Loading...
HomeMy WebLinkAbout2096 12-08-2015ORDINANCE NO. 2096 AN ORDINANCE APPROVING A PROJECT AND FINANCING PLAN FOR TAX INCREMENT REINVESTMENT ZONE NUMBER FOUR, CITY OF EULESS, TEXAS — EULESS MIDTOWN; MAKING VARIOUS FINDINGS RELATED TO SUCH PLAN; PROVIDING FOR SEVERABILITY; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, as authorized by Chapter 311 of the Texas Tax Code (the "Act ") and pursuant to Ordinance No. 2089, adopted by the City Council of the City of Euless, Texas (the "City ") on September 22, 2015, the City created Tax Increment Reinvestment Zone Number Four, City of Euless, Texas — Euless Midtown, (the "Zone "); and WHEREAS, on November 30, 2015, the board of directors of the Zone (the "Board ") adopted a project and financing plan for the Zone, which is attached hereto as Exhibit "A" (the "Plan "), as required by Section 311.011(a) of the Act; and NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF EULESS TEXAS, THAT: Section 1. Findings. The City Council hereby makes the following findings of fact: 1.1 The statements and facts set forth in the recitals of this Ordinance are true and correct. 1.2 That the Plan include all information required by Sections 311.001(b) and (c) of the Act. 1.3 That the Plan is feasible and the project plan conforms to the City's master plan. Section 2. Approval of Plan. Based on the findings set forth in Section 1 of this Ordinance, the Plan is hereby approved. Section 3. Delivery of Plan to the Tax Entities. The City of Euless is hereby directed to provide a copy of the Plan to the governing body of each taxing unit that taxes real property located in the zone. Section 4. Severabilitv. If any portion, section or part of a section of this Ordinance is subsequently declared invalid, inoperative or void for any reason by a court of competent jurisdiction, the remaining portions, sections or parts of sections of this Ordinance shall be and remain in full force and effect and shall not in any way be impaired or affected by such decision, opinion or judgment. Section 5. Effective Date. This ordinance shall be in full force and effect from and after its passage, as provided by the Euless City Charter and the laws of the State of Texas. PRESENTED AND PASSED ON FIRST AND FINAL READING at a regular meeting of the Euless City Council on December 8, 2015, by a vote of 7 ayes, 0 nays and 0 abstentions. APPROVED: APPROVED AS TO FORM: tjittY„ da Martin Wayne Olson Mayor City Attorney ATTEST: Kim Sutter, TRMC City Secretary Ordinance No. 2096, Page 2 of 31 PRELDM1NARY PROJECT AND F NAHCMG PLAN AUGUST 2015 ncrement Reinvestment Zone #4 , • • . , 71,,,... • _li......•••••■•• - II- * ,.'N" . 1.• • ,hg ....... .L.,..1:" - •11 J . -"I IL . i - 1 . :A • •••■ • ' V '• • 4 it+ ;. 1....0- ii. i,_ • i„,I,... .1 - •-iL . • . , :',i - 40. • , , d. _ 1. .4.....• l ni-lui..^- '11 N.. • .. eLL.01 - 1 '10fr. .46 . 11 Cistk:•'1. 41— 4 -• a ,.11-'—'".".1::. . _ ,!:.1 • It vy -v„,„ : 4 ' -ir • .1. : 16 :la kg • i f." f -01-'33h;" 1,1 ,,,74-.....,,, -4 I-- r.' A a ' 1;1...o ft i• Sill`,.9121. VV... - 4044, •14L pt... • .4 - a. ..---t.., - mftirrrrlMr-risy,- it:. . lor'.+7inrri., ..t. A .111)1711111i111 : 1 ka:.r -. a : „I fir _ - litoulitygp . . r r• l= it OW ' it : • -4 - • ''' 4 Pi .... 419....- 1-4. 1:7 . ‘• irl'7:-='. • It illWil)i AC * - ... . . ...... Pit lir- . ) . i) It !. . • et -4. • Table of Contents w 0 ▪ TIRZ Boundary to © Current Conditions & Ownership co q Proposed Development / I ■ © Anticipated Development Financial Feasibility Analysis m % R N n Terms and Conditions n 0) Prerliminary Project and Financing Plan, TIRZ #4 Ordinance No. 2098, Page 4 of 31 Tax Increment Reinvestment Zone #4, City of Euless O CDXYom C0;aoCD 7 •_ m C C j C y 70 U) C3 W a) E"A o O E o O 3 0 N N O E O= N> O. O t cc ,(2 a+ O W Q N _U t a) H C W d C CO E t Q O * s d 3 •c cn miE Et Q) n T O C O C N O O 'P O 6 C y d N N N C -0 t -O d' a) -6 C c a) -0 U co O O .c C Y O .0 a) 7 C a) O at+ @ E C N N E O m ▪ ▪ o a) L 3 g cc , u O. 15 D N C N@ fn b7a @ O O m y C j a) y -p 0 _c _C >> ._ 7 O y N O L 5 C O@ Q D O 2 a) • N • to X C @ 3 c na C X' D ° u7o@ oa E @ E N c moo c ) 7 Q � @ Y V1 • N C L Y _ C � Q a) U co 4 O@ ti C C fn c N N X a co no no _ '8=730 @ CO3 C E X E O. O @ O 'F C O Oa O O L y O To • a) a) C o E E +° @ • a) t1a 7 0 ▪ 7 0 U a) N 7 a) C 'O al @ @ a) .O y '- C H OO CO • i U i) H O. L y a) U > U r ,a cadd.ys s O '�on.epiy ' ..i a ...•y Introduction i DAVID PETTIT CC N F c a U c c • .� V O @ •C E Ordinance No. 2096, Page 5 of 31 TIRZ Boundary Boundary Description • 1 1 N r- e a m c 0 CO li c C R 0 a c c E 0 a` a Z 0 TIRZ Boundary \N\ 'NZ 4.tiA‘ ([SL kMH) .OA1S 1 I LLS(IONi . A U o .gig d z ° j W w U NC b yNC O 0 .-I 000 '=-i .0 0UNU. g8.10 avU gLi • ao T4w.0 "N xvgN q... 00 4, 0 b 0 Qao "0 U O .S o r' 8 U W v 0 0 o 0 • Oo O v N FV j gba M'O �' N w N 0 oMASsx • N }0 Q 3 8 aF e�z U.00 Pp 0) 44 o� w a, P17-102 line of said Plaza on the Lake the following calls: CE leaving said right -of -way and along the bo North 88 °23'07" East a distance of 162.14 feet to a point for comer; 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; ; z° .5 w .5 ° •5 d 5 ^ o E -5H a • v �i a 3 a °• o c A 00 v .00 5i 3 v U i. a: • o m 404 o. o Oi i„ C N T C G g t3 ao Ea 0.N • o_Fyy r" V .a RI ° . 'O 00 W R O 2g$0 ° v w N dA f o -8 -0 t0 v h V ti D\ N R tts y «O ' V d d o^ ccC v " d N 4 W O N ° N ro •0 0 0voo° OOg o '5 0 0 0.0 F ..° >nz ° 8z �b A W 0 d ki 0, 3 a w 8 � � o A 8t4 O o W ) O •g .d A to O F"' .° 7i C a O 30 El T,-471.,1, O o,n o q �p� ▪ o '� v 3�a m 0`0, vo .5 0 .9w o 0 N N y N SI. `0 O O • z5 �a -8 8 9 iiII' �� 3o b 0. h a U • 8 V 'O � V V o ° . ON 0U h 3° q I` O O W 0 00 1n M E v A y 0 L y X ., g Eli,; Z'8'- • zz Wz°m ° W 0 °- V U U N,.� a Ain as z o� r zi PP 1 vo, a0, 4 °c: F °a° o ca° y North 89 °01'45' East a distance of 171.28 feet to a point for comer, being the southeast corner of said Euless venture • DAVID PETTIT 0 0 0 0 CC N a U0 coc 0 0 LL C ▪ M !d 0 dl O CL 0 c E 0) Ordinance No. 2096, Page 7 of 31 '_ m O • w O 0. O NU O C al 'a a U W M O O 7; U. • 'O 8 R7 4` r.. 80 4. .0 C y U 3 .-U « p ,= 'o T � 2 b y 0 :0 w ww 0 2. 1 d es ° w 0 8 U ' .g, g 2. O p O .‘t .--, 0 ° .° y : ° wp s 4 'e • MI 3 b 7 1 .2 gel vl '5 W m 0 d 0 b S_ 0. ;� z pp m 3 ° M a w y 0 � 0 T W 8 � o ° a Ww � �« ° 0 p , o w 4. 0n a 0 O S° Z' U -0-0 0.4.- O U$ ?o m 1 9 `'' ° m 0 W r w C ° a o t w q b O i 15 a H 3 • ^o ,8 o T m Mo 2 o m 3 o o ° t Y F d 2 a w . a w .a 8 d b. ' V d o 0 o ' o P ' g .b. y 8 r :2 , T 0 O ' h ,O U 'O Q 8 8 p m Vl ( > U O D C 2 '— 2 y ' R w o o W0) m w t o w .° `- `° r '3vg °V i° ° o ° m m1 „o mp f"' " U U :gto V 0 oa 0 p 0 V 7 y d q G O .L0 0, o m ti, 11 a o i° o 'm i p w y f.° d C Q y fU - g ey yy W 3 3 " >,0° 3 wo Q . o0 . R 8 W O 9 b O : O (y M O d V w O V "0 ° m 3 0 a V o a 9 0' oN • o N 1 M • O 00 r .4 ON .p M u■ y '7 '6'‘) 'A' O M r 00 y t t l 'J "' a.. O .h U .q �OD z w z V . N E « rn U a �w o« z v .9 0° .9 z d o U.°' Uk U3 U.9 U3E UWf dg .9 Z Uq zm z�apo z°>' z$, zzUo W5z•• z.g NI Wzzu z a 5 ..q. ° H w 0 A F w F c� NI o 4 ii H o °aa 0 0 t ° (0 w 0 d 0 ° a •§ 0 v g ° 0 v al m 3 o w o= ° o p � O ° a' a wc? U 9 U 3 3'" O d F . ° E Q 8 O u_ a n ry "0 :° z 7 N b b 'Jpy 2 N b 0 O F Ob H C X H b d oN— m � 1 of w o 9 Y s y w 'E.G. 2 3 gw �o v o 0 0 U o ° P. r gvE, �� 4 ,� 4 a a N • "d .9 3 A 3 U 3 d d 0, v • Up • 0 w ; 8 O p .g t A V O yy 5 moN l A 2 O o 0 VI v n a aq n _ me °°? S m °° '5� m m O 00, m A °� .O C 't� 'p 'd ,Pj 'O OU 1 ~O Y •Q O O 7 h «o ° y -o 8 8 b 5 U V 9 U N y O ID a P 0•p N .s g w W .. � W O W O 40 - 0 b 5 O a o c-4 q , W , b ,p b ,0 `.,..r ' N «« G� O0 N a O O •.O V -0 .b .0 • N .p0. 9 5 o U w 4" w N W .-' ° w � w C. O. O a W • 0. « T V q .d Y « o ° b w °M U n N N ?N N 0a ° O '- 3 V ° bo �w a g 8 ' . ON • 0- 0, .a 0 c w ,o N ,n m 1.2 .9 0• 0 § N m a 12 o Q .° • c� .0 w= w w <' o o V "" o °-° w :2 v '.°� o U 0 3 m v ., a 5 T w ry N O .. F i g N Y A 4 m o m 111 ,d '8 C V I S a ".3 � P y _ 'a .F O p N N 3 V ' I' , ✓ } a a : � o 0 U a , A , M Mr N -us 3� e b.% 11 wa o r Q o o l. t w w w 3c..) 3l w 3 k w w 8� G N 3 .3w ' ,a ' 4 U m n°' ,o v° v, v8 ,n r°R � '7 4 3on> o c5 o n§ v a v gd o ,.'9 " o � °o a - v ° o W v `° ¢ M °` ..4. 0, X ,goo a"' a m ° m 8 0 a r E+ [ ,O l U F . 'te .N W 'o W 'a W p W N O f3 co '° O -9 U 6171 O ON N "a A v U 4 op, s o a ° � � ° Zy¢ o z°p> cn° z �a 2. Z Z.9 z c° oU v°' 3w p • Ordinance No. 2086, Page 6 of 31 Current Conditions 4 V"! Preliminary Project and Financing Plan, TIRZ #4 Ordinance No. 2096, Page 9 of 31 Current Conditions PD - Planned Development 1 Preliminary Project and Financing Plan, TIRZ #4 Ordinance No. 2096, Page 10 of 31 Current Conditions Current Ownership Information a:1 \\ cd ®® o kco ( )§ LO C E° c§ a) c f% c ±» ) \ • DAVID PETTIT minary Project and Financing Plan, TIRZ Ordinance No. 2096, Page 11 of 3 Proposed Development L U -0 m N O N 0. 7 N 4 0) O O a) x O CO Q a o. _ O V12 7 @ Y N N y N O m = o0 (0 O 03c),-, C E N O '9 c) as N Q N 00 'U O A E c:°> m O • Y O -00 0 j N'O 6 N N p N'12 'O 'O E N 0 'o h0 O. 'O X k O N a CC (0 N "- h00 F- o t c a 1i m uo ..-1 N 0) 0 N C 0) E E U, O a ` N E ° a Q 0 0) 0) H . O O D O O H L 0) reliminary Project and Financing Plan, TIRZ #4 co Proposed Development Ordinance No. 2096, Page 13 of 31 Proposed Development L reliminary Project and Financing Plan, TIRZ #4 O ei Ordinance No. 2096, Page 14 of 31 Chapter 311 of the Texas Tax Code Sec. 311.002. Estimated Project Costs Project Costs 0 UCO 0 L O CO L CO C U N 0 N co N ° . C p U O N � a_ a) E N a U 2.0 U ° C NL..+ O B. N N 4-6 -(7, `3a .f�+Ni a C r L ( 0 N' 0 +m ° 'V O x° O O S y o D N-E N 0> N Y O .a c0 O. 1 C . NO 0- C E o a@ o= a 0 a m 0 to c m 0) o m 00) 0 +� C ._ g a a c N as :7 - 0 V +0 = m 0 C -Np 0 N U @ @ C E C N C O co N - ' m @ 0 C N m m o m n ? _ O N UO , N- N co N O O C° C C U p 0= -p 6 c ° 7 = 0 : p N .a a C a -0 = E C U 2 U N L C 0 U 0. 0 CO a L N 'N c 0Q N .2 a) to _ 03 a 0 _ o N > @ N Y N - = N CO O m N L P2 N C O L E -° '0 N O. 0 L N 'a O @ 5 No O O E a c C a/ E U is O co a 2 0 O N a .2 N N N 7 N @ m ° O. N O s O m a U ° 2 N L++ °= N w C N :OD c ,0 _0 @= 0 c a U �m c O N N d o C C. X U° U= Y C L N = @ �, N O a `-N a m 0 + c m N Y N 05 i O 5 c to o 0 o N L @ CO N Q p to c O 0 0 -p O C O N C a 2 C C U am o °° 9 n c i E E �m — L °. 0 M o O NC 7 N N N N 2 • N N a+ ° E N Q ° O ° -C 8 5 oYE27 (0 a0 uo>. U c ° c 2 N N' 0t10 C(0 a) o 0. C 'U OO L y 00 co co 0 0 U 0 a 2 N .? 0 N 0 ( N h0 C 0 L- = U y - = c = U Oy c _o c Q E co o 0 =m N a ,--1 0. N 0N w N (O O O M 8 '~-I 8 0 n M W CO 111 4!) sCO.701 �m1,co N a/• VT VT VT VT VT VT a/3 VT VT VT VT C.O. V1 a 0 0 0 s 0 H a1 o c 0 O c c i O m O N (teat .m O E0 o d 2 c6 O E �! Qw K '- a '(p a C 0 C NC a/ l0 i(tp O N c c0 m 'p 00 E C v aw-� V C W y C vU V, LS. � E 5 0 5 0 (0 5 o Bond Issuance Cost 40 LID VT Total Project Cost 1. Represents principal only and does not include related interest costs (C) real property assembly costs; N c6 a) C o N a) _c N a Y 3 4- ° N L 0 O N N @ L N 0 N .� O. O a O c o .O L ayc) c U N + N N d E .� N U ` N N 4` N N ++ N c N >, = O c m '5 +L., 0 E .0 C U0 C w ° N O N °' U Y c N m o 5 m a 00 c° o c to O E °- E p fl O o E N 5 To e N 2 `- N '+ V ri U a N N O N O. = U 0 _ ' Oi N N 0 C N ti0 j 0 is c a) E N =, p N C E ca 0 N 0 L N co O C L C co m N m W C >, 0 0 C 0 > N Q '0 E U @ U O U E O @ a N 0 N O Q N N U U + O = c N m E C a O c E - U C U C L •c O p , co @ E m a N .(1) •0 0 > o • NO N ° C m CO > co a U°0 C 1)0 Y +�- 0 C N .0 = N N C co O N N a 0 y C 0a a ++ U_C U N m N L w> =0 0 3 . w( E E E c N ° c L C O o C CO ° N N N ~O - O U C O O > N O G U C ON Y U co 'OD O w U > = N C L N ay U " 1--,c '° co N N p > 0 C 0 y O O •= s @ N N 0 ai a O N U C ++ p N L O °. N Y p . N C N O m co N C C N _ y m O NC 'LN N .0 = ° 4 N p a., N C '7 N C 0 a>, Q +' N . C N N-' .-' CO N C 0 N y E C Ofn ° O N t N C Ts! a. N 0 m N ° tn .y E c °. m Q Q � O C Y @` V 0. U U o U L :8 E, > +, a • ,Q (0 E ? ° c E Y a 09 Li m o tl Preliminary Project and Financing Plan, TIRZ #4 2096, Page 15 of 31 0 Anticipated Development 1I1111t111 1111 �11 1111 1111111 e 11111111111111 1111/111 I:1111 illllll lllllli11111111 11lt11lll11 l /l11111111 111/1 1111111 11111111 61111 Anticipated Development a5 = 'O >. N C N O .0 (0 a c m 0C y o N 0 o @ d er Q N "- O > 1- a) 0 @ a a) 3 2 a) Y O E o O ) a7 O = N C > O 3 0 C E 0 N .'C.+ C'72 N O .O C Ts N N @ C a) a) 7 �_ > , a`3 m 3 m ., 3 0 ,> aci aa)i m cc m > N H U � � p UO O a y a • 0 0 0 . . - ' _ C a0 N OO J N U iN O N q U N . w C O_ 0O m O L cr a > 0 1) 0 n` a a) 2 Total Sales Sales PSF 0 Site Area (ac) 0. o o o o O O CO V) O Oi 69 0) 0) 69 69 69 0) 69 o o N ? 69 69 69 69 69 O O 0 O o o O O o O O O r 00 o O^ Co O co r) r ar- el M 69 <9 69- 69 E9 119 69 69 0o 00 00 0 o O O N N O )C) O CD r N 69 69 69 69 69 69 69 69 N N N N N N N N 0 N N N 0 0 N 0 CO CO CO CO CO CO CO m o o 0 0 0 0 o O N N N N N N N N o o 0 0 0 0 0 O 0 0 N V O I-. r r N r) o o O O CO CO V 0 0 0 0 O o Q a u0i N 0 00 (00 100 Z Z ✓ r N 0 00 CO Q Q N. 0 '- C M Z Z 0) 1- CO 0 ✓ co v co m r`-) ' 0 N 0 .(6 N To >E , .c .N N N 4 a E. -o m a 0= ., E E O 0 c 3 0 I- T 5 2 O o Commercial 69 O O Lla 01 w W Preliminary Project and Financing Plan, TIRZ #4 Ordinance No. 2096, Page 16 of 31 Financial Feasibility Analysis Method of Financing O CO LO -° O o O a) a) ° U N ( w (0 L N T N L N S y a5 :_c„.9. G T co 3 y( Y(0 y 0 a� ° 3o c o 0 O W U rd" 0 O c 1.1?, (a 0 N U H m o m' O N y '3 a (0 • j c a o' C 8 d a p - ° a m a U N O m s0+ N ±k .�' 4-, d C. 7 cr Nj m Y O W d F N (� N N O N U N d O O .` m N m'� d Z `o O!• ' er -O N O p •T i= (0= U o O N Y 'O a) o ` 0 (a .0 0 N N oa o0 at m N ° N N c :7>-°-2L020 ° LL — r ° 3 a_c 2' CO m O N C a O (0 T O E N O _ a° o ° 0 a c w m @ ma� E C =O a) C y (J 0 0= p Y N N O W « a X N N 02 >O N C o o N W F U N N ci C Y N p M O T N YEARS 1 -15 Participation 0 N O 0 M 0 O O O O O O 0 N 0 0 N 0 0 N M M 0 0 n O r 0 N Real Property Tax 0.46750000 1.37500000 0.26400000 0.22790000 0.14950000 2.48390000 N W 2 Tarrant County JPS Health Network Tarrant Cty College YEARS 16 -25 Economic Feasibility Study •-• • 0 5 o C_ • N N 4 E2%02 > 6 O 9 O ya 0) � aI O N d C O ° 12.!),2 m 3 N 0 CC E U C 1- a - (6 O C C > 'O O a O • N O al 2 N i j O.5 X aS C i n' l a y Y d E a 2 m - X O > ar o a Y X -• 8>31°, C_ O p O E >, a; NN X E fl. a T E U -0 a3 N J C O N N 2,0<0 N N F- C ° C Q 0 p_ O 'O N 6.15— O O 9 • N 0 (0 N Y 0 O O' c = a 0 3 m a O N O N a j N O E U O d m d ✓ o ° c a ° 5 co Participation N O O CO 0 O O O 0 0 O O co h- h- a) o 0 N r 0 0 V M tD 0 UO) 0 M N Real Property Tax 0.46750000 1.37500000 0.26400000 0.22790000 0.14950000 2.48390000 0 W 2 Tarrant County JPS Health Network Tarrant Cty College a06 C Y O O B ✓3 2 a c d c Z F. - a 1-5- y °N' n' m .E 0 O a v N O O O N X F N N CO (0 0.02000000 City of Euless Debt Service m ° _c L U N r o c 0 N.� O = 0) To� 0.9 c6 N E N N 0 "- N 4 x a ° o a o 611 -_ N m y 0 (a N 3 .O a c ° v °O W 0 w O 4.-1 N U 5 y N L t d g O 3 c 0 C N N O O a) O L Y a) 0 L U Cr, c 3 a) i ° O U p d N O.O N � N Q o' my O 6 +5 N d L C a) ra O C a 'Q -aE' - a a(a ▪ N N O Y G a1 (0 co c a N 22E.19,- C d N O a0+ 00 �° a ' (0 U Y Ucq N N . O U 0 O m N E °c N N N C ■ minary Project and Financing Plan, TIRZ # M Ordinance No. 2096, Page 17 of 31 Ending Balance 6 a Total Payment Interest Bond Amortization Schedule ~ b b 1b m n m r n O ° n m `' " go' O ° ry o 0 0 g H N N o h N {� N o m m m m o o m m o o m o m oo • No mc E � N o E n g 5 a0 g m if 5 0 m $ m 0 m g m m n m + o o A gi m n o r a ry n + m 0 ., r YYi Y is is NH aiOO M M Mi Mr .NN O O Ig N g MN N N H N N N NN H N N N VN N N N N N N N N N N N N N N N N N N N N N N N NO 0 t O g ry a OD O m T O ee1 O .� p OO Ul �/1 R�1 �O O n Y�1 n G�i m pp .gi a {at�. eri 0 n N M n a a ttpp N N N H N h M 6 m T M ID O a O m N 0 1: ac n o ou ' ri .+ ry m e .+ p s�1�pj Iri a a mN�� t∎/1MSN 2CV IV$Nm,Im..N a iorvrn/~al y mpppppas{.y ap tn. a.aa N In N N N N VNI VII VI VI VI N N VI N NNN VI VIN H VI N N N N N Val N 01. N N N Vf N N N N w N N •n " Io n a o n m n N .4 1p N nn n n rv°^Mad $oN mm 4 4 ° a O Nn 0 a " $ 8e VI n n ia m m m VI I i m M mo n am ool CO pg m m m m m m am m n mgH ry 0 ms m g n ` n o mnN Oa a s NNN y p N N iA N U N N N N N N N V V to m N N N N N N N N N N N N N N Z4 N a N a V g N N a" N 0• 0008888022882.8822'S'2222888288228288222882282888822 n 8 n n r e m 6.. n r n n n n n n n 0c c F 0 v v e o 0 0 0 o c o 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 o o_ 0 0 0 0 0 0 0 0 0 0 0 0_ Ian aw w w 8, w w w w w w w w w w w 0 w 8 8 w 8 m 8 8, 1°n 1°n 1°u r m n N Q O O N Mp m g O O 'LE.; n .� NO N n g E N O n CO g O O N p N m O M O O n t0 ti g� M P O p00p Of O m lD Of Y1 a� m m O N n O M 1� �i .Ni YI N p m N O y O O� VI 00 CO W ONO M m b N fmN/1 O t0 gi m F l0 N m W O rl b N ti N at Op 1 m g n N 10 m O 10 a b m n tMD n N n m In 00i m In n vI w `.� CO la o n .m. m in ry m VI '/9 tr n m m '.: n N ao a fa m "od ti N ti ti .M-1 .Ni .Ni .mi ea-1 .ai 7741 7 m N .� eR% .Ni ri O O O h N N N N N h H N VI V�Y 1g a a N M N 14 N N N N N N N N N N N N N N N N N N N VI N N N N VI H N VI ,, N N N M a I/1 UO n 00 m O 2 2 2 4 4 ti N N N N N N N N N N N M M M M M M M M M M a v na 4 v N N /11 N IG ai N N ti .ni &I .mi .mi N N 4 N N N N N N g N N N N N N N N m N 0 0 .-1 m m 2 M m b b M 8 M .2 8, M OV Q C 4 n ° ^n t_rl4n.44 �� ^�m����� 1a�����a��44 ^ate .m et 6 eo m rZ m /� oo r�i ro ry m r�i o N m n M\ ry m ry oo ? m n m ry m ry m n o■ N m ry ro ry m ry la i m N 7 74 l ry la 74 m ry C N F c m EE to c U C a3 C LL v a C to %/ a) a m c E 0340 N Bond Issuance Issuance Costs N N 0 0 N N 10 n 14,111,11D14 017 Ordinance No. 2096, Page 18 of 31 Financial Feasibility Analysis Total Annual Tax Revenue Genera Revenue Summary Ta. / nv Jurisdictions Participation byYear : \ .\ 8 8 8 a a 8T Tax Capture by Revenue Source DAVID PETT Econornic Develop Preliminary Project and Financing Plan, TIRZ #4 • Financial Feasibility Analysis ESTIMATE OF GENERAL IMPACT OF PROPOSED ZONE PROPERTY VALUES AND TAX REVENUES DAVID PETTIT Economic Development Ordnance No. 2096, Page 20 of 31 ,10,57(1 CW*IES w HEaec ncwnn IZVJO T ,MCIy C� p. 11 111 1 il ! 1 i 1 R R 8 R - 85 1 . g; - " g ' - .E !FggF 22'22 8E2E8 ggREF '2222 ;--°- 22202 g1"5 :Inn vim ,,.1.!!!!, Mg° 555155 55555 22222, MEE Mgt "I" 55552 ggiglY !:-IRE-. 11°2* 22222 nnEnn ggggg 55212 2021 11112 !!!2! alm 55555 22222 OEPEg nin 55215 14141 22222 11E11 ....g ssass 20222 :15555 =452223 22222 inn ::„, R1222 22242 atiga 222 5R222 P-,-.2.2g 21212 Rain 5555551515 22101 gig" - g" 2E2 0 zsggg WM WEE' 25222 WAN Eg221 ViRkg !!!t! 2222•7 IIIII 2822' MHZ . . 12222 02020 FFFia FFFEE t-182-5 Rill' !!!'!.! IPA! 7"' 22222 !!!!! ilig- FF2F9 ... 22155 galas 55555 2, RHE 1151 !EPA T;-:;= 28222 sa.sT gpl-,, ggET ME! 2 1.. :"1":.: 35 55 WE FFE 51 5 ggggg gg,gg! 4'7agg . - assss 88833 'M 18898 grin 12221 =IP! g!E!, ?: 1 !!!!! q212! !Ftss '., :°°: - „gitt 7 7 - 777 E2EgE 222E2 .."- :::-..!! gigg - 554E5 WEI 52555 "'" "°" "°°° "'" --- ----- FE 02.10R p 20E11 5 RE WC11 . !! .m..- 5 11 1 ii IEW ... 61,-..t. r' 15 iiig. 1 H Hlti ! li INA !! 2F451 .. Egvgn RI 222E0 sa aalaa ° it 55255 ' K; 22E01 21 020E2 !I 7. 'T, . RE 2515 0F011 ER 02222 RZ 515511 'i-4 Mggg ° 55 00102 224 CESH 55 55552 . ZS HSU 21E22 ' 52 aaaaa 41 Elm 55 2-102 . !!! !! 55 22522 . 22225 il 11111 551551 J. .: - FF p 2 51525251 58 2 v * 2 1 R ! - I 1 1 2 1 5 8 5 ° . 1 5 0 g 2 2 1 !. 5 I ! 2 ! E F ^ E i ° - 5 2 t 2 5 g 2 - . 5 5 5 . 1 5 5 a 5 2 : : . a 2 2 . 2 ..: . i 51 . ' 5 5 2 i F.: : a 1 2 5 A n 5 n f i . 0 5 h 1 - A g 1 i X P 8 ; . _ 22 RE . _ . Fami 6 i ! Mg EERAES F2= 55555 . 2 221222 4PigEg ..'e..'g aNgni 5551 222E2E, A'712. 555 85 222551 g E5mt 221211 =RS . M -. RiMil ' 52 2E20 . ---- - WE! HE! ? tgggg 121221 iln8 215 51 ,-,-F, t fi l ''' .4. g. IMP =;!!Fv .„ igtggt a M g; r.gtv2 Z:2...Lf, 3 MP IOW .. t hjg 21 ph t 0 tP i V g > i 2 2 i i L 51 iggt aggg 8 AP 215 53 11 1 . . . ...___ 218 51 1 22 0 . . - 2 i k 995 DAVID PETTIT Economic Development Ordnance No. 2096, Page 20 of 31 Financial Feasibility Analysis ESTIMATE OF GENERAL IMPACT OF PROPOSED ZONE PROPERTY VALUES AND TAX REVENUES 3 5 8�O a.wI 11.030,44: ,LIty.lern 5.161,604 Tarn. Loud" z. o T,mticnc< a� a 9 8z° 9s "a F F "a R rR n8 =s C8 's °'9 3R g# :=9 eg ^6 - °§ °8 . °8 _n : 2 -"" 222.4! sema! s. °ass_ °s. 82822 wiep 88.855 - 8338.3 88888 8888° R °n °n SR 8aa - -___ Haase nnnnn xsaxA a§§§§ PH' - -- __ _____ 85.332 ESe8 aaaa "F soave aaaa silos FE va§ RRRRR aa8_ §.8 22322 Fs^ 08808 nnnnn 55555 __ 58585 :§a 9e . 88888 gR.�RR "-e' aaaaa .°a. °a.sa. 7777° 3 333 58538 888 _55858 __ 88888 �ecc nnnn.. aaaaa a3aRa ^ ^^ 5555 a3s3a seas 88.885 aaaa^ a 90'0' - Sme a mFm °m a^58F °7555 ^ ^ ^ ^^ aaaaa 8888.8 8832 =_ 3 § § §§ - 88888 ..a.R E88R Pi . 8385_ F.F.k55 58585 _8888. 88. m.3o °°.8888 REFER R.°°•MOk .. §§e§§ 2555 as.5a 833."53 99999 aA588 88.88 §. 88883 2222 8.3.8.8 _ 8a8aa8a8 a. e'em§ ..°°° $kikk F 363 .°° .._ °a cC 88 8S 3 859 38888 §°R §88 8888° p8,' -___ meemr ea a F 38383 822a EEaS E _ °. °MRS aaaaa 7755° "a "a3 %a 888.88 emmee °9.° ®aaeR a33aa as 98858 38.9 ____ 7755^ _ee_e 35953 sa8 §a - _m§ 528 E8333 masse a8aa8 a =888 88k88 °8858 7777° °° ° ° ° °° o°°°° 7777° 7777 °°. _ ° §88 8'558: " " °°°°° °°°°° °o°°° 7777° °° ° °° 7777° 00°0° oonoo 00°°° 7777° °o° "°" 7777° "°°° ° °°°0 ° °° 00 65 °°o°o $g z.a °m ° °° 8, ° 7777° 5k ° g . `a° ° �g 5755 El ? §fi m ° °s = °a 9^ ° r�= - as m°Smm i$ 5 °5 ° 3I S °n85 'e 5 ERE 5. ° aR4 sfl 2k 8 n88 8a ° £ pm ° 388 : $ : n ^s. RR . ka C ° n.-` 7e °888 ° a8 8° 2 ri5 8 °S8 -3 kg . 888 ° i; Y.i ° -8. a. s °m.° 5 888 ° ?a 338 m R" E. °FRG i S:d s ` m $"-° F ° E5 A _ m A� R°gR$ aR a n.- 2 ° §E. 5°595. 8'8 a __ ° a 5 555 IA n 888 c° ° 99 °5a 233 m °o 7777° ° °° ° ° °m° . m m _ C 8 3 § 8 a i 9 . = a ° : 9 . s 8 . 9 8 n ° ° ° _ § _ 8 E _ 5 8 _ 8 _ R ^ a 8 ° ° ° - a° : a 8 5 E - F. 4. 9 8 § 0 a § s 7 i : a ° a °a a 7 2 i . 9 x E 9 5 a` a F F R F e c ? B § 8 7 8 § C A § § 9$a i 3 8 C S n 8 C 5 n § . E 5 5 ° m°°°° °°°°°08 °7777°^ °° n_-.Ra °B.EeSR °a96A5 ^ SRFa3 °55588 RA« a° --- URA ° 88388 a °n. 8 a °F3R=i . n8388 x° R°5°FE8 ° 83888 a § ° 5a n alai_ sae ° n 5e. ° §$8 n- 88588E 3 __F nFSe�o�tt ° 8886E a°^nsss . 89288 0.0°... °°°0°°° °00°0.. x a a n 9 : a aS .n F =3 r e. :8 "s 8a g 8i8i8 955883 �° ^ t gaaaas Y 895881 FaF ,3c$S - rte lE 7878°°° 888x$8 ?os0000 °n€ a' i51 aa� 3895 ° j °c '`q, ° 851555 8s ^AFB °° �88a8a ''8338. ° 5 gEEaa mom 3 558 9 88888 jm 4 y5y 7 7 8°g."'.Fya_ 0 r —R= oE4 8sQ e8 sm Y: E 9 ? $ 5 i ° a 8 9 a - rfE 3° an 1 ary Project and Financing Plan, TIRZ #4 Ordinance No. 2096, Page 21 of 31 Financial Feasibility Analysis Preliminary Project and Financing Plan, TIRZ #4 co Ordinance No, 2096, Page 22 of 31 116111 tl BP TAX VALUE • •88 EE 8 A R 88 83 .888E. i IR EE « 8 F 3j F 8R ° ^ »8S 88888888 » » » » »» B tv m 3 .. vn R E 8 .. ag 8 t 5 f 14,876,000 f 17,000,000 3 8 g § F78 EE88E8 S 82 8 « r , z E8 SvERER�' 83ER . .. ! aEpEER REINER" r. REAL PROPERTY TAX City of Euless HES ISO _ Tarrant County JPS Health Network Tarrant Cty College _ « z° gg L:::: :II . W C g g E « I E ° 3 3 EE" s i a 8 «; R �� »» 8 ieaao< i' REEE .s « a i m 8ag gsa 8 ° « » mpg o a » »» "aa M 8888$8 o E ° 80 e° �S °°° z a u 88888 88888° ° °°°°_ E 8 ° « :17 w A F1pRRRR R R R R R R R R to B ; 1.� . S� H INPUT 5 F gt°88 ' g g n e s ° •RnRRRR« is p„ » « « JPS Health Network 6.1% 8 Y,l6].OT� Tarrant Cty College 6.9% i 6,030,816 E.REE p, » .`..." » » »» lRE"-R gR.-ae.� » » » »» °s OtiF98°. °s °s8 _ °° °s° a III °a =888 ° I/ ° °� ail zaaf5M „ __ as n4:x�� �:merig , E < s HEa160 48.8% Tarrant County 9.4% � aasVmff F i e .O0o_ � �n� JPS Health Network 12.6% 1 Tarrant Cly College 9.7% r NEB ISO 81.9% Tarrant county 6303 JPS Health Network 7.0% I Tarrant Cty College 4.2% 'DISCOUNT RATE YEARS 1 -15 REAL PROPERTY TAX City of Euleu ®g JPS Health Network Tarrant Cty College 'PERSONAL PROPERTY TAX City otEUlen a ®t JPS Health Network Tarrant Cty College Townhomel Row Home • E 8 a F.' Ea El Preliminary Project and Financing Plan, TIRZ #4 co Ordinance No, 2096, Page 22 of 31 TAX REVENUE PROJECTIONS & COST - BENEFIT ANALYSIS Financial Feasibility Analysis 8 - 8 8 A AAARAAAR 22222222 22222222 22222222 22222222 22222222 "*""' ° --""' 0, """" ........ ........ .""." °e4 a ig 8 .., ..5g ligi 5g 5 5555"55 4 44g5 ra i ARRA AV W gAkk"RA 8 kkkk kg - ggsg 2v i 5 kRgs 2. ; AM:1"U g W4, gLi 255..'"55 5 iga5 . aa a 2525 t- 5 Ekg4"44 4 8933 45 i ZR44"Ag 1 42 2 4-ga'''fg F4 5385 Ix 4 Ekg"kg k gkg RE 6 kkkg"ER g 4448 .41 a FRik"kg 0 WI ! ! 8 aAaRgSa; _ aV.a" . W gkg_g"kg R 5484 gE A 8885"84 4 gek ee . tir4i 2,?: i kkkg 48 8 a ,.:. 2" g 4411°°E1 5 gni gE g 2225 :-'" il gkA4"4,g 4 2086 kg g k414°°AR R # Siki i 14445544 5 gE.. eR 1 ! 5105 1E - If VAWR 2"5 !lin! 1 8R1R 11 g kkg.R"gg ! 4A444! gg4 R^ ° g2g; 4:, i 1 8181 548 4 4444 aa E 8888".8§ 1 Fig! 15 1 ........ • ........ . .".".. . 1111t41 i 1111g AA,2k‘71.,1 :1 :1115 RaRax , 1 8 4 8 1 1 8 4 E 8 i 8 g 5 g 5 1 k 8 i g g 1 ' 1 8 1 i ! . 5 41 5 a A 4 a 8 8 4 4 4 : 1 4 8- 8 a 1 qp, laal R - Rg Wr,'-t 881E10 twaaar 5888 gk4441 8E8585 SARVAA . :Agkl! -;188R$ E54888 aaaaat . giERER Rpgq, AgAgH hhkgag kg1114 Rigkit 4g5885 016101 455558 maga 8gk5E4 555 53 kgggRE "34553 kRARA! kEkEka 8*5855 RgAkEE . agtaa: , Rggkgi EilEAE - 444444 55554 8kg448 #"R# 44415 Eiglikl ARgkg4 g5582I " Mill urIA gRiggi k455Fg - 211858 588455 555555 888528 8E8848 555885 4444"k4 g 444441 HEE EF g 88,,,,r * .. "...-3 8- 1 vim! 8E.1"14 8 481448 gar aF, ! .geeei . n" ARXR"g4 8 4445_44 Fieg 58 g ...,.--1 Egik°°k4 8 a.ar-aak 2125 gs 8 gu--2-g !!!g"AR ! igaggl xed 8- 2 ° 858e"45 e ARggEe am Ek g Klf"i v -. Rkgr°Ri 8 5k4454 RE!! 53 2 2222'5 kggR"gg 4 885884 MR 53 E e5 ee°1 g4g4"kR R 444018 gRRg 32 2 52 2"i RkAR"gR g kApiii 4222 , hF a .^-e'l. kgih"kg 4 585484 82$4 Ag .4 eee"s4 , - g 5!!158 gg! g 5 5415"54 E FIRM 4144 58 4 2" ARAR"AR 8 414.14k 444.4 kg a .--. Ag4A"41 8 Rgig44 EgiE 8 8 ..-."F . .-' ami R5 222'''5 . ,- 44g4"84 4 ZAP44 8E51 5F g 92-'''a " --- 48.44""55 8 'Wag Mk Rg 4 gg."=,='v 55""84 2 RAM 24 5 22- ° 4ER8°°41 4 445E14 4254 5. a 5892-5 - 4444"48. A Ak!Rg! EEE4 53 a 22-"A . " 1111"U ; a" §548"41 8 aexFaa gkkk EF 1 likkR"AR 8 188141 EI51 R. 3 eg.e'g . " - ' 8418°-18 ! 444555 8555 Eg ! "-- _ 8588"°44 A #MSA *ERE 28 5 -',' 2 888x--18 4 8E8184 8888 88 i 9---4 ........ . ........ . ........ . 3 Wg- ; Wig .1 °""°gR A g; 5 00.0-1R 1 "o"-55 8 RE g AV 5 """Ag ! aa y °°°°°°14 5 4! g """v4 R - IF a AA R 55555541 8 PE E va g """Rg 4 83 8 523 """48 8 55 . ..f:= i "°"-kk 4 25 2 "°44 4 454 """44 5 gR 1 """1! t vv R """51 01 AV 5 "°"°44 R 44 ! """855 24 g fir- g 15 i "°"°4A 8 Eg g 25 5 "°"°41 8 kg 4 AV R I "°Ag A 4 It i1 """gi 8 aa y vv a "°AR g ,-3a 1 t 15555/ """T 8 0""°48 g """gg. 4 a! ;:i "°"555 g 481 ""'""42- ° ;1 5 —.0-88 8 gg 4 """.. . ........ . ......" . i 1 A kR4R4g ;!Etnq mil 4E4418 ggEggi 1kk444 :lama 550858 Hik5E 544858 !!egg! 844858 ggEgRi ,. . 488558 *OEM FARM 25258 e 45544 18=1.5 445451 554455 450445 554551 -v; 444 i -;- 445544 RF,Egg 411844 Han!! kkgRig 54443 441.551 4155- '- 4 MU.? ggaarig 5e84 ::=-Me-k! AARgRA i i tgEg .., 855558 Mill MERE 481444 WAEZ 8I8188 8134FE ki92-" 66F.81 818888 aarigg va5 i _ a t if II/ 1 11 1 I, . -Ail iiiiillliik4P Is , pd 181nA t 1 li III I li 12il- piillAsi hail I 3 I II i i 2 ill ilgliLaxi * Does not include increase or decrease in base value • Preliminary Project and Financing Plan, TIRZ #4 Ordinance No. 2098, Pape 23 of 31 TAX REVENUE PROJECTIONS & COST - BENEFIT ANALYSIS Financial Feasibility Analysis TOTAL TAX REVENUE 2018 2018 1017 2070 Mrc 2070 MH 2012 2022 7024 20]0 7020 2077 MSO 2020 Mao 2031 1032 20.11 MN 2035 Mae 2072 WM 2379 7040 2011 1052 200 7066 200 R s ° g s a 2 I § a i R a R s § R 4 9 of a E.1191 F! § gggg § &__- § .Ra.`=.o a pga R.`se ^a °6 - Rg�R R.!ERi aA P. §RRA § gg @E .�. R. S.4 „ gam° BBB.. R RBS" # mR ^E g „gaa R.aAc£ R Fgga g8'g §.EA §R a Eggs r_ a R.Rp: I WI H `s R Eg5A g.gEgg R.§§ §a 5 8521 FkR���®® k ~ wai 8 ^ A ° ° . $ ° 5 a R § e R. R m a = E ? 0 °$. R R ° I ' : C § R 8 3 1 .... .... S P 5 R E g °a a R _ R d a a _ § S „ E X R i § § n = "e g R. r R § § _ R = s „ § a a _ a a „ R § E § : 3 $ 8 .... a �'« a.gRE Egg VW, „ §g9 Rc °.Egg g 248 R, R .....- R,�AS g §.g- E $ R.R.Am 3 R °° c,Eaa A n'3$ E tlffi8 a mER R Fmg .2 -.i A rgs a rvg8 g.§A9 „ Eaa § §3a 's.Rac § §aa R. §gym a n`ss a son. R.§§# g 228 g R a aii E e I §6 ao ® , 20 77.,257 600,170 510,65o 1,021,385 7,041 .318 1.304557 1,087,702 r,M6,570 1,127,002 7,810,2.0 1,127,281 1, 1,071,771 1,107,.18 1,115.227 1,117,602 1,102044 1,103,661 1,207,222 1,201.300 1,256,224 1.231,115 162,181 167,266 160,410 103,518 100,571 I - PARTICIPATION NET BENEFIT sRRs§ RRgg� AMR „a_s RERgn: rasm'- ; Ra : §g ERPAL Eer �6 RAA RARoE ERERg 0:088 ggER_ ERA.kg °„„R9 §aR °^ R So,, _ gSo:. RggRggg warm §a§:§ §s"Seg „ssss s§:gE EgggR §$ °�8 R- sR. yssg 6g2g ' REMEEE REAM 7,1228d S 0.I.kI a� grt. r� €WX n k qq _ $ 6 p } 111 x * Does not include increase or decrease in base value Preliminary Project and Financing Plan, TIRZ # 2088, Page 24 of 31 Terms and Conditions Projects Cost Estimates: Powers and Duties of Board of Directors: w O N-1 N .0 m c 0 7 0 - - O N U .5 -2 0 m o m r N O • N E a`) o to 3 0 nc 3 c• ° E O:5 C O 7 0 C O > - C7 N ra ▪ O J L O H 00 0 a N co O X N N m r° a N N CO H . 0 N impose taxes or fees; exercise the power of eminent domain; or give final approval to the Zone's project and financing plan. • DAVID PETTIT E 101 Plan, TIRZ #4 Ordinance No. 2098, Page 25 of 31 APPENDIX A APARTM ENTS "'API SSRmB ^ :R0 *8"M S83N9S88R869XR86$ RON5ggggiagaIaga5?g a a`a1gaNsgss 1 KIK gi asA;RI sxxi$AZ?s� aRegaeRs 5 h E §e$RRa § §§ §o §§ §§ § §$ § § §$ § §o§go m §§ �Agi� §5 ?R§e §§g5 § §.w §glga§#§a$a§ ' d -* Ngg qriN RNi § §§ 5„1 ^RSmSS88RS8� „�{S °e$Sm98 ^o�6m ^aSffi8�� s a g ; ; ; ; ;s ;HIE 6 68�s g:r;:a„ nfAkigkRUIV7-4EARN4R444.rn MUM Op3s?Naia ”a�VRliaage rga5W4a §§§ §i§§§ §§ES§ §a� § § § § §o § §§§§ § §aN §§§ S19En:d Gila �KIpBdFI YJ Se3mdgRFAddgmQ 4m9RR614s$ §ks agR M LZMIRR Bp&aai .4, 3a g$1oSa4akap 1-wOoggggNRN g^gRVea @a3$a.Ngiiag° i � �asaw :aeg a "a f ag ^ s^ $� gang 3 _E » 5i »RAGS sign 4q Bps RE: °P §a121RMEEE_Maa Nxg gFa�m$�� a?na9si"sgIRIU$a�k MA§R amN's Sa 4sa as ,1ss sgmIg4A1g %# §Rwai w1aa"#1$a a.Smg a "11 �saogli'laFf4a ' aa.0..t410 � ^ ss „ - soso'ssnsso�_, -... Y�ssos- o °ssss� oss's5 °�sss �y §s 5_ r 9�o's_� AAA p.. p ^:��.. ^ mA� -���<„ ^8e<�..s<<.. -., ° < „�.. .. ar <„ ..gs�:� m» „ <., ..m mmm m.-mmgYn nIg tnEn m mm�mmsmmmmmmmssiim zm'"'m'm'mmmmm�mm�mi%¢mmm'dii; A �000��So- ��G`t,Gf �s ek�oSam u'`o sr<- m5... 0-- WCs`n „gS�Sa sSV8�=5os3`��i�R° a aaaaga�sg�p$�ggy�m �9a Rppaqsa �gay�a saaa §���aaa apy$�aSaa a„3 aax "�g 688 §d §§ 8888888 §§ §8888 888 88 §� §8§ 88888888 §8888888 §8$8 §8 § §$8 §888888 • Preliminary Project and Financing Plan, TIRZ #4 N a z E 0 V.11°E°,4EUTMAM,Flpliqi"64§W.0 -J 1 la;;;;;NWMPAUVAH;;;;HIMUNNU;;;;:=NEn'Plm;;ENVA .:g.RAMEAMEtiP4R§6.§:444.-94_4,1,7,,v.§§Eivi .gRa:g ,ugvmRnu 0114Kamg4tIgmti4Angor,gssi gel*dg F45,0"ggt;gW EgM§ViRnR5EF:MagRanAP4M4§§0R§R§VA.T.M§P.U2nRVORMEEMa§§§ g,...:41aVAgA10,•iglluqg,g.siAg.145,Aff.'1O15vg,OtIsige,,fg,gdrig4■4g.,g. EEEERMWEgEMEVEggEOgiEBEERgEF,tiaREggriEriEEEEEWEEEMEEgEEgggggiEgg 1V15g1WWS4OPIWARV151MidgIg545g&WWMWW4g505gMFAIPA 4KRAU1.35§sIR2Mgq.i.i2§EU4MFULI.XF,IROM2..E§kkR.RUM02.R2§244,42.2FligiX tr-Mgqgi6Wi°51:451.541.0PAKAN,q§,,plgragi EalE,,p!gal,gag owq gAgzEzIlma , -.„ " '.§, ' 5 56-2-6s,A26-888586A6,..9.9.82!„52T-26,1127425 :71.=.:Int:Ing1,1 2L,4ggn.11.-n,..:;21.;',....:25 ..... m..;',...,..‹5?:.--,g-,. 'z066,166A 1, t; i iiPiEnilhag W WWW 'fig°MEEgg g.JiP,R R16 'ig5k2i58 gtggl _ IILIggI4 iiiihi s,.. gg h -2 ig e ?. 2' H ! 1 j; gWit-41,010VD54!!qg .-°!.. 'VijggL " t . '0,:inghgrait4hgiiiigS0gthr:Wiligigi "1"!14115"k§'2151.41""i°44°8g2!ifiElhegn5P2,94,2AF.1 1"11g1l1ib1211i1g1ii1§1g1§I11FA88g8n98g8!8g8q8n§!gi1g1!1118811011!;§;.l9g8810;888R*.889lz888tvp.88 R-0l0l901%8128 4808 058§118 igHliiiiiiHIMMIRIMiiiinlillIPIRLIOIMIMMANWOPIPAIIIMMI A 8 8'111111111051;1;i114:iiilii;'" 1 gSgiagigiggiiingig ' 8" -• E § ;,, P, 1§Ulmgv,Mmg 2i §0 §g2g ii.1§ R§ L;lili .5 ,,,,,i.sE5 ,58;,1:: ,451.„5, ts5 IF.,2 55VMMI6Lt;Eug2. .5'i 551°,q,51.A5 01,,I; °''''n! :1>=Z't. 4gli-P2 t'il :100,11111qiiMiliWilifivliiliiilig "en0''' inig2inirnksgri,9W-04,1iiiilEig210E, h MPAIRE2i8824An88 2i h 8 2 1 5 g ; Ll 8 WA ..., 8 2 5 9 9 ;k4.:4 ,._, .., @, ,:'i,n ga i 8 1.1.4-15e 110 Igla 1P, ..:= 0., 'gig!,552,110 1,3: il6go, i .2,i..“ 8h>igis'fi>=1 MO 1 gii ER-IPiAiWgiO .,-,T,ggl.1&2- L.tvg - E,.. 85/ lillnalka2gmh5. °' 5 ‘,T.Ig=EVE 1 8 qtqi2Vqa .,60gf2=2.1,TIE0 Mar:5MR., s6z,epaRe.,2h.§:4,2,q,c1sa .„'i 1 'i§giEg5'5 5 g gg AA 5 "AA E,,.t22A'og2'gt4g8Ag6Vg ig2 -WiPlis!isiS;35HMH g'vA,9;22-ggpAgg.glgAA3.AREv.g. WirMLIMMIR1 IWPW,I§M6P,Ev° APPENDIX A DAVID PETTIT Preliminary Project and Financing Plan, TIRZ #4 Ordinance No. 2096, Page 27 of 31 .•n 4Li 4o&°4 ° 4 R °y QSm m r°8 44 44 i 4 V, 8 de,5151edwwB4u'Di, 44444 $4 044og8S 9AmR&§ *mAA APPENDIX A GROCERY STORES YZ a gig n¢ w8 48 n8i° ,,3Anocm,,$g2t3774nymR88SR4":°4 a ;161a4a44s44g444 erja8444451,44444,4 n"saMUA33 § "s6ca„sss$ rs §aPI§F.MsRA:i§PPm9AMgn'PRMMRP9 5PRPSm.MARa i'?aP41g5g agvaag4ggagR aREI RRaA3q'5g5RI RanaaaaaaaggAgaagRgam 1 RA CR5Rti s @5A5 §RaPMgM PkMR2MMR5MgAPaM .EMMARMmiins5RaR55R @DR ugg.,Ig gaggg.aaaagsegao6sffas,lagcirggmseamggam*ft7dp.,aoas:°.sgs°ff raFffg 61 §P.A §P^PLIa5a §IPgEPe3M0gR §EIM IMi gE § §P^P §4®R0i §5 ^MM§ §" /a agaga=sg5Pr1i gas "da a Mag g iWq “ Waa"s$arI�3a&s9eRIRIa aaaa Km W Nm 'ri W'n rri M m'rl e v m N d '6 m'Nni g W AWd IM M g 5^53aPg5nigU M RRilggq<0R §M§P3PRmPa"ass^ §MaIrIg?5 lmgiaga aaaaamaagaMilgVr kgsg"sagg�ns aPag nsa4aa#aamasry9sgagf"saaaasg n a6 N.im .I cc .id Cu+e .t N�o nt NMNrri d ri Nni 'r.f ry m „ „N'7 .: °. ry m v m Krri N� r N NN N N�i'a N . n. nHN NNv.. nNmN. n....nN.n Nan Nan N.nNNNHh.nNNNNNN NH NHw N Nan. .n Nan NNN.n Nana... Nana, un N.n .n .n N.n.n Nu, ag"sg"aagaaa$aaar m 6xPaoa ao�m aaa3aa3 Pd U6R a s"zgged4gg46 m as 66°66 666 ..66••6666 66'x6 6 "!660 06 66066 6:66 6a o 060 66 s m 6 smm 66s „6's 66 sx 6g gmAmmm mmmWWmmmmmmmm mm°°mmmmiocmmmmmmzm Y 'm_mmmmmmmnm°°ggmmmzmmmzmAV6mg '2 0 o c�isY 3i a oo° s° o Ws c °9 3>s4 z ip 9 � 8 3 o o o 0 o ° -.- ° o z _z ° z ° o zg z 08 a s N Z o l3 1 S2�w6 F” < g:” FV cx F iW °oa1 z E 5 8$ z z'� 6 a oE o F 4ias,- o S" .Vg2 °° u 5 _°AE0 SC o S �G ugS2°z Q c 12 3 6'p2° 8 $ W-i - a - 3sfE ii AM fl$ m5i rn ° vc ' i 0 i5 o y �^ mr - Eg2 ° c o ' _ z W i m g 3 n o0 3 m -124 x s z g ° s ° `l35 3GWw88 xm38m3ss3°3 3 °7 33 §1 °r33 ii�ix$'"W i ;Qg0 ggg888888gg8g88 gg8i8 88888888888888888888888888g88g8p8a I.. ..38� ° �rvNm�O °n��..K���7& 8OrvC����I FI85t ®I�„K'��°� o��.. 'P. S7�F N..u9nry A i a 3 s 0 ° „_s5 G m > zF!n m „ 5 o s s wI`wmwos=o aaa ; s 0 = gao g gg:=gWn2 » WOF ,i �Jlo ,,:A_ =,°a ° r° ,1 o° o ozo a3oz= i <Q3o o=o , ooa s 8c 000 o�o iE5i°x° °sR i° zAi° zaz :5 °gamazgR niQ °Elzf i e n- � °° °g= oz oa f�a. SO ziOSiESEmo° R 8 �o 3 ° R s 2L mz5gm 3j ° ° mz mR oppgppq o2� 'Ngo gg mgg 8 3 KEG W yyyy�� o o' Ail i h u i m g �3 o u3 g p _N ° W a g� a o >$ o3 g3 E- m g666 mo x g o s ° !'!"48g ::171:1::;:11:::::::A::1:::Miii4i:ii;i:: s� gi 1g ° 96: o S° s 2 ;Ill r3a s Lx� 0 Q x�Wa�x4� U; o PEsS m vi ! gp.L og,v,vs ofs34l�m ogt OWi83 h7iE 33 ap3 ° x5:ge <333 Op g 3x?? o - 4m 3QQ§...4. - 3g ;5 ;o¢°s!F�<a o a amnZ a ;a1 ° =8- 11111111111W111/11111111111411111 1111111111111111n1 HII1L DAVID PETTIT Preliminary Project and Financing Plan, TIRZ #4 APPENDIX A W 0 S 8Sq ^.2t RAgiPT23Rg R8'4b: ^„R$ P,PV 8.MRR " �xxs „sS „N33xaxaxx;” „ „..:95y5::9:gs • 94,114x %. EE@ E3=EE 3E3 3Ea" aRsa" a9wa3s "s:amE° "ssRMAN:RMEM§:4R§§q ”. a6 933ORgE W“ UHE aii . ' "5ggg. = ra�gSg" "ggg.gh52PRAR l �C ? "5a4ss .4Eagg"Sff ilPUg5r.' W"N RsaeaRga= g2IFAREEaEgn"w EE$aaEaEQ §ax s3Eeoog aRRnI PU RaaaRsEaaR M i 3g Raa4 §a6aaE ss ®ssP,IgR 3 • ^Cga9� tE• "gs gs §ggigeisdARgusliele ied6 . dcgssg%aN : I tsTegRStstosgsa s^d,egs“eb R MEa5EE REAR R. any a11x ^aa ^1^'WRa„ „d OWlit4MkgggW.W2g5Kg$Skk6R.1§.529§§1gg §§§.n . EEEEkg&aEq Ft EIRR_HRRaas^ORRRR ea3E3Rm"R?EwR3E§_ R T:amaa "sMRsIRHEa &U Us- EEisaRE® -Ra 515 s.Ca giggUld RglAgr ^�wg® 5sglEEsmw .4x "s sgilg9 ,q$.91RK:A. x m m k ems ^R�mR �.+a� a.+�pSaaN�„ g" „.rya„ aka„ a,s „m �e�. .maGa. a @E @aRREEaEE1EE ^9gga EEaEgaR ^sma3GE�c�a #aRR o E am a R s � gym aE @�� "s RE $Q �a�x��� �RaE 3 ^�� 3 agr3�5 A agap <a5:RgsS E� ig! � z11;o�� a€R3 as!#v „s3 op. �a 1h g ewupa =m3 m a .,.. n.,. w.,.. n.,.. no. m... wN NMNH hNh« N„ NN NH NN« HNN hNNMN NN w, nN NI A.NNNO.N NIANNNMN NN«NNNNN.NNNNNhtiNNH.,.N.,... Rx a mss sRR V g 8 S'S�e�m�os�eo m mm mm 42:42!,uF t g °< g =G =c Bi 0SE xtg 10 "s< =3g 1 "RR 3 7 ,1” R 229Ys~ m9ss °ss,r15.m "o�ssssamQ_ _°m =a;9mmm2 = =?A LIPAmE51m.1LINI m05-hEImmmmtoa 3 3 `sW �Q3a �=W o 411. zo € 3d y -4 a i� Wsg , Io a< s ;� 233 W$ .13 <msW ! :1W ...3 x „ w . 3 3 3 z z oW36A - S o ‹,~ ,_ �ssg z aR 11" 1aaRs11111181811188"M1881E 11sE a 13a411E 1$11 Ra 88111§11as 11111 1 • REag ss1oos a a R aaa Raga x R "s PU "x Ra ^s R a s R �a R��Ra�R�„ ?�„ Ra. ���$ �e ��: a" R�Rx������RRRa�RE��nRR�a3?��R�������Rn�� $��a��R�R�E�$K a o.t.` 3 3: g -ag a; �` n> z i eR`oo r `` zu sG V ,gct �iOggE,`03a° °a3=.0 ai�a°zz °G o633�PoG3$5Poi -` z =PArR "a guz & B° O„ 3° 5 €°d €3zca°x4` <$i ° ° =< < <g < „Sa_ ~ <3_ 3<Ncd_s„.. °SEmm <,,,SS=4<3o :Hi sm R qa g g • EE6E8v 955SeOv� 5 �Qo ppga� oo8goo��Fo99po'3SoRRg RR�oPe9� Ordinance No. 2096, Page 29 of 31 APPENDIX A 4 e E 2 St ^o � R R ^o $ � � 8 � R ^ S R $ � warramm �i um NNNNNNNNNNNNNNNNNNN sx6e0.,smsfisg4g25e g aiai d a Na4Nur ry v ui,rn N N N N N N N N N N N N N N N N N N N g6 @larvA § §2 < §g.§F) s^ NNNNNNNNNNNNNNNNNNN NNNNNNNNNNNNNNNNNNN `sss„ ^sm .2" Rg �yn!am ^.� u m•¢irm E m 4 m m m m 9 m m °° m m m r ° qq 0 f a o o � a s i G o n4 gL g 6 $ s- ,.''R& 5 2 --, 5Gi 2,9g ',11;,.. N � F5 4 ! R I R R, M 8 4 e u m 'II1 zi t3 • EaDormc Deveop rre+ft Preliminary Project and Financing Plan, TIRZ #4 N ante No. 2096, Page 30 of 31 APPENDIX B - CURRENT PROPERTY OWNERSHIP Improvement A co Owner Address c 0 Account Number 881 AIRPORT FWYW, EULESS, 76040 CADG 901 AIRPORT FWY LLC 0 N cn 715 AIRPORT FWY W, EULESS, 76040 8 8 N 885 AIRPORT FWY W, EULESS, 76040 8 N 3 0 w K m > 4 LL CADG 901 AIRPORT FWY LLC 8 8 8 N a 715 AIRPORT FWY W, EUL SHRIDHARAN I SURESH ry 88 8 8 VILLA WEST ADDITION 950 VILLA DR, EULESS, 76040 CADG 901 AIRPORT FWY LLC 8 8 8 8 8 8 900 VILLA DR, EULESS, 76040 CADG 901 AIRPORT FWY LLC 8 8 8 310 PARK DR, EULESS, 76040 SHRIDHARAN I SURESH 8 2,608,379.00 $646,418.00 $ 3,2 z O F c, a o Vrl 3 0 m 1001 VILLA DR, EULESS, 76040 CADG 901 AIRPORT FVVY LLC 8 mN n 8 8 8 8 co ci DI DJ 0 306 PARK DR, EULESS, 76040 G8 OPPORTUNITY FUND I LLC 8 Of 0 8 872,142.00 5102,052.00 306 PARK DR, EULESS, 76040 G8 OPPORTUNITY FUND 1 LLC n CT 0 8 8 Q a 8 a m n N N 8 m D 1 3 r�- 0 g < 5 Q 306 PARK DR, EULESS, 76040 4 • NA m 0 Q Qx U 0 O z ce e co 0 m 5 G8 OPPORTUNITY FUND I LLC 8 8 8 8 N ti 0 na 00 5 m :I m N N N N N 8 8 8 8 50 p O MT O N W 8 N N N N 8 8 te CA pN pN N rtN l0 O N .wt r m b O OI 4 tn 8 w 3 8 Z z 0 > > G F ¢ �' m 0 N VOi rL° m0 :e;i N z zG„O, v G a ¢ x x 311 INDUSTRIAL BLVD S, EULESS, 76040 CADG 901 AIRPORT FWY LLC ti 8 8 304 PARK DR, EULESS, 76040 900 W EULESS BLVD, EULESS, 76040 900 W EULESS BLVD, EULESS, 76040 8m 8-, 3 zr 3 3 z g 0 > m > m fg Z PE $$ _'w J 8 8 > z > s q mwo 8 8LL m GSOPPORTUN ITY FUND I LLC CADG 901 AIRPORT FWY LLC CADG 901 AIRPORT FWY LLC .-s m m m m 0 0 'a 8 $ 6,853,960.00 Preliminary Project and Financing Plan, TIRZ Ordinance No. 2096, Page 31 of 31