HomeMy WebLinkAbout17-1514 09-12-2017 RESOLUTION NO. 17-1514
A RESOLUTION APPROVING THE FISCAL YEAR 2017-2018 SERVICE
AND ASSESSMENT PLAN FOR GLADE PARKS PUBLIC
IMPROVEMENT DISTRICT NUMBER ONE (PID#1).
WHEREAS, pursuant to Chapter 372 of the Texas Local Government Code (the
"Act"), on December 14, 2010 the City Council of the City of Euless adopted Resolution
No. 10-1350 creating Glade Parks Public Improvement District No. 1 ("PID #1"); and
WHEREAS, in accordance with Section 372.013 of the Act, the City Council
approved a service and assessment plan for PID #1; and
WHEREAS, as required by Section 372.013(b) of the Act, the service and
assessment plan shall be reviewed and updated annually.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY
OF EULESS, TEXAS, THAT:
SECTION 1.
The City Council of the City of Euless, in accordance with Chapter 372, Texas
Local Government Code, hereby approves the FY 2017-2018 Service and Assessment
Plan for Glade Parks Public Improvement District Number One, attached hereto as
Exhibit A.
SECTION 2.
The City Council hereby finds that the statements set forth in the recitals of this
Resolution are true and correct, and such recitals are incorporated as part of this
Resolution.
SECTION 3.
This Resolution shall take effect immediately from and after its passage in
accordance with the Charter of the City of Euless, and it is accordingly so resolved.
APPROVED AND ADOPTED at a regular meeting of the Euless City Council on
September 12, 2017, by a vote of 7 ayes, 0 nays, and 0 abstentions.
APPROVED: ATTEST:
1 (1M724-1
Linda Martin Kim Sutter, TRMC
Mayor City Secretary
EXHIBIT A
FY 2017-2018 - Service and Assessment Plan
Glade Parks Public Improvement District (PID#1)
City of Euless, Texas
1. Introduction
On December 14, 2010, the City Council of the City of Euless, Texas passed and
adopted Resolution No. 10-1350 (Appendix A) establishing the Glade Parks Public
Improvement District (PID#1).
2. Nature of the Improvements
The general nature of the improvements to be funded by the PID #1 over the next five
(5) years and beyond is the construction of public infrastructure, pedestrian amenities and
linkages and other improvements that are authorized by Chapter 372 of the Texas Local
Government Code.
3. Authorized Improvements
Estimated Costs
1) Construction of Rio Grand Boulevard $ 3,911,023
2) Construction of Rio Grande Bridge $ 1,016,065
3) Construction of Heritage Drive $ 231,767
4) SH — 121 improvements $ 1,297,164
5) Landscaping $ 517,029
6) Wetland mitigation $ 296,000
7) Construction of Brazos and remaining streets $ 3,494,309
8) Main Entrance and Median (Chisolm Trail) $ 587,247
9) Administrative & Financing Costs $ 750,000
Total Costs $12,100,604*
* does not include interest costs associated with financing the improvements.
4. Financing of Improvements
The Authorized Improvements were funded through the issuance of certificates of
obligation by the City of Euless. While the PID #1 did not issue any debt, it is responsible for all
of the costs associated with Authorized Improvements including interest and financing costs
(with the exception of TIRZ contributions as described below). The certificates of obligation were
issued in three separate phases to pay for the Authorized Improvements on an as needed
basis. The debt issuance schedule is shown below.
Fiscal Year Total Debt
Phase 1 2011 $ 3,035,000
Phase 2 2015 $ 5,715,000
Phase 3 2016 $ 3,350,000
Total Issuance $12,100,000
The detailed amortization of the Authorized Improvements is attached as Appendix B.
Resolution No. 17-1514, Page 2 of 16
5. Assessment Plan
In addition to the use of PID #1 funds it is anticipated that Tax Increment Reinvestment
Zone Number Three, City of Euless, Texas — Glade Parks (the "TIRZ") will contribute to the
costs of the Authorized Improvements. As the TIRZ fund begins to accrue revenue from the
incremental increase in property values, the PID #1 assessment will be decreased by an
amount equal to the total amount of revenue received in the TIRZ fund annually. A more
detailed description of the PID #1 assessment calculation methodology and the relationship
between the PID#1 and the TIRZ is described below.
PID#1 Assessment Calculation A - B = C
The PID #1 assessment will be calculated annually and be equal to the preceding fiscal year's
total debt service costs less any revenue collected by the TIRZ in the preceding fiscal year. In
the example above (A) represents total debt service (B) represents TIRZ funds plus Penalties &
Interest and (C) represents total PID#1 assessment required revenue.
A millage rate (E) would be set to provide revenue equal to PID#1 assessment required revenue
(C). To calculate the millage rate divide the PID #1 assessment required revenue (C) by the
estimated taxable value of the PID #1 (D) and multiply the resulting number by 100 to find the
tax rate per $100 value.
Millage Calculation (C / D) * 100 = E per $100 value
The annual service plan is attached as Appendix C.
6. Levy of Assessments
The assessment year shall be concurrent with the City's ad valorem tax year.
Assessment will be billed on October 1st or as soon thereafter as practicable and will be
considered delinquent if not paid by January 31st of the following year.
7. Assessment Roll
The Assessment Roll for the next five years is attached as Appendix D.
Resolution No. 17-1514, Page 3 of 16
APPENDIX A
RESOLUTION NO. 10-1350
A RESOLUTION CREATING, AUTHORIZING, AND
ESTABLISHING THE GLADE PARKS PUBLIC IMPROVEMENT
DISTRICT; AUTHORIZING ASSESSMENT METHOD AND
COLLECTION SERVICE THEREOF; AND PROVIDING FOR
PUBLICATION AND AN EFFECTIVE DATE.
WHEREAS, Chapter 372 of the Texas Local Government Code (the
"Act") allows for the creation of public improvement districts; and
WHEREAS, on October 4, 2010, owners of real property located near the
intersection of SH-121 and Cheek Sparger Road delivered to the City of Euless a
Petition (the "Petition") to establish the Glade Parks Public Improvement District
(the "District") that is shown on the map attached hereto and made a part hereof
and labeled Exhibit A (the"PID Boundary"); and
WHEREAS, the Act states that the Petition is sufficient if signed by
owners of more than 50 percent of taxable real property, according to appraised
value, and either of the following: more than 50 percent of the area of all taxable
real property liable for assessment under the proposal, or more than 50 percent
of all record owners of property liable for assessment; and
WHEREAS, City staff has reviewed the Petition and determined that
owners of more than 50 percent of the appraised value of the taxable real
property liable for assessment, and owners of more than 50 percent of the area
of all taxable real property liable for assessment within the District have executed
the petition; and
WHEREAS, the Act further requires that prior to the adoption of the
resolution providing for the establishment of the Glade Parks Public Improvement
District to provide supplemental public improvements to be funded by
assessments on real property and real property improvements, the City Council
must hold a public hearing on the advisability of the improvements; the nature of
the improvement; the estimated cost of the improvement; the boundaries of the
public improvement district; the method of assessment; and the apportionment of
costs between the district and the municipality as a whole; and
WHEREAS, after providing notices required by Section 372.009 of the
Act, the City Council on November 23, 2010, conducted a public hearing on the
advisability of the improvements, and adjourned such public hearing.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF
THE CITY OF EULESS, TEXAS, THAT:
Resolution No. 17-1514, Page 4 of 16
Section 1. Pursuant to the requirements of the Act, the City Council,
after considering the Petition for the proposed District and the evidence and
testimony presented at the public hearing on November 23, 2010, hereby finds
and declares:
(a) Advisability of Improvements Proposed for the District It is
advisable to create the District to provide the improvements described
in this Resolution.
(b) Nature of the Improvements. The general nature of the
improvements to be performed by the District is to construct public
infrastructure, produce pedestrian amenities and linkages and provide
other improvements that are authorized by the Act.
(c) Estimated Cost of the Improvements. The total estimated cost of
improvements provided by the District is approximately twelve million,
one hundred thousand, six hundred and four dollars ($12,100,604).
The estimated costs do not include any interest costs associated with
debt service. The District shall incur no bonded indebtedness, but will
be responsible for indebtedness, including principal, interest and other
financing costs, incurred by the City of Euless to finance improvements
that are listed as Authorized Improvements attached hereto and made
a part here of and labeled Exhibit B (the "Authorized Improvements").
(d) Boundaries. The District is located wholly within the City of Euless,
Texas. The boundaries of the District are shown on the map of the
District (Exhibit A).
(e) Method of Assessment. The method of assessment is based on
a variable assessment rate on the value of property in the Public
Improvement District (PID) equal to the annual debt service costs
incurred by the City of Euless to fund Authorized Improvements within
the PID less any available incremental tax revenue generated from
City of Euless Tax Increment Reinvestment Zone Number Three. The
Service Plan will reflect the District's intention to reduce the annual
assessment rate proportional to the annual incremental revenue
received from City of Euless Tax Increment Reinvestment Zone
Number Three.
(f) Apportionment of Cost Between District and Municipality. All of
the costs of the Authorized Improvements will be paid from the
assessments or available incremental tax revenue generated from the
City of Euless Tax Increment Reinvestment Zone Number Three and
from other sources of funds, if any, available to the Owner. The City
will at no time be responsible to fund the costs of the Authorized
Improvements with any revenue other than paid from the assessments
Resolution No. 10-1350 Page 2 of 7
Resolution No. 17-1514, Page 5 of 16
or that which is available in the City of Euless Tax Increment
Reinvestment Zone Number Three.
The City of Euless is not responsible for payment of assessments
against exempt City property in the District, which is specially
benefited. Property owned by tax-exempt religious organizations will
be exempt from assessment, as will property owned by persons
receiving and qualifying for 65-or-older homestead exemption under
Section 11.13 (c) or (d) of the Texas Property Tax Code. Payment of
assessment by other exempt jurisdictions must be established by
contract. No such contracts are in place, nor are any proposed. City
rights-of-way and city parks are not subject to assessment. Properties
otherwise exempt from ad valorem taxes are not subject to
assessment.
(g) Assessment Roll and Setting of Rate. The City Manager shall
annually prepare an assessment roll and file that roll with the City
Secretary, in conformity with the exemptions from assessment
established under subparagraph (f) above. The annual assessment
installment for each year shall equal the City of Euless annual debt
service for Authorized Improvements constructed under subparagraph
(b) above less any available incremental tax revenue generated from
City of Euless Tax Increment Reinvestment Zone Number Three.
(h) The findings set forth in the preamble of this Resolution are hereby
found to be true and correct.
Section 2. The Glade Parks Public Improvement District is hereby
authorized and established as a Public Improvement District under the Act in
accordance with the findings as to the advisability of the improvements contained
in this Resolution. The District shall be subject to all of the terms, conditions,
limitations and reservations contained in the findings of Section 1 of this
Resolution.
Section 3. The City Secretary is directed to give notice of the
authorization for the establishment of the District by publishing the caption of this
Resolution once in the newspaper of general circulation in the City of Euless.
Such authorization shall take effect and the District shall be deemed to be
established effective upon the publication of such notice. The District shall
automatically dissolve on December 31, 2035 unless the District is renewed
through the petition and approval process as provided by the Act or the District is
sooner terminated as provided by law. The power of the City to continue to levy
and collect assessments within the District will cease and the District will be
dissolved upon the date that all indebtedness incurred by the City of Euless to
finance the Authorized Improvements has been liquidated and a petition
requesting dissolution is filed with the City Secretary of the City of Euless and the
Resolution No. 10-1350 Page 3 of 7
Resolution No. 17-1514, Page 6 of 16
petition contains the signatures of at least enough property owners in the District
to make the petition sufficient for creation of a public improvement district as
provided in Section 372.005(b) of the Act.
Section 4. The City Secretary will provide assessment collection
services for collection of the special assessments.
Section 5. This Resolution shall take effect immediately from and after
its passage in accordance with the Charter of the City of Euless and upon
publication, and it is accordingly so resolved.
APPROVED at a regular meeting of the Euless City Council on the 14th
day of December 2010 by a vote of 7 ayes, o nays, and 0 abstentions.
APPROVED: ATTEST:
Yfi (
Mary Lib Sieh, Mayor Susan Crim TRMC, City Secretary
Resolution No. 10-1350 Page 4 of 7
Resolution No. 17-1514, Page 7 of 16
wnwrc aAn4rAar .
kL{ qr + c ANr11:Y� d_ a } +a ��i ��•'f.i� tr) Jeri'it r 1 o.i8+ ogq� \
c ,' - ` Avm i ) . p ' 1r %� ""r . , Alfir Li '71P7,10105,1°1,1"11."9",.
° u K ' I,
1.
'' JI
__.;
r<.
J
1351;P*'.'
i--7E.,,,'"'m 3,17.; 1.t.'t'ko.-7,-;;,,,,,,z,,,,.-r-- ------ -- _..
`' `.`°. °r .. ---11`)c o71 ?w y , . ' 19r
.wig M -"A, + t :
'• d -, ,, I _47 1wi t MVE w. ;Y K€ t 'NA'us 4019 18. w + N a. t!
41
to
1�
k 1t. ca
t,
co
�. , ,+ ' i pan"t:
_ n
S
�y� a� r
+1:411.- -":-.-L ._ 4w1 T '-..3 o 1
4 - :r .___ \ 1 W j +.^ q
it II 0
Q 1 ��� n' � ' " r a , a1it '. 0
��t�s+��t 1
17
W 1tii ,� ( , i.. 1 `,„1;177117511J is
!� �� :
U x a
d r'� 4
—� 1. i7�3 �) `8�'r ''' ' �' ,�� r a "� " {xi ;. t ..,„, r+, "�� r� '�i� ',,I" r+ x „k , �r lGF7J O
, .',•,t; __.._..� t It A ._..."J. ,a,1t4. )L4w. ry,y., �, ''"`, a,��-. �� '.1 A':t.,41 h. l ! :{ '�{ I;f A t 1 Q Z
o
0
H
a>
ct
Exhibit A
Beginning at the point of intersection of the west right-of-way (ROW) line of State
Highway 121 and the north ROW line of Cheek Sparger Road, thence
Westward to a point where said line intersects with the western property line of
Bbb & C RY Survey Abstract 204 Tracts 5 & 5e, thence
Northward along the west property of line Bbb & C RY Survey Abstract 204
Tracts 5 & 5e to a point where said line intersects with the western property line
of Doss, Jesse Survey abstract 441 Tract 6B, thence
Northward along the west property line of Doss, Jesse Survey abstract 441 Tract
6B to a point where said line intersects with the western property line of Doss,
Jesse Survey abstract 441 Tract 661, thence
Northward along the western property line of Doss, Jesse Survey abstract 441
Tract 6B1 to a point where said line intersects with the southern property line of
the Doss, Jesse Survey Abstract 441 tract 3c, thence
West along the southern property line of the Doss, Jesse Survey Abstract 441
tract 3c to a point where said line intersects with the western property line of the
Doss, Jesse Survey Abstract 441 tract 3c, thence
North along the western property line of the Doss, Jesse Survey Abstract 441
tract 3c to a point where said line intersects with the southern property line of
Doss, Jesse Survey Abstract 441 Tract 5, thence
West along the southern property line of Doss, Jesse Survey Abstract 441 Tract
5 to a point where said property line intersects with the eastern ROW line of
Heritage Avenue, thence
Northward along the eastern ROW line of Heritage Avenue to a point where said
line intersects with the northern property line of Havins, John H Survey, Abstract
685 Tract 2A, thence
Eastward along the northern property line of Havins, John H Survey, Abstract
685 Tract 2A to a point where said line intersects with the western ROW line of
State Highway 121, thence
Southward along the western ROW line of State Highway 121 to a point where
said line intersects with the northern ROW line of , Cheek Sparger Road, which is
the point of beginning
Resolution No. 10-1350 Page 6 of 7
Resolution No. 17-1514, Page 9 of 16
Exhibit B
Authorized Improvements Estimated Costs
1) Construction of Rio Grand Boulevard $3,911,023
2) Construction of Rio Grande Bridge $1,016,065
3) Construction of Heritage Drive $231,767
4) SH — 121 improvements $1,297,164
5) Landscaping $517,029
6) Wetland mitigation $296,000
7) Construction of Brazos and remaining streets $3,494,309
8) Main Entrance and Median (Chisolm Trail) $587,247
9) Administrative& Financing Costs $750,000
Total Costs $12,100,604*
* $12,100,604 does not include interest costs associated with financing the
improvements.
Resolution No. 10-1350 Page 7 of 7
Resolution No. 17-1514, Page 10 of 16
0 § R. go g0 0s go0googo0g X00300a a 0x s"
gwssassaassasssxssxsassspssN " ssxs .s » »»s» » »sspxs» wssps"»xs�s
sxAxxxxxASAssxssxs80xa0gg "00 "0g0aessg" EExaxsEasR"AEE � gmsgEARRO`
to
ie wal"» sRl" »"a» » spxs» /e x Rw �ss„asa _s 4w!
1asssssxssassaaassxssssss2Es s„„s!!s"sHo g gsRRssssgi0 � s anaR aALes !sg4sa
F. as 41: »» »» »» IRi3 »x »» RR ss"a»"»E »»"»» »x »» »»
oa0000000000000000000lg0gg0gg0gg0gg0gg0gg0gg0gg0gg0gg0gg0gg0gloggose0'gs0 s0 a0
ssssssssssssAsss»s»sssAxsx» ssryss�s»ossss"ss�ss-ssgssgss g;ssissxspAsgs»,ass^Ai
» » » » a
Rp R a^ aR R p Raa RRR"Q_gg pp ^FA
IRRRR ii T i iR RR^i RR RR RRg R 1R "R RR 5RR a .5.5RS8�W 1 5§
A `:aa!a ,__o a.aa g§aa as a a as a .a "aa as as as a h _ 1_
� «aa`a aaaaaaa�aa� aa'a'aa`�o�aa «a «m «`a «a «aaam «'a «m�«� a'aa 'aa«aa«a�«`a aaaa-Aa«'a1
E Z R a E Eoog go g g " go " ioo g E R
ssass:3s ssx Ras^sAmes ss"ss ss�ss ws ss ssr A"s» a. .21. xs ss ssessF_
ai41 ewaN41sagsiialla ag ^s.�.s 1412ga Hw 1521101: 1sli"0 x$mx 424sxsxx
»� ��"gN �� ��"- s��s`R� s� a�«� R� Rm»Rgsr a�»Rp w^ »e
� " fix x "
Q5 ^g0gmogEoE� ^n gF na as :a aa. ^g ga g g5 g"s g$ ag ao ag ax "" "a s
xasM»x»»"aR»»Nwxls11s1�gxECII $gs„ssPAs»QxE»x»ExaasmmsarEasaeaea«x»aAm00000P
xAxssslssssssssvialsEga w w» A$&Aw„sR1x»»A� A$ sgNsw,e »
ugpgs»isssssx,
; R W" s "s ss s s W888030MA*I
o ,sssasaaassssxssss sspsspssplss,ssassssssMss »sNss xspssos.02 20sxx xs^o„nsss9
w S
0
1 'a sAAsssssxxsssss..E EE IS Er, %AmgsggAgAx^Esk"xEE 4 4 gnsEmsEE oAg s 4.E ...E
s RR » „R as s „s $a „ „n _a ga » pe a» s
-.n a §§ $R as a " RE O aR Rs sa g m 5a ' .'00 s
m F�. ...ssssssxxsssAxxxx 5s Ryes IIs ERA aas a2s igA$Ms»asaRSRAa as NWs„"A E 2»"!» »2-2"
14 1000000000000000000000gg0gg0gg0ag0ssoggoagoggogg.gg0egog8ogsoggoggoggogg0gg0000
—
sxsxsssssxsssxssAxsgsss5ss so§oo ssss sa4a ssgsslas ss ss!ssss ssss!sssw "ssgww $ ! a ! ww nn nx
W
O RR
a L Q^ i2R 22RRRQQ RR 2"^ S sR�f_I g Q Qs g T s g B�smsm s5 Rpp Rpg 4§1$ AoPQ3%Ry3yt�I R
m i ,.�aAaa Nag«m as §§17 h gaag a S o a$ oaa o S PaS n ono aaaoa «a aaaa CO
6 F
9
W
ossassssssassshssssnsss"ss"ss„ssi'sabs!sagsarlss!,sx„ssgsA 'ssggssxsss ,e.
» » aaasaasaaaaxaasxsass, ss”
; e-
o" EE „„ "0Enxx'E0ag NE NE aR ^'0gg EE Ra ” aR "E EE as An 3 ea
d
ssxsssxsAssxA gssgsg s�i"R R "� s „slasis^y "Aassssals lsgasavw. iessaasxca
a
ssssssAsssssg-gsg"gx ogy Nig aa 2r4s§»s»»sNNs§§s s§§s aP aM s'Usmox sfinxAAssssa N}'
LI e-
W)
000000000000460gg0gg0$1040gg0g§0§ gg0gg0§g0gg0gg0gg0g gg0g g gg0g0000000
?ssssAssssAxssssssssesi»Agssy�xsgssgs Rsx s ,4»Taysass020.0Aasxasvlasxssxs C
tt » a 2
„,;i.. . .. - 55 «a «a d�Ari «5d«30«5050�55 «1 0aa 55 «5d«dlaaa«5aaa 0
5aaaaa5a55m OC
VZ
n
tAxsstss'ss�ss;Asgixspssgssgss'ss'aO sAgssisspsa sO ss ss'as'ax00000000ssssssssi O
a » ” w " " 7 x » a w w A a A » " a s " aO
v5 s4 0 0 aa as akas as am as ag as 5a ag as aaoaaoa
sasaiisavaAAosgAngx i!s ans a!s s al s!aA aa s a!s Rosa .ara5.4.a a.... .ossssxxssssse
iT sgx x gs sH aPPs"A!sR4s22s2 aao"s 0 "0 0 gss22s xmpsl ssssssssassxssxsxsx;
"a »s as 3! as "xs sa a!"la"a"""a"w» »» »
�j
11111111a1111111f11s11111 M I II TIMI I M go00000000000000000
gi
sASAssA sApAARxs0.0.,sxgsAyjsssx.AAAsxgAAgAAgsx1xsss ssRsssspspspspxpxxssssxssssg
_ RRRRR�'R mb B 5 gggg g g p§u g5i 5gi85 go g� R g5� R,RRRR$RR��A`sXA" gg `•
S $ I«'aia a m 11111111111 11411II5iIMPIIS S'a�iIIMIi as a a a`aa«a3iaab�a aaa Ra
APPENDIX C
Glade Parks PID Service Plan
Pro 81
Glade Parks Municipal Revenue Cashflow
First,Second a Third Debt Issuance
`28ftl: 201* $ -: :. ;' .. 1024- . 202'x'
.i.Jit nv 2nsiola J9* MUM. Jammer 2nos is *JP 4n.6 OlO "d.IPI1Y 2(1/2029 Jf t., 0115/2010, .1i1RfR12y, .21$61202* .M2 '.0/12/8021•. 214 2
.Jitlinl 416At, . ,,*14 022
TIRZ Revenue-Available $ 193,980 $ - $ 1,362,650 $ - $ 591,280 $ - $ 2,021,789 $ - $1,444,785 $ - $2,245,707 $ - $2,516,457 $ - $2,311,358 $ - $3,659,355 $ - $2,516,092 $ -
PID Revenue $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Debt Service Revenue Available
TIRZ Revenue-Transfer to Debt$ - $ - $ 891,669 $ - $ - $ - $ 889,944 $ - $ - $ - $ 895,694 $ - $ - $ - $ 890,119 $ - $ - $ - $ 888,594 $ -
DebtFundRevenues(TotalRevenue)$ - $ - $ 691,669 $ - $ - $ - $ 889,944 $ �$ - $ - $ 895,694 $ - $ - $ - $ 890,119 $ - $ - $ - $ 888,594 $ -
Debt Fund Payments(Total Expenses)
Debt Service Cashflow(Operating Income) $ 750,000 $ 433,328 $ 1,323,797 $ 750,000 $ 750,000 $ 439,128 $ 1,327,872 $ 750,000 $ 750,000 0 441,128 $1,335,622 $ 750,000 $ 750,000 $ 448,653 0 1,337,772 $ 750,000 $ 750,000 $ 457,054 $1,344,448 $ 750,001
$ 664,961 $ 1,723,125 $2,794798 $3,937,696 $5,286,853
PID 62
Glade Parks Municipal Revenue Cashflow
Fourth Debt Issuance
Ju6trir' .81512018, ; Ally 11W101A'_ Jinuiev " tngoo*w ..19h. . *noose .1+$0motir . 2/0000 hi; 400,. attedet0 Jl10A48t `,Vi6010Q1 .10 - 2n$/ z1 J$Iitiien 211101111 Juiv. . fai$4197,8
PID Revenue $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - 5 - $ - $ - $ - $ - $ - $ - $ -
TIRZ Remaining Revenue $ - $ - $ 664,961 $ - $ - $ - $ 1,723,125 $ - $ - $ - $2,794,798 $ - $ - $ - $3,937,696 $ - $ - $ - $5,286,853 $ -
DebtServiceAccount(TotalRevenue)$ - $ - $ 664,961 $ - $ - $ - $ 1,723,125 $ - $ - $ - $2,794,798 $ - $ - $ - $3,937,696 $ - $ - $ - $5,286,853 $ -
Debt Service Payments(Total Expenses)
Debt Service Cashflow(Operating Income)$ - $ - $ 664,161 $ 591,280 $ - $ (81,010)$ 1,641,316 $ 1,444,785 $ - 8 (78,086) $2,715,913 $2,516,457 $ (75,014) $3,861,883 $3,659,355 $ (71,786) $5,214,268 $5,008,513
Resolution No. 17-1514, Page 12 of 16
APPENDIX D
Glade Parks PID B1 Tax Roil
Tax Account Owner Name Owner Address Owner City Property Location Legal Description Tax Year 2017-2018 Market
Value
4483375 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2299 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 4A1 2017 $ 455,200
4483383 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2129 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 48 2017 $ 53,795
4483391 RUBY-12-GLADERETAIL LLC 6723 WEAVER RD STE 108 ROCKFORD IL 611148021 2800 HERITAGE AVE DOSS,JESSE SURVEY Abstract 441 Tract 5 2017 $ 47,158
4483405 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2319 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6 2017 $ 872,289
4483413 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2531 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A2 2017 I$ 217,799
4483421 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2531 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A 2017 I$ 34,848
4483448 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2319 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A1 2017 I$ 130,680
4483456 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2299 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6B2017 $ 374,615
4665112 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 3820 CHEEK SPARGER RD BBB&CRY SURVEY Abstract 204 Tract 5&5E 2017 $ 90,820
6140157 GLADE LIFESTYLE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 2601 RIO GRANDE BLVD HAVINS,JOHN H SURVEY Abstract 685 Tract 2A 2017 $ 3,650,192
6140696 RUBY-12-GLADERETAIL LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2151 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 4801 2017 i$ 1,000
6140718 RUBY-12-GLADERETAIL LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2299 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6601 2017 1$ 1,000
6149014 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2105 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 482&6B2 2017 $ 42,255
6149057 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2299 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 4A1A&6B1A 2017 $ 184,475
6370624 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 3401 CHEEK SPARGER RD BBB&CRY SURVEY Tract 5D ABTS 204 2017 $ 77,755
6820514 RUBY-12-GLADERETAIL LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2299 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 3C 2017 $ 4,593
7579527 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2301 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A03 2017 $ 13,721
41238575 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2533 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A04 2017 $ 3,892
41559940 NATIONAL RETAIL PROPERTIES LP 450 S ORANGE AVE STE 900 ORLANDO FL 32801-3339 2901 STATE HWY 121 GLADE PARKS Block A Lot 1 2017 $ 1,820,000
41559959 CHASE 5900 INC 3180 WILLOW LN WESTON FL 33331 2911 STATE HWY 121 GLADE PARKS Block A Lot 2 2017 $ 2,307,651
41559975 BDC FAMILY LP 5000 OVERTON PLZ STE 300 FORT WORTH TX 76109-4437 2711 STATE HWY 121 GLADE PARKS Block B Lot 2 2017 $ 2,068,200
41563670 CH REALTY VI/MF COLLEYVILLE 2801 LP 3819 MAPLE AVE DALLAS TX 75219 2800 BRAZOS BLVD GLADE PARKS Block H Lot 1&BLK G LOT 1 2017 $ 76,600,000
41580966 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6BOIA1 SEPARATED TRACT 2017 $ 38,028
41580990 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6D SEPARATED TRACT 2017 $ 140,785
L.
41581008 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A06 SEPARATED TRACT 2017 $ 735,375
41581040 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 HERITAGE AVE HAVINS,JOHN H SURVEY Abstract 685 Tract 2A03 SEPARATED TRACT 2017 $ 1,941384
41581059 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 HERITAGE AVE HAVINS,JOHN H SURVEY Abstract 685 Tract 2A04 SEPARATED TRACT 2017 $ 357,845
42013371 NATIONAL RETAIL PROPERTIES LP 450 S ORANGE AVE STE 900 ORLANDO FL 32801-3339 2525 RIO GRANDE BLVD GLADE PARKS Block K Lot 3 2017 $ 9,000,000
42013524 GLADE OUTLOTS A LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2721 STATE HWY 121 GLADE PARKS Block B Lot SR 2017 $ 1,459,533
42035854 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2611 SAN JACINTO DR IGLADE PARKS RESIDENTIAL ADDITION Block A Lot 1 2017 $ 48,100
42035862 K HOVNANIAN HOMES DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2609 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 2 2017 $ 48,100
42035871 K HOVNANIAN HOMES DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2607 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 3 2017 $ 48,100
42035889 SEH JUNG W 2605 SAN JACINTO DR EULESS TX 76039 2605 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 4 2017 $ 48,100
42035897 SCHOFIELD JOYCE S 2603 SAN JACINTO DR EULESS TX 76039 2603 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 5 2017 $ 326,450
42035901 K HOVNANIAN HOMES DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 2601 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 6 2017 $ 48,100
42035919 K HOVNANIAN HOMES DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 2521 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 7 2017 $ 535,387
42035927 KABANI RUBINA A 2519 SAN JACINTO DR EULESS TX 76039 2519 SAN JACINTO DR !GLADE PARKS RESIDENTIAL ADDITION Block A Lot 8 2017 $ 526,946
42035935 HIRANI SIRAJ 2517 SAN JACINTO DR EULESS TX 76039 2517 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 9 2017 $ 565,130
42035943 LEE HOC 2515 SAN JACINTO DR EULESS TX 76039 2515 SAN JACINTO DR 'GLADE PARKS RESIDENTIAL ADDITION Block A Lot 10 2017 $ 480,926
42035951 YARLAGADDA SRINIVASA 2513 SAN JACINTO DR EULESS TX 76039 2513 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 11 2017 $ 522,121
42035960 TURNER DONNA K 2511 SAN JACINTO DR EULESS TX 76039 2511 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 12 2017 $ 440,123
42035978 ZIAUDDIN SHEHZAD 2509 SAN JACINTO DR EULESS TX 76039 2509 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 13 2017 $ 559,269
42036117 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2610 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 1 2017 $ 48,100
42036125 HCA MODEL FUND 2015-8 TEXAS LLC PO BOX 496027 GARLAND TX 75049 2608 SAN JACINTO DR !GLADE PARKS RESIDENTIAL ADDITION Block B Lot 2 2017 $ 564,204
42036133 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2606 SAN JACINTO DR (GLADE PARKS RESIDENTIAL ADDITION Block B Lot 3 2017 $ 48,100
42036141 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2604 SAN JACINTO DR 'GLADE PARKS RESIDENTIAL ADDITION Block B Lot 4 2017 $ 48,100
42036150 LUDLOW MARK E 2602 SAN JACINTO DR EULESS TX 76039 2602 SAN JACINTO DR jGLADE PARKS RESIDENTIAL ADDITION Block B Lot 5 2017 $ 225,394
42036168 K HOVNANIAN HOMES OFW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 2600 SAN JACINTO DR !GLADE PARKS RESIDENTIAL ADDITION Block B Lot 6 2017 $ 246,562
42036176 KAJANI AMIN 2514 SAN JACINTO DR EULESS TX 76039 2514 SAN JACINTO DR 1G LADE PARKS RESIDENTIAL ADDITION Block B Lot 7 2017 $ 48,100
42036184 DHANANI ANITA 2512 SAN JANCINTO DR EULESS TX 76039 2512 SAN JACINTO DR !GLADE PARKS RESIDENTIAL ADDITION Block B Lot 8 2017 $ 286,321
42036192 CHOWDHURY RYAN 2510 SAN JACINTO DR EULESS TX 76039 2510 SAN JACINTO DR 'GLADE PARKS RESIDENTIAL ADDITION Block B Lot 9 2017 $ 535,420
42036206 NINAN CHRISTY 2508 SAN JACINTO DR EULESS TX 76039 2508 SAN JACINTO DR ;GLADE PARKS RESIDENTIAL ADDITION Block B Lot 10 2017 $ 537,419
42036214 ALI NIZAR M 2506 SAN JACINTO DR EULESS TX 76039 2506 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 11 2017 $ 525,000
42036222 PEREIRA RYAN B 2504 SAN JACINTO DR EULESS TX 76039 2504 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 12 2017 $ 439,000
42036320 LAKHANI SALIM 2515 NAVARRO TR EULESS TX 76039 2515 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 22 2017 $ 350,876
42036338 K HOVNANIAN HOMES DFW LLC 5808 W PLANO PKWY 1 PLANO TX 75093-4636 2601 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 23 2017 $ 48,100
42036346 SHAKARHO ARUOTURE 2603 NAVARRO TR i EULESS TX 76039 2603 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 24 2017 $ 216,471
42036354 K HOVNANIAN HOMES DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 2605 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 25 2017 $ 48,100
42036362 MARRIPELLI SHARATH C 2607 NAVARRO TRL EULESS TX 76039 2607 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 26 2017 I$ 496,000
42036371 BERISHA MENTOR 2609 NAVARRO TRL EULESS TX 76039 2609 NAVARRO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 27 2017 $ 385,590
42036389 BAILEY LAUREN NICOLE .2611 NAVARRO TR EULESS TX 76039 2611 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 28 1 2017 I$ 559,883
Resolution No. 17-1514, Page 13 of 16
APPENDIX D
Glade Parks PID#1 Tax Roll
Tax Account Owner Name Owner Address Owner City Property Location Legal Description Tax Year 2017-2018 Market
Value
42036435 DODIYANI HUSSAIN 2701 SAN JACINTO DR EULESS TX 76039 2701 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 1 2017 $ 248,793
42036443 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2703 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 2 2017 $ 48,100
42036451 HEMANI AL-AMIN M 2705 SAN JACINTO DR EULESS TX 76039 2705 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 3 2017 $ 512,646
42036460 CRISAN IOAN DANIEL 5507 CLERMONT CT COLLEWILLE TX 76034-5579 2707 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 4 2017 $ 398,474
42036478 SIKORA ROBERT 2709 SAN JACINTO DR EULESS TX 76039 2709 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 5 2017 $ 466,000
42036486 NEDUMARAN KUMAR 2711 SAN JACINTO DR EULESS TX 76039 2711 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 6 2017 $ 439,060
42036494 ALI NOORALI 1512 LLANO DR EULESS TX 76039 1512 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 7 2017 $ 539,599
42036508 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1510 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 8 2017 $ 48,100
42036516 PARK YOUNG H 1508 LLANO DR EULESS TX 76039 1508 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 9 2017 $ 608,277
42036524 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1506 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 10 2017 $ 48,100
42036532 GARCIA NORMA 1504 LLANO DR EUI FSS TX 76039 1504 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 11 2017 $ 440,000
42036541 THARANI HASAN 1502 LLANO DR EULESS TX 76039 1502 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 12 2017 $ 526,000
42036559 KLAUS JUSTIN M 1500 LLANO DR EULESS TX 76039 1500 LLANO DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 13 2017 $ 509,863
42036567 ANDREWS JUSTIN EUGENE 2708 NAVARRO TRL EULESS TX 76039 2708 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 14 2017 $ 490,502
42036575 BRAUER CARMELITA B P 2706 NAVARRO TRL EULESS TX 76039 2706 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 15 2017 $ 520,634
42036583 ZHANG BO 2704 NAVARRO TRL EULESS TX 76039 2704 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 16 2017 $ 480,623
42036591 KUSMAN MARK 2702 NAVARRO TRL EULESS TX 76039 2702 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 17 50%UNDIVIDE 2017 $ 199,884
42036605 DOGANAY JO-ANN 2700 NAVARRO TRL EULESS TX 76039 2700 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 18 2017 $ 534,028
42036613 PATEL CHINTAN 2610 NAVARRO TR EULESS TX 76039 2610 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 19 2017 $ 541,443
42036621 KELSO KARL MATTHEW 2608 NAVARRO TRL EULESS TX 76039 2608 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 20 2017 $ 591,401
42036630 ORNELAS ROGELIO GARCIA 2606 NAVARRO TRL EULESS TX 76039 2606 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 21 2017 $ 552,046
42036648 TSENG ANNE 2700 SAN JACINTO DR EULESS TX 76039 2700 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 1 2017 $ 520,716
42036656 PRICE EMILY S 2702 SAN JACINTO DR EULESS TX 76039 2702 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 2 2017 $ 562,159
42036664 FOSTER ROBERT A 2704 SAN JACINTO DR EULESS TX 76039 2704 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 3 2017 $ 506,917
42036672 WILSON STEVEN C 2706 SAN JACINTO DR EULESS TX 76039 2706 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 4 2017 $ 536,423
42036681 KAUL SONIA 2707 NAVARRO TR EULESS TX 76039 2707 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 5 2017 $ 509,085
42036699 GANDHI SATISH 2705 NAVARRO TRL EULESS TX 76039 2705 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 6 2017 $ 523,221
42036702 KHA ELYSSA 2703 NAVARRO TR EULESS TX 76039 2703 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 7 2017 $ 500,000 t
42036711 WILSON STEVEN C 2701 NAVARRO TR EULESS TX 76039 2701 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot 8 2017 $ 558,566
42036729 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 2620 HERITAGE AVE GLADE PARKS RESIDENTIAL ADDITION Block A Lot A OPEN SPACE 2017 $ 1
42036737 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 1521 GUADALUPE TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot A OPEN SPACE 2017 $ 1
42036745 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 2720 RED RIVER DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot A OPEN SPACE 2017 $ 1
42036753 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 2650 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot B OPEN SPACE 2017 $ 1
42036761 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 1520 GUADALUPE TR GLADE PARKS RESIDENTIAL ADDITION Block E Lot A OPEN SPACE 2017 $ 1
42036770 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 2640 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block F Lot A OPEN SPACE 2017 $ 1
42056118 GLADE LIFESTYLE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 HERITAGE AVE HAVINS,JOHN H SURVEY Abstract 685 Tract 2A10A 2017 $ 42,322
42062886 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A06A 2017 $ 243,060
42062908 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6A06C SEPARATED TRACT 2017 $ 146,845
42063351 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 4C SEPARATED TRACT 2017 $ 38,025
42063483 RUBY-12-GLADERETAIL LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6B01F 2017 $ 141,368
42063491 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6B01G 2017 $ 452,673
42063505 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 6BO1H 2017 $ 282,485
42063661 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 Abstract A 441 Tract 6B01L 2017 $ 276,170
42063696 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 STATE HWY 121 DOSS,JESSE SURVEY Abstract 441 Tract 4801A 2017 $ 77,315
42133210 MOELLER KELLY 2702 NAVARRO TRL EULESS TX 76039 2702 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 17 50%UNDIVIDE 2017 $ 199,884
42148071 K HOVNANIAN HOMES-DEW LIC 5808 W PLANO PKWY PLANO TX 75093-4636 2502 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 26R 2017 $ 48,100
42148080 BARUAH HEMANTA 2513 NAVARRO TR EULESS TX 76039 2513 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 21R 2017 $ 378,375
42148098 MANJIYANI HUSSAIN 2505 SAN JACINTO DR EULESS TX 76039 2505 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 15R 2017 $ 582,747
42148101 BERNSTEIN DAPHNE 1501 PERDIDO DR EULESS TX 76039 1501 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 24R 2017 $ 503,615
42148110 WHILLOCK CATHLEEN C 2502 SAN JACINTO DR EULESS TX 76039 2502 SAN JACINTO DR Block B Lot 13R 2017 $ 363,350
42148128 WHITE LINDSEY K 2500 SAN JACINTO DR EULESS TX 76039 2500 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 14R 2017 $ 530,000
42148136 NEMALA VASANTH 2501 NAVARRO TRL EULESS TX 76039 2501 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 15R 2017 $ 550,000
42148144 LEE JAEBUM 2504 NAVARRO TRL EULESS TX 76039 2504 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 1R 2017 $ 596,637
42148152 SMITH DAMON L 2506 NAVARRO TRL EULESS TX 76039 2506 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 2R 2017 $ 480,307
42149493 NGUYEN MISA 2507 SAN JACINTO DR EULESS TX 76039 2507 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 14R 2017 $ 467,405
42149507 DANG PHONG PHU 2503 SAN JACINTO DR EULESS TX 76039 2503 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 16R 2017 $ 465,775
42149515 OCHIENG WONNE 2501 SAN JACINTO DR EULESS TX 76039 2501 SAN JACINTO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 17R 2017 $ 576,541
42149523 BESS KACEY 1513 PERDIDO DR EULESS TX 76039 1513 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 18R 2017 $ 529,311
42149531 BISTA DIPESH RAJ 1511 PERDIDO DR EULESS TX 76039 1511 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 19R 2017 $ 532,974
42149540 VALLURI ASHOK 1509 PERDIDO DR EULESS TX 76039 1509 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 20R 2017 $ 277,848
42149558 GULATI DEEPAK 1507 PERDIDO DR EULESS TX 76039 1507 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 21R 2017 $ 497,899
Resolution No. 17-1514, Page 14 of 16
APPENDIX D
Glade Parks PID#1 Tax Roll
2017-2018 Market
Tax Account Owner Name Owner Address Owner City Property Location Legal Description � Tax Year Value
42149566 FORD KENNETH GEORGE 1505 PERDIDO DR EULESS TX 76039 1505 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 22R 2017 $ 391,427
42149574 POLTE RYAN KURT 1503 PERDIDO DR EULESS TX 76039 1503 PERDIDO DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 23R 2017 $ 48,100
42149582 HONG MIN 2500 NAVARRO TR EULESS TX 76039 2500 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 25R 2017 $ 588,362
42149591 SINGH SUDARSHAN BABU 2503 NAVARRO TR EULESS TX 76039 2503 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 168 2017 $ 386,032
42149604 OWENS TODD M 2505 NAVARRO TRL EULESS TX 76039 2505 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 17R 2017 $ 576,113
42149612 EGA SUNITHA 2507 NAVARRO TRL EULESS TX 76039 2507 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 18R 2017 $ 465,000
42149621 REVURI VENKATRAMANA REDDY 2509 NAVARRO TR EULESS TX 76039 2509 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 19R 2017 $ 506,600
42149639 BAI OU 2511 NAVARRO TR EULESS TX 76039 2511 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block B Lot 2OR 2017 $ 552,767
42149647 NORTHCOTT ANN M 2508 NAVARRO TRL EULESS TX 76039 2508 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 3R 2017 $ 477,196
42149655 2510 NEVARO LLC 512 BRASHER IN EULESS TX 76040 2510 NAVARRO TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 4R 2017 $ 506,462
42149736 GLADE OUTLOTS A LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2921 STATE HWY 121 GLADE PARKS Block A Lot 3 2017 $ 2,286,930
42162597 GLADE INLINE 1 LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 2901 RIO GRANDE BLVD GLADE PARKS Block K Lot 1 2017 $ 28,102,000
42162601 GLADE INLINE 1 LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 2700 RIO GRANDE BLVD STE 200 GLADE PARKS Block K Lot 2 2017 $ 7,150,000
42162619 GLADE INLINE 1 LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 BRAZOS BLVD GLADE PARKS Block K Lot 4 2017 $ 159,776
42173157 GLADE OUTLOTS A LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2701 STATE HWY 121 GLADE PARKS Block B Lot 3 2017 $ 1,924,951
42185813 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 1424 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 22 2017 $ 48,100
42185821 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1422 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 23 2017 $ 48,100
42185830 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1420 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 24 2017 $ 48,100
42185848 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1418 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 25 2017 $ 48,100
42185856 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1416 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 26 2017 $ 48,100
42185864 K HOVNANIAN HOMES-DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1414 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 27 2017 $ 48,100
42185872 K HOVNANIAN HOMES-DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1412 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 28 2017 $ 48,100
42185881 K HOVNANIAN HOMES-DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1410 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 29 2017 $ 48,100
42185899 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 1408 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 30 2017 $ 48,100
42185902 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 1406 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 31 2017 $ 48,100 i
42185911 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PIANO TX 75093-4636 1404 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 32 2017 $ 48,100
42185929 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 1402 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 33 2017 $ 48,100 N
42185937 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1400 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 34 2017 $ 48.100 4
42185945 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 2510 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 35 2017 $ 48,100
42185953 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2508 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 36 2017 I$ 48,100
42185961 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2506 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 37 2017 $ 48,100
42185970 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 2504 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 38 2017 $ 48,100
42185988 K HOVNANIAN HOMES-DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 2502 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 39 2017 $ 48,100
42185996 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 2500 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block D Lot 40 2017 $ 48,100
42186003 K.HOVNANIAN HOMES DFW LLC 5808 W PLANO PARKWAY PLANO TX 75093 1415 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 5 2017 $ 48,100
42186011 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DRSCOTTSDALE AZ 85255-5471 1413 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 6 2017 $ 48,100
42186020 K HOVNANIAN HOMES-DFW ILC 5808 W PLANO PKWY 1 PIANO TX 75093-4636 1411 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 7 2017 $ 48,100
42186038 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1409 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 8 2017 $ 48,100
42186046 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 1407 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 9 2017 $ 48,100
42186054 ZHI YE 1405 MEDINA TR EULESS TX 76039 1405 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 10 2017 $ 48,100
42186062 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1403 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 11 2017 $ 48,100
42186071 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1401 MEDINA TR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 12 2017 $ 48,100
42186089 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 2509 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 13 2017 $ 48,100
42186097 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PIANO TX 75093-4636 2507 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 14 2017 $ 48,100
42186101 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 2505 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 15 2017 $ 48.100
42186119 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PIANO TX 75093-4636 2503 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 16 2017 $ 48,100
42186127 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 2501 LAVACA DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 17 2017 $ 48,100
42186135 K HOVNANIAN HOMES-DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1400 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 18 2017 $ 48,100
42186143 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1402 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 19 2017 $ 48,100
42186151 K HOVNANIAN HOMES-DFW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1404 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 20 2017 $ 48,100
42186160 K HOVNANIAN HOMES-DFW LLC 5808 W PIANO PKWY PIANO TX 75093-4636 1406 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 21 2017 $ 48,100
42186178 K HOVNANIAN HOMES-DEW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1408 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 22 2017 $ 48,100
42186186 K HOVNANIAN HOMES-DFW LLC 5808 W PLANO PKWY PLANO TX 75093-4636 1410 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 23 2017 $ 48,100
42186194 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 1412 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 24 2017 $ 48,100
42186208 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 1.414 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block C Lot 25 2017 $ 48,100
42186216 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 2500 BRAZOS BLVD GLADE PARKS RESIDENTIAL ADDITION Block D Lot C COMMON AREA 2017 $ 1
42186224 K HOVNANIAN HOMES-DEW LLC 5808 W PIANO PKWY PLANO TX 75093-4636 1413 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot 27 2017 $ 48,100
42186232 COMMUNITY DEV CAPITAL GROUP LL 8585 E HARTFORD DR SCOTTSDALE AZ 85255-5471 1401 FORT DAVIS DR GLADE PARKS RESIDENTIAL ADDITION Block A Lot B COMMON AREA 2017 $ 1
42191236 GLADE THEATER LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114 2601 BRAZOS BLVD GLADE PARKS Block J Lot 1 2017 $ 4,071,205
42224142 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 2401 RIO GRANDE BLVD GLADE PARKS Block K Lot 10 1 2017 $ 11,322,000
42224151 GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ROCKFORD IL 61114-8021 BRAZOS BLVD DOSS,JESSE SURVEY Tract 6G SEPARATED TRACT 2017 .$ 273,249
Resolution No. 17-1514, Page 15 of 16
APPENDIX D
Glade Parks PID#1 Tax Roll
Tax Account lOwner Name Owner Address Owner City Property Location Legal Description Tax Year Ii
2017-2018 Market
42227028 ;GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 1 ROCKFORD IL 61114-8021 2521 STATE HWY 121 ;GLADE PARKS Block C Lot 1 EULESS GLADE PARKS TIE#2 1 2017 1$ 3,109,226
42227036 !GLADE INFRASTRUCTURE LLC 6723 WEAVER RD STE 108 ! ROCKFORD IL 61114-8021 12521 STATE HWY 121 !GLADE PARKS Block C Lot 1 EULESS GLADE PARKS PID#3 I 2017 !$ 62,024
1$ 199,751,699
Glade Parks PID Assessment Roll
PID#1 12 3 4 5
Tax Year 2017 2018 2019 2020 2021
Fiscal Year 2018 2019 2020 2021 2022
Projected Taxable Value $199,751,699 $280010,646 $311,841.234 $314,305,922 $344,770,040
Projected TIRZ Revenue $891,669 $2,021.789 $2.245.707 $2,311,358 $2,516,092
P10 81 Assessment
First,Second&Third
Debt Issuance $0 $0 $0 $0 $0
PID Assessment 0.000000 0.000000 0.000000 0.000000 0 000000
PID#2 Assessment _
Projected Taxable Value $46.642566 $62,421,237 $101,821,304 $104,033,980 $106,114,659
RereairengSlR2 Revenue $664,961 $1,723,125 $2,794,798 $3,937696 $5,286,853
Fourth Debt Issuance $0 $0 $0 $0 $0
PID Assessment 0.000000 0.000000 0000000 0.000000 0000000
Resolution No. 17-1514, Page 16 of 16