....7'....5. " ---'-'-' 2 4030020 0 7373250 2 4030000 0 0000000 BASE VIM 0 1 2 1 4 5 6 7 1 9 10 11 12 13 14 IS 16 17 16 19 20 21 22 33 24 11 n .27 211 ze 30 ,140101119.04 2616 2071 2011 2017 2011 2119 2020 2021 2023 2023. 24112 2210. NM 2027 2129 2469 200 2201 202 200 21131 2022 3024 2137 MS MU .. .41 .92.2 21142 2022 2411 TOTA4. 1.0211.11.1 469118.35 71112.162 111.163 11304.111 11150163 11020143 11.2.163 11182111 1110163 11321141 11112.10 1130210 1102.163 11301163 11.111.123 113/2.124 11.0163 130010 11..113 1104.143 1110.10 11311141 11110.123 11301.163 11301123 11.02123 11322.161 11110.163 11141,112 11111113 11.0114.1 11110103 11.3.113 118.1611 11142.16.3 111.010 11.102.163 11..163 11..10 11.142.163 11.2. 111E8163 111.163 111.1.1111 1110.10 111911.163 1111063 11..143 11.1.163 11..163 1..10 11..163 1102.163 11142,113 11.2163 1101.110 11.3,163 111.21.3 11.913.163 111.2.161 11.1163 1101.141 11.4163 1110143 11.0113 11.162.1. 204.80815 11.411116.1 1110.10 11142.111 11.110 11.7163 1110.1.3 11.1113 11.90.163 11.2161 1110.3 11.1163 11..163 11014.163 11.10.1 11.180143 11..163 1..10 11.161 11.1163 11.942.113 11..10 11.10.10 11,147.163 11.11.2.113 11.962 161 11..1 11..0183 11,112.1.3 11.9.163 11.9010 11.0163 11.90.163 214511.111.4.24 111.n,11.204.123 11..163 11312.141 11114.10 11414.10 111210 11221163 11310141 MM. 11111161 11.142.11,3 11.1163 1124010 11304112 11101.141 110103 11300163 11311112 11.14163 11313.163 1102110 11.142.161 11101113 1110163 11.144.163 11180121 11162.163 1021163 11.123 11..10 11130161 14.1 8124.394 1111111111 11.20143 11..163 1130110 11..111 11..163 11.2913 11..10 11111163 11121.123 11301163 11.02.112 11.2163 111141.143 11.113 11.4.1 1322.123 111.113 11301141 11..113 11..183 11..111 11114.10 11142.123 11.110143 1110,16.3 11111163 11112.163 1110163 11..10 11..163 11.982.163 '3000.1.1.81 4.2014.18.5 11122,163 11320114 737110 4031761 1,114472 03130.434 2,647114 2,200161 2371121 1041574 91301611 .111177 1.3.1 11.724650 1321.194 10,121. 0,312.111 10.133310 10,115371 11,031.1 11151001 17.377.242 11,70110 11141721 12.171535 1023,134 11.670621 12125331 13.181121 13.447921 13.714132 131107.452 8.1150 11.412.143 11.983.113 71701.11 2,132,143 1.121402 0312431 14.21211 11.644.16. .172,132 9..9.574 9.2361.1 14.177 9133.121 13.7144110 011141 10,121223 0,304,111 11203311 10,012371 11331.361 1116310 11.477.0411 11.70210 11,343,121 13.179.535 13.1211. 1427109 12131.01 13.183421 13.4411. 13,714.111 13.09140 14.280. 11..1.3 11112.1.1 7,00.0 016.761 1104. 1,30401 4.20614 11.1441611 11/2.132 9.049.674 11,2111. 1414177 9.603.411 17.160 1.11.1.441 11191.0 0.6.11. 10.803,010 10.915.079 11.011.1.1 11162004 11177,01 11.706. 11141721 12.119 535 12.411121 12.171.61. 12..25.021 13.1001 13.447.161 13.111131 11..0.456 .1.5.419 He.. 11.112.113 11113.1.3 7,17419. 4035.763 8.11144. 1.3.1011 02711. "WIN .171.131 .N074 12102814 11,415.177 9,603.01 17.6.510 1.1.481 104.1210 11..116 10.60.19 10..16.071 11.0393.1 14352134 11.477.34. 11.70..... 11.940.721 13.179,535 12.4211i. 12.671,3.14 12.14501 13.111611 13.0110 12.716.131. 13.190.456 ian.CV,8.888. 11.11412.163 11.113.10 7,1171.111. 4035.763 8.111171 ...IA. 1.517.116 1.108 1..70132 1,040.574 12050 .111177 11,1103.011 1.71110 1.01.461 10.1.1.3 41.5.116 10..010. 101107. 1.31.1 11152.1 11.477.1 11.704,5111 10.711 12.17..535 12,421.1i. 10671,510 1305321 13,113121 13,079. 13.1.135 /3.090.4511 0.41/81 2/41,11114110,48147 c,,,,,,,,,, 0 0.101.9641(3146,4001 13.916.6151 11621.7551 13164.6471 13.3.3.9.1 13.110 0311 0.9.31.11•1 0.751.71 066.92161 0 178 6.21 12.186.614 11.07021 11.710.8731 0 6171071 11.372.1441 0 1610141 1151710 030.1567 1505.1151 075 6741 01140 117171 440114 6.0.426 M.. 1.301.156 1 425023 1.733.872 0001.5 3E0150 0 14.1619641(19433001(2123490! 000601 0164.7) 11223.9951 3110231) 0.90.6.27 11,761 510 12.566.61 3372423! 12.1.6.614 0 120701/ 11.730.1731 0487 0471 11.179.1441 (1 1670441 10340 (120)10! 1506.115) 3720722 0114. 10172 414961 620.412 943152 1.301.162 1 465 021 1.733,172 2.008.5 14.261 Ca, 0 14.101 1641 13.1141.4001 117.61851 11,611.765/ 13 064 6471 11213.0. 129106111 0..32..1 0351.5671 11.5.611.1 (2 371.6821 12 181614 11 990 7021 11,7901737 0.587040 11,379.1441 11 1670641 (050.7121 1730155/ 005.1151 1275 5741 01 4431 117172 04163 6.1.26 1513.1 1101.358 1 462031 1.73.73 2.008295 MS.41114609. 0 14.1331.1 13.0461001 0.712051 0.621.7551 0.0..71 13/113.6/ 0./10.11 0133.1 81.721.5171 12.560. 12.3.71..31 13.0131 10.7021 11.7401731 11.51.71471 11.371.1 11,161,041 420.7121 030.1551 1505.1151 075.5741 0144,1 117.312 0.63 15.11424 242.91 1001.• 1.40.020 1.701172 2.031.5 1.3.8 C00014494 2(4,131964)0241400 0/3209 0131.19 3260227) 0,213,9951 0.1110411 12.100. 42.761.11 0.110 10301690 0.180111 (1 990 1031 0.30141 112172211 11.3711. 05.0.1 (2.1.7) 0093.1 3..1131 0.57. 0040 1.7.1. 40. ...... .1161 10..1 4.0. 1.713.121 2.002100 11.1.4.A 73.11 8 221Ur 44.191.1 80..... 1.520 6.3 1 641 2.417 110 4212 5 Ill 0 1,1,0 C12.881411 110 150 0 0 118 6150 1.21111 .1 171 1.5 1.117 2 3/4 2 401 0 JPS 1.441.04.4. 1.144 235 501 816 1.09 1 700 1.9 0 5,,,ps,90.6./......,5 7.14.01,801.4 /50 14. 310 515 705 11041 (II) 0 3.690 1272.,8.292 4.02. 1.1 6 023 2013 2,212 13 231 0 '- 16.402 Eirj : : .411111211A211111.11111111011111UMINIM 4.731.1.1 401?"".111 404:: 31 311e4"t. 1.441.'"2 11222 224 71..1-0,'"IrrAPP2/11:4:, 10:11= ":;::: ll.r...";.: : sifil 02734 Ea..1 4.1 64/ 0 0 140165 237 152 030,732 381730 435378 444.5. 403,227 402 724 1,26 I' 74020/ 707234 S00112 510.111 0/l3// ,10.7 d 1 5.I I 318 S5.2.164 th I 46 471472 144141 52703 142114 12)20) 234263 644 147 2,2,0 , 12.117,2.9 0,1.18.4 PIE.60 5 0 0,15.4 MD 1./.80.13 1 2.714.136 0 0 .0.2.2 133.021 1.1560 21.0.600 246.140 260.771 266.70 260101 2..127 271.420 216010 20.118 310,065 24.26 24%102 105.60 3.II.B10 311.047 324. 110.111 337,514 3.264 361.142 321.172 10.336 151.214 0 7.111.762 1.848.14,40. 3.5.40..1 1.573.402 66./02 1/.072 107 941 171706 141.. 142324 147 210 .1. 163 151 161221 109.341 111.532 166 7.3 169094 117 413 1/5.9. 179 44. 1.1,037 106.6. 193 4)2 1.241 196.121 202.13... 701130 710751 11902 0 0.0514107 102..... 1.0.2 Cry C0111.4 5 1 030/114 0 0 30 108 60.562 /0011. 1123311 22 111 21.674 12 501 WSW 100470 102971 104 521 10011 1.732 2)3227 7)4)01 115402 117 716 121071 122 412 122110 121.410 13916. 132.441 112211 137 913 22211 0 1681.613 148.8.88.94. 0100 I 1 202,009 2114,701 .1,400 .04,121 212,261 232.43 14.2 611 271223 101 021 1 010.2 1 031 0119 1,001 OPP 1,210714 1 014 I. 7712.121 1 122 272 1 161 WO 1,141 1112 7345,424 1,225111 1.204122 7421223 1,301132 I 213 III 16.420 0011)2 0 20rn0,041 IIIIMP 11�1,201119 0 0 0 10243 76.124 101 725 101)60 101 331 101,201 113 112 112,313 114..9 112,360 119.127 141.211 (23202 124482 101.011 111,592 1312/4 134102 132 247 142 440 142228 142 194 151,151 121181 117.241 (632)7 0 0 .127•347 C.of L.. 1.18.1124 6,9 2 0 0 9 240,034 274,927 100.170 116,00 1,011,341 1,841,112 1,012 142 1.414.203 1,102,210 7147.220 1,160,241 1,173111 1,1./12 1,224.141 1,246,043 1,221,944 1,2913.1 1121,231 1,147,614 42742. 1,403,621 1.433.7 1710,272 7320.111 1,621 643 760221 0 0 01.244.4441 60.1.1.1 0 0 9 14102 221217 1,714.222 4116.171 1,257,018 2,222.271 2.7.1,022 1.0112 7,0.4003 2,07021 10,230141 1110.191 12.10,147 11.19,007 15,014,431 12,310084 17129,148 11001,212 20,21116216 11,17041 14077,161 14,212.201 21174.474 37,440,393 22.8,275 01,141,121 21,761.1. 21.1104 NV....0.02.41 i ,u‘. 2010 2014 1217 2011 2011 2120 201 2022 2021 2034 NI. 2021 2027 2011 2021 2130 2011 2012 .33 2034 2031 2038. 2037 203. .31 .4. .41 2042 2043 2044 N. Ciya 04.5 68.740 1.3 0311 313946 433653 .7.410 541 313 552.037 .3 0711 574,331 .3.126 07.642 601 403 47103 .4 117 646.719 65.735 67.30 6113.8 700.116 714.11. 711.401 743.1 750.374 775.402 791 750 1041 426 412 1/5 15..36410 0.1.781 84495 1.10 ED 0 1.415153 lama Cauxy 1732094 80.2.2 133171 11/.560 2100 245.3 250.778 352.793 233.931 204127 271.450 271371 282.416 261005 293.026 291702 335107 3111110 311017 324.. 330.6 337.904 342.137 252.514 360339 367,714 150.114 7.133.231 I..C.. 185 No.14.8.4 1.574 636. 46 207 71.077 10/947 124906 141. 1.324 147.210 150.154 153 15. 166.771 159 346 162,531 165.3 169.09. 112 400 176.910 179.4. 1.3.03/ 186698 101432 ... 1902. 207 874 207 204 711.621 01.571 4,091637 115 1.7.1.160. 7.4448483054 1.031135 30 302 50 559 70209 41 806 02410 41 072 M. 01 500 100170 171410 40 3221 102612 101131 (10221 113 146 116,401 117,716 72127) 121 472 124 922 129567 100021 03013 135114 134111 60,070 2619 316 1.4.9 Cry 80.892 I 71207... 849,120 874,017 202,171 210.626 1,021,2412 1,041,611 1,214242 1.3,103 1,101110 027.02 1,1441,244 1,173..1 1,1.714 1.220,613 1,211,142. 1.2.,..1 1.164 110101 1,311.6.• 1174,126 1,243.524 111037 1,411272 111014 1 534,514 102,031 22,722,2221 3411.120 .24117 1,724,10 0.1.472 3,667,061 4001.71 1,701,120 4.11411122 7.1.0413 1010. 10.221.241 1440.101 10631..07 13111.047 11611,120 11.334.6. 17.129.148 1..10.210 20.214.111 21.171.640 21,077,164 1010.001 21.074174 2710112 20110. 21.74.... E Preliminary Project and Financing Plan,TIRZ#4 ID DAVID PETTIT 17 Economy Development Financial Feasibility Analysis 30 YEAR-EULESS MIDTOWN:INPUT&OUTPUT ► INPUT 'INFLATION RATE I 2.00%1 'DISCOUNT RATE I 5.00%' REAL PROPERTY TAIL PARTICIPATION City of Eales 0.46750000 75% 0.3508250 NEB 1512 1.37500000 0% 0.0000000 Tarrant 000030 0.26400000 75% 0.1980000 JPS Health Network 0.22730000 50% 0.1139500 Tarrant Ely College 0.14960000 50% 0.0747500 2.48390000 0.7373260 PERSONAL PROPERTY TAX PARTICIPATION City of Euless 0.46760000 0% 0.0000000 HES ISD 1.37600000 0% 0.0000000 Tarrant County 0.26400000 0% 0.0000000 JPS Health Network 0.22790000 0% 0.0000000 Tarrant Cy Colley. 0.14950000 0% 0,0000000 2.40390000 0,0000000 'Sales T.8 Rat. I 0.02000001 2600% I 060300001 Com►N6en Sm,Bl:.d ''.elm':'- i' , ' T. Y.ar Year S. . • - TownM1omea Residential 2015 2022 70 106,000 212,600 14,076,000 9 6.00 6 525,000 6 - - ROw Moines Residential 2018 2022 68 119,000 260,000 17,000,000 0 600 $ 595,000 3 - - VIII.a 6.04.44i6l 2010 2022 121 272,260 300,000 36,300,000 0 400 $ 1,361,260 0 - - MuI6Jamiy Multifamily 2018 2020 393 314,400 80,000 36,370,000 S 600 3 1,672,000 3 - - Other Residential 2016 2020 0 - 176000 - $ 600 3 - $ Other Re4denti.l 2016 2020 0 - 200,000 - 0 600 0 - 0 - Commertlal Retail 2018 2020 N/A 43,300 275 11,907,500 3 600 6 216,500 0 266.00 10,625,000 Resiaurand Retail 2018 2020 MA 23,800 275 6,646,000 8 600 8 119,000 8 400.00 9,520,000 TOTAL 121,997,600 4,388,760 20,345,000 I. OUTPUT TOTAL TAIL REVENUE TOTAL + • AL PROPERTYV SALES Cly of Euless 25.5% 5 34,031,554 = 8 16,120,240 S 701,998 + 0 14.279.317 HEP ISO 498% S 50,300,609 = S 66,126,000 + $ 2,064,699 + 3 - _T.rrantCounty 9.4% S 11,193,734 = 3 10,797,312 6 396,422 + $ JPS Health Network 8.1% $ 9,663,076 = 3 9,320,861 0 3 342,214 • 6 Tarr.ntCyCollege 53% 0 6,338,876 = 6 8,114,387 + S 224,489 + 4 1000% 119.527.940 3 1016888015 3,129,823 6 14 209 317 1000% 850% 3.1% TOTAL PARTICIPATION TOTAL REAL PROPERTY SALES 'I, City of Euless 13.2% $ 15,836,419 = $ 12,614,599 • 6 3,221.820 NEB 190 0.0% 5 - = S - 0 - • 3 Tenant County 23.9% 3 7,123,538 = 3 7,123,638 0 - • 3 - JPS Health Network 13 0% S 4,099,632 = 3 4,099,612 - • 3 - T 1 Cy College 9.0% $ 2,689,316 = 5 2,689,318 + - 0 3 - 1000% EMI= 3 28,827,086 - 8 3.221,620 100.0% 892% 0.0% 108% NET BENEFIT 10184. REN.PROPERTY PERSCK8LPR0P TY City of Euless 207% 8 18,196.136 = 8,606,641 3 701,998 0 10,867,426 116211513 84.9% 5 58,300,699 = 66,231,000 5 2,054,999 + Terrell.County 4.5% 5 4,070,19+ = 3,873,774 0 396,422 + • JPS Hearth 9.twerk 6.2% 5 6,583,444 = 0,221,229 + 0 342,214 + - 7.5.n.cry Ce11a.. 4.1% 5 3,649,560 = 3,425,071 + S 224,489 + - f00.044 75,061,716 $ 3,729,823 10,981,496 100.0% 83.6% 4.2% 12.244 Preliminary Project and Financing Plan,TIRZ#4 ilD DAVID PETTIT 18 &wiome Dcvcfoprrfcnf Financial Feasibility Analysis TAX REVENUE PROJECTIONS & COST-BENEFIT ANALYSIS c....,.. , r 2 3 1 5 1 7 e 9 10 11 12 17 14 15 /0 16 19 20 21 22 2J 24 25 21 27 20 . 30 TOT AL TAX REVENUE , 2015 26111 2017 2018 26. 2020 2021 1022 2022 2024 2020 2621 .27 .1/1 290 2020 1031 2931 2033 2934 1036 103. 2037 2011 2039 1640 2041 422 .3 .0 .46 0 11 II 11 14 15 16 17 1. 19 20 21 22 24 26 26 27 28 2,3 . 11 12 13 15 17 1. . 20 21 II 24 26 26 27 26 0 II 12 13 14 15 111 17 18 15 20 21 22 23 . 25 26 27 28 . 11 12 11 14 IS 16 11 IA 19 20 21 22 21 24 25 26 27 21 0•.. n . 1 0 11 12 13 14 15 I. 17 18 10 20 21 22 23 14 . 26 27 2. 0 10 11 12 3 14 1S I. 17 0 10 20 21 22 23 24 25 1'Rea°7564'/:' 0 0 10 10 11 11 12 12 11 11 14 14 15 15 16 17 17 0 IS 19 19 20 20 21 11 22 22 23 23 24 24 . . 26 26 27 27 211 28 7......20-00 064•9 1000461-421211 2.07000 5.050000 4.925.060 11100 COO 14176[00 16172.503 15175.960 IS/115.00 16.10 1.170 161,3102 16.761.666 /7.086699 12421133 17,772002 1.132.542 180195103 111.65.00/ .21130 19.627,47 20.010.791 20620..7 30...691 2105,163 21670066 22.101.410 /1..5.537 22.06,44.1 23.456.377 3,103.000 6 SOO. 10.20000 11 600 C. 170003 17 340 000 17.666 930 1..0.536 1.01 347 1.769174 19 144/61 19,52/.056 1.11.20. 20316174 20322.. 21.137.363 II 560,111 21 01 313 22.431.139 21.179.742 13,337,367 23.66104 24.7.0.105 34/85.0 .15.161 106 25.766.32. 26 2.1.00 266107 eel 160363120 7 260.000 14.000 21.780000 29 040 001 36303 COO 37 026.616 31.764 520 110521.850 319 292 227 40.071.113 40.70 6.6 41.69/.20 41531.236 41.311.860 44.349.4. •16.1134.7 46037.117 46 957 921 4/.01070 48 0155 021 49.1121 50121764 61..45 339 51 1.1.246 60311.10 55.011,6.8 56 119 042 57 241 443 .10100 170,000 2607300 35,370.000 16 077,400 36.700.0411 17.534,017 3..20,6. 3051.316 301132.165 40629012 4041.592 42,0.424 43.115.333 4070.9 U.S57.712 45,763867 46.6611.11. 47603.363 46.555393 40,526.530 50.617,070 52527611 62.557.059 53,606,110 54,6/1..1 56,774.137 56.890 426 0.023.234 00.041 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 135104 6.963.760 8.910.825 12907.500 12145,650 12,386,563 12.636.334 11609.0.1 11.146012 12400179 13.6/7.976 1301.534 14,230,65 14.516.176 14.605 4.0 16.102519 15103621 15.711.693 16.025.92/ 16.346.444 16.573,375 17.004,842 17,346179 17.693.919 11,047.797 1.06,753 0271642B 19.16207 19.535,516 0144 3,272.500 4...750 6.546 000 5 675100 6.009 41. 6.945.606 7 0.4 51. 7,26209 7170113 7.518.148 7 66.511 7.121•811 7.978.31. 6 137 885 8.30.3 .66656 1,635,9.9 8.808.70. 1984182 9.164,500 9.347 872 9.511129 9.72.26 9.910.036 10 11.437 10.3201. 10327,222 10.737366 434210499777' r...v./.., - - - 4000250 07.620.075 41727 300 106436230 120171 929 129665165 126 108,475 132722244 0.7009 020310 136832700 142834515 10407205 140141 230 151380889 154392180 514900481100 02601/ 00942223 192119408 170162449 173.870.071 172348022 180,865,053 .4512655 04203214 191.2278 195 000023 02 GROSS C0 014.5MIMI* 189.554 316 NI 441,651 511 617 580504 592 114 601158 416.035 618 156 640.23 653 742 660116 616 153 03356 10763, 7212. 736119 750 944 765,962 78101 796107 812 945 129,102 145 661 1161598 979.850 192447 915 396 19.15000 a 1406150 557.513 9.07 1.302.503 1504.766 1,07.364 3741.511 1.776,342 1111. 1.1411.1. 10500 1.021.760 I 062225 7.00040 2.0.40 2001.267 2122191 2.166.360 1,2.07 2 252..31 207187 2 143..5 2360122 1.430.536 241/30/ 2.01063 1,562794 2.639.500 2.692.341 6.6000 240.C060 107.3 13161 160,0.1 218111 327.614 334170 141.051 342879 354.6 361 033 169171 376355 30.066 101 16S 39003 407.595 415147 424.2 411543 0110 •50 01. 459.019 46.1. 477.563 487.114 4.10 06.794 516,929 10.7..02 655066.00666 91405 1..10 216.04 21011 181 988 281.646 294 421 10306 106 315 312.441 31.00 325064 331.565 338 19/ 344.1 16103 35..7 166 015 373. 380 664 3.082 196.1 404 176 412.260 420 505 428115 437 493 446 243 /.1120.1 Ianon.0 2.04 60,617 101.117 141.08 163.611 1.5.637 111910 191 137 191,000 200.939 204,96. 209 057 213,239 217.503 2/21151 226.291 2...16 235.431 240 141 243.4 249.043 25040 S50,917 265.135 170.4. 17510 281.364 266.991 .1,11 11 701 1.0074211 1.11110.011 2302•341 271060 2080307 20403 220912 22.601 2.3.1.662 3403. 2470493 3,1442.0 2,1113.701 7.41.4011 176602 1836. 3111,60 29094711 06811,177 0141071 62.002 0218..4 4.600 401,262 40.117 AV 4.2110 4.780,770 401301 004 Yew 200 7002 105000 252.600 393.750 525.000 525. 525000 636.600 50.10 5671 34 561177 54.942 591 235 603,060 615 121 627.4. 639 912 052,712 665.827 679 143 691.726 706.581 720./12 735.127 .9129 764 626 1.0 122 795125 .111539 827.172 .2500 446 250 595,000 50000 595.000 606 900 619.03. 811.419 644.7 656.928 670.7 683,460 697 137 71113.0 725 302 21.9„. 7.6. 769 696 7115.093 .00 792 816.7 .11 144 849.7 .66 003 WI 110 9011121 919 85. 91..256 680625 100.030 1.362250 3361.150 1.361,50 1 120.4/5 1.416.246 044,569 1.471,461 1.602,030 I 51201 1.563,6411 3593921 1.626.620 1.00.156 1,691.543 1126.3. 1.760162 I 710140 032063 06.05 1.006.079 1.0003 1563084 2,021146 2.3,201 2.104,466 2,14..554 1601400 7861300 1179.000 1.572.000 1..40 1.615.509 1.01119 1.701.6.3 1,73.15 1,0.327 1.5.734 04045 1.67606 1.916.269 1,964,5.4 109.76 2.031.550 2.074.221 2,116.706 1158,019 2.1.180 2.245.203 1.290.10/ 2.335.. 2.382.627 2430,2.0 2.47.06 7.52.163 2,579.033 000 00.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Corr.061 108.250 162.375 216.500 120,830 225,47 221762 214.347 239.033 213.814 248.690 253.6. 158.738 263.912 269,191 274.574 180.6 285167 291.310 297,06 103,153 309,215 315300 321.. 32.142 334,706 341,399 346.127 355,191 0500 59.500 10150 119,00 /21 360 121.00. 126161 121 909 131,3.6 134.013 116.01 130.4. 142,216 145 060 141.962 150 921 153.1339 15/.01. 160.151 163.361 166.620 169. 111301 176.816 IP 364 1831/1 11/651 191 404 195232 14118000 1411074.1177 2440 61.74 - - - 219.375 021/163 4,388 750 4426 POO 4,462013 4 551. mi..= 4)39,150 08220 4 esp.e 1 a 5029,231 5,10.15 3,232 412 2332060 5,443,1101 3352677 3 01731 5772005 5192545 6 0/0 350 0 130,004 6,233.210 0376221 6,503 040 1,635,963 0 166 002 6204,036 7042,132 07,05, C6yel[712707 10 259 15.01 .20 51/ 20.690 10.1. 21 291 21.121 22 10 12.599 23 091 23.512 21 9.2 24.462 1051 25 450 25.9 21.4). 31.007 27 548 21.011 2.661 10.211 /9.818 30 415 11.021 II 644 31216 32.122 791.0. 1121660 30 173 46.259 60 345 60.0 61. 61.611 41.66 65 163 66.467 67 796 61152 70.535 /I... 73 AS 74152 76.341 77.17. 71. B1 022 8200 84 216 0.912 .7 701 81,155 11.244 93 r3.9 0131 96.029 2064.110 Tanan Puny 6.793 ..600 11.06 11.617 11 790 12026 12.20 12311 12.762 11.017 13,77 13.543 13114 14.0110 14,372 14.659 14.952 15,61 15.556 16.07 16 1115 16.506 101139 17.175 17.519 1 2669 14.227 16.5111 614422 jp,p...04.,,,,,,, 001 7 501 10,002 1000 10.178 10 3.1 10.50 10 POI 11,017 11.217 11 462 11.891 11.25 11.161 12 406 11,655 12.0. 13 166 13.429 11 SOS 13.071 14.1 14.536 14.27 15.123 15 426 15 734 16.9 322.21. 1016r.047Cole94 101 4.921 6.561 6,61. 6.676 6.10 646 0.5 227 ,171 2511 /669 7122 .979 •467 037 11509 .9.6 ,165 .341 0.536 1.72. 9,921 10.111 10322 10,521 3614 Telal 0698 0.70 109,612 101,9141 111926 1110 112,0 112716 130.0 122472 120921 127,411 129,424 132.7 /3620 137,223 /40,11111 /63.40 146.388 149,292 202.214 106324 1600 182600 14,831 100127 171,00 I74.9. R030.665 P405 Ohr 010 .12.500 .11.750 10.626260 11 041500 11.262.130 II 4.7.51 11,717.31 1,961.67 12 190 706 11.434.52 12 6.3.21 12.936..7 13.195 61 13.459.52 13 72..71 14.00319 14.2.3,35 14 560 02 14.860.40 15 157 61 15,46016 15 759.93 16.0.5 18 16 4070813 16.735110 17.9.93 17.411 33 17 759 560 4,7600. 7.10000 9,520.000 9,710300 14.104.1301 10.102.700 10.304,75 10.510.61 10.121,066 10,035,61 11.1640 11,3770 11,604,11 1113611 11.073.0 12316.13 12.5601 12.12.66 13.00.02 111.20 11.566.994 11.806. 14.14.1 10129,14 14.717.72. 15,012.04 13.312,32 15618.963 11.61.23 70 7404 Val. . . - 10 172 300 15238 730 20 345,000 20)51 900 21 104 ON 21520 277 22,022022 2 2 46232 a./774 23 370 Of 23137 41 24 314 0 24 800 44 25 206 430 25,02 37 26 311 0 26 444 705 27381 66 27 629 32 280117 212 29 057 OW 29 03012 30 231 600 .1136 23 31 452 050 32 O.01 32 723656 .371.9 PV GROSS 7561 11.11111. ' • - 200460 000 409990 416,444 e03.e0 41,0 44002 440,262 49054. 497.460 4700 49003 404,014 6015. mew 603. 6.141111141 4474.14 wee e40.ee5 woes 622.20 800832 e5e,1e6 e0,082 441040 994,479 407,423.021111A 061121601 PV GR., C001E055 403.262 .1766 870,68 .7 361 1.020.720 3.6215 1.0661 19 1 087341 1109.. 1.131.374 1,154.001 1,177.081 1.200 623 1 221.616 1,4111. 1.274.111 1.209.03 1.325.616 235097 1.379.13. I 4.721 1,13010 1..3.553 1.492.124 1.622.03 1351134 1.50.197 1.615.1 3061104 06 PO 51004 9)6,66 1.2 64/1 1.565.655 1 70769 201.144 I.40 217 2877 032 1 914 57/ 1,952 164 1.1.921 2.011 760 1071.195 2 113.43 2,166119 2 199.242 2211227 2 211.161 2.111 353 2 160530 14,8 141 074791 2 626 20 2.676.702 2 628 29. 2.00.164 2 71401 2 701/0 1111.100.0. 1004.C.56.9 • 112136 187 251 261.66/ 300.606 33.04 346.396 353.324 360390 367.504 374.950 382.449 390093 39/.00 40.56 413.975 422.264 410,700 •39.314 448.100 457.053 466.201 476.5I7 •85.038 494,73. 504.413 514.726 625020 535.521 11.1.2,714 . . 1.6 144.40 Nu. 92406 161.6. 225.06 20,00 203.165 291010 306.001 311100 31/.332 121.60 1103 52 336.755 301 4. 30,160 157167 3..514 .1165 370.141 30126 394362 402.453 0.01 68.712 427017 435,62. 614.341 453,2. 462,9, 903.076 16000140890. - 5107 106.039 141173 170229 152313 .160 300.083 204013 234.10 212330 216.0/6 330900 211.326 2711,932 234199 23,119 241900 241776 251733 201520 216005 20391 274,671 20.164 215.70 341.613 297,113 303,216 0331079 710 .3.•-,•, 7,294-904 1096592 1903949 2.242 202 1011175 4 era NY 3 794 702 Leeekoar 4216594 4 roe 799 427(400 4 I.ear 0214171 4 124 OH 4 411 ono 4 4..5. 0..224 0997448 3774 en 4.474 121 4220842 1.001174 9192277 622/.974 1277007 60047 002320 5 PM.,III fir EMI M Preliminary Project and Financing Plan,TIRZ#4 0 DAVID PETTIT 19 Ecor,omri OeVe!optiterif Financial Feasibility Analysis TAX REVENUE PROJECTIONS & COST-BENEFIT ANALYSIS 0.00001* 0 1 2 a 1 5 0 I 4 0 10 11 12 V M 15 11 17 11 10 20 21 12 24 24 m H 27 A 24 * TOTAL TAX REVEM1E I 2011 20/1 2011 M. 3441 AA All 2012 NM 2024 1024 WM m TM 7124 x44 2031 2802 2403 MN 2016 NM A. AA AW 244 x441 !MI PO AM Aw PARTIWATRxN REAL PROPERTY Ts..2435 - - - 40.514250 62.115 92,727,530 103,1.1050 124.171.428 1203245 120141475 131.772244 1.3107M 13)024113 1*637796 142.03511 141417205 11,00,250 757,386.44 154302186 152196,030 100020.631 10.112223 1/711/056 170101,440 1711*475 17730,44 113,3053 164512055 1.1203.211 101,012)0 142961023 GROSS 001,191237552 132.114 343.710 436,378 171 442.016 1 ♦ 4 s 5 5 5 652,144 s HM 1s s 621,827 s s KNOW ,II,flni Ce.1, 80242 133421 127,660 211489 HSA40. 4 21,210 ]Vp) 24,431 4WlAW NNn N2m l1 « 144.311 179441 1NAA 1 )86 4444441 1.7417 3.7 N20.406 Sope 636 .,30023 6344 124,471 _V_ 127,420 126,928 132,562 135210 1.37,413 140,622 ,746,36 )oa190.40 4947494704 MM 441n0..11 03).44 11244 17744 001,021 0010116 1031035061 7,041,44 1,072714 1,363.w 0,11444 7101172 1041047144.111 f101,441,22260 I41440241 802 /,3103! ITV]II IM AwI>.M 1114403 144;120 PERSONAL PROPERTY TaA40M VNa 2104575 3211,593 1311750 4120.400 4465013 4555.120 1M932 4)30.156 1.113040 4030 111 5021231 5122.115 5232412 4332000 544301 35.2277 544,)31 5277205 5802545 4010392 4130604 1.251.215 1.378 211 4505,44 43005 0.701681 0001.44 )042.1x) PV L.,,, TAW 322E3 TAX 803245523. 10.772430 15.44).* 2034. 20751.400 241.1919 21.506277 22024082 22.402524 22011174 2337010 23617410 24314.1% 24.141 25206455 25602.374 24310127 21.44125 37341.201 27021.325 20417212 2005707 20131423 30231.3 *932232 3145244 32082014 32.12356 33,370/20 )432 - - 141,413 74,301 780,744 183768 106114 100161 510,110 II.2118 112,44 07096 110117 121,471 124,002 140.112 129.012 .1112 143221 134104 /20,627 023196 116,360 1126744 /11,161 164111 717,44 102,110 143,414 74030/Mali SUMMARY GR0OSS 9AN190 t 3 1 ♦ 541,13 s ] s s s s e ) ) ) 742266 757226 772.065 786.444 5276.879 282415 288,065 293.826 299.702 30.697 3112110 31.047 324,406 330.891 337.14 344.264 351.149 358.172 04 0 . 5 B0.240 MOM 00.282 133921 187.560 216.689 243,660 259774 265,793 260.909 746,127 � 44 373.642 3600% 60.404 MS Mean 14060 1,3,344 1.4271 21N2263120,3616424 32211]] 2,10.445 70100440 !man 470 531411] 11]11 25531$4P 120.968 132 568 135 219 137 1113 140622 143 406 146 366� 3,620 .AMI M,f16 010,44 1200,416 1041011 780244 7.13920 1,1,101440 112780: 7120,144 1111,241 1,1.11f1 1.260.M f.I off 1,282,264 7,291044 f7f 138044 IA4M Iw 75 144001 /140751 7117.44 7017121 0,5wpn 1,Mpf 11 1a TOTAL TAX REVENUE-PARTICPATION 0 NET BENEFR ARY 904 26203 2 377AN _ .AHA11 530 mx 1114.613 inn 140031 3233.3 2389530 01.26375 ,584 102356 196203 203117 304.110 2002,7 eagw NA. 136.566 139292 142.003 24 229957 215170 229.665 =x}96 =33480 2.072.3. 2113143 2166,119 4,5 ]�.)m 242 2.243227 2120.7] 311,377 .952464 1991.921 32.554 53.330 74,106 23.917 N,743 95.618 97,530 99411 101.171 103.500 1054. yrC lW 110063 �17 WN 756344211 116 574 121 291 IIIII��S.. rami 1.15 211 1 111 ONO 2.274 1231 272 2,bp 146 Tao 730 8 70.8 No 4 786 166 4 211 in 7 off 604 2444456 a 3 3041 OM 314020 3/4044 ]aW n0. 44444 234020 x120.: 3463411 3601301 :LAM 3>w 4aa 3141 HO 3601 013 x,3,344 510f6 P,37 1636631® Preliminary Project and Financing Plan,TIRZ#4 10DAVID PETTIT 20 Economic Development Terms and Conditions i. ' ailLs` eigkr 1 .. J4 - ._ 1j • •• • b. f �i 3-- 4 '4' . Projects Cost Estimates: • •.. i►-, • All project costs listed in the project plan shall be considered 0 ,4 e • ' n ' estimates and shall not be considered a cap on expenditures. li . ! T • Y ' i Length of TIRZ#3 in Years: 4111, _ '� • -"is •• The TIRZ has a 30 year term and is scheduled to end on Y• •• ' 0 .. qk - • F• •- air . • • . i r lip a December 31,2045. -.— "+ ow—. `- S ". +• - Powers and Duties of Board of Directors: 4-- _ ' •�}x -• L • The Board shall have all powers granted to it by Chapter 311 of JJ • � `) • �.. � the Texas Tax Code,including powers of a municipality under Chapter 380,Local Government Code.The Board shall not be ow e; " authorized to: • - • • • • ' i ' • • I issue bonds; r • 1 M ,m_0- 0 -4 • 3, impose taxes or fees; ..,:r._ + at110 P exercise the power of eminent domain;or •' Z..• e• ••' �' 1 -. give final approval to the Zone's project and financing plan. Preliminary Project and Financing Plan,TIRZ#4 0 DAVID PETTIT 21 Ecor,omx Development APPENDIX A APARTMENTS N Account Owner Owner 40erms Owner Cl94/Slate 21P .00 Legal I Legal 2 lane Im.;men Total mP SOFT a 599 Im PSFm m mber 41101503 DFW EDGE ASSOC TIC MAL ODI%RIDGEWAY 000170 HILLS BLK 28 109 155 $ 159.600 $7.355.160 5 7,554,050 39,600 75800 186 75 . 41362472 DFW EDGE ASSOC LLC UAL. 1231 BND6WAY PMS 170 5AUSAUIOCA 94965 03613513NIVERSRY DR BLUEBONNET HILLS MX 25 LOT 244 $ 97,340 53,264370 03,357.710 17,600 44670 185.25 1881 DEW EDGE ASSOC ILC ETAI 107049RIDGEWAY 0001701NI CA 351)SUVERSITV DR 01'19095ET HILLS 13. 26 LOT 129 $ 50331 $1,030,108 S 1, 8022 41542541 RCC VIMGEPROPERTI65L10 961702E CAROM WW1 5TE 150 IRVING TX7536 C05131C0111W1L65&90815 5232COLIMAU0 CONDO-RES MN LOT IS 0 18.077 5 2$$266 0 27,345 1.515 - 16195 41041/11 RCCVILLAM PROPF 57115170) 944 TAKE 00801142 P KW'511 ISO IRVING IX 70309 005101001.75,11913,0635 30 0212000110/11LE 001170 R 15 BLK LOT 30 $ 18,077 $ 108168 $ 276.345 1.585 - 16195 41542436 ACCVIl1AGE PROPERTIES LTD 909 LAKE CAROLYN PKWY STE 150 IRVING TX 75309 005132COLLEWILLE BLVD84 5232 C01.6EWILLE CON DO-RES BLX LOT 4 $ 14077 5 130,65 0 241,972 8,222 - 161.69 41141.1 PLC MT 150 I 100219 S MK 101 19 $ $ 5 $ 145972 1,01/8 1fil 69 -� 41570766 LANCASTER PROPERTIES SPROPERTIES66C 5 15010RAGON ST 571102 061413 TX 75207 001106 CURRIE STVAN 2ANDT PARK ADDITIONBLX II600 13 53,205150 $9,494650 036790.023 232814 126275 144.37 N I 1 414.517 LH vV/11P9ASv000IP 1819 MAP1E AVF 011145 TX 70119 1301915 GRAPE VIN! IIS BLVD WAGON WHEEL ADDITION BLK 1LOT 1 11,497,514 141.101,0/6 541,/40.000 195,403 m, 14286 , - 4 41591202 CARIET0M/IAGAMSXELDPART9E65 5495 BLLTUNE RD STE 300 06688313 75254 001601 E°WMEINM CARIETON MANSFIEIDMASTR CO 2400 RESIDENTIAL UNIT $614062 027,533,401 524146466 194100 9 e•li 141.6 ■ - ' a• v 3 T1 FF PDN 1011 WORTH TX 76109 0018100066005 AVE 151900 HEIGHTSADDITION 111 12 101 15 $ 69100 50.500.&30 $3.950.000 20,860 17.310 134.47 II I .'e4 . m , 41594626 LOFTVVE APARTMENTS 2P P 6117 PRESTON RD STE 300 DALLAS TX 15225 003120 FOREST PARK BLVD BYERS AMCCARTADDITION MX 7LOT 1941 $ 114550 5 7,252496 $7,371016 5449 24,66 23149 8.4 'II - 4 C• �' 33335 UNIVE0011YH0111917 WOR94 LLC OAK BROOK11 60512 0031015 UNIVERSITY OR 0,P5ADDITION BLK a 9 5 880 515,315,520 $15,850000 116,614 35.632 13134 •��,y,� . 41652975 ADVENIR9MANSFIELD 4C 1)501 BISCAYNE BLVD STE 300 AVENTUA FL 33160 000371957701E HWY 360 CRESCENT,THE BLX IL LOT 7133 $ 112355 $4,164525 $4,410,86 32.696 59.942 12462 - " .COI b. 4T64+11'y' 16/2511 BLVD 31160 0003705 STATE HO,160 E10E59,THE K 1 109 172 $ 651,548 510730901 513,3&1450 99.127 260,619 128.45 C'.RLf 41652967 ADVE9IR■MAISFIELD LLC 17561 BISCAYNE BLVD STE 300 AVENTUM FL 11123 0003706 STATE NWT 360 OESC■12 THE 066 1 LOT 132 0413.66 521139,965 $22404,670 165,932 465,874 12423 4.07070 THE 1080 TLL0 1010RICHMOND AVE STE 150 HOUSTON IX 77041 000555 ELM ST NBC WAREHOUSE SHE 008 LOT $3.530.412 $24,369.578 117,900,000 191,199 111,170 12746 = 4 41432611 Ia.GRAPEVINE LLCM PO 223E RANDOM/ST STE 4400 0X3136016% 60601 000909S WIN ST XI31ENA0DI110NGM7WINE MX 2LOT 1 5 234165 544.159.65 $45,004000 35),034 240,047 2126 41,18601 101150.0045.016170 LP 81171.15105 51 STE MO 041.1 91 75105 003115 MC CART AVE BYERS 11000017 ADDITION T 101 $ 1 S4 $5, 0 5 5,5/5984 44.58, 22,782 121 56 41475445 SOWELLY APART/11115 PH ILLC 101 METRO DR STE 325 SA14105E CA 95110 002001 PAM HILL DR PAM RIDGE MX 11OT 13 54114,073 544275,927 $54004000 407,056 749,332 12307 017169647 AP WO VINEYARD REIT LLC 8GREENWAY P02 HOUSTON TX 77046 0014005TATC HAN III MANSIONS BY THE VINEYARD AD ON B.A OTT 1 $1,603,988 541,396,0112 $43.000000 345,961 M1,595 119. --- 03253619 LANCASTER PR0PE311ES LLC 1501 DRAGON 5T STE 103 06235 TX 75207 001020 CUR31E ST VAN 74X01 PARK ADDITION MX 1261333/13 17 $436,023 $406,000 $9,450003 M031 45,500 11461 9463 DP MOM MAR..P 9606 N MO PAC EXP/ AUSTIN IX /8159 :00006/OH ST II.TONE ADDITION BIK 25 LOT 51,375.643 $10.108,856 $11,464.499 85,981 M.S89 11757 4002406 OREMUSTANG MaAPARTMENIS 29(10(35108012510260 CHICAGO IL 60606 003605 GRAPWINEMUS PKWY VANSHOPPUI MMICH ADDITION 610 1 LOT 1 $46403 $34633.932 541504000 329,666 6431 117.6 41.8069 51107 11001.0.1. 811.UNION E STE 200 51690.340 546,109,660 548.800,000 • 42245520 FIENDANEAWALO LLC POBOX 27925 HOUSTON TX m27 00360 GMPEVINEMLLSPKWT RIVERWAAAODITION MK IA LOT 124 52,326,321 $3275222 $35,07,750 284,952 1134357 18194 4001/742 ONELEIG 9 AT BEAR 051110070 6519 P9157041 RDS1100 PM,' 09 BLK 11 LOT 3 51,304260 525,146,170 $16,451.030 651130 146 4152510/ DEWMOTOMN 4414330 LLC ETAI 1031M8o6EVAY PM 170 SAUSALITOCA 54965 231111 UG BLVD XP MAVERICK VILLAGE A00 AD MK A LOT 1 51,164049 514339,62 $14504230 194377 1340.612 111.93 MMF111007000 701 BRICKED AVE 5111400 MIAM190 11131 0017010019011DOW LEGACY POINT ADDITION BLK 1 001 1 5 660,195 $8,991,513 $9651,708 00,479 110065 11172 ' 0671/95 UNCOLN VINEYARDS ASSOCIATES 2002 MCKINNEY AVE STE 1000 DALLAS TX 7201 001551 HALL JOHNSON RO R GIL2AR/3EILLY MOTHERS AODM 6601LOTS 11818 5474206 925,757,96 327,000,000 234666 54466 11167 9'.3181 RAINIER CROSS CREEKCP 461011015H1001 IN FRISCO TX 75031 002701 N GRAPEVINE MILLS BLVD MIL.9 RUN ADDITION BLK 1 0117 IR $3.366,079 $50,140,055 $54,306,134 457,738 1.496035 •� 5711735 ORIDN.FORT WORTH ASSOC LLC 770 LAKE COOK RD STE 350 DEERFIELD 16 60015 023MO OAK HILLCIR STONEGATE ADDITION-FT WORTH 007L1513XR4241665 5260693 53619265 $40,404000 309.045 1.042114 10974 ADDITION416./82 TRINI TV 000100110030 16001 MAIN ST DUNCANV10.F /513/ 0061SO OAMOONI IR 1•601.4 BEND 5 610708 516,419.150 117040,458 149,671 180140 1./0 . ,.. 4140606 2301510E INVESTORS 1P UG 361 FRANOSCAN DR 412117 ARUNOT06 TRX 76015 09502 RIV0RS1DEPKWY WLESIDEVILLAS MK A LOT 1721 $497436 531172307 333347,641 ffi,194 63,19 10930 / 4 4 510NE11160 Al BEAR CREEKOPTS 6529 PPESON 505 IE 100 PLANOTX /0024 001461 STATE HWY 360 VILLAGES,.BEAR CREEK 2005 BLK 11 LOT 5 $1,130188 521,761,781 521,895970 195.313 065094 10318 .6 / I 41470319 COMOANYTWOLIC 311 PRESTON RD STE 712 DAUAS IX 75225 006150 BROWNING DR IRON HORSEA00I005 MA 1LOT 2 $611,562 323,114436 516204623 17,242 504,860 16.48 8 7 G&FAPT REIT MISSION ROCK 4901 DICKENS OD 011101 RICHMOND VA 13230 01015115000.9 RD W9$TWAV ADDITION BLK 1201011 $1402,553 $21,897,042 523,300,000 102.162 545403 19.16 • 0 40605131 50 6106L10FUND U.0 E1AL 11620 V35XM&VDFL10TH L05 ANGELES CA 90025 006025 MOURN ST RIDGEWAY MANORS NO 3 &0 A LOT 1 34441195 523,32459 520.77,100 215,56 339,176 10423 . ' t 3091 C WS 81100001 EL26GUNA EMI. 96116 N MOPAC EXPY STE SW AUSTIN TX 78759 0001X10 BE 01.0 ARE DR 5 TANGLEWOOD VILLAGE ADDITION BLK4LOT $1,214,065 041,175,935 544,100,000 382.376 941,355 10795 0, i!1 I di44<f' 4139135 MANSIONS OF MANSFIELD AMULIO 11623 STE 300 DAMS TX 75234 023100 STATE NM 360 MANMONS OFMWSFIEI0 ADM 41.11OT I 31067,943 521532.01) $2260489 104443 610,276 19.42 93013 50079 1140 4 Iv P1RTNEA-1.1430 550. 3424 PEACHTREE RD NE SIE 100 AIA GA 316 008660 N BEACH ST 9750400 SQUARE ADO TION BLK/LOT 1A72 52.135.441 $11864.159 $4023 0 .CM 352.78 06 1 1 185356 172 A' I,St07927428 SC DOMINION SPE LLC740W3 19 ST STE 140 MM166TON16 9 M 44 60010 1300 KELIERPKWY KELLERTOWNCEER ADDITION 0 C LOT I $1,9417 7 $32, 4224 034,10406 29417 757,944 1233 I 4 05383389 SC 011961 rvIP 72323 MAIN ST STE 140 BARRINGTON II 60010 110031.610.1005 0 RD UKESDI STOW GI FNAO DI IO ry L K A 10 2 51902,1/8 $11.361821 114.710.000 110,408 634,055 10631 < n 07179 M0 7 FRANCISCAN/ 06TREAMLL070 CETAL 555070923 WO CANYON BLVD 0350 ODIANO HILLS CA 91367 000100 CENTRAL PARK 06 NEWTON,A ADDITLONBM 101221 $1,8471 $40,072,921 $41771,596 372463 849,33 1816 41424530 TAKESHI! IDC 3404 FRANCISCAN OR 41811/ ARLINGTON TX 76010 411601 RIVERSIDE 01009 TOWNS 015VERSIOT AODIIION BLK A007 3 5 389,312 $3,326,488 $3,6%,300 31,356 113.580 10623 {1 II 4641509 UOR THE MANDDLIN LLC 1745 SHEA CENTER DR STE 200 HIGHIANDS RANCH co 40129 002525 STATE HWY 360 VIM95,6 GESOF BEAR ADON BLK 2 LOT 5 5 4 $20,294,91 32464040 163,666 397,529 10533 4 CI - 1 .554540 ROYAL 556101113Z OETAT 9777 WLSHRE 01905 TEMO BEVERLY HIIIS CA 90212 Si/0051122050 GRAYSON DR ST05112 ADOPTION B.1 LOT 1 $1.982,040 $32,017,960 $34.60,000 304,113 791,816 10520 -�� �'1■ - 4016637 (436100 TXPAATNEASLLC 3424 PEACHTREE 60NE STE X0 ATLANTA GA 10326 003E01W1S3RIDGE AVE 3IOGLEAOPTS ADDITION 620 I LOT IR 51672471 524522523 $34204000 271,06 393,524 105.2 1�1�1'tt't 6584 POPLAR All GERMAN7OWM 38138 00144055141E 5wv 323 AR 41316768 05000570,1E LOWE'SF 070009 BIK I LOT 01,921,976 547,078,024 549.000,000 447960 1.281.117 105E /6311290 USA INC APARTMENTS LP 320350NDRA06 TORT WORTH TX IN 719 09320150NDRA 072 NESTGAIFIST WORTMIMK 402001 1 $419,911 $ 16 $ 410,93 1 218,959 20523 r:11 < 41245512 FliNCIRIVERWALK I LC PO.305 20329 H0057014 TX 1 PAP INF 9 IN 1 PKWY IIVIPWSOI 0001TIo BLK 10107141 5s,800.113 $31,811,137 $38.621,150 100,569 1 406.686 104/a • 41639529 NM GRAPEVINE STATION LD 495660 005 NOR RD HIVING IX )5162 61021721709 TRGRAPEVINE 57701109MX 4LOT 210 $4659,514 534324446 535.9,09 6 3219442537 103.55 ./ ill ..,....3 WOOD03312 CORP SIT 3430 CHICAGO II 01 D0991000 R0 ODCREEK ADDITION $1.901,190 117,730,930 $29,634,120 01.54 MICHIGAN AVE 60611 0008] 23//0230 BLK 1 LOT 170,453 761,16 1 4144267 MSSSTONE 1AKE LTD 2637 EOENBO6N AVE STE 16 METAIRIE LA 70002 002605 RIVERSIDEMWT TOWNS OF RIVERSIDE MINTON MX ALLOT/21 53,11462 535,116246 13423917 341563 1039,559 10251 41341607 MONLP 11600HIRITAGVES 70 711 MFL V.STE 1FORT WORTH IX 76177 008298 MONTFRRA HIV0 MONTERRA BY NII I WO BLK 2 LOT 5 36.614 $5,017926 $sme,ss0 45303 35,937 10178 IFF 41311993 MEEPI000 LLC 701 MICXFLLAVF SIE 1AM3!131 006RAT Y 0301560PMKVISTA ADDITION MX 6107 2 54673,62 $3,00944 51970406 095672 64518 10161 35x11 •• 07039379 SIMPSON MON WEN A LP 8110E UNION AVE STE 223 DENVER CO 80117 00501 TURNER RO ORION PLACE BLK 11 0T 1 9 $1761,963 513.536011 515,300,000 241903 705,585 10149 - -1. 40350190 56VER OAKS L. 966 M MOPAC MTV STE SO2 AUSTIN TX 76759 119701 GRAPEVINE MILLS PKWY 3000509 ADDITION-GRAPEVINE MX ILOT 10 54,06,66 553,214,192 55230906 527,463 1,634454 123.6 0/1S00.29 RIDGMAR S.1051452 HUGH.00 STE 223 GPAPEVIN/7X 76051 06 0 D / 7555,0169 BLVD ROGIOA5 ADDITION MK 89 LOT 1 $ //1.550 515.611400 $16,30 5.0 154,871 444,314 1687 59 e "1 4153670 III GLADE ROAD90415/96 LL[ 3B90WNORTMESTHVO' DALLAS TX 75220 2390 &V 188205DGLADE PARKSE.HLOT I $1663 6,23 , 3 $62,5 164,435,064 614,32 670,144 100.19 I I'I 16 , • 4075906/ MAA TANG LLC 65./10/105 AVE GERMAN Ow000607N 38138 OCOlIN DIAN CREEK DR WATERMARK APA RT MIN 190075 BLX LOT1 5 188,801 $6.190,199 $6,486000 61973 96,167 10008 I 111 07345621 VR MONTICELLO MOLDINGS LP 711W BAY AREA MVD STE 602 W859(3 Tx 77598 00923501ANDSTMONTICEL60 ADOITO9'FORTWO RTI BLK 324A 5 813.210 58,237,6 6 ,740 $4,50 ,643 135,762 19.01 ` U1;1 JO 40481.9 1 - T C OT 1 $1,439,989 $13,760,011 525,200,06 238218 676,051 99.74 1 N IA 57041151 SD CH CAGU II 64230] 65589 COOK RnNCH RD PAM RANCH PH65I1 A BLK v L Si, 6716131 CORD.. ELEGACYILC OUR[BSE AI AI 9RICKFLL AVE STE 1400 (414431 33131 CO2595PRINGDALE CT LEGACY POINT ADDITION MK 1L151 TIBIUJ 162 05505,359 517,20331 52974626 17,95 - 6.67 5 6 41197933 CLP ST DENVER CO 1 NCENTER.42107 KELLER TOWN CENTER ADDITION 615 6 LOT 7 51,450,408 525,546,512 527003,000 108,155 9896 • '4 0577072/SO lTIICRY ART MOUS 4 40172129 FAIRMONT APA(TANTSV 4201EXINGTON AVE 4141821 NEWYORK NT 10170 003701 FOSSIL CREEK BLVD FOSSIL CREEK 42 ADDITION MX 2 LOT 2 1211357 $2264472 $24,40909 22,116 565.02 9142 0.2.87 NIROWOINU'(MI5 D[ BLVD STI 170 AVENTURA FL 13160 003151MAT10CK RD711064A6:NI ADDITION BLK LOT 4 $1881,534 $14.96,466 $16,8/0,040 255,134 941,767 97 93 • 40 034755 UDR THE MANDOLIN 66C 1745 SHG CENTER DR STE 203 HIGHLANDS RANCH CO 30229 002525 STATE HWY 360 VILLAGES OF 6.R CREEK ADDN BM 24014 51,660,36 533.650.623 034,310,920 33275 434153 3753 40648559 TEXAS V.6.1.I TAN UNIVERSITY 1701 WESLEYAN 59 FORT WORID 7x ON 1 5 131,133 $3070200 $3, 406293 FALCON LAKES LTD160122151510004.5 TK 75234 006450.187 NM FALCONGKES ADDITIONSLR 1 LOT 1 $1,520,2. 52967,756 522400,09 214,444 760122 97.37 - -_..- 40735001 •ON/411149'0 LLC M. 055010PANGA CANTON 51102350 WOOD1ANO H15 C A 91367 O. BL 100 W00000101 CONSTELLATION RANL5 1 O 1 51.515664 530.480,336 $316 1 0,000 313,811 145061 9714 -+r. 407672 591 ENCLAVE OLLC 1551 N 116134 AVE STE 200 SANTA ANA CA 92706 06001 GOLDEN 1814666E1690 ENCGVEON GOLDEN TRIANGLE, TH MK 14011 51,449,749 $]6559251 539000,06 293.939 714359 97.13 1� 4 Preliminary Project and Financing Plan,TIRZ#4 0., DAVID PETTIT 22 Economx DeVefopr72c71[ APPENDIX A Account Number Owe, Owner Address OwnR,CHY/SL134 2p Sib. 8911 Iee412 Lad Improvement Total '''''' 1474 SOFT 49.30.74L RETAI 41424484 TOWN SQUARE VENTURES IV LP 2215P4158 RD5TE200 OAK BROOK IL 60523 C015106SOUTMAKEBLVO SOUTHIAKE TOWN SQUARE ADDIT ION 01022 LOT 31 625,515 9,013,134 9,634649 13,190 41.701 $ 35.5 91357 ROLL/17.110 D 3,191,140 4 3 356 35 41042638 SLTS GRAND AVENUE LP 2021 SPRING RD$1E 200 OAK BROOK IL 60523 000327 GRAND AVE EBIV 50141841706E TOWN SQUARE ADDIT ON BLK 441 LOT 6 171,090 21751171 21973,150 16,636 314,108 $ 345.77 41293401 SLTS O AVENUE II LP 7021 SPRING RD STE 200 OAK BROOK IL 60513 000250 GRAND AVE W SOOTHLAKE TOWN SQUARE ADDIT ON BLK 39213107 50. 170,580 5.708.171 5,878751 16,511 17,058 5 i4 41042379 SLTS GRAND AVENUE 1.10 2021 SPRING RD STE 2110 OAK BROOKS 60323 000816 GRAND AVE E SOUTHLAKE TOWN SQUARE ADDIT 14 T ON 613 LOT 3109,60 3,580,262 3,684752 14363 14919 $ 345.19 07927495 TOWN SQUARE VENTURES LP 2021 SPRING RD STE 200 OAK BROOK IL 60523 001235 MAIN ST SOUTHIAKE TOWN SQUARE ADDIT ON BLK 19 T LO 4 143750 4,721976 4,062)26 3680 14,375 $ 345.32 4 N 41042484 &TS GRAND AVENUE LP 1021 SPRING RD 311 100 OAK BROOK it 60523 496LAM 14PIAPI SORAKE TOWN SQUARE 40017 ON BLK 14LOT6 171,010 5,430,735 5,601,745 15,736 17,101 $ 34512 ANO PRAIRIE 0070170101OL15 IN PRAIRIE RIDGE CNTERADDN PN 1,624 051656 5 $ IR 41450299 GR 125 W WASHINGTON ST INpIaNAP 6244 002950 W IH 20 vRq I BLK A LOT]A 4,. 150 158,834,180 456,4]3 ],428,1] 338.36 W I1.41042301 SLTSGMND AVENUE IP 2021 SPRING POSTE 20 OAK BROOK IL 60523 061100 GRAND AVEW SOUTHAKE TOWN SQUARE ADEPT ONBL612 LOTS 516 160,300 5,149,142 5,564442 18,149 14030 $ 33017 __ - " 1! 41042646 SLTS GRAND AVENUE IP 2021 SPRING RD STE 200 OAK BROOK IL 60521 000291 GRAND AVE SOUTH..TOWN SQUARE ADDIT ON BLK 481 LOT 2.,460 11,885,504 13,143,964 39125 25,846 5 3)9.34 0727649 TOWN SOUARE VEN1LIIES LP 2011 SPRING RD 370 20 OAK BROOK IL 60523 001431 RAIN ST SOW/RAKE TOWN SQUARE ADDIT ON 6110 511 LOT 5 139,390 4,664526 4,797,916 14,282 13,939 $ 32616 . 01293338 200 SLTS GRAND AVENUE II LP 2021 SPRING RD STE OAK BROOK IL 00523 000200 GRAND AVE W SOUTHLAKE TOWN SQUARE ADDIT ON BLK 311.LOT 4R 236,250 10,965,058 11,201,708 33,979 23,625 $ 32171 l' 07927517 TOWN SQUARE VENTURES2UTH LP 21 SPRING RD STE 20 OAK 5300612 60523 201130.419 ST 50UKE TOWNSQUAREADDIT 06 BU 211 LOT 2 126,310 4,134534 4,264,654 12890 11,632 $ 32107 - v E ECONOMIC DIV CORP 405 MUNICIPAL DR KENN 60704E T% 76060 000000 W KENNEDALE PKWY KENNEDALE RETAIL CENTER ADD N BLK ALOT 5R 38,153 1832321 1870424 9,176 30,522 $ 308.6] bl�.. 07349688 WYNDHAM PROPERTIES LTD 640W 501RHWE BLVD SOUTHLAKE TK )6092 003000 E SOUTNLAKE BLVD GATEWAY PLAZA ADDITION PN I BLX 2LOT 14 0090 ,65,21 10 1,894000 4,715 4400 0 305.86 f3` 015981. TON/MR MANSFIELD PARTNERS 5.5 BELT UNE POSTE 300 DALLAS T% 25254 001601 E DEBBIE LN CARLETON MANSFIELD MASTR CO NDO COMMERCIAL UNIT 93,738 6,061,795 6,155,533 20,6. - $ 29329 411 WA' 06199941 UPV GUMCHER LP 180E BROAD ST COLUMBUS OH 43215 0815405 UNIVERSITY 0R HUGHES,MICHAEL EST 70001)10 N BU 2LOT MS 2,317.212 14,117,138 14434,350 6,426 193,101 $ 285.62 41391403 ROLL/1703LT03102 MAPLE.,STE 00 DALLAS TX 75201 1451 ESOUTHLAKE BLVD LK 1 OF SOUTHLAKE 3,7%,120 13,337.353 17,133,473 48,933 379,611 $ 272 56 41526422 CARLYLE/CYPRESS WEST 7TH LP 2421W 7TH ST STE 10FORT 76107 ODOOODCROCKETT ST WEST 7THM45TER CONDOMINIUM 5UNIT 6 0190,748 04,121924 *312672 319,303 - $ 213.45 415383. CM CAMP BOWIE I L C 25 HIGHLAND RK VLGp101751 006 370 CAMP BOWIE BLVD IDGL.ADDITION BK LOT Oi 20.20. 1578591 4246,403 5.825000 16,380 ]5,1]1 $ 253 NI 0675366 UPV GLIMCHER LP 190 E BROAD ST COLUMBUS ON 43215 0016125 UNIVERSITY 06 X1402465,MICHAEL 657 63.71010 NBLK 2 LOT 504 7,223,9* 32693,012 39,907,000 127,174 601,999 $ 256.99 I-y • ." 07327541 TOWN AREVE6I 710 LP 1021SPR ING RDSTE 100 OAK 02000IL 60523 001400 CIVIC PL SOUTHLAKE TOWN SQUARE ADDIT ION ILK 381 LOT 1 331,060 16,657,670 16,988,734 66,118 33,106 $ 75194 ,.1 ,. -'I' 4 41042573 TOWN SQUARE VENTURES LP 2021 SPRING RD STE 210 OAK BROOK IL 60523 C01460 MAIN ST SOU1HIAKE TOWN SQUARE ADEPT ION BLK 461 LOT 21 219,27 9,38460 9,494710 37,301 21,927 $ 25162 , 03250571 RIVER SHARPEHOLDINGS 17WLII 311 LAUREL VALLEY RD WEST WOE HILLS TX 78746 002736W7TH ST VAN ZANOT,KINADDITION BLK 3 00711 750,000 1,408,917 2,158,317 5,659 18,750 $ 248.9) 0110 GRILLEDSUEs7' 41414640 T KELLER CROSSING,%LLC 16600 DA11ASPKWY STE 300 DALLAS)% 7524 001540 KEUER PKWY KEIIERCROSSING ADDITION 511 A LOT 741 730,337 4,46017 5,215,434 10.525 94,849 $ 26.11 40121305 NUL EN HEIGHTS LC 3605 BALCONES DR AUSTIN Tx 78731 003250 HULEN ST CHAMBERLAIN ARLINGTON HTS 2 ND BLK 2R LOT IR 773,510 1,954,697 1,728,207 8,120 38,676 $ 240.73 072776 TOWN SQUARE VEN11/4E5 LP 2021 SPRING 40576 200 041/3500611 49513 001422 RAIN ST 501113L506 TOWN SQUARE ADDIT ION 066 BLOT 1 296,210 124772,418 14,111628 49,152 7,621 $ 2747 07927614 TOWN SQUARE VENTURES LP 30215PRING RD STE 200 OAK 6100611 60523 000115 GRAND AVE SOUTHIAKE TOWN SQUARE ADDIT ION ILK SR LOT 2 169,882 7,974,874 8,144,754 34,788 16,988 $ 226.24 _.. 1 02907840 TOTNOTT7 0IS PARTNERS LP I2021 AIVSTNGRDSTE 20 OAK 5400611 60523 414915*R0000L SOUTHLA0ETOWN SQUARE A001T ION BUIL 348 174600 4251,694 462191 34016 17,860 $ 229.14 i 41504046 437 NORTH MAIN PARTNERS LP (ARMSTRONG PL BUTLER PA 16001 0001.RANDOI MILL AVE 164160 SQUARE 916 1 LOT 40. 080,836 2,291,344 3,172,240 14004 73408 $ 22904 072750 TOWN SQUARE VENTURES LP 2021SPRING RDSTE 200 OAK*OOKIL 60523 041256 MAIN ST SOUTHLAKE TOWN SQUARE ADDIT ION BLK 251 1.0T 1 294,110 12660,636 12,975.644 64062 7,621 $ 227.81 N 1 ( S251 DTC PK.,SIE 405 00.6684 00000 VI GE CO 00111 0.'14]00 RS CANNON* BROAD SURF Li COMMONS BLK 1LOT 1 350744 3571463 3928207 15,783 02.686 $ 0.662 iL 49PI 360945 * MA LTD 41510577 NOV,DALLAS LLC 491 K1LURNEY RICHARDSON. 75011 002715 NE 26TH STBOODYS ADOmON BLK LOT 1 101540 1,26,496 1352,036 9490 11708 $ 222.05 0)9174)9 TOWN SQUARE VENTURES LP 2021 SPRING RD STE 200 OAK 70.006 IL 60523 000112 STATE ST SOUTIILASL TOWN SQUARE ADDIT ION BLK IR107 2 161,170 7,329,808 7,40,978 33140 16,117 $ 110.51 �w 1 07927606 TOWN SQUAREVENTURES LP 2021513116G 40 STE 200 OAK BROOK IL 60523 001431E SOUIHIAKE BLVD SOUTHIAKE TOWN SQUARE ADEPT ION BU 51 LOT 1 169,990 7,893,010 1062,50 35,916 149* $ 21976 M 01695915 EG TRINITY COMMONS 110 , WORTH T% 76109 0031405 HULEN SI ION 23.206,042 28,012570 113,593 9 $ 6919240 ABATE NO FSLLC 19615 MAIN ST STE4300 601106 TX 76248 4919613 MAIN ST PARKWAY NORTH•KEIIOR ADDITION 611 6 10140.2 5134750 1,67,77 1.212470 9,231 33,67 5 203.21 41691330 ALLIANCE TOWN CENTER IIP 0.500 SAGE MEADOW TR ALLIANCE TO VVN CENTER BLK A LOT R23 60 $ 202 32 HI 02095403 EXCEL 1110.69 ILK1116 60 BERNARDO RR OR SAN DIEGO CA 92128 4425 OVERTON 410 .0E BLVD OVERTON SOU *00111066 61610 LOT 1170,486 17,429,514 21,1240* *154 000,951 3 22.31 415401385 RENAISSANCESQUARE LLC 4501 PRAIRIE PKWY CEDAR F4.14 50613 002900E BERRY. SHOPPES AT RENAISSANCE SQUARE BLK 1LOT B 60,156 $ 201.58 7 06039332 CORAL REEF 1.1C 24115ANTACIAM AVE STE 27 ALAMEDA CA 94501 00849004141066 NWT BURSEY BUSINESS PARK ILK 1UT 1 645,065 1133,914 1,970,615 6,161 34356 3 200.26 0)62753) STRODE PROPERTY CO 5950 BERKSHIRE LN STE 875 DALLAS TX 75225 C04601 WEST F N CHAPEL HILL ADDITION BLK 1 LOT 3 - 16,073,08516,073,.5 80,071 $ 9974 TY 07677553 STRODE PROPERCO 3930 1611011516 LN STE 87 DALLAS TX 7225 004701WEST FW/ CHAPEL HILL ADDITION B1K 1 LOT 1 9,62017 9,453,017 47,326 - $ 199.74 0110.68 COL LINS/IAMAR PARTNERS LP 1017S FM5 ALEDO TX76038 032102 N COLLINS ST PARKWAY CENTRAL ADINTION BLK 8 LOT AR. 675693 1,379,035 1,054,225 7,000 67,569 $ 197 01 4111.52 PARLIAMENT INVESTORS LLC 2117 NEWCASTTE AVE 376 211 CARDIFF IN THE SEA CA 9207 003010W CAMP WISDOM RD CAMP WISDOM BUSINESS PARK 510 1 LOT 5560,650 2,729,350 1311000 13,875 93,385 $ 196.71 0734.. WYNDHAM PROPERTIESi WSOUTHLAKE BLVD SOUTHLAKE i% 76092 003100E SOUTH,.BLVD GATEWAY PLAZA ADDITION PH I El,2LOT 2A 953,490 3,25036 4,241,526 19,589 117,131 $ 19330 ('• 41265033 R10616 M0311601.09111 3333 NEW HYDEPARK MS.149 W NEW HYDE PARK NY 11042 001600 791ST MONTGOMERY PWA FASTER CON DO BU 2 LOT 79,1416 .,*6,614 .,6617. 1.,119 04511 5 18564 P. 4, , '' 41467426 SHOPS AI NORTHEAST MALL UC 22500 WASHINGTON ST INDIANAPOLIS IN 061. 000010 NORTHEAST MALL BLVD HURST PLAZA ADDITION BLK 2R LOT 1R 6,773,14031,010,829 38,191,969 173,068 677,314 $ 18154 • 01790.4 616 PIPELINE POINT U3 305 MERIDIAN ST STE II* INDANAPOUS IN 4624 *16 7W PIPELINE RD MOBIL ADDITION-X10.5) BLX SLOT AI *4520 22418. 3,130,36 1247 44126 $ 17.65 7 07396171 WINDWARD PARTNERS V LP R STE 100 DALLAS Tx ADDITION-FT WORTH 1105,992 21,681 . $ (, 0325765 MANOR-566 INVESTMENT CO LLC 31125 LAKE ST FORT 8100.44 TX 76104 001SL 305 CROCKETT ST VAN IAN DT PARK ADDITION R 8 LOT 6 780,000 1,218,133 1001,133 7,000 19,500 $ 17.45 _ 06334781 NO WESTERN GP SW MING LP 15 TORONTO ON CANADA M643B4 000013 PK 20/GREAT SOUTHWEST ADON 639,000 600 5 - •I I 06965624 GRAPEVINE/TATE PAD ALTO CORP 3102 MAPLE AVE STE 500E3 DALLAS)% 75201 *14*WSTA7EHWY 114 65)PK.,TOWNE CENTER AD*TION 12 646 110T 7 1019,890 3,467,735 4,67,625 19,945 101989 $ 173.* L 49 a N 01067018 SHOPS T NORTHEAST MALL LLC 215 W WASHINGTON ST INDIANAPOLIS IN 46200000801 NORTH EAST MALL BVD 0.2 6,564.3. 33,155,231 39,710,161 194,625 3 5 6STX 41194276 VELOCISCOl1EWE LP 3131 MCKINNEY AVE.AVE810 DA75204 CM 5611UEWILLE 8100BMTOWNCENTERCOLEWILIE B1 LOT 9623,750 5,476,074 6,099*4 32.174 124,750 $ 170.20 0 ._ 41381181 RIOKIM MONTGOMERY LP 3333 NEW HYDE PARK RD STE I* NEW HYDE PA.NY 11.2 000501 CARROLL Si L MONTGOMERY PLAZA ADDITION 18 90,780 31,503 14093 5 169 14 41375386 CENTRAL LOAN 436413%IP 12222 MERIT DR STE 1710 DALLAS)% 7SOUTHLAKE1 602750 E SOUTHLAKE BLVD GATEWAY PIAZA AODRON PHI I418 2 LOT A 1,3011* 1,3141* 5.350 - $ 16510 7.57 REGENCY CENTERS LPPO BOX 30 SAN ANTONIO T% LRP PK WY N CENTER ADDITION 0. 701,203 3,620,517 4,321,720 11,871 70,829 $ 165.50 7LI E 40097315 INLAND WESTERN EULESS LTD POBOX 92OAK BROOK I1 60322 001301W GLIDE RD HEIUTAGE TOWNECROSSING OLK 0 LOT 1210.60 12.141,413 14,61963 73,739 331,152 $ 164.66 1435000 MQLAKEW00D TWO LLC 10801 QUORUM DR STE 160 DALLAS TX 75254 075800 NORTH 901005T PKWY 51484070846E SOUTHWEST ADDITION ILK B LOT 1 530,800 1,25,903 1,745,703 7,343 03,100 $ 16439 ' • 41194233 VELOCISCOLIEWILLE LP 3131 MCKINNEY AVE 810 DALLAS T% 75204 005665 BLUEBONNET DR TOWN CENTER COLIETVILLE 410 1 LOT 6 272610 1,727,480 2,004160 10,550 34,085 $ 163.74 COVINGTON GATEWAY ACQETAL 305 WACKER DR STE2750 GATEWAY STATION ADDITIONCR 390,216 3,771680 4162,300 13,198 65,101 5 161 93 07611196 WATAUGA TOWNE CROSSING LIC 82W ARMSTRONG DR MUSTANG OK 73064 0090.DENTONHW/ WATALIGA TOWNE CROSSING ADEN BLK A LOT 1157,027 10,62,168 12,129,196 64,517 261,01 3 16170 L. 91. 01375351 CENTRAL LOAN ASSETS%LP 12222 MERIT DR STE 1730 DALLAS, 75251 001750 E SOUTH..BLVD GATEWAY PLAZA ADDITION PHI I BLK 1 LOT 3 - 3,55,501 3,55,501 22,198 - $ 161.66 0720256 EQYINVEST OWNER II LTD LLP 4125 NW WIN AVE SUNRISE FI 33151 00229056616E6 OAKS BLVD CREERSIDE PLAZA(ARLINGTON) 8141 LOT AR 874433 5,099,923 9974,156 30,479 291,431 0 160.99 AA fly 40024903 BLVD STE 105 EUIESS T% 76.0 003901 EL/LBS SOUTH MAIN Si /WY ADDITION BLK A LOT 1 344,975 0624,010 2.968,999 16,314 111811 $ 160/5 OW (K „�{F. 015173 WAFAYEE,M01.3114136601 813SHADY BEND OR 6E6560AIE TX 7.060 *4412 NEMPHILL ST 5014184 SIDE ADDITION-PT WORT H&K 17 LOT 4 14,425 725,175 76,0* 4,545 9,475 0 15971 ' 40.5518 *31 AZLE AVENUF LLC 001 GRAND AVE DES MOINES IA 50332 006060AZLE AVE RITCHIE BROTHERS ADDITION BLK1 LOT 10 454752 2,589,281 3,044030 16,247 75,732 $ 41039955 MAR44UX 1066440050*01NERS 110 40501066 OF GOLD LEWSVILLE TA 75456 *1201 LONGHORN RD LONOHHN PLAZA ADDITION B11 A LOT 2 279,264 3,22076 3,5000* 23,320 93,010 $ 139.50 VINE/TATE IV 3101MAPLE.STE 500 DALLAS T% 75201 001313 W STATE HWY IIO TOWNE CENTER ADDITION601110$02 LOT 8 537,)90 1,262,110 1,000,000 9 5 157.78 0 4%18258 INLAND WE3TERN WATAUGA LP PO6009273 OAK 43005WW 11 60523 007508 DENTON HWATAUGA 1343/16054009205 B20 1 LOT 3 664842 1.242,158 1903,0* 7,904 47,203 3 157.16 �7 40r,,.� M193314 BURLESON GAT EWAN'STATI ON LP 3333 NEW HYDE PARK RD NY . 112 000201 NE MCALISTER RD A LOT IA 5,001,080 28,329.. 33,331,880 180,391 680 $ .9�- • 07926057 75GA-250UTO PARTNERSHIP 3015 SHERMAN 5T STE 100 RICHARDSON TX 701 004351 BRYANT IRVIN RD RYAN SOUTHWEST ADDITION BLK 201 LOT 6 2,124,864 4234,236 4929.300 27,060 114048 $ 156.6 l_f 011.117 VELOCIS O LE LP 3131 MCKINNEY AVEp1 0 DALLAS TX 75104 002 3 5615 COLLEYVILLE BLVD TOWN CENTER COLLEYVILLE BLK 1 LOT 11 272]12 8,2. 51 ,95) 9,9)2,669 2,628 96,95 $ 15590 41.3320 WESTWORTH REDEVELOPMENT AURA 311 BURTON HILL RDWESTWORTH VILLAGE-. 76114 00665 WFSIW65W657910116RBLVD 511013P65 OF HAWKS CREEK,THE 132LOT 3A387,190 932,710 1321400 000 0 35.179 $ 15545 '1 • Preliminary Project and Financing Plan,TIRZ#4 a DAVID PETTIT 23 ECOROmK Devek)pInent APPENDIX A Account land Improvement GROCERY STORES Number Owner Owner Address Owner City/State Zip Situs Legal 1 Legal 2 Land Improvement Total Improvement SOFT PSF SOFT 06794111 WFC BEACH WESTERN COMMONSLIC 11440 SAN VICENTE BLVD STE 200 LOS ANGELES CA 90349 034551 WESTERN CENTER BLVD SUMMERFIEIDS ADDITION BLK 53 LOT SIR $2,916,774 $ 11,490301 514. 275 92501 484129 $ 124.23 41318412 437 NORTH MAIN PARTNERS 0 1 ARMSTRONG EL BUTLER PA 16001 000720 RAN DOL MILL AVE JESSICA SQUARE ELK 1 LOT 3 $1,732,931 9 3,574,036 $5,306,967 31,700 165,041 $ 112.75 .-... .. 0]8)4065 REGENCY CENTERS LP PO BOX 79030 SAN ANTONIO TX 78279 001000 XELLER PKWY KFLLER TOWN CENTER ADDITION BLK A LOT IR $3325,866 $ 10,000,231 $13,]2615) 94,857 520978 $ 106.42 �"� _♦ 07067224 INLAND AMERICAN GRAPEVINE H H 00 BOX 9271 OAK BROOK IL 60522004000 WILLIAM D TATE AVE TOM THUMB ADDITIONDI ELK 1 LOT 1 $2,605422 $ 7,396,770 $10,007,192 76,396 388,869 $ 96.82 ' 41655761 WINCO FOODSLLC PO BOX 5756 00ISE ID 83705008000 00WIEY RD SYCAMORE POINTE ADDITION BM 1 LOT 92221 51,654616 $ 4685.384 510340.000 94,000 413,646 $ 9240 07060165 CORNERSTONE COOPER OAKS LLC 1070 PARK LN SIE 800 DALLAS TX 75231 005025 3 COOPER ST STEPHENS,WM ADDITION BLK LOT 62AR $3,005,418 $ 1,622,376 $10,627,790 88,144 462,372 $ 86.48 • � 07216181 ALDO TEAS LIC 2500 WE5TCOURT RD DENTON TX 76207 001620 EASTCHASE PKWY EASTCHASE ADDITION BLK 1 LOT 120 $ 399,445 $ 1,384659 $2784104 14917 79889 $ 82.09 4 41510593 KROGER CO THE 1014 VINE ST CINCINNATI 01-1 45201003300E BROAD ST BROAD STREET COMMONS ILK 1 LOT 4 $3,165,330 $ 9,734,670 $12,900,000 122,080 527,555 $ 79.74 41271378 AUDI TEXAS LIC 2500WESTCOURT RD DENTON TX 76207 009660 LEGACY DR LEGACY SQUARE ADDITION 81X 3 LOT 142 0 734432 $ 4279,561 $2.017,996 16,657 92,304 0 7682 07009323 TNP SRT WOODLAND WEST LIC 4005 EL CAMINO REAL STE 1100 SAN MATEO CA 90902 002601 W PARK ROW DR WOODLAND WEST SHOPPING CENT ER BLK LOT 3R5A $1,301,664 $ 8,790,301 $10,091,971 117,584 433,888 $ 7476 t 41276051 AUDI TEXAS LLC 2500 WESTCOURT RD DENTON TX 76207 OX694 STATE HVYY 183 LOWE1 AD0I1109-WHITESETTL EM BLK 1 LOT 2R 55213,133 $ 0874256 $5083,389 25,451 126,368 3 7348 _ 41605111 EOYINV EST OWNER II LTD LLP 4125 NW 88TH AVE SUNRISE FI 33351 002110 E SOUTHLAKE BLVD VILLAGE CENTER ADDITION BLK 1 LOT 321 $0640,677 $ 4,582.909 $7,223,586 62,550 251,493 $ 73.21 -Y� 07320272 FM/INVEST OWNER II 1391LP 4125 NW8RTO AVE SUNRISE FL 33351 002350SE GREEN OAKS BLVD CREEKSIOE PUMA(ARLINGTON) BLK 1LOT 404 01,318,821 $ 4,923,705 5 4242326 70,266 439,607 3 7007 07217145INLAND AMERICAN ARLINGTON RIVE PO BOX 9271 HINSDALE IL 60522 022733 N COLLINS ST RIVERVIEW PLAZA ADDITION ELK 1 LOT 1131A1 $2,631,402 $ 5,890,039 $8,521,441 84,226 438567 $ 6993 .. =.t 40311909 COLLEYVILIE RIVERWALK LP 719 LAWRENCE AVEW STE 315 TORONTO ON CANADA 7/64384 OOODO 06905COUEWILIE BLVD TOWN CENTERCOIIEWILLF BLK 1 LOT 2R $5223,161 0 4,831,811 0 6,054975 72,617 305,791 $ 6654 069982401CAM LTD CO 1880 HULEN ST FORT WORTH TX 761070000005 HULEN ST STONEGATE ADDITION-FT WORTH BLK 4LOT 2 $ 759,718 $ 905,681 $1,665,400 13,718 55,051 $ 66.02 • • 41464230 AUDI TEXAS LLC 2500 WESTCOIRT RD DENTON TX 76207 000901 N SAGINAW BLVD BCI ADDITION &X 1LOT 1 $5004409 $ 5064227 $2364636 17,075 111,601 $ 6233 • 02819295 WAl.MART REAL ESTATE BUS TR PO BOX 8050 BENTONVILLE AR 72712000717 W BE RRYST SOUTH HEMPHILL HEIGHTS ADDS ILK 37 LOT 27 9 807,325 $ 2,523,801 $3,331,126 40,956 161,465 $ 61.62 . 41583108 WA0MMRT RGI ESTATE BUS TRUST PO BOX 8390 BENTONVILLE AR 72716 00904 COLLEWILLE BLVD KROGERADOITION BLK ILOT IR $1825,024 5 3.220648 $5,045.672 52,618 2850160 $ 61.21 07039743 BERRY,R1&MILLER REALTY LLC PO BOX 66.07 FRESH MEADOWS NY 11366001000 E BERRY ST MINYARD P3 ADDITION BLK 3LOT 17A $1,546,860 $ 4,037,919 $5,984,779 73,536 309,372 $ 60.35 + 0693/713 GREAT SOUTHWEST CROSSING GF TX 2525W INTERSTATE 20 GMND PRAIRIE IX 75052 002525 WIH 20 1,20/GREAT SOUTHWEST ADON ELK SLOT 3 51439360 $ 5644341 $4083303 60,835 304,395 5 5997 41321445 WAL-MART REAL ESTATE BUS TRUST PO BOX SORA BENTONVILLE AR 72712 C06756W VICKERY BLVD WAL MART NEIGHBORHOOD MKT A DDN BLK I LOT IA $1,257,840 $ 2,392,903 $3,650,743 39,930 251,568 $ 5993 / 431.4..41360125 WAL-MART REAL ESTATE BUS TRUST PO BOX 8050 BENTONVILLE AR 727/2007401 PARK VISTA BLVD PAM ITI GLEN AUDON 82052LOT4881 05522576 5 3,054887 $4,579,463 51.X% 362,518 $ 59.70 lik 41288211 WAL-MART REAL ESTATE BUS TRUST 00BOX 8050 BENTONVILLE AR 72712 005401 PARK SPRINGS BLVD LAGUNAVILLAGEADDITION ELK 1 LOT IRI $1,310,771 $ 2,472,857 9 3,793,634 41,493 293,506 $ 59.60 1; 07330081 KROGERTEWS LP 10140INE5T CINCINNATI OH 452120009/SW LAMAR BLVD HENDERSON,IM ADDITION 686 LOT 60 $5009,147 $ 5979,651 $4988,798 67,435 269,106 5 59.01 $ �� 06887260 NORTH RICHLAND HILLS PLAZA IP 5455 WILSHIRE BLVD STE 1807 LOS ANGELES CA 90036 000000 RUFE SNOW DR RAFE SNOW VILLAGE ADDITION BLK A LOT 1 91,075,497 $ 4,324,503 $5,400,000 74,815 358,499 $ 57.80 L110 ii a1 04976622 TSCA-210M PARTNERSHIP PO BOX 833009 RICHARDSON TX 75083 012602 W PIONEER PKWY MNYARD PROPERTIES INCAODN NO LEGAL $1.082166 $ 3,774,319 $4854785 66,330 309,276 $ 56.9044. , 06582559 KROGER CO THE 1014 VINE ST CINCINNATI 09 452020031005 UNIVERSITY OR UNIVERSITY BANK SITE 000111 ON BLK 1 LOT 2R $ 715,998 $ 2,767,693 $3,483,691 48743 110333 $ 56.78 Y a 40735125 EAGLE MOUNTAIN-SAGINAWISD 1230LD DECATUR RD FORT WORTH IX 76179 030616 W MCLEROY BLVD VILLAGES OF WILLOW CREEK AD DN BILL 34 LOT 2R $ 609,707 0 2,510,352 5 11X1,149 44,615 327,571 $ 5627 ` 7 ito 00154997 CHESTER DIX HURST CORP 135 JERICHO TPKE OLD WESTBURY NY 11568000708 E PIPELINE RD BEL 1 AIRE PARK ADDITION BLK Al 1OT 1 $ 491,175 $ 3,028,825 $3,520000 53,936 163,715 $ 56.16 s0214B085USO 2 FORT WORTH LP 200 FROM ST WEST STE 2400 TORONTO ONTARIO CANADA MSV 3X2 000000W510ALTAMESA BLVD WEDGWOOD ADDITION ELK 202 LOT 601 $ 917,515 $ 3,047,135 0 3,90,650 55,414 162969 5 54,99 .,07875592 WALNUT CREEK COMMONS LP 83505 CENTRAL ROPY STE 1375 DALLAS TX 75206000980 N US HWY 287 MANSFIELD COMMONS ADDITION BLK LOT 4 $ 877,475 $ 3,082,745 $3,965,220 56,646 250,707 $ 5451 41565401 KROGER TEXAS UT 1331E AIRPORTFWE IRVING TX 750620000°WALKER BLVD NORTHEAST CROSSING ADDITION BLK 1 LOT 3D 31.283,808 5 3,001192 $4,285,000 57,902 213,968 5 51.83 '-01416562 WAL-MART REAL ESTATE BUS TRUST PO BOX8050 BENTONVILLE AR 72712000735WSUBLETT RD MAISE,MATTHEW ADDITION BLK LOT 38A 51,720,585 $ 2,656,249 $4,376,834 51,530 344,117 $ 51.55 Ylib ill -06274331 INLAND AMtERICANGRPVINE PKW PO BO%9271 OAK BROOK IL 016220004D2S PARK BLVD PARK(WALL BLK LOT 4 $5372140 $ 3,[1.860 $4,461,000 60,150 228,690 $ 5035 . 'Ir.. , 41337875 WAL-MART REAL ESTATE BUS TRUST PO BOX 8050 BENTONVILLE AR 72712 002108 BEDFORD RD BEDFORD TOWN CENTER 0001110 N BLK 1 LOT 344 $1,633,980 5 2,017,311 $3,651,291 30936 272,330 $ 50.51 $4BL 347439 KROGER LP 1014 VINE ST CINCINNATI OH 45202005701W PLEASANT 5DGE RD PLEASANT RIDGE PLAZA K LOT 6 $ 854,600 $ 2,954611 $3,815211 58,815 17092'0 0 5027 907669038 WAL-MART REAL ESTATE BUS TRUST 00BOX 8050 BENTONVILLE AR 72712 002130 RUFE SNOW DR RUFE SNOW MARKET PIAMA ADDN ELK 1 LOT 2 $1,569,726 $ 2,114,960 $3,684,686 42,945 261,621 $ 49.25 • ♦' 07013272 ABS TX INVESTOR LP 250 EPARKCENTER BLVD BOISE ID 83726 C01155 N MAIN ST OAK FORESTADOITION(EULE5S ) BUT 2 LOT 3 $ 583,595 $ 2717,305 $3,300,900 55,998 233,438 0 1853 I+ ii •., 06934155 ARLINGTON INDEPENDENT SCHOOL D 1103 W PIONEER PKWY ARLINGTON TX 76013001850 BROWN BLVD BARNES,L WEST ADDITION BLK LOT 2 $ 848,637 $ 1,627,474 $2,476,111 33,554 188,586 $ 4850 i 06907881221030UM FIEIDERA$SOCLLC SSSOL&FWY STE 100 DALLAS TK 75240 0022105 FIELDER RD MRM,WI ADDITION BLK 1 LOT 30 55704156 $ 5.05788 $4787,944 106,767 426,539 3 48(0 06418133 WEINGARTEN REALTY INVESTORS 2600 CITADEL PLAZA DR SI E 125 HOUSTON TX 77008 034650 SW LOOP 820 OVERTON WEST ADDITION BLK FR LOT 4 51,915,904 $ 2,863,986 $4,779,8. 59,792 239,488 $ 41.90 07/368006 COLE AB FTW CLIFFORD SIR LLC PO BOX 990 MINNEAPOLIS MW 55440009308C8PF0RO ST CUFFORD CROSSING ADDITION ELK 1 U 2 55163,196 $ 3,107,904 54,271,100 65,341 294799 $ 47,56 r 05647320 VAN-TEXAS PROPERTIES LP 1651 BURNSIDE RDW VICTORIA BC V9E 2E2 CANADA 30000 002475 ASCENSION BLVD MERIDIAN ADDITION,THE BLK 4 LOTS 2ER2&2CR $1,049,638 $ 4,200,362 $5,650,000 89,559 396,076 $ 46.90 ., 40312314 WW KELIER PLACE LIC 10866 WILSHIRE 8LVD FL 10 LOS ANGELES CA 9002400X161 RUFE SNOW DR KELLER PLACEADDIDON ELK A LOT 261 51,725,072 $ 5112228 $4837,300 64575 287,512 $ 4675 ill-.... -.. - _- -4r ----. 41539117ALDITEXAS LIG 12005 KIRK RD BATAVIA IL 60510 001203 W NATHAN LOWE RD QT.880 ADDITION BLK A LOT 4 $1,334,240 $ 826,336 $2160,526 17,856 133,424 5 4628 06556531 KROGER TEXAS LP 1014 VINE ST CINCINNATI CM 45202 031976 KELERPKWY TOWN CENTER UST 816 ILOT 2 51554538 $ 2835462 5439/000 61,231 259,923 $ 46,24 41391373 CARROLL/1709 LTD 3102 MAPLE AVE STE 500 DALLAS TX 75201 001425 E 000011AKE BLVD SHOPS Al SOUTHLAKE BLK 1 LOT 3 $3,201,090 $ 3,308,910 $6,510,000 71,898 320,109 $ 4539 41414632 T KELLER CROSSING TX 1.13 16600 DALASPKWY STE 300 DALLAS TX 75248 031580 KELLERPKWY KELLER CROSSING ADDITION BM A LOT 621 $2,235472 $ 2,962,414 $5,197,886 65,976 290,321 $ 44.90 07721595 WAL-MART REAL LSI ATE BUS TRUST 00 BOX 8050 BENTONVILLE AR 72712 002951 MATLOCK RD WAL-MART NEIGHBORHOOD MKT A DON BLK 1 LOT 1R $1,784,736 $ 1,899,950 $3,684,686 42,988 223,092 $ 44.20 07125992 BARNEY HOLLAND OIL CO PO 8031260 FORT WORTH TX 76101 000102 NW 2901ST ELLIS,M G ADDITION BLK 60 LOT 1 51329,221 5 2373,343 $3,702564 54,882 185,905 $ 4024 • ♦ K♦ 07780311 COLE AB ARLINGTON TX L LC PO BOX 900 MINNEAPOLIS MN 55440 006220 US 287 HWY GONZAIEI ESTATES ADDITION BLK 1 LOT 2 $1,405,885 $ 2,738,815 $4,144,7100 64,515 181,177 $ 4245 ♦ Pubi Ay 41363941 AID)TEXAS LLC 2500 WESTCOGRT RD DENTON TX 76207 003016 MATLOCK RD UFETIME MANSFIELD 93 LOT 4 51327,2744 0 714,710 $2,041,984 14855 94529 $ 42.40 "" • ReM1F•111111111111, • 07888856 KROGER TEXAS LP 1014VINE ST CINCINNATI OH 45202 033001 MATTOCK RD MANSFIELD CROSSING SHOP CEN TER BLK LOT 4R $2,190,089 $ 2,817,911 $5,008,000 68,443 304,179 $ 41.17 40390861 SRO INVESTMENTS LTD 8815 LONG POINT RD HOUSI0NTX 77055 004025 HEMPHILL ST TEXAS STEEL CO PUNT SITE &K MCI A2 3 145,600 $ 469,452 5 615,052 11,486 36,400 $ 40.87 40176037 ABS TX INVESTOR LP 250 E PARKCENTER BLVD BOISE ID 83726 001201 N SAGINAW BLVD BOSWELL TOWNE CENTER BLK 1 LOT 2 $1,415,790 $ 2,367,049 $3,782,839 58,047 235,965 $ 40.78 06930945 TR1.5TATE COMMERCIAL ASSOC PO BOY 833009 880846DSON TX 75083000000 MEADOW8ROOK DR NEADOWBROOK TERRACE AMMO N BUT A LOT 2801 3 838,668 $ 2,005143 5 2,843,811 49367 29,667 $ 10.37 - 01618911SALSENCORPORATION 2531 CARSON ST FORT WORTH TX 76117 002531 CARSON ST LUTES,RILEY SUBDIVISION BLK LOT Cl $ 38,250 $ 167,170 $ 205,020 4,150 25,500 5 40.28 • 06560105MGM INVESTOR IP 250E PARKCENTER BLVD BOISE ID 83726 036701 WEST FWY RIDGMAR ADDITION BU810M LOT2 $1,525,840 $ 2720,,860 $4,214X0 68.026 190,730 5 400 / N a 00892726 US BANK NA 1611 WORTHINGTON RD STE 100 WEST PALM BEACH FL 33409 0024695 HOUSTON ST EXCHANGE SUBDIVISION BLK 18 LOT 25R $ 90,000 $ 480,644 5 570.684 12,125 30003 $ 39.64 02811421 M44R11N EZ PROPERTIES LTD 8845 LONG POINT RD STE El HOUSTON TX 77055 032230S COOPER ST SOUIIIGATEADDOION-ARUNGTO N 93 2 LOT 16 5 463,2% $ 440,168 5 903,363 11.210 92639 $ 39.13 11161111- 40332233 COLE AB FORT WORTH TX I LC PO BOX 990 MINNEAPOLIS MN 55440010000N BEACH ST GOLDEN BEACH MARKETPLACE ELK 1 LOT 2 $1,634,740 $ 2,095,560 $3,730,300 53,597 314,373 $ 39.10 40357376 H E BUTT GROCERY CO POBOX 839999 SAN ANTONIO TX 7828300651 WESTFWY CHAPEL HILL ADDITION BUS 1 LOT 4 $ - $ 3,000,000 $3,004000 77,21 - $ 3886 40732610 COLE AB FIW OAKMONT TX LLC P000%990 MINNEAPOLIS MN 55400007400 OAKMONT BLVD CITY VIEW ADDITION BLK 9 LOT BA $1,871,972 $ 2,508,228 $9386,200 65,007 278,218 $ 38.58 07402708 ABS TK INVESTOR LP 250E PARKCENTER BLVD 8015E10 83726 0359505 COOPER ST STEPHENS,WM ADDITION LOT43R 51.234728 $ 2,115272 $5350,000 56,688 274,384 $ 3731 41503678 A LDY PRECINCT/HARWOOD LP 8333 DOUGLAS AVE STE 1500 DALLAS TX 75225 001628 PRECINCT LINE RD GREEN TREE ADDITION 8661 LOT 20R $1,395,468 $ 607,142 $2,002,610 16,528 103,368 $ 36.73 05757444 RPI BRYANT IRVIN LTD 2929CARUSLE ST STE 170 DALIASTY 75200 001750 BRYANT IRVIN RD OTY VIEW ADDITION 8131LOT 2 $1885.354 5 204121 $3,923,475 54242 183,126 $ 36,06 A Preliminary Project and Financing Plan,TIRZ#4 ID, DAVID PETTIT 24 Ecor8omrc Development APPENDIX A Account Number Owner Orme,Address Owner City/Stat. 2Ip SHW4 Legel1 Legal2 Leets Improvement Total Improvement SOFT Land SOFT Improvement P5F HOTELS 9443 ASHFORD ASHTON LP 14180041.5 5K WY DALLAS TX 75254 000612 MAIN Si FORT WORTH ORIGINAL TOWN 50.000 31,694 5.100 $ 702 04 30005111 NEW FORT TOWER I HOTEL LTO 14180 DALLAS PKWY STE 900 DALLAS TX 75254 000815 MAIN ST FORT WORTH ORIGINAL TOWN BLK 11220/51 TAU 12 2300000 2040232 12,502,000 334,061 30,000 $ 64007 659309 FORT WORTH H PARTNERS LTD 600 COMMERCE ST FORT WORM TX 76302 093660 COMMERCE ST FORT WORTH ORIGINAL TOWN BLK 96 LOTS 9 THRU 16 1400000 12,5..000 13,985,000 192,670 20,000 $ 619.25 07355998 DRH WORTHINGTON OWNER IP 20014016 ST FORT WORTH TX 76102 000203 MAIN ST PORT WORM ORIGINAL TOWN BLK 69 LOT B4 4634250 37,680000 40.316,250 554,139 123,375 3 305.41 • We,N ACQUISITION ILC COMMERCE ST A TT ADDITION BLK 0173 3,662,570 24,167,480 27930000 184, + .9 91,563 $ 263.94 �1 P p 00685755 ] • ••1 41013271 HUTHI &C SOAKE HILTON LIC 4119 MASSARO RD FORTSM903 TH AR 73 001400 PWAPLSOUTHLAKE TOWN SQUARE ADDIT ON BU I2 LOT3 1614170 32891771 34,509341 244000 16181] $ 20127 W IM .032.8 YWCA 512 W 4TH ST FORT H 0.00LK 512 WW.ST FORT WORTH ORGINAL TOWN B 47 LOT 3 550,00 1'.3,034 2,543,034 36,393 10,0. $ 193.30 - ll}II -51 5518 4159ACRES HIE FORT WORTH MC ]455 FAY AVE 14.10.14.10.OCA92037 011IIW LANCASTER AVE TEXAS&PACIFIC RAILWAY ADD NNO BLOT 1R 821080 4174305 4020000 90.382 41054 $ 193.22 �' ., 41S.8133 FORT WORTH MIDTOWN LODGING 200 MID.k TON EAR FTW ]LOT 1R5 . 5 1/9 39 OE HEIGHTS MOON BlK 673 4]8,2%1 11,]51,6]0 3235900 0]258 655 01078635 STOCKYARDS HOTEL LLC 226 141=AVE STE 106 TE FORT WORTH TX 76107 02101EEXCMNGE AVE 000GINS SUBDIVISION BU 218 LOTS 45 TABU 47 1184000 2642,851 0820831 41,528 15,000 $ 17619 000.21S ASHFORD ASHTON LP 14180 DAL.S PK VW DAL.S TX 75254 C0.10 MAIN ST FORT WORTH ORIGINAL TOWN BLK 97 L TS 114 8,12 336,0C° 7/5,821 1,111.821 9,126 4,800 $ 161 63 • 4 II 4153$379 FORT W04711141070=LODGING P711 83EGREENWAY BLVD SW 200 MIDDLEION 541 53565 002100 CHARLIE LH MISTLETOE HEIGHTS ADO.-1136 &06.8-1 L0218.89 1270.461 4830.534 10010994 188.391 62,061 S 14180 •� 000.316 YMCA 512.NIAR ST 400 OWN 000 5 1 ., 07682182 OPR9LAND HOTEL (GAYLORD OR NASHVILLE FORT 37214 001501 GA11000711 OPRYLAND ADDITIONAIi UN-NUMBERED LOT 7,811,898 242,167,640 249,979,5E 2,8136335 1231,971 $ 108.50 1• III 4 4I 0]05656] ATRIUM FINANCE I LP 4243 HUNT RD CINCINNATI OH 45242 002401 BASS PRO DR GRAPEVINE MILMP UK T 1 1 H2ADDITI ON 1 O 4 3,786,431 35,796,267 39,582,698 329,353 344,221 5 03.99 ., _ 40739449 APPLE SIX SPE FORT WORTH INC 814 E MAIN5T RICHMOND VA 23219 002500MIISEUM WAY 507 ADDITONWA ILOT 2 3,363,830 10151449 13,516,679 106,804 103,280 3 99.30 ., J. T-:. - 0]345]55 MOODY NATIONAL GRAPEVINE H LP 6363 WOOOWAY DR STE 110 HOUSTON TX ]705] 001750 STATE HWY 121 696BETHEL CENTER ADDITION BLK 1LOT 2AR 888,113 6,573 7,854686 M.5 71,049 5 99 4..477605 • 4i . ,• 0739065.3 MOODY NA1ONALI0XSGMPEVINE 6363N470DWAV DR STE 130 HOUSTON TX 77057 00002051ATE HWY 26 121&26 ADDITION BLK SLOT 2 1,181,700 9,686367 10871767 100,151 94975 $ 9186 - ARLINGTON EXPRESS HOTFLINC 2451 F RANDOL MILL RD ARLINGTON TX 76011 002451 E RANDOL MILL RD SIX F..BUSINESS PARKADDN BLit LOT S 5,035 5,]8,882 56.605 ]3,007 $ 41504712 GREAT WOL7 LODGE GRAPEVINE LIE 5251UNR10N RD STE 6000 MADISON VA 53717 000100 GREAT WOU DR GREAT WOLF AMIN OF GRAPEVIN 6 81018 LOT RA 8,744106 115,921915 124,664021 669,392 1,190201 5 W.50 Ih I 87520 HURST HOTELS UC 2214USHIGI.WAY 41 47470 ONIHURS TI OK 3 LOT LA 5,448,232 1,915,110 B $ 7131 ' ,• IB 07381637 GRAPEVINE LODGING PARTNERS LP 22%W GRAPEVINE MILLS CIR GRAPEVINE TX Y 7651 002240WGMPEVINE MILLSCIR GRAPEVINE 0.41115 ADDITION 02K6IMCT AR 4316,159 7,201%5 4514114 65,909 101,243 $ 7115 1.��(1,^1 e ]133 PE0151 TR 1856 7663.116 08.488 $ I' , 41147339 DALLAS HOTEL ATE LX 2214 US HIGHWAY 41161160 HENDERSON KY 42420 001600 WMT TOWNCENTEROR UNIVERSITY PLAU AWN MUMS 7)863 3 LOT 143 1454,013 4,975,987 5,4301X10 62,215 172,642 5 6450 , • 0460.50 INTERSTATE ARLINGTON IP 4501 FAIRFAX DR STE 1131 NV A 22203 001401 f 1AMAR HIGH OLLOW/ARLINGTON ADDI4 LOT 1 T IA 2,822,635 22.190794 103,751 1 $ 1111111,..40605981 SUMMIT HOSPITALITY!. 12660 HILL COUNTRY BLVD AUSTIN TX73738 0001301 HIGHLANDER BLVD LANE,1WA001110N LOT 27132C 1,10127 7,361123 4463,393 7082 110,227 $ 6E78 0484]]13 rIOD A LODGING LP PO BOX 1.37 ARLINGTON Tx 7815 001721PLEASANT PL LANE,C T 4000110N BLK LOT 81,153 5.580603 6,181,756 56,537 85,079 5 64.981111 07345771 MOODY NAIL TX 2 HOTEL TRUST 6363 WOODWAY q0.STE 130 HOUSTON TX 77057 001005 ENCHANTED WAY BETHEL C667E1AD01110N BLK 1LOT 2B 455,730 4,899,32 5,355,031 64040 75,355 $ 60.50 07317031 SUMMIT HOSPITALI TY 009 LII 12600 HILL COUNTRY BLVD AUSTIN TN 78738002700 GREEN OAKS RD GREEN OAKS ADDITION-FT WORT H BLK 2 LOT 26 68,753 6,400,000 69,756 7 $ 63 01 FIF 07742169 EQUINOX HOTEL ARLINGTON LP 2422 LAKE ST SAN ERANCIXOCA 94121 CCO=1 AVENIN H ERID COMM& BB IB 101T 2 436,829 12,225295 12.654124 166.612 191,11 5 6295 4.17823 STOCKYARDS STATION EXPY STE 400 K T WORTH STOCKYARDS CO DA LOT 4 147,843 GRAPEVINE APPLE NINE SPE GRAPEVTCENTRAL E INC 914 E WIN ST RICHMOND VA 23219 000205WSTATE HWM 114 METROPUL • CE ADDITION 260 INS 7BLK 6 LOT 14R 662,932 10142,272 10805.204 79.079 15,7E $ 6120 DINGS.LAC1311 1E445 DR T 75067 K PORT ADDITION T 5 8816,553 88 5 1.17 1 071611X6 NOBLE)/NYFW WMT LLC 3414PEACETREEM RO NE 030681AGA 30326 001601 AST TOWN CENTER DR UNIVERSITY PLAZA ADON(HUR$ T)863 LT 361111 679,719 6,483,077 7,161796 79,746 108,595 $ 59.70 - 8095 BLACK SAPPHIRE C DALLAS 2014 1303 N ORANGE Si WILMINGTON DE 1981 m21roE LAMAR BLVD BROOKHOLWW/ARLINGTON ADDIT ION BLN BLOT 313 198098 9,:i99,!we 10,380,888 85,938 142,870 5 5913 415146E GRAPEVINE METRO HOTEL W LLC 1141 KINVAS7 PK WY STE 150 IRVING TX 75063 002228655 PRD CT SILVER LAKE CROSSING nom ON BLK 1LOT 1 1581576 23333,736 21915,342 224,781 990.394 $ 59.01 .1) 0]929483 BRE SELECT HOTELS TX LP 345 PARK AVE NEW YORK NV 10154 003250 LOVELL AVE UN VERSLN CENTRE ADDITION BLK 1 LOT IP2 1,550,055 1,443020 7,593,875 133,)8) 183,337 $ 5848 /.. .f 0662SUMMIT8 SUMMIT HOSPITAL TY 87871 LIC 12636 HILL COUNTRY BLVD AUSTIN TX 78138 012380E ROAD TO SIX FAGS ST SIX.G5 BUSINESS PARK ADD N SITE 59111A1 53,545 6,870,141 1,404686 71226 119,010 $ 57.73 - LSSBB 7377 40011593 PIK PARTNERS LTD 2413 ELLIS AVE ORT WORTH Tx 76164 002415 ELLIS AVE EXCHANGE SUBDIVISION 1TS 1)818 351,375 00 5 5].25 ' 07331963 NOBLE I/HY GWOTWIEWLLC 3424 PEACHTREE RD NE ATLANTA GA .26 0059000TWIEN,BLVD QTY VIEW ADDITION 8002 LOT WU 3.244,607 4,163,454 4003,131 76.037 111,753 $ 57.38 NI 07229836 SUPREME BRIGHT LLC 1141 KINWEST PKWY STE 150 IRVING TX 75063 000.W STATE HWY 114 METROPLACE ADDITION 2ND INS TL BLK 6LOT 13 465,300 6,822,291 ],08],591 51,027 116,325 $ 5693 4 ' v' * _ 40605973 SUMMIT NO5PITAU41110 12600 HILL COUNTRY BLVD AUSTIN TX 78738 06200 WARBROOK BLVD LANE,I W ADDITION LOT 274828 1x5,770 4122,181 7,00351 61748 104571 $ 56.39 06579180 IA ORCHARD HOTELS FT WORTH IP PO BOX 9271 OAK BROOK IL 60522 0.530 WEST Fn. ONE RIDGMAR CENTRE ADDITION BLK I LOT 2B 421,18 3,372,534 3,793,7. 50,739 60,180 $ .. . , 0594911 AMCO PARTNERS LTD 3005 ARBOR OAKS OR ARUN0ON TX 76006 0020.006 STATE HWY360 GSIO COMM P51657113 BLK 1LOT 1 320560 3,614,355 3936,915 57,069 64,512 3 56.03 07059817 SAGAMORE FORT WORTH LP 96.16.E Aw TILLINGHAST RD SCOTTSDALE A3 05161 013.0 NORTH FLVY NORTHPORT ADDITION BLK17 0T1 814,744 5,687,089 5,501,833101,843 $ 5584 0732376 CENTREPORT PARTNERS LP 4243 HUNT RD CINCINNAT OH 45242 0341510ENTREPORT OR CENTREPORT AO0TON 911 101 LOT 1 1229,616 20,719,751 22969,464 194912 371.616 5 55.81 07216319 TX GRAND 9 RA IRIS HOTEL LLC 625 LIBERTY Avk 5113110 PiI',BURGH PA 15222 001542 N STAIF HWY 360 ]ADDIT. 57010 9,1DI 2 $ 2443434,SU1f5 HDlF 11164 55/4 41326315 8RE/LOTX PROPERTIES LP 909 1/10004 WASTE 070 IRVING TX 75038 000835 N WATSON RD 51X 7UGS BUSINESS PARK ROD N 414 LOT 175204 913,091 8,411591 9,331689 95,207 153,113 $ 54.92 41187466 HIGHWAY IODGING WESTERN[TR LP CALEB B RO H Ex 76135 OT 5 5,473,400 3 5 5434 41184475 MECWWII.HOSPITALITY IIC802 WARREN PKWY STE 446 FRISC0 TX 75034 D04635 GEMINI PL MERCANTILE CENTER WESTADDN 410 1 LOT 6 101302 5,843.313 6,931313 75,000 100.900 5 53.66 05873014 HERITAGE INN UMBER xxx LPpa BOK 1.39 FARGO ND 58106 000000 5w LOOP 2p HUHN MALL ADDITIoN BLIE 1 LOT 5B .6,064 3,067,426 3,253,4. 38,136 5],1]2 $ 53 55 08965539 085RIMA20 031 CAPITOL ST GRAPEVINE IX '76051 000301 CAPITOL STTRINITY INDUSTRIES 818 CLOT 1 871200 4,629,233 5,536,433 44912 81,120 $ 53.14 40737519 MONIK GING PARTNERS LP .115 LANCASTER RD DAHAS Tx 75241 013250 LAKE CT PaCE-AWBURY VILLAGE 709171 OryB 116 3 L OT 6 523,047 3,672,875 4,195,922 53]61 69,740 5 52.6] 41365364 CN CHURCHILL III LLC 2626 HOWELL ST EL 10 DALU5 TX 75204 000000 AIRLIN E DR CHURCHILL..ADDITION BLR LOT2481,764 3,144,218 3,615,993 47.003 64,518 0 51.43 .387186 5VILLAGE CIRCLE HOIONGS LP 7501 WISCONSIN AVE STE 534 BETITESDA M0 20814 001.0S VII..C IR WESTLAKE/SOUTHIAKL PARK 111 BLK 2 LOT 25 1,369,00 13,630,910 15,000,000 144,297 27:1,818 $ 40.78 / 34 41108945 GW BURLESON HOTEL ETAL DPOWEL 1321114XE CT BURIESON TX 76028 0132511AKECT PACE.MLSBUIYVILLAWADDIT3 ON 8101 LOT 1 484,031 3990.033 4174,130 58,244 30,673 $ 49.46 078260. AD MAR TIES UC 3005 ARBOR OAKS DR ARLINGTON TX 76006 00128 BROOKHOL I OWPL A/A OR BRDOKHOLLOW/ARLINGTON ADDIT ION BLK 6 LOT 2020 8 1 124,0 5,551,3]2 6,625,372 ]2,6]6 112,400 5 4939 41443073 LMR ALLIANCE GROUP LP 22221 E CONTINENTAL BLVD 500THIUKE TX 76E92 0011110 WESTPORTPKWYHILTONWRDEN INN BU]LOT 1 993030 10,00,405 11205,4E 84,118 209,481 $ 49.12 1 • +[ {r A 01234464 CLIFFORD RETAIL CTR IIOTELLP 10000N CENTRAL EX,STE 400 DALLAS TX 75231 00022961173000 CENTER DR CLFFORO RETAIL CENTER BLK 1 LOT 6 365,871 4,473,045 4,818917 59,481 91,468 $ 48'X1 I I M, 4135356 CN CHURCHILL II LLC 6807 LAKEHUIST AVE DALLA8IX 75230 8020 AIRLINE DR CHURCHILL,CNA$4MIN BLX LOT 1 411506 2568,664 2,910170 49,384 51,555 $ 48.88 7 07039778 BRE SELECT HOTELS TX LP 345PARK AVE NEW TORKNY 10154 003701 TANACROAS DR NORTHERN CROSSING ADDITION ILK 0100 6701 1,092,810 7,079,597 8,171,1 1f 11 ] 08201 145,7108 5 4850 , 06281158 GENERA1F0005 CREDIT INVK2 7115 LESBURG PIKE 573206 FALLS CHURCH VA 22043 02150 RIVERIVE.RONT DR UNIVERSITY NAM ADDITION B1X ILOT 1A 1019308 4290.22 9,329,330 70.777 173,218 5 47.16 V 11264. SUMMIT HOSPITALITY I LLC 12600 HILL COUNTRY BLVD AUSTIN TX 78738 004400 NORTH F WY MERCANTILE CENTER ADDITION BLK 2B LOT U 768]61 5,022,098 5,790,859 58,943 08021 $ 4649 I • 40445224 SBSLAKE WORTH HOSPITALITY 3541 NW LOOP 820 POM WORTH TX 7615 003541 NWLIM WROHT PIM MARINE CREW PARK ADD.-IOW ION BLK I LOT 303 401540 3,060772 3,483,312 50216 67,000 3 45.931 4 41315979 II•HP ARLINGTON LLC 591 W PUT NAK4 AVE W 1 80 CH CT 06830 001311 WET.WILD WAY O'NEAL, ADDITION BLK LOT 2881 197,600 6,861,400 8,060, 02,18 149,700 5 4584 06904675 BRE/LO TXPROPER1S RW STE 909 HIDDEN RSTE 6000 IRVING TX 75038 004031 SCOTS LEGACY DR LANE.IW ADDITION BU LOT24 845,832 4,763,321 5,504153 694002 105,729 $ 45.05 I { 4. 960HIGHWAY121 BEDFORD TX 76021 901809 STATE HWY 121 JEFFERSON GLEN ADDITION BLK CLQ 3 455,935 3,138,118 3,594,054 58.677 70,144 $ 4474 r I 34L 2 403614MOTEL(OWNS LLC41287924 BEM ORD HaTELS C BSICHERRY ST UNIT 5 FORT WOKEN TX 76102 002104 COLLINS ST NORTH SIDE ADDITION IARLING TON 840 LOT 01 336,283 1,863841 2,200.167 40,632 4225 5 44.30 .718140 BABLA 11 1024 BR00061100 P1/DR ARLINGTON TX /6006 001024 BROOKHOL LOW P1A2A OR 660000OLIOW/ARLINGTON ADDIT ION BLK36A OT R 575,107 3,496,021 4,011,178 52,914 79,176 5 43.// I OL 4118732 APPLE NINEHOSPITAUTYOWNEMH 314EMAIN ST RICHMOND VA 23219 001100E1H2O WESTPOENTE BUSINESS CENTER ADD&1X 1 LOT2815,195 5,2343E 6,053531 64,155 121.671 $ 43.05 2 x 4 07161638 Gs P INvEsTmEN TS INC 25.w INTERS FA 16 0 GRAND RRAIR1E 75052 002504 W 5 H TH UST T OADDITION BLK CLOT 4 502,250 3158,056 7,68,306 03,147 50,225 $ 42.9/ ` 415E43WARAMAUGARUNGTONLLC 2500N MUTARYTRLSTE 275 BOCA RATON FI 33431 000411 E HHWT 30 TURNPIKE LOT 1099,270 4,501237 5,400507 71,149 109,927 $ 40.95 M•I4M• 1• 415595. AIDEN HOSRITAL,INC 4667 SIDONIA CT FORT WORTH 3230 FOREST HILL MR PATEL ADDITION BLK 1LOT 1 625,691 4,058,783 4680,4]4 49,691 99,317 5 4007 - 3 06964613 MOODY NATIONAL HH BEDFORD ETAL 635 WOODWAY DR STE 110 HOUSTON TXT 7447 02311 AIRPORT FWY PARK PIACI MEADOW BU 1LOT 2014 910710 3,702233 4,612943 75.571 91,071 $ b5 41436903 NKB NOSPJALITY LLC 306 FRECKEHILL GE MANSFIELD TX TX 7611 363306 BRECKEHILLCIq FOREST ANG ADDITION BLK 1 LOT 1 420,110 2,70],890 3,136,000 40,700 67,9. $ 3985 ' NA '!�• �r� 41201772 BRIGHTSIDE HOSPITALITY LLC 1525RECKEN5100350 MANSFIELDTX 76063 4611038000355100500 MANSFIELD DEBBIE UNE 400 810 LOT 503 384190 2341,17 217,747 44,519 64,890 3 3.811 06890687 BRE/LO Tx PROPERTIES LP TE 600 IRVING TX 75038 D01501 POLARIS DR MERCANTIIE CENTER ADDITION BLK 1 LOT 3 753,5]] 3,899,167 4,652,738 84657 107,653 5 3621 06758815 0X01336000 LEASING NO INC 11580 CRT OAKS WAY ALPHARETTAW 30022 027111ROOKHOLLOW PLAZA D8 BROOKHOLIOW/ARLINWON ADDIT ION BLK 4LOT 752 745,471 4,073,072 4.818549 67,372 112951 3 3606 41331567 FW WEST HOTEL W 1721 PLEASANT 71 ARLINGTON TX 7815 006400 OVERTON RIDGE BLVD CITY VIEWADDITION MK A LOT 1 1,312,030 4,700,723 6,011,753 46,502 131.103 $ 35.83 11.197 RARAKINr Im7N HLf.MWAY R7 rFMRHILI Tx 15400 MIMI N IS NW/Ml Reeelt AnOiTION WK 1 LnT 1 IAA 5.14 307,370 R4N 073 as eV 81161 4 55 NI m in Preliminary Project and Financing Plan,TIRZ#4 0 DAVID PETTIT 25 EC0f10M?(DCVe Opltient APPENDIX A Account Owner Owner Address Owner City/State 21 SINS Legal 1 Legal Land Improvement Total Improvement Land SOFT Improvement THEATERS Number SOFT PSF 41523962 MANSFIELD ISD 605E BROAD ST MANSFIELD TX 76063 001110W DEBBIE L24 MANSFIELD ISO CTR PERFORM A RTS BLK 1 LOT 1 S 807,090 $ 24,861,872 $ 25,648,962 160,000 1,171,895 $ 155.26 41563409 NATIONAL RETAIL PROPERTIES LP 3900 DALLAS P KWY 5TE 500 PIANO TX 15093 009228 SAGE MEADOW TR ALLIANCE TOWN CENTER BLK A LOT 10 $ 202,976 $ 7,751,671 $ 8,454,647 59,000 413,515 $ 131.38 41042068 SITS GRAND AVENUE LP 2021 SPRING RD STE 210 OAK BROOK IL 60523 001450 PLAZA PL SOITHLAKE TOWN SQUAREADOIT ION BLK 14 LOT 4 1 1,261,910 $ 7,330,685 $ 8,591,625 65,840 126,094 5 111.34 06004669 PAFW INC 330E 4TH ST FORT WORTH TX 76102 000330 E 4TH ST FORT WORTH ORIGINAL TOWN ELK 87 LTS 1&2B $ 750,000 $ 5,472,988 $ 6,222,988 49,276 12,500 $ I11.07 Cr 1,-__7 00004588 PAFW INC 201 MAIN ST FORT WORTH TK 76102 000525 COMMERCE ST FORTWORTH ORIGINAL TOWN 81.1886LTS 12A 283A $ 2,806000 $ 19,791,977 $ 22,591,977 191,890 40,003 $ 103.14 41412486 STORE SPE STARPI EX LIC 12403COIT RO STE 800 DALLAS TX 75251 0066WNW LOOP 820 LANDMARK QUEBEC ADDITION BLK 1 LOT 1 $ 1,058,376 $ 5,331,252 $ 6,389,628 52,374 352,292 $ 101.79 40719944 EPT HURST INC 909 WALNUT STE 200 KANSAS CITY MO 64106 001001 NORTH EAST MOLL BLVD NORTH EAST MALL ADDITION BI0 18 LOT 48 $ 3338,848 $ 9,661,152 $ 11,000,000 124,342 83,678 $ 77.70 41672143 E&I REALTY LLC 39DALLAS PKWY STE 500 PLANO TX 25093 002815 E DIVISION ST GSID COMM b2 INST 85 LOT 9RC1R3 5 224,340 5 3,475,660 5 3,700,000 44,863 44,868 5 747 41393392 AMERICAN NATIONAL BANK OF TX 102W MOORE AVE TERRELL TX 75160 005655COLLEWILLE BLVD TOWN CENTERCOLLEWILLE BLK 1 LOT 7 $ • $ 2.706000 5 2,700,000 34567 - $ 7384 06722601 CN MK TEXAS PROPERTIES LTD 3900 DALLAS PKWY STE 560 PIANO TX 75093 600911 W STATE IiWY 114 CINEMARK ADDI7ON ELK 1 LOT IA $ 5,139,979 $ 5,595,977 5 10,735,956 85,2. 713,886 $ 65.68 01371436 HULENMALLlOINT VENTURE 1240000IT RD STE 875 DALLAS TX 75251 0049205 RULER ST ER MALL ADDITION ELK 11OT 38 $ 1,768,099 $ 6,536221 $ 8,298,320 99,968 214,315 $ 65.32 07581637 STAR VILLAGE LP POBOX 136189 FORT WORTH TX 76136 003980 BOAT CLUB RD STAR VILLAGE COMMONS ADDITO N TRACT 1 $ 718,740 $ 1,460,179 $ 2,178,919 25,844 71,874 $ 56.50 U r&, Mawr. 60 7 41550471 FORT WORTH,CITY OF 1000THROCKMORTON ST FORT WORTH TX 76102 003101W LANCASTER AVE ROGERS,WILL MEMORAL CENTER 8LK 2 LOT 3 $ 925,140 $ 5,603,417 $ 6525557 93,436 185,028 $ 56.35 fir 06934595 COLE MT FORT WORTH T%LLC 2325 E CAMELBACK RD STE IMO PHOENIX AZ 85016 000000 E DERV ILLE RD EASTCHASE ADDITION BLK 1 LOT 10 $ 1,613,900 $ 1,322,800 $ 2,936,700 39,156 322,780 $ 33.78 40981614 REALTY INCOME TX PRO 1 LLC PO B00460069 ESCONDIDO CA 92046 000301WRENOON CROWLEY RD SOUTHWEST IND PARK ADDITION BLK 1 LOT 1R3 $ 1,733839 $ 2,642,061 $ 4,373,900 85,322 384,853 $ 3097 ♦ 06933114 WILMINGTON TRUST CO TR 7132 REGAL LN KNOXVILLE TN 31918 6060 6100 NORTH ROW STONEGLEN AT FOSSIL CREEK A DDN ELK 44 LOT 3 $ 3,920,400 $ 1,179,0M $ 5,100,000 51,640 435, 0 $ 2104 ' +tiO 1011 � 05654963 RPI RIDGMAR TOWN SQUARE LTD 2919CARUSLE ST STE 170 DALLAS TX 75206 00E801RIDGMAR MEADOW RD RID6MAR MEADOW ADDITION BLK 1R LOT $ 932,185 S 286,177 $ 1,218,362 29,334 186,437 0 9.76 y:"'--"- t 04658930 BASS,SID R INC E TAI 201 MAIN 5T STE 2700 FORT WORTH TX 76102 000455 COMMERCE ST FORT WORTH ORIGINAL TOWN BLK 53 101S 1 THRU 4 5 2,800,000 $ 1,100,000 $ 3,900,000 11$290 40,000 $ 9.54 �1 , {� ‘'l41653335 WORD OF GOO FELLOWSHIP INC 3901HIGHWAY 121 BM TX 76021 002060FORUMPKWY BEDFORD FORUM ADDITION B3R LOT 3R $ 1,369,571 5 230,429 $ 1,600,000 41,305 322,252 $ 5.58 �� { IT lo Jur I_LFI lq.. . �Ir-4r �T 1, 411.1. ■t a if .1101 Preliminary Project and Financing Plan,TIRZ#4 IlDio DAVID PETTIT 26 Economk£evet042mRnt APPENDIX B-CURRENT PROPERTY OWNERSHIP Account Number Owner Owner Address Situs legal Building Area Land SOFT Improvement Land Total Exemptions 03927210 CADG 901 AIRPORT FWY LLC 1800 VALLEY VIEW WSTE 3(X) 881 AIRPORTFWYW,EULESS,76040 HUITT,ANDREW SURVEY - 67,301 $ - $387,758.00 $ 387,758.00 - FARMERS BRNCH TX 75234 Abstract:684 Tract:5 04670248 SHRIDHARANI SURESH 2404 TEXAS DR STE 103 715 AIRPORT FWY W,EULESS,76040 HUITT,ANDREW SURVEY - 24,394 $ - $182,955.00 $ 182,955.00 - I RV I NG TX 75062-7011 Abstract:684 Tract:4d 03927229 CADG 901 AIRPORT FWV LLC 1800 VALLEY VIEW WSTE 300 885 AIRPORT FWYW,EULESS,76040 HUITT,ANDREW SURVEY - 217,486 $ - $217,486.00 $ 217,486.00 - FARMERS BRNCH TX 75234 Abstract:684 Tract:5a 2404 TEXAS DR STE 103 HUITT,ANDREW SURVEY 03927059 SHRIDHARANI SURESH 715 AIRPORTFWYW,EULESS,76040 Abstract:684 Tract:4401 - 291,678 $ - $437,517.00 $ 437,517.00 - IRVINGTX75062-7011 ASST 684 TRS 401&452 1800 VALLEY VIEW LN STE 300 03274594 CADG 901 AIRPORTFWYLLC FARMER58RNCH TX 75234 950 VILLA DR,EULESS,76040 VILLA WEST ADDITION - 32,400 $ - $ 64,800.00 $ 64,800.00 - 03927237 CADG 901 AIRPORT FWY LLC 1800 VALLEY VIEW LN STE 300 900 VILLA DR,EULESS,76040 HUITT,ANDREW SURVEY - 81,893 $ - $122,840.00 $ 122,840.00 - FARMERS BRNCH TX 75234 Abstract:684 Tract:56 03926907 SHRIDHARANI SURESH 2404 TEXAS DR STE 103 310 PARK DR,EULESS,76040 HUITT,ANDREW SURVEY - 159,430 $ - $279,003.00 $ 279,003.00 - IRVING TX 75062-7011 Abstract:684 Tract:4a01 03274608 CADG 901 AIRPORT FWY LLC 1800 VALLEY VIEW LN STE 300 1001 VILLA DR,EULESS,76040 VILLA WEST ADDITION 142,060 430,948 $ 2,608,379.00 $646,418.00 $ 3,254,797.00 - FARMERS BRNCH TX 75234 Block:B Lot:ALL 03926966 G8 OPPORTUNITY FUND ILLC 999 CORPORATE DR STE 215 306 PARK DR,EULESS,76040 HUITT,ANDREW SURVEY 34,187 41,992 $ 699,289.00 $83,984.00 $ 783,273.00 - LADERA RANCH CA 92694-2148 Abstract:684 Tract:4a06 999 CORPORATE DR STE 215 HUITT,ANDREW SURVEY 03926974 G8 OPPORTUNITY FUND I LLC LADERA RANCH CA 92694-2148 306 PARK DR,EULESS,76040 Abstract:684 Tract:4a07 42,520 51,026 $ 872,142.00 $102,052.00 $ 974,194.00 - 4A7-4A8 ABS 684 03926982 G8 OPPORTUNITY FUND I LLC 999 CORPORATE DR STE 215 306 PARK DR,EULESS,76040 HUITT,ANDREW SURVEY 38,000 56,246 $ 758,142.00 $112,492.00 $ 870,634.00 - LADERA RANCH CA 92694-2148 Abstract:684 Tract:4a09 00669814 CADG 901 AIRPORT FWY LIE 1800 VALLEY VIEW LN STE 300 311 INDUSTRIAL BLVD 5,EULESS,76040 CROSSROADS ADDITION-EULESS 147,445 391,996 $ 1,916,008.00 $783,992.00 $ 2,700,000.00 - FARMERS BRNCH TX 75234 Block:A 999 CORPORATE DR STE 215 HUITT,ANDREW SURVEY 03926931 G8 OPPORTUNITY FUND I LLC LADERA RANCH CA 92694-2148 304 PARK DR,EULESS,76040 Abstract:684 Tract:4a05 - 6,098 $ - $ 12,196.00 $ 12,196.00 - 1800 VALLEY VIEW LN STE 300 HUITT,ANDREW SURVEY 03927296 CADG 901 AIRPORT FM LLC FARMERS BRNCH TX 75234 900 W EULESS BLVD,EULESS,76040 Abstract:684 Tract:5c - 270,116 $ - $289,024.00 $ 289,024.00 - &5C2 1800 VALLEY VIEW LN STE 300 HUITT,ANDREW SURVEY 03927342 CADG 901 AIRPORT FWY LLC FARMERS BRNCH TX 75234 900 W EULESS BLVD,EULESS,76040 Abstract:684 Tract:5d - 292,723 $ - $313,214.00 $ 313,214.00 - 5D2&5D3 $ 6,8S3,960.00 $10,889,691.00 Preliminary Project and Financing Plan,TIRZ#4 ID DAVID PETTIT 27 Economic Development