Loading...
HomeMy WebLinkAbout28343-03-2026 - City Council - OrdinanceORDINANCE NO.28343-03-2026 AN ORDINANCE APPROVING THE PROJECT AND FINANCING PLAN FOR TAX INCREMENT REINVESTMENT ZONE NUMBER EIGHTEEN, CITY OF FORT WORTH, TEXAS (WALSH RANCH); MAKING VARIOUS FINDINGS RELATED TO SUCH PLAN; PROVIDING A SEVERABILITY CLAUSE; AND PROVIDING AN EFFECTIVE DATE WHEREAS, on November 11, 2025, the City Council of the City of Fort Worth ("City") established Tax Increment Reinvestment Zone Number Eighteen, City of Fort Worth, Texas (Walsh Ranch) ("Zone") pursuant to Ordinance No. 28120-11-2025 and as authorized by Chapter 311 of the Texas Tax Code ("Act"); and WHEREAS, in accordance with Section 311.011 of the Act, on March 3, 2026, the Board of Directors of the Zone ("Board") adopted a project and a financing plan for the Zone, which is attached hereto as Exhibit "A" (collectively, the "Plan"), and has recommended that the Plan be approved by the City Council, as required by Section 311.011(d) the Act. NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF FORT WORTH, TEXAS: 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 The Plan includes all information required by the Act. 1.3 The Plan is feasible and conforms to the City's comprehensive plan. Section 2. APPROVAL OF THE PLAN Based on the findings set forth in Section 1 of this Ordinance, the Plan is hereby approved. Section 3. DELIVERY OF THE PLAN TO THE TAXING ENTITIES. The Economic Development Department 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. SEVERABILITY. 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. EFFECTIVENESS. This Ordinance takes effect and will be in full force and effect from and after its adoption. AND IT IS SO ORDAINED. APPROVED AS TO FORM AND LEGALITY: Thomas R. Hansen Senior Assistant City Attorney ADOPTED: March 10, 2026 EFFECTIVE: March 10, 2026 M&C: 26-0166 .rueXo� Jannette S. Goodall City Secretary EXHIBIT A PLAN [BEGINS ON FOLLOWING PAGE] TAX INCREMENT REINVESTMENT ZONE NUMBER EIGHTEEN CITY OF FORT WORTH, TEXAS (WALSH RANCH TIF) FORTWORTH. FINAL PROJECT "I" 1 FINANCING PLAN MARCH 3, 2026 PREPARED BY: MUNICAP, INC. PUBLIC FINANCE TAX INCREMENT REINVESTMENT ZONE NUMBER EIGHTEEN CITY OF FORT WORTH, TEXAS (WALSH RANCH TIF) FINAL PROJECT AND FINANCING PLAN TABLE OF CONTENTS 1. INTRODUCTION............................................................................................................... 1 1.1. AUTHORITY AND PURPOSE..........................................................................................................1 1.2. ELIGIBILITY REQUIREMENTS......................................................................................................1 1.3. PRELIMINARY PLAN; HEARING.................................................................................................. 2 1.4. CREATION OF THE ZONE............................................................................................................ 2 1.5. BOARD RECOMMENDATIONS...................................................................................................... 3 1.6. COUNCIL ACTION...................................................................................................................... 3 1.7. SUMMARY OF RESULTS.............................................................................................................. 3 2. ASSESSMENT AND TAX COLLECTION PROCEDURES...................................................... 6 2.1 AUTHORITY AND PURPOSE......................................................................................................... 6 2.2 METHODOLOGY.........................................................................................................................6 2.3 APPEALS.................................................................................................................................... 7 2.4 TAXATION PROCEDURES............................................................................................................ 7 2.5 PENALTIES AND INTEREST......................................................................................................... 8 2.6 TAX SALE................................................................................................................................... 8 2.7 TAX RATES................................................................................................................................ 9 3. PROJECT PLAN.............................................................................................................10 3.1. DESCRIPTIONS AND MAPS............................................................................................................10 3.2. PROPOSED CHANGES TO ORDINANCES, PLANS, CODES, RULES AND REGULATIONS ....................11 3.3. ESTIMATED NON -PROJECT COSTS............................................................................................... H 3.4. RELOCATION OF DISPLACED PERSONS........................................................................................ it 4. FINANCING PLAN.......................................................................................................... 12 4.1. ESTIMATED TIRZ PROJECT COSTS.............................................................................................12 4.2. PROPOSED TIRZ PROJECTS........................................................................................................12 4.3. ECONOMIC FEASIBILITY..............................................................................................................13 4.4. TIRZ PARTICIPATION LEVEL......................................................................................................15 4.5. ESTIMATED BONDED INDEBTEDNESS...........................................................................................15 4.6. ESTIMATED TIME FOR COSTS OR OBLIGATIONS..........................................................................15 4.7. METHOD OF FINANCING..............................................................................................................16 4.8. TOTAL APPRAISED VALUE...........................................................................................................16 4.9. ESTIMATED CAPTURED APPRAISED VALUE TAXABLE BY THE CITY............................................16 4.10. DURATION OF THE ZONE; TERMINATION...................................................................................16 5. ASSUMPTION AND LIMITATIONS.................................................................................. 18 6. LIST OF EXHIBITS......................................................................................................... 20 EXHIBIT A-1.1- MAP OF THE PROPERTY AND TIRZ ZONE EXHIBIT A-1.2 - AERIAL MAP OF THE ZONE EXHIBIT B - DESCRIPTION OF THE PROPERTY IN THE ZONE - LEGAL DESCRIPTIONS EXHIBIT C - PROJECTED ASSESSED VALUES EXHIBIT D-1.1 - PROJECTED INCREMENTAL ASSESSED VALUE & INCREMENTAL REAL PROPERTY TAXES AVAILABLE FOR TIRZ OBLIGATIONS EXHIBIT D-1.2 - PROJECTED INCREMENTAL ASSESSED VALUE & INCREMENTAL REAL PROPERTY TAXES AVAILABLE FOR THE CITY EXHIBIT E - MAP AND DESCRIPTION OF THE PROPOSED USES OF THE PROPERTY (CURRENT CONCEPT PLAN) EXHIBIT F - TIRZ PROJECT COSTS EXHIBIT G - CURRENT APPRAISED VALUE OF THE ZONE (BASE YEAR) 1. INTRODUCTION 1.1. AUTHORITY AND PURPOSE The City of Fort Worth, Texas, a Texas home rule municipal corporation (the "City"), has the authority under Chapter 311, Texas Tax Code, as amended (the "Act") to designate a contiguous or noncontiguous geographic area within the corporate limits of the City and within the extraterritorial jurisdiction of the City as a tax increment reinvestment zone to promote development or redevelopment of the area if the governing body of the City (the "City Council") determines that development or redevelopment would not occur solely through private investment in the reasonably foreseeable future, that the tax increment reinvestment zone is feasible, and that creation of the tax increment reinvestment zone is in the best interest of the City and the property in the tax increment reinvestment zone. The purpose of a tax increment reinvestment zone is to facilitate such development or redevelopment by financing the costs of public works, public improvements, programs, and other projects (collectively, the "TIRZ Proiects") benefiting the tax increment reinvestment zone, plus other costs incidental to those expenditures, all of which costs are authorized by the Act. 1.2. ELIGIBILITY REQUIREMENTS Except as provided in the Act, an area may be designated as a tax increment reinvestment zone if (1) the area in the proposed tax increment reinvestment zone is predominantly open or undeveloped and, because of obsolete platting, deterioration of structures or site improvements, or other factors, substantially impairs or arrests the sound growth of the City, (2) not more than thirty percent (30%) of the property in the proposed tax increment reinvestment zone, excluding property that is publicly owned, is used for residential purposes (defined by the Act as follows: " ... property is used for residential purposes if it is occupied by a house having fewer than five living units ... "), and (3) the total appraised value of taxable real property within the proposed tax increment reinvestment zone and in existing reinvestment zones does not exceed fifty percent (50%) of the total appraised value of taxable real property in the City and in industrial districts created by the City. (a) The Zone. By City Council action on November 11, 2025, the City adopted Ordinance No. 28120-11-2025 (the "TIRZ Creation Ordinance") designating a tax increment reinvestment zone to be known as "Tax Increment Reinvestment Zone Number Eighteen, City of Fort Worth, Texas (Walsh Ranch TIF)" (the "Zone" or "TIRZ") that includes approximately 7,191.562 acres depicted on Exhibit A-1.1 and Exhibit A-1.2 and described on Exhibit B (the "Pronertv"). The Property meets the eligibility requirements of the Act and the City Council further found and declared that the Property included in the proposed Zone meets the criteria and requirements of Section 311.005 of the Act. The Property is undeveloped, and due to its size, location, and physical characteristics, development will not occur solely through private investment in the foreseeable future. The Property substantially impairs and arrests the sound growth of the City because it is predominately underdeveloped due to factors such as no public infrastructure and the need for economic incentives to attract development to the Zone for the purpose of providing long-term economic benefits including, but not limited to, increased real MuniCap I 1 property tax base for all taxing units in the Zone, increased sales and use tax for the City and the State of Texas, and increased job opportunities for residents of the City and the region. If the TIRZ Projects are financed as contemplated by the Final Plan (hereinafter defined), the City envisions that the Property will be developed to attract new business and commercial activity to the Zone for the purpose of providing long-term economic benefits including, but not limited to, increases in the real property tax base for all taxing units within the Zone, increases in sales and use tax for the City and the State of Texas, increased regional mobility for residents and workers within the Zone and surrounding areas, and increased job opportunities for the City, Tarrant County, Texas ("Tarrant County"), Parker County, Texas ("Parker County"), and the wider region. 1.3. PRELIMINARY PLAN; HEARING Before the City adopted the TIRZ Creation Ordinance designating the Zone, a preliminary reinvestment zone financing plan was considered by the City Council in accordance with the Act. On November 11, 2025, after providing notice as required by the Act, the City held a public hearing on the creation of the proposed zone and its benefits to the City and to the Property, at which public hearing interested persons were given a reasonable opportunity to speak for and against the creation of the Zone, the boundaries of the Zone, and the concept of tax increment financing, and at which hearing the owners of the Property were given a reasonable opportunity to protest the inclusion of the Property in the Zone. The requirement of the Act for a preliminary reinvestment zone financing plan was satisfied by the preliminary plan dated November 11, 2025, (the "Preliminary Plan"), the purpose of which was to describe, in general terms, the TIRZ Projects that will be undertaken and financed by the Zone. A description of how such TIRZ Projects are to be undertaken and financed will be determined by this Final Plan (hereinafter defined), which requires approval by the Board and by the City Council. 1.4. CREATION OF THE ZONE Upon closing the above -referenced public hearing, the City Council adopted the TIRZ Creation Ordinance designating the Zone in accordance with the Act after finding that development or redevelopment of the Property would not occur solely through private investment in the reasonably foreseeable future, that the Zone is feasible, and that creation of the Zone is in the best interest of the City and the Property. Among other provisions required by the Act, the TIRZ Creation Ordinance creating the Zone also created a Board of Directors for the Zone (the 'Board"). The Board shall consist of between five (5) and seven (7) members, each of whom shall be appointed in accordance with the TIRZ Creation Ordinance and shall serve for terms of two (2) years each. The Board shall consist of five (5) members if other taxing units have not elected to dedicate a percentage of their tax increment to the TIRZ Fund (defined below) pursuant to an agreement with the City authorized by Section 311.013(f) of the Act. If Tarrant County elects to dedicate a percentage of its tax increment to the TIRZ Fund pursuant to an agreement (a "Coup Participation Agreement") with the City authorized by Section 311.013(f) of the Act, an additional member shall be added to the Board. If Parker County elects to dedicate a percentage of its tax increment to the TIRZ Fund pursuant to a County Participation Agreement with the City, an additional member shall be added to the Board. Each taxing unit other than the City that has approved the payment of all or part of the tax increment produced by the unit into the TIRZ Fund may, but is not required to, appoint one (1) member to the Board. After each participating taxing MuniCap 12 unit other than the City designates to the City either the name of the member that the taxing unit wishes to appoint or the fact that the taxing unit wishes to waive its right to appoint a member, the City Council shall appoint whatever number of members are necessary to fill the remaining positions on the Board. City appointees may be members of the City Council. On December 9, 2025, the City Council approved Resolution No. 6218-12-2025 appointing the members of the Board, which initially consists of five members. 1.5. BOARD RECOMMENDATIONS After reviewing the Preliminary Plan and proposed edits, the Board approved Resolution No. on March 3, 2026 approving and recommending to the City Council this Final Project and Finance Plan for Tax Increment Reinvestment Zone Number Eighteen, City of Fort Worth (Walsh Ranch TIF) (the "Final Plan") pursuant to which the City will contribute a portion of the ad valorem tax increment from real property in the Zone (the "Tax Increment") into a tax increment fund created by the City and segregated from all other funds of the City (the "TIRZ Fund") to the costs of the TIRZ Projects benefiting the Zone. The Board may also review and consider one or more reimbursement agreements (each a "TIRZ Aereement") between the developer of the Property (the "Developer") and the City pursuant to which the City will make payments from the TIRZ Fund to the Developer or its assignees (the "Assignees") to reimburse the Developer for a portion of the costs of TIRZ Projects. In the future, the Board may review and consider recommendation to the City Council approval of one or more County Participation Agreements between the City and Tarrant County or between the City and Parker County, Texas pursuant to which Tarrant County or Parker County, as applicable, will contribute a portion of its ad valorem tax increment in the Zone (the "County Tax Increment") into the TIRZ Fund to pay costs of public works, public improvements, programs, and other projects benefiting the Zone in accordance with the Final Plan. 1.6. COUNCIL ACTION The City Council, taking into consideration the recommendations of the Board, is anticipated to consider approval of the Final Plan at its regular council meeting on March 10, 2026; and, in the future, the City Council may consider one or more County Participation Agreements as referenced above. If a County Participation Agreement is approved, the City Council will authorize and direct its execution following approval of such County Participation Agreement by Tarrant County or Parker County, as applicable. 1.7. SUMMARY OF RESULTS As real property taxes are generated on an ad valorem basis from assessed values, it is first necessary to estimate the future assessed value resulting from the Zone. This plan provides assessed value information based on the following: • The real property tax rate remains static at the fiscal year 2025 level in future yearsi • The City's contribution of a portion of the increment attributable to ad valorem taxes levied on real property in the Zone; • The Zone includes the 7,191.562 acres comprising the Property; and MuniCap 13 The City has committed to depositing its Tax Increment initially consisting of fifty percent (50%) of the incremental ad valorem tax revenue from real property generated from the Property into the TIRZ Fund to be used in accordance with the Final Plan. If the City enters into a County Participation Agreement with Tarrant County and a County Participation Agreement with Parker County pursuant to which each county commits to participate 50% or more of its incremental ad valorem tax revenue generated from the Property into the TIRZ Fund, then the City will deposit Tax Increment consisting of sixty-five percent (65%) of its incremental ad valorem tax revenue generated from the Property into the TIRZ Fund to be used in accordance with the Final Plan. In summary, the TIRZ financing analysis indicates that assuming two percent (2%) annual inflation on new development and one half percent (0.5%) annual inflation on the value of undeveloped land through 2107 (and after completion of all phases), the Zone is estimated to have an incremental value at build out of $44,185,183,330, as of January 1, 2088 and is estimated to have a value of $65,665,912,757 in 2107 when the TIRZ is set to expire. Table I -A provides the projected total and incremental assessed value for the Zone in 2087 at buildout. Refer to Exhibit C. Exhibit D-1.1, and Exhibit D-1.2, attached hereto, for more information on the projected incremental value for each year. Table 1-A Projected Assessed Values Projected Value at Incremental Value Year Buildout Base Value'` At Buildout 2087 $44,193,608,009 $8,424,679 $44,185,183,330 'The base value of $8,424,679 represents the allocable share of the 2025 taxable assessed value shown in 1 arrant appraisal District (the "TAD") and Parker County Appraisal District (the "PCAD") records allocated based on the proportional acreage of the applicable Parcel (each a "Parcel' and collectively the "Parcels") within the Zone. 2The base value of $8,424,679 represents the base value ofthe remaining Property within the Zone after properties that have already benefitted from 30 years of increment cease contributing to the Zone in 2087. Note: The Developer currently estimates completing construction of the TIRZ Projects in 2087. This is preliminary and subject to change. The assessed values displayed in Table 1-A above are the basis for estimating incremental real property taxes. The projected incremental taxes are shown in Table 1-B. The total projected value at build -out, as of January 1, 2088, is $44,193,608,009 with an incremental value of $44,185,183,330. Table 1-13 illustrates the projected assessed value for taxes due as of January 2088, assuming two percent (2%) and one-half percent (0.5%) annual inflation. Table 1-13 provides the projected total and incremental assessed value for the Zone in 2087 at buildout. (the remainder of this page is intentionally left blank) MuniCap 14 Table 1-B Projected Incremental Real Property Tax Revenue Total Projected Total Projected Incremental Total Projected Taxable Value at Taxable Value at Incremental Buildout as of Base Buildout as of Annual Tax jurisdiction January 1, 2087 Valuet,` January 1, 2087 Revenue City of Fort Worth $44,193,608,009 $8,424,679 $44,185,183,330 $148,023,721 'The base value of $8,424,679 represents the allocable share of the 2025 taxable assessed value shown in TAD and PCAD records allocated based on the proportional acreage of the applicable Parcels within the Zone. 'The base value of $8,424,679 represents the base value of the remaining Property within the Zone after properties that have already benefitted from 30 years of increment cease contributing to the Zone in 2087. Refer to Exhibit D-1.1 and Exhibit D-1.2 for projected tax increment revenues for each year. A portion of the Property is subject to that certain "Economic Development Agreement Between the Citv ofFort Worth and Walsh Ranches Limited Partnership. The Walsh Children's Trusts, The Walsh Grandchildren's Trust, and F. Howard Walsh Jr. for Walsh Ranch," dated as of May 6, 2003 (City Secretary Contract No. 28585) and recorded in the real property records of Tarrant County as Instrument No. D203169173 on May 12, 2003 and Parker County as Document No. 493884 on September 17, 2003, as amended by a First Amendment dated as of August 11, 2005), (City Secretary Contract No. 32205) (collectively, the "Development Agreement"). Under the terms of the Development Agreement, one or more public improvement districts (each a "PID") may be created under Chapter 372 of the Texas Local Government Code, as amended (the "PID Act"), for the purpose of financing the costs of certain improvements ("PID Authorized Improvements") that specially benefit property against which the City levies a special assessment in accordance with the PID Act. On August 30, 2016, the City approved Resolution No. 4671-08- 2016 creating the Walsh Ranch/Quail Valley Public Improvement District (the "Quail Vallev PID"). The City has previously levied special assessments against certain benefited property within the first three improvement areas (the "Ouail Vallev Improvement Areas # 1-3 ") of the Quail Valley PID in accordance with the PID Act. The property within Quail Valley Improvement Areas #1-3 is not part of the Property and is excluded from the Zone; however, the Property includes the anticipated future improvement areas within the Quail Valley PID and it is anticipated that the City will levy assessments against such future improvement areas in Quail Valley PID for PID Authorized Improvements that specially benefit such property. The PID Authorized Improvements are separate and distinct from the TIRZ Projects and are not paid from Tax Increment or County Tax Increment, if applicable, on deposit in the TIRZ Fund. (the remainder of this page is intentionally left blank) MuniCap 15 2. ASSESSMENT AND TAX CDLLEmoN PROCED URES 2.1 AUTHORITY AND PURPOSE Pursuant to the Texas Tax Code, all taxable property is appraised at its market value as of January 1 of each year. Each county in Texas is served by an appraisal district, which determines the value of all that county's taxable property. Generally, local governments that collect property taxes, such as counties, cities, and school districts, are members of the appraisal district. The methodology and procedures set forth in this Section 2 are accurate as of the date of this Final Plan with the understanding that the same may be revised from time to time through legislative or other regulatory changes. To the extent there is a conflict between this Section 2 and any applicable conflicting laws or regulations, then the laws or regulations then in effect will govern. 2.2 METHODOLOGY Each county appraisal district determines the value of all taxable property within the county boundaries. Tax Code Section 25.18 requires appraisal districts to reappraise all property in its jurisdiction at least once every three years. Tax Code Section 23.01 requires that appraisal districts comply with the Uniform Standards of Professional Appraisal Practice if mass appraisal is used, and that the same appraisal methods and techniques be used in appraising the same or similar kinds of property. Individual characteristics that affect the property's market value must be evaluated in determining the property's market value. Before appraisals begin, the appraisal district compiles a list of taxable property. The list contains a description and the name and address of the owner for each property. In a mass appraisal, the appraisal district then classifies properties according to a variety of factors, such as size, use and construction type. Using data from recent property sales, the appraisal district appraises the value of typical properties in each class. Taking into account differences such as age or location, the appraisal district uses typical property values to appraise all the properties in each class. With few exceptions, Tax Code Section 23.01 requires taxable property to be appraised at market value as of January 1. Market value is the price at which a property would transfer for cash or its equivalent under prevailing market conditions if: • it is exposed for sale in the open market with a reasonable time for the seller to find a purchaser; • both the seller and the purchaser know of all the uses and purposes to which the property is adapted and for which it is capable of being used and of the enforceable restrictions on its use; and • both the seller and purchaser seek to maximize their gains, and neither is in a position to take advantage of the exigencies of the other. Source: https:llcomptroller.texas.gov/taxes/property-taxlvaluing-property.php MuniCap 16 2.3 APPEALS According to the Tarrant Appraisal District ("TAD") and Parker County Appraisal District ("PCAD"), property owners may utilize the TAD or PCAD appeal procedures if they have a concern about: • the market or appraised value of the property; • unequal appraisal of the property compared to other properties; • the inclusion of the property on the appraisal roll; • any exemptions that may apply to the property owner; • the qualification for an agricultural or timber appraisal; • the taxable status of the property; • the local governments which should be taxing the property; • the ownership of property; • a change of use of land receiving special appraisal; and/or • any action taken by the chief appraiser, TAD, PCAD or Appraisal Review Board ("ARB") that applies to and adversely affects the property. If property owners cannot resolve their concern informally with the TAD or PCAD staff, they may have their cases heard by the ARB. The ARB is an independent board of citizens that review problems with appraisals or other concerns listed above. It has the power to order the TAD or PCAD to make the necessary changes to solve problems. If a property owner files a written request for an ARB hearing (called a notice of protest) on or before May 31 (or 30 days after the notice of appraised value was mailed to the property owner, whichever is later), the ARB will set the case for a hearing. The property owner will receive written notice of the time, date, and place of the hearing. After it decides the case, the ARB must send the property owner a copy of its order by certified mail. If the property owner is not satisfied with the decision, it has the right to appeal. If it chooses to go to court, the property owner must start the process by filing a petition within 60 days of the date it receives the ARB's order. In certain cases, as an alternative to filing an appeal in district court, the property owner may, not later than the 45t' day after it receives notice of the ARB order, file a request for binding arbitration with the TAD or PCAD. In certain cases, as an alternative to filing an appeal in district court, the property owner may appeal to the State Office of Administrative Hearings (SOAR). An appeal to SOAH is initiated by filing with the chief appraiser of the TAD or PCAD a notice of appeal within thirty (30) days after the date the property owner receives notice of ARB's order. 2.4 TAXATION PROCEDURES The assessment and property tax process for each tax year includes the steps shown in Table 2- A. (the remainder of this page is intentionally left blank) MuniCap 17 Table 2-A Property Tax Timeline Date(s) Event January 1 CADs are required to appraise property value as of this date. A lien attaches to each taxable property to ensure property tax payment. January 1 - April 30 CAD completes appraisals and processes applications for exemptions. April - May Appraisal districts send notices of appraised value. May 1 Appraisal review board begins hearing protests from property owners. July 1 Local taxing units may impose additional penalties for legal costs related to collecting unpaid taxes. August - September Local taxing units adopt tax rates. October 1 Local taxing units (or county tax assessor -collector, acting on their behalf) begin sending tax bills to property owners. January 1 Taxes due to local taxing units (or county tax assessor -collector, if acting on their behalf). February 1 Local taxing; units begin charity; penalties and interest for unpaid tax bills. 2.5 PENALTIES AND INTEREST According to the Texas Comptroller, if taxes are not paid by January 31', penalties and interest will accrue as shown in Table 2-13. Table 2-B Penalties and Interest If Tax Paid In: Penalty Interest Total February 6% + 1 % = 7% March 7% + 2% = 9% April 8% + 3% = 11 % May 9% + 4% = 13% June 10% + 5% = 15% July 12% + 6% = 18% Penalties reach a maximum of twelve percent (12%) and interest of one percent (1%) is added each month after the due date. All real property accounts not paid in full by June 30t' of the year in which they become delinquent will be referred to the delinquent tax attorney for enforced collection and will incur an additional penalty equal to a percent of the total taxes, penalties, and interest due in accordance with the then -applicable collections contract and state law. 2.6 TAX SALE According to the Tarrant County Tax Assessor Collector's website and the Parker County Tax Assessor Collector's website, tax sales are held once orders of sale are issued from the district courts in reference to tax judgments for delinquent taxes. Sales of real property being sold as a MuniCap 18 result of a foreclosure to satisfy delinquent taxes are required by Texas law to occur on the first Tuesday of the month. All counties have sales on the same day. 2.7 TAX RATES Tax rates are set on an annual basis by the City. For fiscal year 2026, the real property tax rate in the City is $0.670000 per $100 of assessed value. The City tax rates have decreased in past years. It is likely that the tax rate will continue to change over time; for purposes of this study, however, it is assumed that the tax rate will remain at its current level in future years. Table 2-C provides historical tax rates from fiscal years 2019 to 2026. Table 2-C Historical Tax Rates Fiscal Years 2019-2026 City Tax Rate Per $100 Fiscal Assessed Value Year (M&O) 2018-19 0.616753 2019-20 0.595000 2020-21 0.595000 2021-22 0.585000 2022-23 0.565000 2023-24 0.525000 2024-25 0.525000 2025-26 0.522500 Source: TAD and City website. City Tax Rate Per $100 Assessed Value (1&S) 0.168247 0.152500 0.152500 0.147500 0.147500 0.147500 0.147500 0.147500 City Tax Rate Per $100 Assessed Value (Total) 0.785000 0.747500 0.747500 0.732500 0.712500 0.672500 0.672500 0.670000 (the remainder of this page is intentionally left blank) MuniCap 19 3. PROJECT PLAN 3.1. DESCRIPTIONS AND MAPS Existing Uses and Conditions. The Property is currently located within both the City's corporate boundaries and the City's extraterritorial jurisdiction in Tarrant County and Parker County, Texas. The Property is comprised of approximately 7,191.562 acres and is currently zoned residential, agricultural, institutional, and commercial property, as described in Exhibit G. The Property is underdeveloped, and there is limited public infrastructure to support development. Development will require public infrastructure that: (1) the City cannot provide; and (2) will not be provided solely through private investment in the foreseeable future. A map of the Property and the Zone are shown on Exhibit A-1.1 and Exhibit A-1.2. Proposed Uses. The Property is zoned in accordance with the Development Agreement. A map of the Property is shown on Exhibit A-1.1 and Exhibit A-1.2 and the property within the TIRZ is anticipated to be used for a combination of commercial, industrial, retail, multi -family, and residential uses and a description of the proposed uses within the Property is shown on Table 3-A. Table 3-A Description of Proposed Uses' Property Type Quantity Residential Single Family - Custom Type 1 589 Single Family - Custom Type 2 683 Single Family - Age Restricted 389 Single Family - Production Type 1 1,676 Single Family - Production Type 2 752 Multi -Family 9,673 Commercial Industrial 20,286,460 Office Type 1 1,445,000 Office Type 2 7,345,000 Office Type 3 1,900,000 Hotel 795 Resort 200 Retail Pad Type 1 516,400 Retail Pad Type 2 290,000 Retail Pad Type 3 341,322 Retail Big Box Type 1 1,296,800 Retail Big Box Type 2 1,477,290 IProvided by the Developer. Preliminary and subject to change. Measurement Units Units Units Units Units Units GSF GSF GSF Units Units GSF GSF GSF GSF GSF GSF MuniCap 110 Property Description. The descriptions of the Parcels that comprise the Property are provided on Exhibit B. The list of Parcels in the Zone is shown in Exhibit G. 3.2. PROPOSED CHANGES TO ORDINANCES, PLANS, CODES, RULES AND REGULATIONS Development of the Property will involve only those changes established by the City pursuant to the applicable City standards and as contemplated in the Development Agreement. 3.3. ESTIMATED NON -PROJECT COSTS Non -project costs are funds that will be spent to develop in the Zone but will not be financed by the Zone, which are estimated at approximately $1,008,000,000 for the total property within the Zone. 3.4. RELOCATION OF DISPLACED PERSONS No persons will be displaced or relocated due to the creation of the Zone or implementation of the Final Plan. (the remainder of this page is intentionally left blank) MuniCap Ill 4. FINANCING PLAN 4.1. ESTIMATED TIRZ PROJECT COSTS As set forth in Exhibit F, the total project costs of the Zone (the "TIRZ Project Costs") are estimated to be approximately $890,141,728, which includes Administrative Costs (defined below), and may include costs of TIRZ Projects consisting of economic development grants under Chapter 380 Agreements (as described and defined below), if and as approved by the Board, as well as related interest expenses. In addition, TIRZ Project Costs shall be subject to a 6.7% cumulative escalation of such costs without amendment to this Final Plan (such escalation rate is intended to reasonably reflect the expected increase in TIRZ Project Costs during the term of the Zone). TIRZ Project Costs shown on Exhibit F are for TIRZ Projects that serve a regional area (e.g. bridges, major thoroughfares, arterial roadways, major collectors, water and sewer trunklines exceeding eight (8) inches, and open space improvements for the benefit of the wider region) and do not include costs related to economic development grants under Chapter 380 Agreement (defined below). The TIRZ Project Costs shall be updated periodically as development within the Zone occurs and in accordance with the budgets approved by the Board; provided, however, that any increase in the total estimated TIRZ Project Costs (excluding the 6.7% projected escalation rate) shall require approval of an amendment to this Final Plan in accordance with the Act. The TIRZ Project Costs for administration of the Zone shall be the actual, direct costs paid or incurred by or on behalf of the City to administer the Zone (the "Administrative Costs"). The Administrative Costs include the costs of professional services, including those for planning, engineering, and legal services paid by or on behalf of the City. The Administrative Costs also include organizational costs, including the costs of conducting studies, the cost of publicizing the creation of the Zone, and the cost of implementing the project plan for the Zone paid by or on behalf of the City. The Administrative Costs shall be paid each year from the TIRZ Fund before any other TIRZ Project Costs are paid. 4.2. PROPOSED TIRZ PROJECTS Categories of Proposed TIRZ Proiects. The TIRZ Projects that are proposed to be financed within the Zone include, but are not limited to: public roadway improvements, including excavation and street paving, sanitary sewer improvements, storm sewer improvements, water distribution improvements, public landscaping, open space and park improvements, including related right-of- way, engineering fees, soft and miscellaneous costs and financing costs (which may include the cost of issuing bonds if issued by the City) and costs of economic development grants under Chapter 380 Agreements (although such grants ae not reflected in current budget). Local -serving infrastructure such as residential or minor collector streets and local or individual water and sewer service lines are not eligible for TIRZ funding. All proposed TIRZ Projects shall be designed and constructed in accordance with the applicable City standards, subject to the terms of the Development Agreement, and shall be reviewed, inspected, approved, and accepted by the City. At the discretion of the City, some of the proposed TIRZ Projects that are to be financed from Tax Increment deposited in the TIRZ Fund may be owned by the City but maintained by a third parry as may be agreed by the City from time to time. MuniCap 112 Locations of Pronosed TIRZ Proiects. The locations of the proposed TIRZ Projects to be constructed within the Zone are currently only estimates. The locations may be revised by the City without amending the Final Plan. Economic Development Program Grants (Chapter 380 Agreements) As may be necessary or convenient to the support of eligible TIRZ Projects described in the Final Plan or to the recruitment of eligible projects as provided for in the City of Fort Worth Economic Development Program Policy for Grants and Loans Authorized by Chapter 380, Texas Local Government Code as effective September 1, 2025, the Board is authorized to enter into economic development program agreements providing for the conditional grant of TIRZ funds pursuant to Chapter 380 of the Texas Local Government Code (the "Chapter 380 Agreements") as authorized by and in accordance with Section 9 of the City of Fort Worth Policy, Guidelines and Procedures for Tax Increment Reinvestment Zones as effective September 1, 2025, and Section 311.010(h) of the Texas Tax Code, provided, however, incentives shall generally be limited to grants of funds from the corresponding identified projects and its immediate area with infrastructure TIRZ Projects generally prioritized for funding. 4.3. ECONOMIC FEASIBILITY The Property within the boundaries of the Zone is currently zoned in accordance with the Development Agreement. As shown in Exhibit G. the current aggregate taxable assessed value of the property in the development based on the proportional acreage of the applicable Parcels is $94,896,631 (shown as assessed value in the TAD and PCAD). For purposes of this Plan, economic feasibility has been evaluated over the term of the Zone (the "Term" as described below in Section 4.10) based on the projected taxable value growth as shown in the projected incremental assessed values and projected incremental taxes shown in Exhibit C, Exhibits D-1.1, and Exhibit D-1.2. This evaluation focuses only on `direct' financial benefits (i.e., projected tax revenues from new development in the Zone) of the proposed TIRZ Projects to be constructed within the Zone and does not take into consideration the potential `multiplier effect' of this development towards new development outside the Zone and the non -property tax revenue - related benefits like job creation to the properties within and outside of the Zone. The new proposed development could not occur without the proposed TIRZ Projects required to be constructed within the Zone. The total projected value of the new development as of January 1, 2107, is $65,669,376,740 with an incremental value of $65,665,912,757. The new development is projected to generate approximately $16,749,271,003 in projected incremental real property taxes during the term of the Zone as shown in Table 4-A. (the remainder of this page is intentionally left blank) MuniCap 113 Table 4-A Projected Incremental Tax Revenue Total Projected Incremental Value during the Term of the TIRZ (as iurisdic±ion of January 31, 2107) City of Fort Worth $65,665,912,757 Total Projected Annual Incremental Tax Revenue at Buildout (Due by January 3111, 2088) $296,047,443 Total Projected Incremental Tax Revenue during the Term of the TIRZ (as of January 31, 2107) $16,749,271,003 Approximately fifty percent (50%) of the incremental tax revenue generated within the Zone will be retained by the City. For each Parcel within the Zone, the City will deposit the Tax Increment from real property initially consisting of the other fifty percent (50%) (and increasing to sixty-five (65%) if both Tarrant County and Parker County enter into County Participation Agreements as described in Section 1.7 above) of the incremental tax revenue generated within the Zone. Collection and deposit of the Tax Increment into the TIRZ Fund will be calculated on a Parcel by Parcel basis and begin upon such Parcel's annexation and will continue for thirty (30) years, subject to applicable State law. In accordance with state law, a Developer may seek owner -initiated annexation of the minimum amount of land required to encompass PID Authorized Improvements without seeking annexation of surrounding Parcels notwithstanding default strip annexation requirements. For the avoidance of doubt, the deposit of Tax Increment into the TIRZ Fund for all Parcels located within the Zone that are within the corporate limits of the City on the date the TIRZ Creation Ordinance was approved, commences with ad valorem taxes owed for the tax year beginning January 1, 2026 and due and payable on or before January 1, 2027, and will continue for thirty (30) years through ad valorem taxes billed in 2055 and due and payable no later than January 31, 2056. After thirty (30) years of collecting and depositing Tax Increment into the TIRZ Fund for any individual Parcel, or upon expiration or termination of the Zone as described below in Section 4.10, one hundred percent (100%) of all tax revenue generated within the Zone will be retained by the City. If the City enters into a County Participation Agreement, the Final Plan will be updated to include the terms relating to County Tax Increment deposited into the TIRZ Fund in accordance with such County Participation Agreement. These projections assume a two percent (2%) annual property value inflation factor and a one-half percent (0.5%) annual property value related to the undeveloped land. As shown in Exhibit C, Exhibit D-1.1, and Exhibit D-1.2, the total anticipated TIRZ contribution amount towards the TIRZ Project Costs is projected to be $8,374,635,501. As a result, the TIRZ is anticipated to generate $8,374,635,501 (i.e. $16,748,281,852 - $8,374,635,501) in incremental real property taxes during the term of the Zone for payment of costs of the City, demonstrating economic feasibility of the proposed TIRZ structure. Table 4-13 shows the projected TIRZ contribution by each participating jurisdiction. MuniCap 114 Table 4-B Projected TIRZ Contribution Total Projected Total Projected Incremental Tax Total Projected Incremental Tax Revenue Available for Incremental Tax Revenue during the payment of TIRZ Revenue Retained Jurisdiction T erm of the TIRZ' Project Costs 2 by the City3 City of Fort Worth $16,749,271,003 $8,374,635,501 $8,374,635,501 'Represents the projected incremental tax revenues generated from the Property. 2 Represents the total projected incremental tax revenue available for the payment of the TIRZ Project Costs. ;Represents the total projected incremental tax revenue available for the City after payment of TIRZ Project Costs. 4.4. TIRZ PARTICIPATION LEVEL For properties within the TIRZ, fifty percent (50%) of the total Tax Increment consisting of the City incremental ad valorem property tax revenue from real property will initially be pledged to the TIRZ Fund as shown in Table 4-C. Table 4-C TIRZ Participation by Entity Jurisdiction, TIRZ Participation level City of Fort Worth 50% Notwithstanding the foregoing, if the City enters into County Participation Agreements with both Tarrant County and Parker County pursuant to which each county commits to participate 50% or more of its incremental ad valorem tax revenue generated from property within the Zone into the TIRZ Fund, the total City incremental ad valorem property tax revenue pledged to the TIRZ Fund shall automatically increase to sixty-five (65%) percent as of the beginning of the immediately following City fiscal year and the Final Plan will be updated accordingly. 4.5. ESTIMATED BONDED INDEBTEDNESS Currently, it is not anticipated that any debt obligations will be incurred. TIRZ Funds will be used primarily to pay for public infrastructure within the Zone. 4.6. ESTIMATED TIME FOR COSTS OR OBLIGATIONS The TIRZ Project Costs are estimated to be incurred within the Term of the TIRZ. The Administrative Costs will be incurred annually and will continue to be collected until all TIRZ Project Costs are reimbursed or the term of the Zone has expired. (the remainder of this page is intentionally left blank) MuniCap 115 4.7. METHOD OF FINANCING The City, in the future, will use the funds on deposit in the TIRZ Fund solely to pay the TIRZ Project Costs. The Final Plan shall obligate the City to pay TIRZ Project Costs from the TIRZ Fund in accordance with the Final Plan and each TIRZ Agreement. Funds deposited into the TIRZ Fund shall always first be applied to pay the Administrative Costs. After the Administrative Costs have been paid, funds in the TIRZ Fund shall next be used to pay for other TIRZ Project Costs in accordance with this Final Plan and applicable TIRZ Agreements. ALL PAYMENTS OF TIRZ PROJECT COSTS SHALL BE MADE SOLELY FROM THE TIRZ FUND AND FROM NO OTHER FUNDS OF THE CITY UNLESS OTHERWISE APPROVED BY THE CITY COUNCIL, AND THE TIRZ FUND SHALL ONLY BE USED TO PAY THE TIRZ PROJECT COSTS LISTED IN THE FINAL PLAN, AS AMENDED FROM TIME TO TIME. The Final Plan shall obligate the City to deposit into the TIRZ Fund each year for the term of the Zone a portion of the tax increment calculated as a millage rate per $100 of the taxable assessed value from real property in the Zone that equals fifty percent (50%) of the incremental property taxes from real property collected in the Zone for years one through eighty-two (1-82) but with no more than thirty (30) years' increment ever to be paid for any Parcel. 4.8. TOTAL APPRAISED VALUE The current preliminary total taxable assessed value of taxable real property in the Zone is $94,896,631 as shown in Exhibit G. It is estimated that upon expiration of the term of the Zone, the total appraised value of taxable real property in the Zone is estimated to be $65,665,912,757 as shown in Table 4-A above. 4.9. ESTIMATED CAPTURED APPRAISED VALUE TAXABLE BY THE CITY The captured appraised value of the Property taxable by the City for a year is the total taxable value of the Property for that year less the tax increment base of the Property. The tax increment base of the Property is the total taxable value of the Property for the year in which the Zone was designated. If the Zone is created during calendar year 2025, the tax increment base of the Property will be $94,896,631 as shown in Exhibit G. The annual estimated captured appraised value taxable by the City is shown in Exhibit D-1.1. 4.10. DURATION OF THE ZONE; TERMINATION The stated term of the Zone shall be from the adoption of the TIRZ Creation Ordinance through the earlier of (i) distribution of taxes attributable to and collected for the tax year ending on December 31, 2107 or an earlier termination date designated by an ordinance adopted by the City Council or (ii) the date on which all project costs, tax increment bonds and interest on those bonds have been paid or otherwise satisfied in full. Revenue from the Zone will be collected and deposited for up to eighty-two (82) tax years with collections that extend beyond the final tax year being solely dedicated to winding down the Zone. The City shall have the right to terminate the Zone prior to the expiration of its stated term if all the TIRZ Project Costs have been paid. If upon expiration of the stated term of the Zone, any TIRZ Project Costs have not been paid, the City has MuniCap 116 no obligation to pay the shortfall. Nothing in this Section 4.10 is intended to prevent the City from extending the term of the Zone in accordance with the Act. (the remainder of this page is intentionally left blank) MuniCap 117 S. ASSUMPTION AND LIMITATIONS The valuation of property for real property tax purposes is determined by the TAD and PCAD. This plan attempts to estimate how the TAD and PCAD may estimate the value of the subject properties in the future. The values estimated by the TAD and PCAD will almost certainly differ from the estimates included in this report. Values can change significantly over time, and these changes can be significantly higher or lower than values in previous years. Determining property values for tax purposes is not as straight forward or as simple as the analysis in this report. Many factors not considered in this report may impact actual future values. Furthermore, property values are not likely to be consistent from year to year. The TAD and PCAD often rely on market data to estimate the value of property. Property values can be appealed, competition can be greater, and national or local market conditions can change; in short, there are many factors that can affect the valuation of property. These factors make the projection of future values an imprecise exercise. The successful development of the subject properties is critical to the values estimated in the report. This report has assumed property taxes are paid as due. This report does not include an analysis to determine if the owners of property within the Zone will be able or willing to pay property taxes or if the tax collector will be able to collect unpaid taxes. The actual delinquencies in the payment of real property taxes in the Zone will likely be different than assumed in this report and a significant increase in the failure to pay property taxes would materially affect the tax increment revenues available for the payment of TIRZ Project Costs. This report estimates future tax increment revenues based on current real property tax rates. Scenarios do not assume real property tax rates in the future will be different than tax rates for fiscal year 2025 as shown in Table 2-C. Real property tax rates have varied over the years and have declined over the years. Real property tax rates will likely vary significantly in future years and be different than assumed in this report and a significant decrease in real property tax rates could materially affect the tax increment revenues available for the payment of TIRZ Project Costs. This report includes projections of tax increment revenues based on two percent (2%) annual appreciation for real property. Changes in values will not be consistent from year to year. Future values are estimated based on values in 2025. Values in any future year may be less than values in 2025. This report assumes that the subject properties will be developed as projected in this report. A delay in the development of properties or changes to the program of development would reduce tax increment revenues during the years of the delay and could result in there being inadequate tax increment revenues to pay the TIRZ Project Costs. No analysis has been conducted to determine if the subject properties are likely to be developed as projected. MuniCap 118 Numerous sources of information were relied on in the preparation of this report. These sources are believed to be reliable; however, no effort has been made to verify information obtained from other sources. In summary, this report necessarily incorporates numerous estimates and assumptions with respect to property performance, general and local business and economic conditions, the absence of material changes in the competitive environment and other matters. Some estimates or assumptions will inevitably not materialize, and unanticipated events and circumstances will occur. As a result, actual results will vary from the estimates in this report and the variations may be material. Other assumptions made in the preparation of this report and limiting conditions to this report are as follows: 1. There are no zoning, building, safety, environmental or other federal, state, or local laws, regulations, or codes that would prohibit or impair the development, marketing, or operation of the subject properties in the manner contemplated in this report, and the subject properties will be developed, marketed, and operated in compliance with all applicable laws, regulations, and codes. 2. No material changes will occur in (a) any federal, state, or local law, regulation, or code affecting the subject properties or (b) any federal, state, or local grant, financing, or other programs to be utilized in connection with the subject properties. The local, national, and international economies will not deteriorate and there will be no significant changes in interest rates or in rates of inflation or deflation. 4. The subject properties will be served by adequate transportation, utilities, and governmental facilities. 5. The subject properties will not be subjected to any war, energy crises, embargo, strike, earthquake, flood, fire, or other casualty or act of God. 6. The subject properties will be developed, marketed, and operated in a highly professional manner. 7. There are no existing, impending, or threatened litigation that could hinder the development, marketing, or operation of the subject properties. 8. MuniCap, Inc. does not have expertise in and has no responsibility for legal, environmental, architectural, geologic, engineering, and other matters related to the development and operation of the subject properties. (the remainder of this page is intentionally left blank) MuniCap 119 6. LIST OF EXHIBITS Unless otherwise stated, all references to "Exhibits" contained in this Final Plan shall mean and refer to the following exhibits, all of which are attached to and made a part of this Final Plan for all purposes. Exhibit A-1.1 Map of the Property and Boundaries of the Zone Exhibit A-1.2 Aerial Map of the Zone Exhibit B Description of Property in the Zone — Legal Descriptions Exhibit C Projected Taxable Values Exhibit D-1.1 Projected Incremental Assessed Value & Incremental Real Property Taxes Available for TIRZ Obligations Exhibit D-1.2 Projected Incremental Assessed Value & Incremental Real Property Taxes Available for the City Exhibit E Map and Description of the Proposed Uses of the Property (Current Concept Plan) Exhibit F TIRZ Project Costs Exhibit G Current Appraised Value of the Zone (Base Year) MuniCap 120 EXHIBIT A-1.1 MAP OF THE PROPERTY AND TIRZ ZONE ..AS ANO rAC RNLWAY I. STIR A-,SD9 -1 THWP SUR A-24U EOWARB C. SR A-]54 C.B. :'_.1 _ U» _•I� H'JRAM O.W. S/R IN"NARDNAL AND GREAT NM ­RN RR CO A-- A-IBUB AW JO. YORRIS SUR k 1i2Cw9 A-92] hEeS M TIWA9 NAYILTWI SUR -.D 0 4000' _- BROWN TRACT Y.C. A-915 w" SCALE FEET CALNN JAW, SUR A-75,->9, SAVE & EXCEPT A-11 eaDN SUR _...._ i D202146423 A_.. SAVE & EXCEPT Y.c. uaaro+•-: AD. R-7 � A-s94 VOL 2438, PG 899 ----„ A-)92 �)1 BEGGS r A E � STIR WY CAW£ (POINT OF RANCH c AVE &EXCEPT BEGINNING 5 D 4 c T D202148529 L» Parcel 2 ,. N:6,952,772.72, - �8 E:2,245,254.10 SUR a rn� ER'I-n & X 5� 2 1 1 8.1 RIafASgl SUR CYNS x. GLEASaI SUR 4 AM TAtOx yy A-,3]a A-'bB N A-2.1^A T I,l Cl) SAVE & EXCEPT D201607571 LL TRACT 2 SAVE & EXCEPT ...__........ ...._ ».__._ 0201607571 JAYES JWI— SUR -SAVE & EXCEPT TRACT 3 A-- SAVE & EXCEPT D202148529 D202426157 Parcel 1 - ----- >algNAfl9�y 4: t+ ue r ._.... ..._ ... ......._.__.. N(Ana,O RR C,f SUa tr WASTE SAVE & EXCEPT-- �..,,,,A'n.j MANAGEMENT VOL 1841, PC 1266 IN IIOMA RR TAP m wa S •`; 1 BRAZDR A-B4T \ rI JJJ SAVE & EXCEPT _ " 0201729900 i WkTq nousTeN SURSAVE & EXCEPT -19 I VOL 2W7, PG 290 NAZARIAN j`--� O TRACT 14� 3 Q =� ` '.f. RURNHAY SUR LOST p CREEK i' cDN R 1x_ ND Y2NN afm, a HWSTmI TAR e 1 Eroaaq N0. Sidf BRAZOMA HII [0 SUR I!\ACT AMRIFAL AINW AN A-89t 1, AN T,HOY � �y A..x135 4�O ANAYHAN NL�f SUn _ _ ___.._-.---- ____.____..._.._.... MURRlN TRACT DEAN RANCH z ? ' I RS OF HIWR2 W HRDRETH SIR A-x)21 L7 V (B K 4 xT19,) ai f- W 2 £ n QCL F �1 1-n TAp ! B_6ID BH UP A-SM (REDLY � HTlB) jWj"WAY VEALE 550 Baley Avenue • SuIte 400 • Fort Worth, Texas 76107 PA AI rH Tel: 517.335A 121 (TXREG. F-*" ^ aIIR 6E➢ W. eY1tES SUR A-67B (TC.) MARKUM RANCH Alp RQ p . SAN ANTOYO AND YEMICAH GULF RNL ROAD m SIR A (T.C) EXH I BIT 'A' EXHIBIT A-1.2 AERIAL MAP OF THE ZONE • !E9"+� � 91R k •."f. µ t � � u� .n. A®� wa •ro�,� >�� m� s� Q ,, 4000' A4C ' SCALE FEET 4000• a->s _`.AVF .k FY,C.EPT A SAVE h EXXCCEPT ,ep, nn / • "•v• . , NT OF RANCH BEGMING N:6,952,T72,72, Jy�/% E:2,245.254.10 ro ``>/, •F 2 &1 X1_z��x Sue = ,••;�. sw IN 1`i SAVES& EXCCFi `4('•$;2..t,� Ard � D20760757i LL + TRACT -SAVE do EXCEPT D_201607571 atlas ::.tiso. s,;x SAVE & EXCEPT -SAVE & EXCEPT TRACT. i,.. .. "'"•' 0202426157 0202148522 r a^*:h • ... .-5[.,i WAST. SAVE:,bEXCEPr / MANAGEMENT r VOL 1s"., PC 1266 .SAVE & EXCEPT U204729900 SAVE A EXCEPT Vrie 2507 P6 294 NAZARIAN TRA Or Tn, •- � M-a A� Yen vase. FW YaG t 1 MURRW TRACT 04-AN x z Z r .. RANCH • 4• �� 5m U {6LeW1 4 HAY1 F.. Y < .� a a MA,(�KUM. RifMCH �� Y aassm,A�*er 1ya� ssrcasi raw AOAI TL SW =- -5506aAsy AVenua-'idAts4 •F,P�iWarth.td7'07 �14 VZALE EXH I BIT A a EXHIBIT B DESCRIPTION OF THE PROPERTY - LEGAL DESCRIPTIONS Property Boundary Description - 7,191.562 acres Being a 7,945.98 acre tract of land situated in G.E. and A.H. Tandy Survey, Abstract No. 2355; G.E. and A.H. Tandy Survey, Abstract No. 2356; International & Great Northern RR Company Survey, Abstract No. 1808; International & Great Northern RR Company Survey, Abstract No. 1995; International & Great Northern RR Company Survey, Abstract No. 1996; International & Great Northern RR Company Survey, Abstract No. 2002; International & Great Northern RR Company Survey, Abstract No. 2004; International & Great Northern RR Company Survey, Abstract No. 2224; Heirs of C.H. Higbee Survey, Abstract No. 2740; M.C. Moulton Survey, Abstract No. 933; M.C. Moulton Survey, Abstract No. 934; J.W.M. Rider Survey, Abstract No. 1120; C.B. Rider Survey, Abstract No. 1121; Horatio Chrisman Survey, Abstract No. 284; Edward Dean Survey, Abstract No. 354; Texas and Pacific Railway Company Survey, Abstract No. 1509; H.J. Thompson Survey, Abstract No. 2434; Houston Tap & Brazoria Railroad Company Survey, Abstract No. 647; Houston Tap & Brazoria Railroad Company Survey, Abstract No. 648; Houston Tap & Brazoria Railroad Company Survey, Abstract No. 651; Houston Tap & Brazoria Railroad Company Survey, Abstract No. 654; J.G. Wood Survey, Abstract No. 1961; Heirs of Higbee & Hildreth Survey, Abstract No. 2721 and William Robinson Survey, Abstract No. 1107; Jonathan Burleson Survey, Abstract No. 29: J.D. Kyle Survey, Abstract No. 792; Calvin Jackson Survey, Abstract No. 754; J.D. Morris Survey, Abstract No. 927, Parker County, Texas, also being situated in William Robinson Survey, Abstract No. 1274; Henry Lane Survey, Abstract No. 928; San Antonio and Mexican Gulf Railroad Company Survey, Abstract No. 1479; Jonathan Burleson Survey, Abstract No. 78, Tarrant County, Texas, said 7,945.98 acre tract of land being more particularly described as follows: Beginning at point for corner on the east right-of-way line of FM 3325 and a point on the common north line of Walsh Ranches, Limited Partnership tract, as recorded in Volume 1699, Page 1765, Deed Records of Parker County, Texas (D.R.P.C.T.) and the south line of a called 129.769 acre tract of land described in deed to Geo Beggs Aledo Ranch, LP, as recorded in Document No. 202043651, Official Public Records of Parker County, Texas (O.P.R.P.C.T.), said POINT OF BEGINNING being locatable by NAD83 Grid Coordinate N:6,952,772.72, E:2,245,254.10; THENCE North 89 degrees 18 minutes 47 seconds East, departing the east right-of-way line of said FM 3325, along said common line, a distance of 5,228.36 feet to the southeast corner of said Beggs tract; THENCE North 00 degrees 33 minutes 20 seconds West, departing said south line and along east line a distance of 2,038.95 feet to a point in the north line of said Beggs tract; THENCE North 89 degrees 27 minutes 30 seconds East, departing said east line a distance of 578.97 feet to a point for corner; THENCE North 01 degree 12 minutes 51 seconds West a distance of 440.80 feet to a point for the beginning of a non -tangent curve to the left, having a radius of 570.00 feet, a central angle of Page 1 of 12 54 degrees 15 minutes 47 seconds and a chord bearing of North 37 degrees 36 minutes 10 seconds East, a distance of 519.88 feet; THENCE Northeasterly, along said non -tangent curve to the left, an arc length of 539.83 feet to the end of said curve; THENCE North 25 degrees 08 minutes 36 seconds East a distance of 81.33 feet to a point for corner; THENCE North 01 degrees 12 minutes 46 seconds West a distance of 604.77 feet to a point for corner; THENCE North 48 degrees 34 minutes 26 seconds East, a distance of 56.54 feet to a point for the beginning of a non -tangent curve to the right, having a radius of 523.80 feet, a central angle of 47 degrees 59 minutes 46 seconds and a chord bearing of North 20 degrees 54 minutes 38 seconds West, a distance of 426.06 feet; Thence Northwesterly, along said non -tangent curve to the right, an arc distance of 438.78 feet to the end of said curve; THENCE North 00 degrees 00 minutes 05 seconds East a distance of 2,877.78 feet to a point for corner; THENCE North 00 degrees 16 minutes 13 seconds West a distance of 2,567.56 feet to a point for corner; THENCE North 49 degrees 36 minutes 44 seconds West a distance of 183.30 feet to a point for corner; THENCE North 71 degrees 51 minutes 34 seconds West a distance of 1,261.99 feet to a point for corner; THENCE North 33 degrees 34 minutes 00 seconds West a distance of 284.02 feet to a point for corner; THENCE North 50 degrees 15 minutes 59 seconds West a distance of 248.04 feet to a point for corner; THENCE North 17 degrees 24 minutes 03 seconds East a distance of 1,972.89 feet to a point for corner; THENCE North 88 degrees 28 minutes 01 seconds East a distance of 1,055.43 feet to a point for corner; THENCE North 00 degrees 58 minutes 37 seconds West a distance of 1,250.17 feet to a point for corner; Page 2 of 12 THENCE North 80 degrees 52 minutes 27 seconds East a distance of 3,755.46 feet to a point for corner; THENCE South 00 degrees 44 minutes 21 seconds East a distance of 1,386.56 feet to a point for corner; THENCE North 89 degrees 37 minutes 59 seconds East a distance of 135.66 feet to a point for corner; THENCE South 18 degrees 37 minutes 38 seconds West a distance of 3,482.53 feet to a point for corner; THENCE South 00 degrees 39 minutes 31 seconds East a distance of 4,662.20 feet to a point for corner; THENCE North 89 degrees 00 minutes 23 seconds East a distance of 2,082.80 feet to a point for corner; THENCE South 40 degrees 02 minutes 20 seconds East a distance of 383.71 feet to a point for corner; THENCE South 52 degrees 50 minutes 48. seconds East a distance of 318.45 feet to a point for corner; THENCE South 54 degrees 51 minutes 37 seconds East a distance of 186.29 feet to a point for corner; THENCE South 61 degrees 16 minutes 25 seconds East a distance of 360.79 feet to a point for corner; THENCE South 24 degrees 50 minutes 49 seconds East a distance of 883.61 feet to a point for corner; THENCE South 56 degrees 50 minutes 23 seconds East a distance of 24.09 feet to a point for corner; THENCE South 50 degrees 20 minutes 18 seconds East a distance of 432.17 feet to a point for corner; THENCE South 04 degrees 27 minutes 20 seconds East a distance of 370.84 feet to a point for corner; THENCE North 79 degrees 33 minutes 17 seconds East a distance of 616.49 feet to a point for corner; Page 3 of 12 THENCE South 01 degrees 07 minutes 50 seconds East a distance of 198.33 feet to a point for corner; THENCE South 89 degrees 03 minutes 28 seconds West a distance of 1,044.26 feet to a point for corner; THENCE South 00 degrees 46 minutes 45 seconds East along a west line of a called Brown tract, a distance of 2,759.51 feet to a point for corner in a south line of said Brown tract; THENCE North 89 degrees 27 minutes 36 seconds East, along said south line a distance of 3,530.28 feet to a point in a west line of said Brown tract; THENCE South 00 degrees 42 minutes 57 seconds East, along said west line a distance of 1,251.92 feet to a point for corner; THENCE North 89 degrees 49 minutes 04 seconds East, departing said west line a distance of 3,383.35 feet to a point for corner; THENCE South 00 degrees 43 minutes 26 seconds West a distance of 333.57 feet to a point for corner; THENCE South 01 degrees 37 minutes 09 seconds West a distance of 733.28 feet to a point for corner; THENCE South 02 degrees 04 minutes 20 seconds West a distance of 201.06 feet to a point for corner; THENCE South 00 degrees 22 minutes 29 seconds West a distance of 93.51 feet to a point for corner; THENCE South 01 degrees 07 minutes 35 seconds West a distance of 302.94 feet to a point for corner; THENCE South 01 degrees 20 minutes 19 seconds West a distance of 201.45 feet to a point for corner; THENCE South 00 degrees 58 minutes 48 seconds West a distance of 550.35 feet to a point for corner; THENCE South 00 degrees 36 minutes 23 seconds West a distance of 352.74 feet to a point for corner; THENCE South 00 degrees 29 minutes 26 seconds East a distance of 890.28 feet to a point for corner; Page 4 of 12 THENCE South 00 degrees 53 minutes 51 seconds East a distance of 98.37 feet to a point for corner; THENCE South 00 degrees 16 minutes 57 seconds West a distance of 806.86 feet to a point in the north right -of way of IH 30; THENCE along the north right-of-way line of said IH 30 the following courses and distances: South 83 degrees 52 minutes 23 seconds West a distance of 88.28 feet; South 89 degrees 34 minutes 23 seconds West a distance of 700.00 feet; North 76 degrees 23 minutes 37 seconds West a distance of 103.08 feet; South 75 degrees 32 minutes 23 seconds West a distance of 103.08 feet; South 89 degrees 34 minutes 23 seconds West a distance of 500.00 feet; North 81 degrees 53 minutes 37 seconds West a distance of 101.12 feet; South 89 degrees 34 minutes 23 seconds West a distance of 900.00 feet; South 81 degrees 02 minutes 23 seconds West a distance of 10 1. 12 feet; South 89 degrees 34 minutes 05 seconds West a distance of 805.25 feet to a 5/8-inch iron rod with yellow cap stamped "DUNAWAY ASSOC LP seconds (hereinafter referred to as 5/8-inch YCIR); THENCE South 01 degrees 18 minutes 36 seconds East, leaving the north right-of-way of said IH 30, a distance of 415.23 feet to a point in the south right-of-way of IH 30, same being in the west line of the called Nazarian tract; THENCE South 00 degrees 13 minutes 59 seconds East, departing the south right-of-way line of said IH 30 and along said west line a distance of 4,211.00 feet to a point in the south line of said Nazarian tract; THENCE South 89 degrees 45 minutes 11 seconds East, leaving said west line and along said south line a distance of 3,344.49 feet to a point in the east line of said Nazarian tract; THENCE North 00 degrees 04 minutes 29 seconds West, leaving said south line and along said east line a distance of 827.60 feet to a point for corner; THENCE South 89 degrees 57 minutes 27 seconds East a distance of 2,666.03 feet to a point in the west line of a called Lost Creek tract; THENCE South 00 degrees 10 minutes 01 seconds West, leaving said south line and along said west line a distance of 2,263.89 feet to a point in the south line of said Lost Creek; THENCE South 89 degrees 38 minutes 07 seconds East, leaving said west line and along said south line a distance of 2,642.60 feet to a point in the west line of a called Murrin tract; THENCE South 00 degrees 08 minutes 37 seconds West a distance of 3,309.95 feet along said west line to a TXDOT monument in the north right-of-way of said IH 20; Page 5 of 12 THENCE South 85 degrees 30 minutes 24 seconds West, departing the north right-of-way line of said IH 20, across said IH 20 a distance of 2,693.60 feet to a found rebar in the southwesterly right-of-way of said IH 20, same being a corner on the east line of said Walsh Ranches tract, said corner being the northwest corner of a tract (Tract 2) of land, as described in deed to Dry Ranch, LLC, as recorded in Document Number D217210159, Official Public Records of Tarrant County, Texas (O.P.R.T.C.T.); THENCE South 00 degrees 00 minutes 24 seconds West, departing said southwesterly right-of- way line, along the east line of said Walsh Ranches tract and the west line of said Tract 2, passing a found 1/2-inch iron rod for the southwest corner of said Tract 2 at a distance of 316.95 feet, continuing along east line of said Walsh Ranches tract and the west line of a called 100.6611 acre tract recorded in deed to Markum Land Properties, LLC, as recorded in Document Number D217100297, O.P.R.T.C.T., a called 5.146 acre tract of land described in deed to City of Fort Worth, as recorded in Document Number D221015413, O.P.R.T.C.T., a called 51.4720 acre tract recorded in deed to Markum Land Properties, LLC, as recorded in Document Number D217100297, O.P.R.T.C.T., tract (Tract 3) of land, as described in deed to Dry Ranch, LLC, as recorded in Document Number D217210159, O.P.R.T.C.T., a total distance of 5,288.60 feet to a found 1/2-inch iron rod in concrete for the southeast corner of said Walsh Ranches tract and the southwest corner of said Dry Ranch Tract 3, said corner being on the north right-of-way line Aledo Road (variable width); THENCE North 77 degrees 49 minutes 14 seconds West, departing the east line of said Walsh Ranches tract and the west line of said Dry Ranch Tract 3, along said north right-of-way line, a distance of 212.02 feet to a point for corner; THENCE North 80 degrees 34 minutes 42 seconds West, along said north right-of-way line, a distance of 2,044.40 feet to a point for corner; THENCE North 82 degrees 39 minutes 11 seconds West, along said north right-of-way line, a distance of 562.68 feet to a point for corner; THENCE South 71 degrees 00 minutes 49 seconds West, along said north right-of-way line, a distance of 77.68 feet to a point for corner for an angle point on the north right-of-way line of the Union Pacific Railroad (variable width); THENCE North 80 degrees 25 minutes 53 seconds West, along said north right-of-way line, a distance of 280.87 feet to a point for corner for the southeast corner of tract (Tract 3) of land, as described in deed to Union Pacific Railroad, as recorded in Document Number 201910086, D.R.P.C.T; THENCE North 09 degrees 32 minutes 09 seconds East, along the east line of said Union Pacific Tract 3, a distance of 10.00 feet to a point for corner for northeast corner of said Union Pacific Tract 3; THENCE North 80 degrees 25 minutes 53 seconds West, along the north line of said Union Pacific Tract 3, a distance of 151.37 feet to a set 5/8-inch YCIR for the beginning of a circular Page 6 of 12 curve to the left, having a radius of 3,905.33 feet and whose chord bears North 82 degrees 18 minutes 05 seconds West, a distance of 254.85 feet; THENCE Northwest, along said north line and said curve to the left, through a central angle of 03 degrees 44 minutes 23 seconds, an arc distance of 254.90 feet to a point for corner for the northwest corner of said Union Pacific Tract 3; THENCE South 05 degrees 49 minutes 36 seconds West, along the west line of said Union Pacific Tract 3, a distance of 10.00 feet to a point for corner for the southwest corner of said Union Pacific Tract 3, said corner being on the north right-of-way line of said Union Pacific Railroad, said corner being on a circular curve to the left, having a radius of 3,895.33 feet and whose chord bears North 89 degrees 59 minutes 35 seconds West, a distance of 790.25 feet; THENCE Northwest, along said north right-of-way line and said curve to the left, through a central angle of 11 degrees 38 minutes 37 seconds, an arc distance of 791.61 feet to a point for corner for the end of said curve; THENCE South 84 degrees 11 minutes 07 seconds West, along said north right-of-way line, a distance of 3,433.02 feet to a found concrete monument (disturbed); THENCE North 04 degrees 25 minutes 44 seconds West, along said north right-of-way line, a distance of 24.96 feet to a point for corner; THENCE South 84 degrees 11 minutes 05 seconds West, along said north right-of-way line, a distance of 1,493.62 feet to a point for corner in the north line of Tract 2 of said Union Pacific Railroad deed (Document Number 201910086); THENCE North 05 degrees 46 minutes 57 seconds West, along the east line of said Union Pacific Tract 2, a distance of 25.00 feet to a point for corner for northeast corner of said Union Pacific Tract 2; THENCE South 84 degrees 11 minutes 05 seconds West, along the north line of said Union Pacific Tract 2, a distance of 577.77 feet to a set 5/8-inch YCIR for the for the beginning of a circular curve to the left, having a radius of 2,105.00 feet and whose chord bears South 81 degrees 00 minutes 37 seconds West, a distance of 235.02 feet; THENCE Southwest, along said north line and said curve to the left, through a central angle of 06 degrees 24 minutes 01 second, an are distance of 235.14 feet to a point for corner for the northwest corner of said Union Pacific Tract 2; THENCE South 12 degrees 11 minutes 23 seconds East, along the west line of said Union Pacific Tract 2, a distance of 25.00 feet to a point for corner for the southwest corner of said Union Pacific Tract 2, said corner being on the north right-of-way line of said Union Pacific Railroad, said corner being on a circular curve to the left, having a radius of 2,080.00 feet and whose chord bears South 67 degrees 29 minutes 25 seconds West, a distance of 744.10 feet; Page 7 of 12 THENCE Southwest, along said north right-of-way line and said curve to the left, through a central angle of 20 degrees 36 minutes 29 seconds, an arc distance of 748.13 feet to a point for corner for the end of said curve; THENCE South 57 degrees 09 minutes 11 seconds West, along said north right-of-way line, a distance of 913.24 feet to a point for corner in the north line of Tract 1 of said Union Pacific Railroad deed (Document Number 201910086); THENCE North 32 degrees 47 minutes 47 seconds West, along the east line of said Union Pacific Tract 1, a distance of 25.00 feet to a point for northeast corner of said Union Pacific Tract 1; THENCE North 57 degrees 09 minutes 11 seconds West, along the north line of said Union Pacific Tract 1, a distance of 434.92 feet to a point for corner for the northeast corner of said Union Pacific Tract 1; THENCE South 32 degrees 47 minutes 47 seconds East, along the west line of said Union Pacific Tract 1, a distance of 25.00 feet to a point for the southwest corner of said Union Pacific Tract 1, said corner being on the north right-of-way line of said Union Pacific Railroad; THENCE South 57 degrees 09 minutes 11 seconds West, along said north right-of-way line, a distance of 1,080.46 feet to a found car axle for the southwest corner of said Walsh Ranches tract and the southeast corner of Parcel 6, as described in Memorandum of Right-of-way Agreement, as recorded in Volume 1441, Page 441, D.R.P.C.T., said corner being on the north right-of-way line of Union Pacific Railroad (variable width); THENCE North 00 degrees 13 minutes 49 seconds West, along the west line of said Walsh Ranches Tract a distance of 14,822.79 feet to a point for corner; THENCE South 79 degrees 04 minutes 27 seconds West a distance of 833.50 feet to a point for corner; THENCE North 69 degrees 10 minutes 38 seconds West a distance of 2,000.41 feet to a point for corner; THENCE North 89 degrees 55 minutes 38 seconds West a distance of 2,536.63 feet to a point for corner; THENCE North 86 degrees 25 minutes 38 seconds West a distance of 950.20 feet to a point for corner; THENCE South 65 degrees 49 minutes 22 seconds West a distance of 197.30 feet to a point for corner; Page 8 of 12 THENCE North 01 degrees 33 minutes 29 seconds West a distance of 1266.94 feet to a point for corner; THENCE North 88 degrees 26 minutes 21 seconds East a distance of 310.01 feet to a point for corner; THENCE North 01 degrees 33 minutes 36 seconds West a distance of 560.00 feet to a point for corner; THENCE South 88 degrees 26 minutes 28 seconds West a distance of 309.99 feet to a point for corner; THENCE North 01 degrees 33 minutes 29 seconds West a distance of 1423.94 feet to a point on the south right of way line of said IH 20; THENCE North 00 degrees 52 minutes 55 seconds West, departing the south right-of-way line of said IH 20, across said IH 20, a distance of 402.23 feet to the southeast corner of Parcel 2, as recorded in Volume 1441, Page 400 D.R.P.C.T., said corner being on the north right-of-way line of said IH 20; THENCE North 02 degrees 13 minutes 26 seconds West, along the east line of said Parcel 2, departing the north right-of-way line of said IH 20, a distance of 402.51 feet to a corner on the north line of said Parcel 2, said corner being the northeast corner of Parcel 2; THENCE South 89 degrees 41 minutes 04 seconds West, departing the east line of said Parcel 2 and along the north line of said Parcel 2 a distance of 1190.21 feet to a 1-inch iron rod for a corner, said corner being in the north right -of way -line of said IH 20; THENCE North 71 degrees 48 minutes 55 seconds West, along the north right-of-way line of said IH 20, a distance of 73.35 feet to a found 5/8-inch YCIR for the beginning of a curve to the left having a radius of 2,893.79 feet, a central angle of 18 degrees 00 minutes 45 seconds and a chord bearing of North 80 degrees 32 minutes 02 seconds West, a distance of 906.01 feet; THENCE Northwesterly along said north right-of-way line and said curve to the left, an arc length of 909.75 feet to a found TXDOT monument for the end of said curve; THENCE North 50 degrees 36 minutes 24 seconds West, departing the north right-of-way line of said IH 20, along the east right-of-way of said FM 3325, a distance of 117.42 feet to a found TXDot monument for corner; THENCE North 00 degrees 41 minutes 43 seconds West, continuing along said east right-of-way line, a distance of 370.73 feet to a found 5/8-inch YCIR for the beginning of a curve to the left having a radius of 11,519.16 feet, a central angle of 01 degrees 44 minutes 03 seconds and a chord bearing North 01 degrees 33 minutes 45 seconds West, a distance of 348.64 feet; Page 9 of 12 THENCE Northwesterly continuing along said east right-of-way line and said curve to the left an arc length of 348.65 feet to a found TxDOT monument for the end of said curve; THENCE continuing along the east right-of-way of said FM 3325 the following courses and distances: THENCE North 02 degrees 25 minutes 46 seconds West, a distance of 240.91 feet to a found railroad spike in base of tree for corner; THENCE North 02 degrees 25 minutes 46 seconds West, a distance of 13 8.5 5 feet to a found TxDOT monument for corner; THENCE North 04 degrees 41 minutes 44 seconds East, a distance of 201.56 feet to a point for corner; THENCE North 02 degrees 25 minutes 46 seconds West, a distance of 200.00 feet to a found TxDOT monument for corner; THENCE North 16 degrees degree 27 minutes 57 seconds West, a distance of 103.08 feet to a found TxDOT monument for corner; THENCE North 02 degrees 25 minutes 46 seconds West, a distance of 21.55 feet to a point for the beginning of a curve to the right having a radius of 11,399.09 feet, a central angle of 01 degrees 22 minutes 14 seconds and a chord bearing North 01 degrees 44 minutes 39 seconds West, a distance of 272.67 feet; THENCE Northwesterly continuing along said curve to the right an are length of 272.68 feet to a found TxDOT monument for corner for the end of said curve; THENCE North 01 degrees 03 minutes 32 seconds West, a distance of 104.36 feet to a found TxDOT monument for corner; THENCE North 04 degrees 39 minutes 06 seconds East, a distance of 100.50 feet to a point for corner, from which a found TxDOT monument bears North 89 degrees 40 minutes 40 seconds West, a distance of 2.76 feet; THENCE North 10 degrees 15 minutes 03 seconds East, a distance of 101.98 feet to a point for corner; THENCE North 01 degrees 03 minutes 32 seconds West, a distance of 100.00 feet to a point for corner; THENCE North 06 degrees 46 minutes 11 seconds West, a distance of 100.50 feet to a found TxDOT monument for corner; Page 10 of 12 THENCE North 01 degrees 03 minutes 32 seconds West, a distance of 100.00 feet to a found TxDOT monument for corner; THENCE North 06 degrees 46 minutes 11 seconds West, a distance of 100.50 feet to a found TxDOT monument for corner; THENCE North 01 degrees 03 minutes 32 seconds West, a distance of 100.00 feet to a found TxDOT monument for corner; THENCE North 06 degrees 46 minutes 11 seconds West, a distance of 100.50 feet to a found TxDOT monument for corner; THENCE North 01 degrees 03 minutes 32 seconds West, a distance of 122.14 feet to the POINT OF BEGINNING and containing 7,945.98 acres or 346,126,933 square feet of land more or less. Save and Except the following 754.418 acres more or less: Approximately 3.97 acres of land described in a deed recorded in Volume 1841, Page 1266, D.R.P.C.T. Approximately 1.52 acres of land described in a deed recorded in Document Number D201729900, D.R.P.C.T. Approximately 23.535 acres of land described in a deed recorded in Volume 2507, Page 290, D.R.P.C.T. Approximately 268.47 acres of land described in a deed recorded in Document Number 201607571, O.P.R.T.C.T Approximately 182.393 acres of land described in a deed recorded in Document Number D201815085, O.P.R.T.C.T. Approximately 60.07 acres of land described in a deed recorded in Document Number D202125716, O.P.R.P.C.T. Approximately 155.03 acres of land described in a deed recorded in Document Number D202148529, O.P.R.P.C.T. Approximately 34.548 acres of land described in a deed recorded in Document Number D202148423, O.P.R.P.C.T. Approximately 2.0 acres of land described in a deed recorded in Volume 2438, Page 899, D.R.P.C.T. Approximately 1.522 acres of land described in a deed recorded in Document Number D202148528, O.P.R.P.C.T. Page 11 of 12 Approximately 21.36 acres of land described in a deed recorded in Document Number D202426157, O.P.R.P.C.T. For a net acreage of 7,191.562 acres more or less. Note: This note serves to clarify that the property boundary depicted in the provided exhibit and description for the subject property was prepared based solely on prior records, including but not limited to deeds, plats, and other available documentation. This depiction does not constitute a formal boundary survey. No fieldwork, measurements, or on -site investigations were conducted to verify the accuracy of these boundaries. Bearings are based on Texas State Coordinate System. Distances shown hereon are surface values using a combined scale factor of 0.99984462415 Page 12 of 12 EXHIBIT C PROJECTED TAXABLE VALUES Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C: Valuation Methods Property Type Projected Sales Pricer Residential Single Family - Custom Type 1 $1,200,000 Single Family - Custom Type 2 $1,000,000 Single Family - Age Restricted $645,000 Single Family - Production Type 1 $645.000 Single Family - Production Type 2 $600,000 Multi -Family $235.000 Commercial Industrial $120 Office Type 1 $600 Office Type 2 $447 Hotel $380.000 Resort $400, 000 Retail Pad Type 1 $615 Retail Pad Type 2 $425 Retail Pad Type 3 $295 Retail Big Box Type 1 $615 Retail Big Box Type 2 420 MuniCap, Inc IProvided by the Developer Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.1.1: Proiected Absorption - 2025 Development' - Parker Countv Development Residential Year Assessed Multi -Family En ' As O? Unity Cumulative 31-Dao-25 1Jan-26 630 630 31-Dec-26 I-Jan-27 0 630 31-De 27 I-Jan-28 0 630 31-Dec-28 1-1an-29 0 630 31-Dec-29 1-Jan-30 0 630 3I-Dec-30 1-Jan-31 0 630 31-Dec-31 I-Jan-32 0 630 31-Dec-32 1-Jan-33 0 630 31-Dec-33 Waa-34 0 630 31-Dec-34 1-Jan-35 0 630 31-Dec-35 1-Jan-36 0 630 31-Dec-36 1-Jan-37 0 630 31-Deo-37 I-Jan-38 0 630 31-Dec-38 I-Jan-39 0 630 31-Dec-39 1-Jan-40 0 630 31-Dec-40 I-Jan4I 0 630 31-Dee-41 1-Ian-42 0 630 31-Dec-42 I-Jan-43 0 630 31-Dec-43 1-Jan-04 0 630 31-Dec-44 1-Jan-45 0 630 31-Dec-05 I-Jan46 0 630 31-Dec-46 1-Jan-47 0 630 31-Dee-47 1-Jan-48 0 630 31-Dec-48 I-Jan-49 0 630 31-Dec-49 1-Jan-50 0 630 31-Dec-50 1-Jan-51 0 630 31•Dec-51 I-Jan-52 0 630 31-Dec-52 I-Jan-53 0 630 31-Dec-53 I-Jan-54 0 630 31-Deo-54 1-Jan-55 0 630 31-Dec-55 1-Jan-56 0 630 31-Dec-56 l-Jan-57 0 630 31-Dec-57 1-Jan-58 0 630 31-Dec-58 1-Jan-59 0 630 31-Dec-59 1-Jan-60 0 630 31-Dec-60 1-Jan-61 0 630 31-Deo-61 1-Jen-62 0 630 3I-Dec-62 1-Jan-63 0 630 31-Dec-63 1-Jan-64 0 630 31-Dec-64 I-Jaa-65 0 630 31-Dec-65 IJau-66 0 630 31-Dec-66 1-Jar-67 0 630 31-Dec-67 1-Jan-68 0 630 31-Dec-68 1-Jan-69 0 630 31-Dec-69 1-Jan-70 0 630 31-Dec-70 I-Jan-71 0 630 31-Dec-71 1-Jan-72 0 630 31-Dec-72 1-Jan-73 0 630 31-Dec-73 1-Jan-74 0 630 31-Dec-74 1-Jan-75 0 630 31-Deo-75 I-Jan-76 0 630 31-Dec-76 1-Jan-77 0 630 31-Dec-77 1-Jan-78 0 630 31-Dec-78 1-Jan-79 0 630 31-Dec79 1-Jan-80 0 630 31-Dec-80 1-Jan-81 0 630 31-Dec-81 1-Jan-82 0 630 31-Dec-82 I-Jan-83 0 630 31-Dec-83 1-Jan-84 0 630 31-Dec-84 I-Ian-85 0 630 31-Dec85 I-Jan-86 0 630 31-Dec-86 1-Jan-87 0 630 31-Dec-87 1-Jan-88 0 630 31-Dec88 I-Jan-89 0 630 31-Deo-89 1-Jan-90 0 630 31-Dec-90 I-Jan-91 0 630 31-Dec-91 1-Jaa-92 0 630 31-Dec-92 1-Jan-93 0 630 31-Dec-93 1-Jan-94 0 630 31-Dec-94 1-Jan-95 0 630 31-Dec-95 1-Jan-96 0 630 31-Dec-96 I-Jan-97 0 630 3l-Dec-97 I-tan-98 0 630 31-Dec-98 I-Jan-99 0 630 3I-Dec-99 IJan-00 0 630 31-Dec-00 1-Jan-OI 0 630 31-Dec-01 I-Jan-02 0 630 31-Dec-02 I-Jan-03 0 630 31-Dec-03 1-Jan-04 0 630 31-Dec-04 I-Jan-05 0 630 31-Dec-05 1-Jan-06 0 630 31-Dec-06 I-Jan-07 0 630 31-Dec-07 1-Jan-08 0 630 Total 630 MtwiCay, Inc. dah Ranch TlRZ Projacrior.-vr.DA(TOJS-1075Dmtapment)vTO.rLvJV,9.1.J 22-Feb-26 'Provided by Develop.. sAaadwg to f us Parka Canty Appraisal District and Tarrant County Appraisal District property issesessedasofJnnuay 1 annually. Duringmastn=ion,theassessedvaluesTms.dstbepo m ofthe building umpletrd ae of7anuary 1. Assumes no assessed vdw during construction. '---------------------------------------------------------------------------------- 5 eveoe°oee°o°oovoe°oevoovoo°ooevooeoo°oe°oe°oevoevoe°oo°.......................... ae°oaoo°0000eoeoo°ooeeoeoesoevoo°oe°ooavoaaaavoe°.......... A _oe°oee°oeeoevoe°ovooaoo°oo°oo°000000-------------------------------------------- m1g tl 4? ?�•^^^ $ T4 T Ug`-------- ----- —e.. ^a..,en a 'P4'P 'P 'P 'P4 S S�S S 44444gg4 5� fi5, 555 9, 595 555,555955 559, 5,��955� 5,9 fi 9 5 fi 5955 9,5 fi 9,5,5 5 fi 99 fi 9 i �a - - - T ---_ - ----2 121 TTyTT TTT?-T ,,,,, ,,,:, -, T --- Y - ?----- $It ��e------------� e�.eeoeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeooeeeoeeeeeeeeeoeeeeeoeeeeee i ' eel----eeeeeeeeeeeeeeeeeeeeeeeeeeeeooeeeeeeeeeeeeeeeeee----------------------- Ae g � o �RRRRRRRRRRRRRRRRRRmRRRRRRRRRRRRR RRRRRRRRRRRRRRRRRRRRRRRRARRRRR R RRR R RRR R R R RR RR RRA o » e 000 eeeoo oeo oeo 000 eeoeo oeo oee 000e 000eoo o e e o o o o e o o o o e e o o o e o e o e e o e o e o o o o e e o o o o e o o m a $ eoeoeeooeoeoeeoeoeeeooee000eeooeeoeeeooeeeooeeeeooeeeoeeeooeeeooeeeoeeeeooeeeoo - Sao"s s-" s" » ' 5 � -------------- � �$ $wgg4w,;; 9999997;;99 S;------------- Y4 a-e oS -- odo o— ^ _ .. _ .._ _- ..__ __ _..___ ______ __r __ ___ ee�eeoeeeoPeoeeoeeeeeeeeeoeeeeepoeoeeoeeeoeeoeeoPeeeeeeeeeeeoeeoeeeoeeeeeooeeoeoe.------------ e ae mmmngmn^aa"a eatlmnnmm�am�nmmnmmnn���nnnm�maN�;Nnm����mnnnmm��m��maa^m"ana"a,�^mm„ma N^' a e nooeeoeeeeeeoePoeeeoeooeeaoeeoePoeeeeeeeeeeeeeeeeeeaeeeeeeaeeaeeeeeeeeeeeoeeeee �a e� as _oeeeeePooeeeeaoeeooeeeeeoeeooeeeeeoeePeeoeeeeeeoeeeoeeoeeeaeeooee=eeeoeeeoeeoe s Y nseaese.aess�e.ss�nsssssn�s���s�esnss�nse�-n���sssnse�s�s�ss��nssssssatlsnssse�e� r 3 �` '° oeeoeeeoeeoeeooeeoeeeoe �pee�eeoeeeo eoeeoeeeeeeoeeeoeeoeeeoeeooeeoeeoeeeoeeeoeeeoeeee �� S $ � s-----------s§es-ss-------s--s� 5.s---s-----s-sn�s ss�ns es ee ns e. ��s s� �Pe npeooeeooeeeeeoeeeeeePeeaeeeaeeeoeeeeeoeeooeeaPeeoeeeeeeoeeeeeeeeeeaoeeaoeeaoee. = e.,eeeneedn sssss sass sues essss � eee ene � �ne �e� "es� � �eenne<.��ess s PepeaoeeoeeeeeePoeeoeeeeeeeeeeeeeeeeeaeeoeeaoeeoeeeoeeeeeeeoeeooeae.Peooeeoaeeooe g �pa,�s,�ss��smsss��ss,��ss�ssm���n�s,����essm�Sm�ss��ss���,��s�m�ss�ss�msssM�ssgms�ssssE 'fee meeeeeeeeeeeeeeeeeeeeeoeeeoeeeeeeoeeooeeeeeeeeeoeeeoeeeoee.Peeooeeeoeeeoeeeeeee n ��eeeeeoeeeoeeeeeeoeeeeeeaeeeaeeeeeeeeepeeeeeeeeeeeeeeeeeeeeeoeeeeeeoeeeooeeeeePeeeee 9 BB �e�Po mmm�mmmnnmmnmm�nmmnnmmnmm�n�im �'nmm�mnmmmnnmmnnmmnmmmnmmmmm�nnmmnnn.�imnmmnnmm n.�immnm 2po m eeeooeeoeeoeeeoeeooe000eooeooeeooeoo eeooeooeeooeeooeeo eeooeeooeeoeee000e000eeo a -op ___ ________ ooe-eoeeoeeoeeeoeeoeeooeeeoeeoeeeoeeeeeooeooeeooeeoeeooeeooeeoeeeoeeeopeooeeeoeeeo. �. G - a----9----9------ -fi g ------ 5 - -- fi-------- 9 9 5 9------ 6 5 9 s ., 7TTTT TTT TT TTT TT T� 7T�T'_t _7T TTTTTTTT T----T T'iTTTT_T'iT TT TTT�TTT TT TTyTT � 9����t3�t3�13�9�g4Q488A�tJB99�44t;���Ct;�l��H�����SB�Cd��t;t144�4��C8�d��tl�tlAA�������dd4�V9°4 Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.4.2: Proiected Absomtion - 2028 Develonmentl - Tenant Countv Development Commercial Yeu Assessed Industrial Endin As Of �Q Ft Cumulative 3I=& .1,Hm-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dea28 1-Jan-29 564,761 564,761 31-Dec-29 1-Jan-30 0 564,761 31-Dec-30 1-Jan-3t 0 564,761 31-Dee-31 1-Jan-32 0 564,761 31-Dec-32 I-lan-33 0 564,761 31-Dec-33 1-Jan-34 0 564,761 31-Dec-34 1-Jan-35 0 564,761 31-Dec-35 I-Jan-36 0 564,761 31-Dec-36 1-Jan-37 0 564,761 31-Der 37 I-Jan-38 0 564,761 31-Dec-38 1-Jan-39 0 564,761 31-Dec-39 I-Jan-40 0 564,761 31-Iec-40 1-Jan41 0 564,761 31-Dee-41 I-Jtm42 0 564,761 31-Iec-42 1-Jan43 0 564,761 31-Dec43 1-Jan44 0 564,761 31-Iec44 1-Jan45 0 564,761 31-Dee45 1-Jan-46 0 564,761 31-Dec46 1-Jan47 0 564,761 31-Dee47 1-Jan48 0 564,761 31-Dec-48 I-Jon49 0 564,761 31-Dec49 1-Jan-50 0 564,761 31-Dec-50 I-Jan-51 0 564,761 31-Dec-51 1-Jan-52 0 564,761 31-Dec-52 1-Jan-53 0 564,761 31-Dec-53 1-Jan-54 0 564,761 31-Dec-54 1-Jan-55 0 564,761 31-Dec-55 I-Jan-56 0 564,761 31-Dec-56 1-Jan-57 0 564,761 31-Dec-57 I-Jan-58 0 564,761 31-Dec-58 1-Jan-59 0 564,761 31-Dec-59 I-JanfiO 0 564,761 31- ec-00 1-Jan-61 0 564,761 31-Dec-61 I-Jan-62 0 564,761 31-Dec-62 1-Jan-63 0 564,761 31-Dec-63 I-Jan-64 0 564,761 31-Dec-64 1-Jan-65 0 564,761 3I-Dec-65 I-Jan-66 0 564,761 31-Dec-66 I-Jan-67 0 564,761 31-13 -67 I-Jan-68 0 564,761 31-Dec-68 1-Jan-69 0 MA,761 31-Dec-69 1-Jan-70 0 564,761 31-Dec-70 D-Jan-71 0 564,761 31-D=-71 1-Jan-72 0 564,761 31-Dec-72 I-Jan-73 0 564,761 31-1eo-73 I-Jan-74 0 564,761 31-Dec-74 I-Jan-75 0 564,761 31-Dec-75 1-Jan-76 0 564,761 31-Dec-76 I-Jan-77 0 564,761 31-Dec-77 I-Jan-78 0 564,761 31-Dec-78 I-Jan-79 0 564,761 31-Dee-79 I-Jan-80 0 564,761 31-Dec-80 I-Jan-81 0 564,761 31-Dec-81 1-Jan-82 0 564,761 31-Dec-82 I-Jan-83 0 564,761 31-Dec-83 1-Jan-84 0 564,761 31-Dec-84 I-Jan-85 0 564,761 31-De"5 I-Jan-86 0 564,761 31-13ec-86 1-Jan-87 0 564,761 31-Dec-87 1-Jan-88 0 564,761 31-Dec-88 I-Jan-89 0 564,761 31-Dec-89 I-Jan-90 0 564,761 31-Dec-90 1-Jar.-91 0 564,761 31-Dec-91 1-Jan-92 0 564,761 31-Dec-92 1-Jan-93 0 564,761 31-Dec-93 1-Jan-94 0 564,761 31-Dec-94 1-Jan-95 0 564,761 31-Dec-95 1-Ian-96 0 564,761 31-Dec-96 14 -97 0 564,761 31-Dec-97 I-Jan-98 0 564,761 31-Dec-98 I-Jan-99 0 564,761 3l-Dec-99 1-Jan-00 0 564,761 31dDec-00 I-Jan-01 0 564,761 31-De"I 14-02 0 564,761 31-Dee-02 1-Jan-03 0 564,761 31-Dec-03 I-Jan-04 0 564,761 31-13ec-04 I-Jan-05 0 564,761 31-Dec-05 1-Jan-06 0 564,761 31-Dec-06 1-Jan-07 0 564,761 31-Dec-07 1-Jan-08 0 564,761 Total 564,761 MwiCap,lnc. ZProJeceav-vl.OA(7025-7035Develop�t)v7.0MuJV-A.4.3 22-Feb-26 'Pmrided by Developer to -Ming to the Puke Cmnty Appraisal Dlistnet and Tmnnt County Appraisal Drsbist property is asaead as arlenuuy I sonuslly. During conettoebon, the uses:d value rep-ls the portion orthe building wotpleted as o0snuuy 1. A.- -- ---W value dunng corotroot- o8e�gSSS$o�e�gvego4geoS S S SS SSS'aaS,33S8S�ve8o�g�o�g�gso�a�oss�ags�`s.$o�e8o��g000ssaove� 333SSSSS4SSSSSBSS3SS S S3SSSSSS S SSSSSSSSSSSSSSSS44SSSSSSSS!3S M ................................................................................. as ....... . tt 000y_____________________ ___________________________________________ p oo................o.....o....o.............................00.. _& F ...ao�s�'a�o�sao�s'sa��saao$��s's's�s�a's ao-------e-`a-a-------- a-o's---- ---ads----- - s ;....fie aae a"aaa�a"a a"aa a"ae na"a^ ea�aeaa"a "aaeaa"aa^ ^<^e^ e�� eaa.�n ��a eeeeeemeeea��ea�etine.n'anee�e�eee�nee�e�eee��neeeenne�ene�ennae�ene .��ee�,�e.�.�e<e $ ev. ............................... s rrRrvRr�rS�R�rnn��RrfCnRrRRnr�rfCR'r'rrSC«rR«�rr'r�rRr�nRr�rR«�rSCnSC«fC«�niCriC«�nP9:«r�n47 ����--a-----------.�---- .............................................o................................... g a ... ............................... f oaaaaaaaaaaaaaaaaaaaaaaaaaaaa o.a.aaaaaaaaaaa aaaaaaaaa.aaaaaaaaaaaaaaa. o.aamo. e �o.. ..00...o....o....o....00..00...o...o....00........o....o....o....o........... m g .................................................................................... _ �$$ � T T 49.' 4�4�4� 44 8$� 5 5 8 95d fi�99555 y, 95 85 95�, §�, Sfi�B� 555 55 fi95 595�„ Sfi95 9M ill6 ---- - --- .']T RNT 'i ZTT T- ---- T TT -- --- T'i ------,�------ ----- --- TyTRTT T --- - - ---- - ------ - �� - �- -� - --- -�; 9;4 - ----- - - 0 0 �f N� ' wn w� NN NNNN� u� b��A wN�ouu uAwNr$VO W u T lnAOho V a V�i Aw NL O 44gOVOJ T UA W N24O�Om V GIPnq wN o n y -- r — r r r---- ✓ r — r r -- r r r——— ———— —————— r-------- --- r r L -- -- r — — t-- ———r.. — F-- r— ———— —r r -- — F--r- ... L u u L u L L .- L u u L u L u u L u u L u L u u L u u L u L u u u u u L L u L u &dobSo�5�6���gpkA�''k�'Okkbk5�5??PgPSPeS°o�i6 so�o�'obboe�o�e�ee�gowoPo6PP5P6�565S55g o,o�a.'p' 00oo N N pp�� Aw NCO V OOJ PtnA W Opp Oo V PUA W � O�pwVO. �nA W `-OHO OOJ O�uA wN�--O �O Oo JPUAw OHO aoJ o � q �g9 �� o00000000000000000000000000000000000000000000000000000000000000000000000000000�0000� a � oRl S p� p� p, p, p, p� p� U U -- - QP.P..Q PP✓.�. QPP Q.P. P✓.�-. P PPQ P ��Q QPP P PPP P PQQPP QPP P 8n g -—-. - °� t7 6 q g,'y7 $E� 4 c'�� N t�f tl 00000000000000000000000000000000000000000000000000000000000000000000000000000o�000e��� 9 ro 8 y` C "o.a O O NON 0 0 9 0 0 0 0 U 0 0 0 0 0 0 0 U 0 0 0 0 0 U 0 U 0 0 0 0 0 0 0 0 0 0 0 N O N 0 0 0 0 0 0 0 U O O O O D U O U N O O O O M O 0 0 0 0 0 0 0 0 0 0 0 0 0 O C `• O O O O 0 9 C O O O O O O OHO O O O q O O O y oogg0000$000$o 000$$$$oo$o$$$00000$o$$oo00So0000$0$oo000$o$O o o O$o$oo$o o$o$ oo$0000$000 'a.w CS gn a W ��e... ��g�e�e�ge��o$�vsaa�a�o�=va�g�eog�e�egog�eg�g�s�oe�as�asss;so��s��g�s��g��ga�� e3S3$5'$S3F33FS33F$3<SFSS'3F5'SF33$S3SSSFSS35'S'3335'S'3FS35'SFo3FSF$F:5'S'S SF3F3Y9S5'S'33ii W.e.eI.e...oe....e.e....e....e.e---- e.e....ee...ee..e.ee..e------.oe.o....e..eo.e.e eeeee�-------------------------oe-.-.-..-.--e-...........o......................... e...ees�a�o�eOs�esso�o'ss's`sassaa�so's�oeso�es$s�sso�s�sso g�eas�o��o��o���es�os��s�e`as.�`s$�s�� _acoava_oavoeooegoegevoe_oeoeeoeaevae000aa�o,�__-oaooeaavoavoadoadee_g__"___- g o.oe.qe.oeoo.oeeoe.e.oe.e..oeoe.oeeo.ee.oeooe.oeooeoeeoeeoeeoe.oe.oe.oe.oe.oe.oeoe. S e.oe .oe.oe.o.ee.00.oea------ e e o e o o e o o e o o o eo.00eo..00.ee.eeoe.oeeoe.o..oe.-- o- -- -�d..e � ea"e�a�aeenaeaaeaa a"anna? ^n^ e�a�a" ale eae e3b "a,�eaeana.�ea""� a,�eaa ea"a" as �� nn���nn�.nnnnnnnnnnnnnnnnnnnnrmmmmm"��nnn�nnrvnnnnnnnnnnnnnnnnnnnnnnnnn�nnnnnnnn e.....o.... o..o..e.e...e.e.o.............. e.......... .ee.............. .......... Ioe..e,,e���s�����e��� �n�e���e�������e� �n � �e � g e ��a'k-'s-inI'� �n-ei--ei���i ig�C14 «fCrSCFS iRrign'! Ck CRS,r-i 'k �iio'IS�SCrRSCR`rRnsCrk«RRRrk1-,'kg °:tCrR�RiCSCnSC°i�rkrsC°:::XgKg I i# ��.e..a.o.............e..............e.ee.........................................o. ry � ae..".-i°i-�niriei-e-^n�eneee�ne�nn�n�^enaeziei.e^eee!risen-'i^e�1--a a— mein-a—ii nenee en�ne� enn e�ne��e�neden�endenden�nenneene�nenen'�neen�ne�ene�nen tl e�ne��eenene ioo A....ee..e...oe.oe..e..e........ee..e........e................................ N �.oeoc �.�a�c��e'���a�a�$S.a�aEF�a'�S�.amS.ma�aa�a o.aa�ma b�aa��a'aeS,cmRGab.a���a�c���aca$$S..$�ua$u$RcR a� een�e�e$e��n��nn�nn�e�dee��nn�een�e�e�e�nnnnn�n�e�eenee�ee��e�enn�����n�ene�ne ...e — - — - -- —- a---- ---eee.00.e....ee.e..e..e..e------------------------------ S E �.oeo mnm•�i9 mn^d.^ommmm..mmmm'�2dmm�m'�21"e',idmmeommmm�mmaommmmeomm�mmmmmm<^.'od'^m<^. 57 ^m mmmmm �'�^m mmm m'�3 n�mma.�mmm .......... ........ o................eeoee...o......eeoe.eeoo.oe.00eo....... F o MINH 119 HEINE IN HIM 111 RHIN 111 HE mill mill HE NINE MMMMMMII 11 HIHM MR Ell milli 115 oeeoeeoe.eeoeeoe.oe.o.00e.eeoe.o.oeooe.a.o---------------------------- 9� qq aa a a s a a a a s e.o eaa as as a a a aaaaaaaa aaaaaaaaaaaaaaa a s aaaaaaaaaaaaaaaaaaaaaaaaaaaaa RRRn.,n 2 �.. nnnn�nn.,�nnnnnnn.,nn.,n.,,,nnnnn.,n.,n nnn.,nnrv.,nnn.,.,n n.,nn.,nnnnn n.,�nmm�n�nm�nnnn . e.. n..oe...oe..eoe..e............e.............................................. n mmmmm.mm.mmmmmmmmm.mmmm.mm.mmmmm_m_mmmmm.mmmmm_nmmmmmmmmmmmm.mmmmmmm.mm�mm., ___________________________________________________________ .e................................................................................ 0 . �jm �.�rvnR R^ R4T4y�Y 444"�7-1'9 •X 'n"'9 '^'47Y5 55 �'P '4 'P ��e F�IZT 9���y S49R$`T 4n'd` l� �`$444g4 9 5, 9�9 i55�559H 59H 9,�5 5595995, i9, 9999 i fi9 59 i 5 iH i 5, i 5 fi 595995595P 5ij 6� 55i 59�5j 5i T TTTT '�iT TTTTTTT T `_lTTTT_'i-TT TTTT7TTTTTTT_TT'�T _ TT TT�TT2:T�TT TT T �'iT TT T n�nmmnm�n�nmmn�nmm�mM�nn=mn�nnn��mnmm��m�mnnn:,mmmmm:,n�nn�mnnnmm�n�nnn:,n��nmm��nr�nn �� Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.6.2: Proiected Absormion - 2030 Develonmentl - Tarrant Countv Development Commercial Year Assessed Industrial Retail Pad Type 3 Ending As Of SQ Ft Cumulative Sq Ft Cumulative 31.Oeo-15 14m-26 0 0 0 0 31-Dec-26 1-Jan-27 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 31-Dec-28 1-Jan-29 0 0 0 0 31-Dec-29 1-Jan-30 0 0 0 0 31-Dec-30 1-Jan-31 564,761 564,761 50,000 50,000 31-Dec-31 I-Jan-32 0 564,761 0 50,000 31-Dec-32 1-Jan-33 0 564,761 0 50,000 31-Dec-33 I-Jan-34 0 564,761 0 50,000 31-Dec-34 I-Jan-35 0 564,761 0 50,000 31-Dec-35 1-Jan-36 0 564,761 0 50,000 31-Dec-36 1-Jan-37 0 564,761 0 50,000 31-Dec-37 1-Jan-38 0 564,761 0 50,000 31-Dec-38 1-Jan-39 0 564,761 0 50,000 31-Dec-39 1-Jan-40 0 564,761 0 50,000 31-Dec-40 1-Jan-41 0 564,761 0 50,000 31-Dec-41 I-Jan-42 0 564,761 0 50,000 31-Dec-42 1-Jon43 0 564,761 0 50,000 31-Dec43 I-Jan-44 0 564,761 0 50,000 31-Dec-44 1-Jan45 0 564,761 0 50,000 31-Dec45 I-Jan46 0 564,761 0 50,000 31-Dee46 1-Jan47 0 564,761 0 50,000 31-Dec47 I-Jm-48 0 564,761 0 50,000 .-Dec48 1-Jan49 0 564,761 0 50,000 31-Dec49 1-Jan-50 0 564,761 0 50,000 31-Dec-50 1-Jan-51 0 564,761 0 50,000 31-Dec-51 14an-52 0 564,761 0 50,000 31-Dec-52 1-Jan-53 0 564,761 0 50,000 31-Dec-53 I-Jan-54 0 564,761 0 50,000 31-Deo-54 1-Jan-55 0 564,761 0 50,000 31-Dec-55 I-Jan-56 0 564,761 0 50,000 31-Dec-56 1-Jan-57 0 564,761 0 50,000 31-Dec-57 I-Jan-58 0 564,761 0 50,000 31-Dec-58 1-Jan-59 0 564,761 0 50,000 31-Dec-59 1-Jan-60 0 564,761 0 50,000 31-Dec-60 1-Jao-61 0 564,761 0 50,000 31-Dec-61 1-Jan-62 0 564,761 0 50,000 31-Dec-62 1-Jan-63 0 564,761 0 50,000 31-Dec-63 1-Jan-64 0 164,761 0 50,000 31-Dec-64 1-Ian-65 0 564,761 0 50,000 31-Dec-65 1-Jw-66 0 564,761 0 50,000 31-Dec-66 1-Jan-67 0 564,761 0 50,000 31-Dec-67 1-Jw-68 0 564,761 0 50,000 31-Dec-68 1-Jan-69 0 564,761 0 50,000 31-Dec-69 1-Jan-70 0 564,761 0 50,000 31-Dec-70 1-Jan-71 0 564,761 0 50,000 31-Dec-71 1-Jm-72 0 564,761 0 50,000 31-Dec-72 1-Jan-73 0 564,761 0 50,000 31-Dec-73 1-Jan-74 0 564,761 0 50,000 31-Dec-74 1-Jae-75 0 564,761 0 50,000 31-Dec-75 1-Jan-76 0 564,761 0 50,000 31-Dec-76 I-Jae-77 0 564,761 0 50,000 31-Dec-77 1-Jan-78 0 564,761 0 50,000 31-DecM I-Jan-79 0 564,761 0 50,000 31-Dec-79 I-Jae-80 0 564,761 0 50,000 31-Dec-80 1-Jan-81 0 564,761 0 50,000 31-Der81 1-Jan-82 0 564,761 0 50,000 31-Dec-82 k-Jan-83 0 564,761 0 50,000 31-Dec-83 1-Jan-84 0 564,761 0 50,000 31-Dec-84 1-Jan-85 0 564,761 0 50,000 31-Dea85 1-Jan-86 0 564,761 0 50,000 31-Dw-86 1-Jan-87 0 564,761 0 50,000 31-Dec-87 1-Jae-88 0 564,761 0 50,000 31-Dw-88 1-Jae-89 0 564,761 0 50,000 31-Dec-89 1-Jim-90 0 564,761 0 50,000 31-Dec-90 1-Jae-91 0 564,761 0 50,000 31-Dec-91 1-Jae-92 0 564,761 0 50,000 31-D-92 I-Jm-93 0 564,761 0 50,000 31-Dec-93 1-Jae-94 0 564,761 0 50,000 31-Dec-94 1-Jan-95 0 564,761 0 50,000 31-Dec-95 I-Jao-96 0 564,761 0 50,000 31-Dec-96 I-Jae-97 0 564,761 0 50,000 31-Dec-97 I-Jan-98 0 564,761 0 50,000 31-Dec-98 _ 1-Jan-99 0 564,761 0 50,000 31-Dec-99 1-Jan-00 0 564,761 0 50,000 31-Dec-00 1-3an-01 0 564,761 0 50,000 31-Dec-01 I-Jan-02 0 564,761 0 50,000 31-Dec-02 1-Jan-03 0 564,761 0 50,000 31-Dec-03 1-Jan-04 0 564,761 0 50,000 31-Dec-04 1-Jan-05 0 564,761 0 50,000 31-Dec-05 1-Jan-06 0 564,761 0 50,000 31-Dec-06 1-1m-07 0 564,761 0 50,000 31-Dec-07 1-Jan-08 0 564,761 0 50,000 Total 564,761 50,000 MwiCaP.Inc. Walshltaneh TlRZ Pmjecrione-vI.OA(7a7J-7a3J Devr(opnmr)v7.a.xLvJV-A.6.3 77-Fe6-76 IPmvidd by D-I pc. 'Awmdiog to the Pena Cmny App¢nis d Dismct and Tempt Comty Appnieel Di&wt pmpety is veeaed w of January 1 aanumy. Dw g wnst=tm, the a ed value rcl s m ar putim of the buildag cuoplded u .(January I Aseumee na aveved value dumg wastructioa Y �am eOee����SS�sSs�SSSas4S�SSS�SS�SSS�s�SSS�SSSaSSSSSSSe��Sa�sS�BSSSS�SSSSSSSS�SS��SS oeoeoq— e o coo a-- -- a-- e e oee e e o e-- oeeeoeeoeeeeoee o e o e o e o e o o e o e o o o e o e o e o e e e e o e e ee oeoeoRaRa�aS�7R �7RX �2i �2i ��X7R�XXN7A�gi&X�&��aXd&PN?�8, e eS000^oo ^o ve0008ovo2ovovo �vevovoeov000vovaovoeovoe noun iov 000ve8e8ovoe 000 von Y_ m� oho eeoeoeeooeoeoeoe000eeeoeoeeeeeeoeoeooeoeeooeeoeoeoe0000eeeoeeoeeeaoeoeoeeee Y 9 oeooe� coo eoeeeeo eeeoeoo eoeoee.oeoe000eeoeeeeoeeoeoeeoeeeeeeoeeeeoeeoeoee. a oeeoeo. eeeee� ----- eeeeeeeaeeeeeeeeeeeeeeeeaeeoeaeeoeee---------------------------------- 1en-ea -e1`m^a a�-a p pa eq. odnea�����eea„qnnnneneeaaWneanaan n__-7na`aOmenaaeh�nam�n aaee'.ae qs ijmr�eeeee3eeoeeeeeeeeeeeeee ��eoeeee�e q��n8e8e den n.yn n�e�e � ne « Senn �e"eee� ««�««««« ��eeoeeReoeeoeoeeeeoeeeeeeeoee000eeeeeeoeeoeeeeeeeeeeeeoeoeeeeeoeoeaoeeeoeeeooeoe... �" nin—i ioeo 0 .oe0000eoeooeoee000ee000eeeeoeoee000eeoocoeoeeeeoeeoeooeoeeeeooeoeeooeoeooe K �meme a meemeaeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeoeeeeeeeeemeeeeeeeeeeaeeeemeemeeeem s � neaee eeeeeeeoeeeeeeeeeeeeeeeeoeeeoeeeeoeeeeeeeoeeeeee--------------------------- ..��eoeeoeF,F�FF«FAFFGF_�_�FF��."^.�;G___R�;�__FFF;F_F�FF.n."ry.F."^.«F�F�^F,F_FFFF�FF__FFF�GFFFF� i!o - - ooeoeeoeeeoeeo------------------------------------------------------------ As ----- _ eoeoee------------------------eeoeee------eeoeee------eeoeoo--------------- a y� o enoe M.,a..«R«T AAA AAA non AAAAA"AAA AAAAAAAAAAAA AAAATAmAmy°; o acme mmmo mamammamamammmaamamaaammmmmmmmmmmmmmm moaaomo mammammmaamam ooeee A, o e e o e o e o e e e e o e e o e e e o e o e e e e o e o e e eo o e o e o e e o e o e e o e o e e o e e e o o e o e e e o e e e o e e e e o e e oe �o eeeeeeeemeeeeeeeeeeeeeeeeeeeeeeeeoeeeeeeeeeeoeeeeeeeeeoee � eeeeeaeeeeeeeeeeeeeeeeemee _ Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.7.2: Proiected Absorotion - 2031 Develonmentl - Tarrant Countv Development Commercial Year Assessed Industrial Hotel � iB�IU� As Ode Sq Ft Cumulative Sy Ft G imulatiw 3! Deo-25 1 Jaa-26 0 0 0 0 31-Dee-26 I-Jan-27 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 31-Dec-28 1-Jan-29 0 0 0 0 31-Deo-29 1-Jan-30 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 31-Dec31 1-Jan-32 564,761 564,761 220 220 31-Dec-32 1-Jan-33 0 564,761 0 220 31-Deo-33 1-Jan-34 0 564,761 0 220 31-Dec-34 1-Jan-35 0 564,761 0 220 31-Dec-35 1-Jan-36 0 564,761 0 220 31-Dec-36 I-Jan-37 0 564,761 0 220 31-Dec-37 I-Jan-38 0 564,761 0 220 31-Dec-38 I-Jan-39 0 564,761 0 220 31-Deo-39 1-Jan-00 0 564,761 0 220 31-DecAO 1-Jan-01 0 564,761 0 220 31-DecAl 1-Jan-42 0 564,761 0 220 31-Dec-02 1-Jan-03 0 564,761 0 220 31•Dec-03 1-Jan-44 0 564,761 0 220 31-Dec-44 1-Jan-03 0 364,761 0 220 31-Dec-05 1-Jan-46 0 564,761 0 220 31-Dec-46 1-Jan-07 0 564,761 0 220 31-Deo-47 Wan-0B 0 564,761 0 220 31-Dec-4B 1-Jan-09 0 564,761 0 220 31-Dec 49 1-Jan-50 0 564,761 0 220 31-Dec-50 1-Jan-51 0 564,761 0 220 31-Dec-51 I-Jan-52 0 564,76I 0 220 31-Dec-52 1-Jan-53 0 564,761 0 220 31-Dec-53 I-Jan-54 0 564,761 0 220 31-Dec-54 I-Jan-55 0 564,761 0 220 31-Deo-55 I-Jan-56 0 564,761 0 220 31-Dec-56 I-Jan-57 0 564,761 0 220 31-Dec57 t-Jan-58 0 564,761 0 220 31-Dec-58 1-Jan-59 0 564,761 0 220 31-Deo-59 I-Jan-60 0 564,761 0 220 31-Dec-60 1-Jan-61 0 564,761 0 220 31-Dee-61 1-Jan-62 0 564,761 0 220 31-Dec-62 1-Jan-63 0 564,761 0 220 31-Dw-63 I-Jan-64 0 564,761 0 220 31-Dec-64 1-Jan-65 0 564,761 0 220 31-Dw-65 1-Jan-66 0 564,761 0 220 31-Dec-66 1-tan-67 0 564,761 0 220 31-Dec-67 1-Jan-68 0 564,761 0 220 31-Dec-68 1-Jan-69 0 564,761 0 220 31-Dec-69 1-Jan-70 0 564,761 0 220 31-Dec-70 I-Jan-71 0 564,761 0 220 31-Dee-71 I-Jaa-72 0 564,761 0 220 31-Dec-72 I-Jan-73 0 564,761 0 220 31-Dec-73 1-Jan-74 0 564,761 0 220 31-Dec-74 I-Jan-75 0 564,761 0 220 31-Dec-75 1-Jan-76 0 564,761 0 220 31-Dec-76 1-Jan-77 0 564,761 0 220 31-Dec-77 I-Jan-78 0 564,761 0 220 31-Dec-78 1-Jan-79 0 564,761 0 220 31-Dee79 1-Jan-80 0 564,761 0 220 31-Dec-80 1-Jan-81 0 564,761 0 220 31-Dec-81 1-Jm-82 0 564,761 0 220 31-Dec-82 1-Jan-83 0 564,761 0 220 31-Dec-83 1-Jaa-84 0 564,761 0 220 31-Dec-84 1-Jan-85 0 564,761 0 220 31-Deo-85 1-Jan-86 0 564,761 0 220 31-Dec-86 1-Jan-87 0 564,761 0 220 31-Dec87 1-Jan-88 0 564,761 0 220 31-Dec-88 1-Jan-89 0 564,761 0 220 31-Dec-89 1-Jan-90 0 564,761 0 220 31-Dec-90 1-Jan-91 0 564,761 0 220 31-Deo-91 I-Jan-92 0 564,761 0 220 31-Dec-92 1-Jan-93 0 564,761 0 220 31-Dec-93 1-Jan-94 0 564,761 0 220 31-Dec-94 1-Jaa-95 0 564,761 0 220 31-Deo-95 IJan-96 0 564,761 0 220 31-Dx•96 1-Jan-97 0 564,761 0 220 31-Dec-97 1-Jan-98 0 564,761 0 220 31-Dec98 14-99 0 564,761 0 220 31-Dec-99 I.Jan-00 0 564,761 0 220 31-Dec-00 1-Jan-01 0 564,761 0 220 31-Dec-01 l-Jan-02 0 564,761 0 220 31-Dec02 1-Jan-03 0 564,761 0 220 31-Dec-03 I-Jan-04 0 564,761 0 220 31-Dec-04 1-Jan-05 0 564,761 0 220 31-Dec-05 I-Jan-06 0 564,761 0 220 31-Dec-06 1-Jan-07 0 564,761 0 220 31-Dec-07 1-Jan-08 0 564,761 0 220 Tolal 564,761 220 MwiCap, lne. WaLh Ranch TlRZ Projecnonr-v1.0AR023-20ii Devel �ent)v2.0.i1srJV.9.J3 22-Feb-2d `Pmvided byDevelopc. 'Ace ding to the Parker County Appreiul Disnid end Tempt Cowty Appeisd Diaaict popery is es .d u oflenuny 1 ewue0y. D" mnst-hm, the assessed value re -ts the pottim of the building completed m of7mumy 1. Assumes w emeired velw dung c ftwtim. Y ��eeeeeee��8�o�g��ea�esvese�ees4�������e�e���aoes�es�s�,ess,�s,�sS,.�����o���o�g������� $:3��9353.9�8eSS$SSSSSS9SSSaSS$9SS;$QSQSS Se aS J a, 9 I 9< 99S F 1 s s 9 I. 4 9S:S9Slie �aoeoeee$eeoeoeoeoeoeoeeeeoeooeeoeoe000eoeoe000eoeeeeeeooeeoeoeeoe000eoeoeeeeoeoeeeo g e---------------------------------------------------------------------------- ��_ooeoo_________________..__________eSe�ooe_ege^000eoYae�veSeoe;�^oS_eoSeve^eoovoeg8 ''''���saoeeoeo�oee000eoeoeooeeeeeoeoeoeeoeoe oeoeoeoeeooeeooeoeo eeeeoeooeoeoeeoeeeo ...eeee. eeeeee a ovo g��ee goo ---es-- ------e-g-ovo-2------a-----leg-_------ 2--- --------- 1 �eeeeeeIeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeoeeeeeeeeeeeeea Y $ mam �^-" .eeee ^.eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee..eeeeeeeeeeeeeeeeeeeeeeeeeeeeee. ���.,������e������ne�e�e�����e����5n����� AAA ««R« AAA ««««««R««««««SCR««««««««««««««SCR«RR««R««««R««R««««R««R««««RR«R««««P1 R�..eeeeoeoeeeeee0000eoee000eeeeeeooeeeeeeeeeoeeeeeeeoee eeeeeoeeeeeeooeeoeeee .....eeee Y elid Hiren,Zgeeeeee1naeeandee I .nee 12HHMH H Hd. eeeee��eeeen�ede��n�eeeeee��n^� .9eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee �eeeeee .fie _�a- •_�_�a- ,_�awaa _�a --- •-�a�_a __ , _ eta _aka - -=�" _aq_a�a- - e����ee.�e��ee.�neee�e�e����_e.�eeeee�e$e�e��ee�eeeee�e.�����eee.��ne�ee��ee��eeen eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee eeeeee _ ................ ............... .................. __.,, --- ............. 3 �QQee0000 eoeoocoeooeoeooeooeoeoeeoo oe0000eoeoee0000e0000eeoeoo ooeooeooeeeooeooeooeo � oeeeeeeFeeoeoeeeeeoeeeeeeooeeeeeeeeeeoeeeeee000eeeeeeooe--------------------------- e eeeeee _ eoeeeeeeeeeeeeeeeoeeeeee,eeeoeeeeaeeoeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee. �eeeeee . eeeeeeeeeeeeeeeeeeeeeeeeeee...eeeeeeeoeeeeeeeoeeeeeeeeeeeeeeeeeeeeeeeeeee. m eeeeee _ eeeeoeeeeeeeoeeeeeeeoeeeeeeeeeeoeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee _ "957�.�i022 dd??RRZ �7�4 4$ee 4�4 _�'1'�^`�"8'�`""'?7VV`4 'QV`4�VV'4 Q{{_aa 88•�B8heF� '�'�4 %S S'1 °P� SS S�� $`� 4�4�4 �2 5---5-- -- ------ -5�i�i���i 9 �-�5�i�i����ii959i�i9,dy � 5�- 9 5 g - Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.8.2: Proiected Absotntion - 2032 DeveloDmentl - Tarrant Countv Development Conunercial Year Assessed industrial Ending As Of Sq Ft Cumulative 31 Der25 1-Ian-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 i-Jan-29 0 0 31-Dec-29 1-Jan-30 0 0 31-Dec-30 1-Ian-31 0 0 31�Dec-31 1-Jan-32 0 0 31-Dec-32 I-Jan-33 564,761 564,761 31-Dec-33 I-Jan-34 0 564,761 31-Dec-34 1-Jan-35 0 564,761 31-De 35 1-Jan-36 0 564,761 31-Dec-36 1-Jan-37 0 564,761 31-Dec-37 1-Jan-38 0 564,761 31-Dec-38 1-Jan-39 0 564,761 31-Dec-39 I-Jan-40 0 564,761 31-Dec-40 1-Jan-41 0 564,761 31-Dec-41 I-Jan-42 0 564,761 31-Dec-42 I-Jan-43 0 564,761 31-Dec-43 1-JanA4 0 564,761 31-Dec-44 I-Jan-45 0 564,761 31-Dec-05 l-Jan-46 0 564,761 31-Deo-46 1-Jan-47 0 564,761 31-Dec-07 1-Jan-48 0 564,761 31-Dec-48 1-1an-49 0 564,761 31-Dec-49 1-Jan-50 0 564,761 31-1ec-50 1-Jan-51 0 564,761 31-Deo-51 I-Jan-52 0 564,761 31-Dec-52 1-Jan-53 0 564,761 31-Dec-53 I-Jan-54 0 564,761 31-Dec-54 1-Jan-55 0 564,761 31-De 55 1-Jan-56 0 564,761 31-Dec-56 1-Jan-57 0 564,761 31-Dec-57 1-Jam-58 0 564,761 31-Dec-58 1-Jan-59 0 564,761 31-Dec-59 I-Jan-60 0 564,761 31-Dec-60 I-Jan-61 0 564,761 31-Dec-61 1-Jan-62 0 564,761 31-Deo-62 I-Jan-63 0 564,761 31-Dec-63 1-Jam-64 0 564,761 31-Dec-64 I-Jan-65 0 564,761 31-Dec-65 1-Jan-66 0 564,761 31-Dec-66 i-Ian-67 0 564,761 31-Dee-67 1-Janfi8 0 564,761 31-Dec-68 1-Jan-69 0 564,761 31-Dec-69 1-Jan-70 0 564,761 31-Dec-70 1-Jan-71 0 564,761 31-De 71 i-Ian-72 0 564,761 31-Dec-72 1-1an-73 0 564,761 31-Dec-73 I-Jan-74 0 564,761 31-Dec-74 1-Jan-75 0 564,761 31-Dec-75 I-Jan-76 0 564,761 31-Dec-76 1-Jan-77 0 564,761 31-Deo-77 I-Jan-78 0 564,761 31-Dec-78 1-Jan-79 0 564,761 31-Dec49 1-Jan-80 0 564,761 3I-Dec-80 1-Jan4l 0 564,761 31-Dec-81 1-Jan-82 0 564,761 31-Dec-82 I-Jan43 0 564,761 31-Dec-83 1-Jan-84 0 564,761 31-Dec-84 I-Jan-85 0 564,761 31-Dec-85 1-Jan-86 0 564,761 31-Dec-86 1-3an-87 0 564,761 31-Dec-87 I-Jan-88 0 564,761 31-Dec-88 1Jan-89 0 564,761 31-Deo-89 I-Jan-90 0 564,761 31-Dec-90 1-Jan-91 0 564,761 31-Dec-91 1-Jan-92 0 564,761 31-Dec-92 1-Jan-93 0 564,76i 31-Dee-93 I-Jan-94 0 564,761 31-Dec-94 1-Jan-95 0 564761 31-De 95 I-Jan-96 0 564,761 31-Dec-96 I-Jan-97 0 564,761 31-Dec-97 1-Jan-98 0 564,761 31-Dec-98 1-Jan-99 0 564,761 31-Dec-99 i-Jan-00 0 564,761 31-Dec-00 I-Jan-01 0 564,761 31-Dec-01 1-Jan-02 0 564,761 31-Dec-02 1-Jan-03 0 564,761 31-Deo-03 1-Jan-04 0 564,761 3l-Dec-04 I-Jam-05 0 564,761 31-Dec-05 I-Jan-06 0 564,761 31-Dec-06 1-Jan-07 0 564,761 31-Dec-07 I-Jan-08 0 564,761 TOW 564,761 AAWCap,lnc. PZPr*nov-rl.OA(2023-2033D-Ipamt)v2.0..I.]Vr1.8.3 22-Fcb-26 'Pronded by Devdopa. rA=Tdmg to the PwI=County Apprarsd Diarist andT-0 County Appraisal IHftrict Mpaty is assesed as of7mmy 1 annually. During comstre on, the .-.d valuer M-A.ticporn. ofthe buildingcompld�d vof tmuvy1 Asnwes no -ed value during coaabuctim. eeeeeeeOssssasssssss�sssssssss�ssssssassssssgsss�sssssstasassasassssssssssssssssssIt ��eeeeeee�eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee q_____________________________________________________________________ _ yoeooeoeerNhn��„�NNNN�h�N-- , 6e aeooeoeoeoeoeeeeoeeoeeoeoeoeoeoeoeaeoeeee$^^"'•'oeooeae2ex'oaoeaeeoeoee000eom m x eke ��eeeeee y eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee ^� a_vooe_e_veeeoevaeveevaoa_voaoeoveoeeovoaoveovaovo_voveoaode^ea000doavoovo_ 1 d eeeeeee�eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee------eeeeeeeeoeeeeeeoeeeeee � ----- ---r----- - ra � a g eeeeeeeaeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeoeeoeeeeeeeeeeeeeeeeeee „ sasses ��eeeeeee�eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeoeeeeeoeeaeeaeeeeeeeeeeeeeeeeeeeeee $� ------ ��eeeeeeeaeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeoeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee veeeeee �tl�����tl ---s---------------------- �a eneeee�ne e���e�n�e���eaee��e����eenen��n�� ��nme ee�deee�eeen �n e� �en��n ..eeeeeeetleeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee been.�eene�.�nn�.�e�en���$ee�ne�e���e$���ne$n�ene�nne�e.�e�b���nneeen��e�n�en�� � eeeeeeee eeeeeeeeeeeeoeeoeeeeeeee,eeeeeee.oeeoeeeee-eeeeeeeeeeeeeeeeeeeeeeeeeeeeeee g mT"------"-- "--"- < eeeeeeo asses.eeeeeeeeeeeeeeoeeeeeoeeeeeeeeeeeeeeeeeeeeeeeeeeeee.eeeeee----------- �Q ,4 �oasses.eFF«FF«FFFF««F«FFF«F««FFFF«FF«F««F««««FF«FF«FF«F««F««F««F««F««F«F««FFFFF««F« �oeeeeeeeF ooeoeeoeeoeeoeeoeeo eeoeooeeoee eeeeeeeeoeeeeeeee eeeeeeeeeeeeeeeeeeeeeeeeeeo F oeeooeo - eeoeeoee0000eeeeeoeeoeooeee eeoeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee _ e eeo.aoaaaaamaemaaaaaoaewaaaaaaeaamaaaaaaae,aaaaamaaoaaaaeaaeaaamaaoaaoa � oeeoeeo eooeeooeoeeeeeeeeeeeeeee.eeeeeeeeeeeeeeeeeeeeeeeeeeeeeee eeeeoeeeeeeeeeeee " .n e oo a eoe._.. oeeoeeo ease..sasses.eeeeeeeoea..eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee _ 3 s� e•^---`7--- '4��'4 ii'4^^n�n4nw��$R�'�°P TV 7°P 7W7� SS S� S�`4444�g44i $�i'9ii��-��i�9����i3��'9���39�����9�6?��9�5��9?�i���i�#i�i� $It Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.9.2: Proiected Absomtion - 2033 Develoomentt - Tarrant Countv Development Residential Caaunercial Year Assessed ,in& Family - Custom Type Industrial Ending Moe Units Cumulative Ft Cumulative 31-Dec.b I-IM-26 0 0 0 0 31-Dec-26 1-Jan-27 0 0 0 0 31-Doe-27 1-Jan-28 0 0 0 0 31-Dec-28 I-Jan-29 0 0 0 0 31-Dec29 1-Jan-30 0 0 0 0 31-Dec-30 l-Jan-31 0 0 0 0 31-Deo-31 1-Jan-32 0 0 0 0 31-Dec-32 1-Ian-33 0 0 0 0 31-Dec-33 I-Jan-34 41 41 564,761 564,761 31-Dec-34 1-Jan-35 0 41 0 564,761 31-Dec-35 1-Jan-36 0 41 0 564,761 31-Dec-36 1-Jan-37 0 41 0 564,761 31-Dec-37 1-Jan-38 0 41 0 564,761 31-Dec-38 I-Jan-39 0 41 0 564,761 31-Deo-39 1-Jan40 0 41 0 564,761 31-Dec-40 1-Jan-41 0 41 0 564,761 31-Dx41 IJan-42 0 41 0 564,161 31-Dec42 I-Jan-43 0 41 0 564,761 31-Dee43 14an-44 0 41 0 564,761 31-Dec44 I-Jan45 0 41 0 564,761 31-Dec45 1-Ian-46 0 41 0 564,761 31-Dm46 1-Jan47 0 41 0 564,761 31-Dec47 1-Jan-48 0 41 0 564,761 31-Dec-48 1-Jan49 0 41 0 564,761 31-Dec-49 1-Jan-50 0 41 0 564,761 31-Dec-50 1-Ian-51 0 41 0 564,161 31-1)eo-51 I-Jan-52 0 41 0 564,761 31-Dec-52 I-Jan-53 0 41 0 564,761 31-Dec-53 I-Jan-54 0 41 0 564,761 31-Dec-54 1-Jan-55 0 41 0 564,761 31-Dec-55 1-Jan-56 0 41 0 564,761 31-Dec-56 1-Jan-57 0 41 0 564,761 31-Dw-57 1-1an-58 0 41 0 564,761 31-Dec-58 I-Ian-59 0 41 0 564,761 3I-Dec-59 Wan60 0 41 0 564,761 31-Dec-60 I-Jan-61 0 41 0 564,761 3I-Dec-6I I-Ian-62 0 41 0 564,761 31-Dec-62 1-Jan-63 0 41 0 564,761 31-Dec-63 I-Jan-64 0 41 0 564,761 31-Dec64 1-Jan-65 0 41 0 564,761 31-Dec65 1-Jan-66 0 41 0 564,761 31-Deo-66 1 ;arm 67 0 41 0 564,761 31-Dm67 1-Jan-68 0 41 0 564,761 3l-nrc-68 1-Ian-69 0 41 0 564,761 31-Deo-69 L-Jan-70 0 41 0 564,761 31-1)eo-70 1-Jan-71' 0 41 0 564,761 31-Dec-71 1-Jan-72 0 41 0 564,761 31-Dec-72 1-Jan-73 0 41 0 564,761 31-Dec-73 I-Jan-74 0 41 0 564,761 31-Dec-74 I-Jan-75 0 41 0 564,761 31-Deo-75 l-Jan-76 0 41 0 564,761 31-1)ec-76 I-Jan-77 0 41 0 564,761 31-Deo-77 1-Jan-78 0 41 0 564,761 31-Dec-78 i-Jan-79 0 41 0 564,761 31-Dec-79 1-Jan-80 0 41 0 564,761 31-Deo-80 1-Jan-81 0 41 0 564,761 31-1)eo-81 I-Jan-82 0 41 0 564,761 31-Dec-82 1-Jan-83 0 41 0 564,761 31-Dec-83 1-Jan-84 0 41 0 564,761 31-Dec-84 1-Jan-85 0 41 0 564,761 31-Dec-85 1-Jan-86 0 41 0 564,761 31-Dec-86 1-1an-87 0 41 0 564,761 31-Dec-87 14an-88 0 41 0 564,761 31-Dec-88 1-Jan-89 0 41 0 564,761 31-Dec-89 I-Jan-90 0 41 0 564,761 31-Dec-90 IJan-91 0 41 0 564,761 31-Deo-91 L-Jan-92 0 41 0 564,761 31-Dec-92 I-Jaa-93 0 41 0 564,761 31-Dec-93 I-Jan-94 0 41 0 564,761 31-Dec-94 I95 0 41 0 564,761 3l-Dec-95 1-Ian-96 0 41 0 W,761 31-Dec-96 1-Jan-97 0 41 0 564,761 :31-Dec-97 L-Jan-98 0 41 0 564,761 31-Dee-98 1-Jan-99 0 41 0 564,761 31-Dec-99 1-Jan-00 0 41 0 564,761 31-Dec-00 1-Jan-01 0 41 0 564,761 31-Dec-01 1-Jan-02 0 41 0 564,761 31-1)ec-02 1-Jan-03 0 41 0 564,761 31-Dec-03 I-Jan-04 0 41 0 564,761 31-Dec-04 Wan-05 0 41 0 564,761 31-Dec-05 14an-06 0 41 0 564,761 31-Dec-06 I-Jan-07 0 41 0 564,761 31-Deo-07 1-Jan-OS 0 41 0 564,761 Total 41 564,761 M�onCap, Inc. WoLsh Roarch TLRZR j,e li rs-vI.OA(7075-2035Dr lop, t)J 2.0.+L.]V-A.9.3 11-Feb-16 'P-ded by Devdoper. sA-diog to Ibe PerteeCounty Appeusd District and Termt County Appraisal District property is mmsed a oUarmety 1 a®uapy. Dmgg const=hm, the essayed value repr mta the pdim utthe building comple td w of larnmy l Assumes no easened v lwduring causto=tioa it ,ggggs------------------------------------------------------------- d 4m ee�eee�e2e:_______..____,.. .._...______o-oo--o-o_----- .-------------- d 0 a3 ��eeeooeee�eeaeeeeeeeoeeeeeeeeeeeeeeeeeeeeeeeeeeoeeeeeeeoeeeeeeeeeeeeeeeeeeoeeeeeeeo ------------"-e-a�" �"".� m"���a•a�"� "a"aa"aa�" M�m�� eeeoeee "ooveeeeeeveeoeeeeeeeoeeeeeeeoeeeeeeeoeeeeeeeeeeeeeeeeeeoeeeeeeeeeeeeeeee U� UUPR&M-� MR INAAAAAAAM �eeeoeeee�eeeeeeeoeeeeeoeeeeee,oe.eaeeeeeeeeeeeeeeeeeeeeeeeeeee......eeeeeeee.eee.. eeeaeeee. .�a�ae����a�g���� �" --- - --------------------------------------------------------------------- eeeeeee eoeeeeeeeeeeeeeeeeeeeeeeeeeeeoeoeeeeeeeeeeeeeeeeeeeeeeeoeeeeeeeeee,eeeee s eeeeeeeo :aa a a a a a �ama��a aaa�_a� a a a �_a aka a ;7 aF aaa Fvgav-5 n�e$ne�ne�e�ne�nenneeeenene inn�n�e�een�Eee$e�n�e��eneb�eee�e�eee�e� ��eeeoeeoe�eeeeeoeeeeeeeoeeeeeeeeeeeeeeeeeeaeeeeeeeoeeeeeeeeeeeeeeeeeeeeeeeeoeoeeeee �� �eeeeeeeo " eeeeoeeeeeeeoeeoeoeeeeeeeeeoeeeoeeeeeeeoeeeeeeveeeoeeeeeveoeeeeeeeoeeeee i88 ''§,°�eooe0000eR000eooeeooeeooe0000eeoe000000ee000eooe0000ee 00000eeooeoeeoeooeooeoeoee000 �p e ooe0000^ee00000000eoe00000e00000e000e0000000000eeeooeo oeoeoeooeooeo ooeoeeeoeeoo. oo.a aaao.aaaaao.aaao.aao.o aaaaaaeaaa o.aaoao.oao,aaaao.aaaaaaoaaaaa o.aaaao.ao aaaaaae 3 119--------- " eeeeeeeoeeeeeeeoeeoeeee"eeoeeeeeeeaooeeeeeoeeeoeoeeeeeee.. ......eeeeeoee " v eeoeeeee _eeeeeeeee---------eoe----------------------------------— eeeeeeeeeeeeeo.e - 4'7^"3^'°7`v�ye�qv"$v""$"v`v$-"��x�F�R$�e%e"$�e$vR g 895, fi, fi 9 fi, fi54 S5S58 �59�fi, 559fi S95fi, 555fi °fi 5, fib, 5, 9�9S9SS � fi5, fig, S4S5SS5 95 8 ya ��}}jjjj fyy'r '�qaajx � ��xppjj $$gg 'r 'qpqx a'jyyrjj '-r 'gqyyri 'gqgqr'yyipp �}}'i ��pp}}gqpp'yyppr 'r 'r �qpqp yyppr--��- ��-------pp------!-pRpp-'°p-'°-°'-�'``-�---'-q--§'y---j------j----q---rAI �tj Yh'6 O G C Y�Y Y Y G6d d6G d 6 C d�GCW C YY'1�H'1'1'1CC C dd 6GYY YY j Y �E 9 Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.10.2: Proiected Absomtion - 2034 DeveloDmentl - Tarrant Countv Development Residential Commercial Year Assessed .ingle Family - Custom Tyne Industrial �j�� As O1 Unirs Curnulative SIR Cumulaudw 3MSS ldan-26 0 0 U 0 31-Dec-26 1-1an-27 0 0 0 0 31-Dec-27 I-Jan-28 0 0 0 0 31-Dec-28 1-Jan-29 0 0 0 0 31-Da-29 1-Jan-30 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 31-Da-31 1-Jan-32 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 31-Dec-33 1-Jan-34 0 0 0 0 31-Dec-34 1-Jan-35 41 41 564,761 564,761 31-Dec-35 1-Jan-36 0 41 0 564,761 31-Dec-36 1-Jan-37 0 41 0 564,761 31-Dec-37 1-Jan-38 0 41 0 564,761 31-Da-38 1-Jan-39 0 41 0 564,761 31-Deo-39 1-Jan-40 0 41 0 564,761 31-Dec-40 1-Jan-41 0 41 0 564,761 31-Dec41 1-Jan-42 0 41 0 564,761 31-Dec-42 1-Jan-43 0 41 0 564,761 31-Dcc 43 I-Jan-44 0 41 0 564,761 31-Dec-44 1-Jan-45 0 41 0 564,761 31-Dec-45 1-Jan-46 0 41 0 564,761 31-Dec-46 1-Jan-47 0 41 0 564,761 31-Dee, 47 1-Jan48 0 41 0 564,761 31-Dec48 1-Jan-49 0 41 0 564,761 31-Dec-49 1-Jan-50 0 41 0 564,761 31-Dec-50 1-Jan-51 0 41 0 564,761 31-1)ea51 1-Jan-52 0 41 0 564,761 31-Dec-52 1-Jan-53 0 41 0 564,761 31-1)ea53 I-Jan-54 0 41 0 564,761 31-Dec-54 1-Jan-55 0 41 0 564,761 31-Dec-55 I-Jan-56 0 41 0 564,761 31-Dec-56 1-Jm-57 0 41 0 564,761 31-Dec-57 I-Jan-58 0 41 0 564,761 31-Dec-58 1-Jan-59 0 41 0 564,761 31-Dec-59 1-Jan-60 0 41 0 564,761 31-Dec-60 1-Jan-61 0 41 0 564,761 31-De"I I-Jan-62 0 41 0 564,761 31-Dec-62 1-3an-63 0 41 0 564,761 31-Dec-63 I-Jan-64 0 41 0 564,761 31-Dec-64 1-Jm-65 0 41 0 564,761 31-Dec-65 1-Jan-66 0 41 0 564,761 31-Dec-66 1-Jan-67 0 41 0 564,761 31-Dee-67 I-Jan-68 0 41 0 564,761 31-Dec-68 1-Jan-69 0 41 0 564,761 31-1) o-69 I-Jan-70 0 41 0 564,761 31-Dec-70 1-Jan-71 0 41 0 564,761 31-Dec-71 1-Jan-72 0 41 0 564,761 31-Dee-72 1-Jan-73 0 41 0 564,761 31-Dec-73 i-Jan-74 0 41 0 564,761 31-Dec-74 1-Jan-75 0 41 0 564,761 31-Deo-75 I-Jan-76 0 41 0 564,761 31-Dec-76 1-Jan-77 0 41 0 564,761 31-Dec-77 l-Jan-78 0 41 0 564,761 31-Dec-78 1-Jan-79 0 41 0 564,761 31-Dec-79 I-Jan-80 0 41 0 564,761 31-Dec-80 1-Jan-81 0 41 0 564,761 31-Dec-81 1-Jan-82 0 41 0 564,761 31-Dec-82 1-Jan-83 0 41 0 564,761 31-Dee,83 I-Jan-84 0 41 0 564,761 31-Da-84 1-Jan-85 0 41 0 564,761 31-Dec-85 1-Jan-86 0 41 0 564,761 31-Dec-86 1-Jan-87 0 41 0 564,761 31-Dec,87 1-Jan-88 0 41 0 564,761 31-Dec-88 1-Jan-89 0 41 0 564,761 31-Dec-89 1-Jan-90 0 41 0 564,761 31-Dec-90 1-Jan-91 0 41 0 564,761 31-Dec-91 1-Jan-92 0 41 0 564,761 31-Dec-92 1-Jan-93 0 41 0 564,761 31-Dec-93 1-Jan-94 0 41 0 564,761 31-Dec-94 1-Jan-95 0 41 0 564,761 31-Dec-95 1-Jan-96 0 41 0 564,761 31-Dec-96 1-Jan-97 0 41 0 564,761 31-Dec-97 1-Jan-98 0 41 0 564,761 31-Dec-98 1-Jae-99 0 41 0 564,761 31-Dec-99 1-Jan-00 0 41 0 564,761 31-Dec-00 I-Jae-01 0 41 0 564,761 31-Dec-01 1-Jan-02 0 41 0 564,761 31-Dec-02 1-Jan-03 0 41 0 564,761 31-Dec-03 I-Jan-04 0 41 0 564,761 31-Dec-04 1-Jan-05 0 41 0 564,761 31-Dec-05 I-Jan-06 0 41 0 564,761 31-Der-06 1-Jan-07 0 41 0 564,761 31-Dec-07 1-Jan-08 0 41 0 564,761 TOW 41 564,761 M,weap,lne. 'talah Raneh77RZProJeceons-v1.0A(707J-103J Drvdopnmt)v7.0.r(ss)V,-I.IO.I 22-Fab-26 'Pmvided by D-Id w. tA=Aing to dw Parker County Appraisal District and Tenant County Appaisal District property is man daaofLnuuylannually. Dming maabrctim.the nasnsed value repramrs thepation otthe building coaplded m of January1 Assam au ammsed value during construction. grrrrrr rrrrrrr rrrrr rrrrrr r �m--e-e-e-e�n�������nKeR g� ,g�gggg,, �n�����nR se n�eU.Uaie���e�e����� ¢� „ e rn - r-M- -n--n� M K,- - n��n��n�n sc sc Mh nw„rr -� -n- F omooeoeeemoeeme------------------------------------------------------------------ - errrrrrrrr rrrr rrrrrrrr rrrr �. P m ,--- ------ ----------e,----------------------- e�o__y.•_____.....______.,_......._;_...____......,_..____..__,. _.. .. ..____-__-_-_--y�ceooeoo-o _ oo oeeoeoeomeooeeoeooeoeo oeoe0000eooeoeoe000 ........................... s a O0000-000 _^�^_n�Ta_-_ _ �an_aaa---nil Qi1n -Q ni1 m,ln�jn�aPn,Pr;i:ry it in, i1 n,Q n-�n,Pq'-nn-.�nR�_.. �'q __ e&� m9m���m a a' ''�Faamgm aPdm�mg�L9Sm °�� a&m&m m£� m9�xm&mSa°'.�mE�� ��e-oeoeooe�ooeeo-o-00000eeoe0000eo-00000e0000eoe000eooeoo-eooe0000000eoe0000eoe000e �� 000000e n n n n nnnn n nnnnnn n nnnnnn n n n nnnnnnnn n nn n nn nnn nn n n n 7�� �50o eoeeo- e-oeoeo-o--e---oeee-000eoee000-o-oeeeeoe0000-oeoe-oeoeoeoeeoe-000-oeoe- Sy o n �Q e $ -oeoe---- ------------------------------------------------------------------oeoe-e _ p3 3Poeoeoeoe a o-eeeeoo- .oeoe-o-oeoe-o-o-oeoe..-.-oeoe-e-oeoe..-000eeo-.....oeoe-e0000e0000eoo- - --eee-ee nnnnn�R�nnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnrnnnnnnnnn�R�nnnnnnnn eaaaaa aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa aaaaaaaa --oee---e n-e-ee--e--e-e--eeeo--e-e-e-ee-----o-e--eeee-oe---o-ee-eoee-eeeo-a-e-o-e n 6 a--ee-ee-ee______ ---o--------------oeeo-ee--m---e-eoe-eee------e--m--e--ee--e-e-ee-e-eoe--e-e-oeee-e _ p �F�m�7 n h��7 TTT 4�4 `��_N.nj "%n'? ra 555 7ySR�=nF� "Fn R'R R•p •p +eT �t °P�4 �`T d'q- �' �$q q�4-r9 -------- 9555�5�999,�595�5�,�55�995�fi� T TT -- - -- TTTyTT T'} T TyT�t ART TT TTTT T� TTTTTTTTT�']TT 7T� TyTT TTT�T Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.11.2: Proiected Absoration - 2035 Develonmentl - Tarrant County Development Residential Commercial Year Assessed ingle Family - Custom Type Mutd-Family Industrial As Ora Units Cumulative Units Cumulative$ Ft Cumulative 31 5 1-Jos-26 0 0 0 0 % 0 31-Dec-26 1-Jan-27 0 0 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 0 0 31-Dec-28 I-Jan-29 0 0 0 0 0 0 31-Dec-29 1-Jan-30 0 0 0 0 0 0 31-Dec-30 I-Jan-31 0 0 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 0 0 31-Dec-33 1-Jan-34 0 0 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 0 0 31-Dec-35 1-Jan-36 41 41 400 400 564,761 564,761 31-Dec-36 1-Jan-37 0 41 0 400 0 564,761 31-De 37 1-Jan-38 0 41 0 400 0 564,761 31-Dec-38 1-Jan-39 0 41 0 400 0 564,761 31-Dec-39 I-Jan-00 0 41 0 400 0 564,761 31-Dec-40 1-Jan-41 0 41 0 400 0 564,761 31-Dec-41 1-Jan-42 0 41 0 400 0 564,761 3l-Dec42 1-Jan-43 0 41 0 400 0 564,761 31-Dec-43 1-Jan-44 0 41 0 400 0 564,761 31-Dec-44 I-Jan45 0 41 0 400 0 564,761 31-Dec-45 1-Jan-46 0 41 0 400 0 564,761 31-Deo-46 I-Jan47 0 41 0 400 0 564,761 31-Dec47 1-Jan-48 0 41 0 400 0 564,761 31-Dec-48 1-Jan-49 0 41 0 400 0 564,761 31-Dee49 1-Jan-50 0 41 0 400 0 564,761 31-Dec-50 1-Jan-51 0 41 0 400 0 564,761 31-De 51 1-Jan-52 0 41 0 400 0 564,761 31-Dec-52 1-Jan-53 0 41 0 400 0 564,761 31-Derr53 J-Jan-54 0 41 0 400 0 564,761 31-Dec-54 1-Jan-55 0 41 0 400 0 564,761 31-De 55 1-Jan-56 0 41 0 400 0 564,761 31-Dec-56 1-Jan-57 0 41 0 400 0 564,761 31-Dec-57 I-Jan-58 0 41 0 400 0 564,761 31-Dec-58 1-Jan-59 0 41 0 400 0 564,761 31-Dec-59 1-Jan-60 0 41 0 400 0 564,761 31-Dec-60 1-Jan-61 0 41 0 400 0 564,761 31-Dec-61 1-Jan-62 0 41 0 400 0 564,761 31-Dec-62 1-Jan-63 0 41 0 400 0 564,761 31-Dec-63 1-Jan-64 0 41 0 400 0 564,761 31-De 64 I-Jan-65 01 41 0 400 0 564,761 31-Dec65 1-Jaa-66 0 41 0 400 0 564,761 31-Dec-66 I-Jan-67 0 41 0 400 0 564,761 31-Dec-67 1-Jae-68 0 41 0 400 0 564,761 31-Dec-68 1-Jan-69 0 41 0 400 0 564,761 31-Dec-69 1-Jan-70 0 41 0 400 0 564,761 31-Dec-70 1-Jan-71 0 41 0 400 0 564,761 31-Dec-71 Wan-72 0 41 0 400 0 564,761 31-Dec-72 1-Jan-73 0 41 0 400 0 564,761 31-Dec-73 1-Jan-74 0 41 '0 400 0 564,761 31-Dec-74 I-Jan-75 0 41 0 400 0 564,761 31-Dec-75 1-Jan-76 0 41 0 400 0 564,761 31-Dec-76 1-Jot-77 0 41 0 400 0 564,761 31-Deo77 I-Jan-78 0 41 0 400 0 564,761 31-Dec-78 1-Jan-79 0 41 0 400 0 564,761 31-Dec-79 I-Jan-80 0 41 0 400 0 564,761 3l-Dec-80 1-Jan-81 0 4l 0 400 0 564,761 31-Dec41 1-Jan-82 0 41 0 400 0 564,761 3l-Dec-82 1-1an-93 0 41 0 400 0 564,761 31-Dec-83 1-Jan-84 0 41 0 400 0 564,761 31-Dec-84 I-Jan-85 0 41 0 400 0 564,761 31-Dec-85 1-Jan-86 0 41 0 400 0 564,761 31-Dec-86 I-Jan-87 0 41 0 400 0 564,761 31-Deo-87 1-Jan-88 0 41 0 400 0 564,761 31-Dec-88 14an-89 0 41 0 400 0 564,761 31-De 89 1-Jan-90 0 41 0 400 0 564,761 31-Dec-90 1-Jan-91 0 41 0 400 0 564,761 3l-Dec-91 I-Jan-92 0 41 0 400 0 564,761 31-Dec-92 1-Jan-93 0 41 0 400 0 564,761 31-Dcc-93 1-3an-94 0 41 0 400 0 564,761 31-Dec-94 14an-95 0 41 0 400 0 5647761 31-Dec-95 14an-96 0 41 0 400 0 564,761 31-Dec-96 1-Jan-97 0 41 0 400 0 564,761 31-Dec-97 1-Jan-98 0 41 0 400 0 564,761 31-Dec-98 Wan-99 0 41 0 400 0 564,761 31-Dec-99 1-Jan-00 0 41 0 400 0 564,761 31-Dec-00 I-Jan-01 0 41 0 4W 0 564,761 31-Dec-01 1-Ian-02 0 41 0 400 0 564,761 3I-Dec-02 I-Jan-03 0 41 0 400 0 564,761 31-Dec-03 I-Jan-04 0 41 0 400 0 564,761 31-Dec-04 1-Jan-05 0 41 0 400 0 564,761 31-Dec-05 t-Jan-06 0 41 0 400 0 564,761 31-Dec-06 1-Jan-07 0 41 0 400 0 564,761 31-Dec-07 t-Jan-08 0 41 0 400 0 564,761 Total 41 400 564,761 MwiCap, 1-TRTi>=ONSULTINC/ProtreaoW(_ Ranch l7RZRy'ecnwa-v1.0A(207J-2p3J Drvelopnm9 v2.dstaJV,d.11.3 22-Feb-26 'Provided by Devdapc. 'A -ling m the Patter County Appruaal Disown and Tarrant County Appraisal District property is essesud a of Jaouery 1 anmully. During tmuh Lion, the asseased value represents the portion ofthe building completed as of January 1. Assumes on assessed value during roustrucuou. n; n�mnnnnnnnnnnnnmm�mn�n�."i�".�.nnnn---n---------n'nnn nin �.ni"�n.ni .^n�nn�nnm��nnn"nn'.�t 71'�il ei.mn,Zn n�n+,T �n ry.:n�..�n M1n.�n ln�n.1�..��"w%mm�.%�.ni,�.ni,.1�nnnnniy .1n R.jni,nm�lnn.; .1�nnli�M1r; .1 �9 �aeeooeoeooeo�;�;nrynj � FFFFFFFFFFFFFFFFFFFFFFIiFFFFFFFFFFFFFFFFFFFFFFFFFFNFFFFFFFFFFFFFFFFFFFFFF �^ $Q,meeoeeeeoeoryaeeeeeoeoeeeeoeeoeeeceeeeoeeeeoeeeoeeoee eeoeoeeceoeeoeeeeoeooeoeoeeoee. �' rv! pp Qg qq qq QQ yQ QQ qq gq pp gg qq yy yQ yQ gg pp gq yQ qg pp yQ¢g yQ qq Qy y g g p p q Q q g Q q p y q Q p q q y y S�'dEeEgap$25HS8�EEeESSES8S8S25�SESSeE$o SSS8Ee l?'6,�S8�EESSoS�38EeSESSSSEESEoESS �' a �eooeoeeooeo? o o e o e o e e e e o ee oeoeooeoeoeooeoe0000e0000e0000eoeeoeoeeoeoeeoeooe0000eooeo e - i eeeeeeeeee �rrrnrrrrnrrrrrnnrnrrrrrrrnnnrnrrrrrrrnrnrrrrnnrnrrrrrrrnrrnrrnrnnrnrrrr e„���° g'g14k-ux g N SCrkRi-- ---- - -iCP �S��iC CSC iC�kASCa�� $� eeeeeeee ripe �eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeee eP �� rrrr r n nnnnrrn nrrnrn nnrrrrrr rnrnrrrrrrnrrr n r --- -e-------e � eeeeee - �eeeeeeeeee�eeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeoeeoeeoeeeeoeeee nn eeeeeeeee � e tlag�w"n^nan��m:,� S.$ °F -------------- ------.._.. ------------------- ------ 5 ��oeeeeeeeee�eeeeeeoeeeeeeeeeoeoeeeeoeeeeeeoeeeeoeeeeoeeeeeeeeeeooeeeeeeeeeeeoeeeeoe $gg eoeeeeoeoeerS Sn rnnn nrnnn r Sn�n�RRSRR�RSrvrr9rSSSSs�RRRSSs�R�RSSRSRSZ�Rn9 Rs�n9�RSaRS«rS�RrR���SRn�RSRrnR �G 2 oeeeeoeeee neeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeeoeoeeeeoeeeeeeeeeeeeee a eeeeee ---- nnnnn�nnnr-�nnnnnnnnn�n�-�nnn-nn���Nnnn��-nnnnnnnnn�n�n����nn�nn-��nn�n o oeeoeoeeo n eeoeeoeoeoeeeeoeeoeoeeeoeeoeoeoeeeeoeooeoeeeeoeeoeoeeee oeeoeoeeoeoeeo 9 a $n"i ani M M 4v"$1Nii ----- E Reinvestment Zone Number Eighteen Fort Worth, Tecas (Walsh Ranch) Exhibit C-1.12.2: Proiected Absorption - 2036 Develonmentl - Tarrant County Development Residential Commercial Year Assessed Single Family - Custom Industrial Endin As Of' Cumulative Sq Ft Cumulative 31Dw23 1-]tat-26 0 U 0 31-Dec-26 I-Jan-27 0 0 0 0 31-Dec-27 I-Jan-28 0 0 0 0 31-Dec-28 I-Jan-29 0 0 0 0 31-Dec-29 I-Jan-30 0 0 0 0 31-Dec-30 I-Jan-31 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 31Dec-33 I-Jan-34 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 31-Dec-35 1-Jan-36 0 0 0 0 31-Dec-36 1-Jan-37 41 41 564,761 564,761 31-Dec-37 I-Jan-38 0 41 0 564,761 31-Deo-38 1-Jan-39 0 41 0 564,761 31-Dec39 I-Jan-40 0 41 0 564,761 31-Dec-40 I-Jan-41 0 41 0 564,761 31-Dec-41 1-Jan-02 0 41 0 564,761 31-Dec-42 1-Jan-43 0 41 0 564,761 31-Dm-43 I-Jan-44 0 41 0 564,761 31-Dec-44 1-Jan-45 0 41 0 564,761 31-Dee-45 I-Jan-46 0 41 0 564,761 31-Dec-46 1-Jan-47 0 41 0 564,761 31-Dee-47 1-Jan-48 0 41 0 564,761 31-Dec-48 I-Jaa-49 0 41 0 564,761 31-Dec-49 1-Jan-50 0 41 0 564,761 31-Dec-50 1-Jan-51 0 41 0 564,761 31-Dec-51 I-Jan-52 0 41 0 564,761 31-Dec-52 1-Jan-53 0 41 0 564,761 31-Dec53 I-Jan-54 0 41 0 564,761 31-Dec-54 I-Jan-55 0 41 0 564,761 31-Dec-55 I-Jan-56 0 41 0 564,761 31-Deo-56 I-Jan-57 0 41 0 564,761 31-Dec-57 I-Jan-58 0 41 0 564,761 31-Dec-58 I-Jan-59 0 41 0 564,761 31-Dec-59 1-Jan-60 0 41 0 564,761 31-Dec-60 1-Jan-61 0 41 0 564,761 31-Decfi1 I-Jan-62 0 41 0 564,761 31-Deo-62 1-Jan-63 0 41 0 564,761 31-Dec-63 I-Jan-64 0 41 0 564,761 31-Dec-64 1-Jan-65 0 41 0 564,761 31-Dec-65 I-Jan-66 0 41 0 564,761 --66 1-Jan-67 0 41 0 564,761 31-Deo-67 I-Jaa-68 0 41 0 564,761 3 JDec-68 I-Jan-69 0 41 0 564,761 31-De 69 I-tan-70 0 41 0 564,761 31-Dec-70 1-Jan-71 0 41 0 564,761 31-Dec-71 1-Jan-72 0 41 0 564,761 31-Dec-72 1-Jan-73 0 41 0 564,761 31-Dec-73 I-Jan-74 0 41 0 564,761 31-Dec-74 I-Jan-75 0 41 0 564,761 31-Dec-75 1-Jan-76 0 41 0 564,761 31-Dec-76 1-Jan-77 0 41 0 564,761 31-Deo-77 1-Jaa-78 0 41 0 564,761 31-Dec-78 I-Jan-79 0 41 0 564,761 31-Dec-79 1-Jan-80 0 41 0 564,761 31-Dec80 1-Jan-81 0 41 0 564,761 31-Dec-81 1-Jan-82 0 41 0 564,761 31-Dec-82 I-Jan-83 0 41 0 564,761 31-Dec-83 1-Jan-84 0 41 0 564,761 31-Dec-84 1-Jan-85 0 41 0 564,761 31-Dec-85 1-Jan-86 0 4I 0 564,761 31-Dec-86 I-Jan-87 0 41 0 564,761 31-Dec-87 1-Jan-88 0 41 0 564,761 31-Dec-88 I-Jan-89 0 41 0 564,761 31-Dec-89 I-Jan-90 0 41 0 564,761 31-Dec-90 I-Jan-91 0 41 0 564,761 31Dec-91 I-Jan-92 0 41 0 564,761 31-Deo-92 I-Jan-93 0 41 0 564,761 31-Dec-93 I-Jan-94 0 41 0 564,761 31-Dec-94 1-Jan-95 0 41 0 564,761 31-Dec95 I-Jan-96 0 41 0 364,761 31-Dec-96 1-Jan-97 0 41 0 564,761 31-Dec-97 1-Jan-98 0 41 0 564,761 31-Dec-98 I-Jan-99 0 41 0 ;564,761 31-Dec-99 i-Jan-00 0 41 0 564,761 31-Dec-00 1-Jan-01 0 41 0 564,761 31-Dec-01 I-Jan-02 0 41 0 564,761 31-Dec-02 1-Jan-03 0 41 0 564,761 31 Dec-03 I-Jan-04 0 41 0 564,761 31-Da-04 1-Jan-05 0 41 0 564,761 31-Dec-05 1-Jan-06 0 41 0 564,761 31-Da-06 1-Jan-07 0 41 0 564,761 31-Den 07 I-Jan-08 0 41 0 564,761 Total 41 564,761 mCap, Inc P Jecrione .fih Baneh rMZPrgec6mu-W.2B(2036-3046 D-Lopaant) v2nd.)YA7.3 22-Feb-26 Provided by Derdoper. sA_d.g to 0. Pk. County App e-I Dieaict and Tarrant County Approval Drsaiet property is aaseased as of January. t amually. During construction, the-ssad value repre-ts the portion of the building completed as of January 1. A-anes no assesed value during conshuction. eeeeeeeeeoeRRR^�lrrpU RRRQRRRRRRRR"a�R^^RRR^mn�a^ ry «««FF«F��rFr«,F«,C,r FFGF««rF««««««FFFFGF.««««,:«FFF F.rFF««««FFF«rF«««F^.««G «;«" !S d 9 m ��...,eeeooeeoeoe ^ eooeoeeoeoeeeeoeeoeeeoeeeeooeeeoeeeoeeeeeeeoeoeooeeoeeeeee000eeoeaoeee §ceooeoeooeoe880�8�8�SS�S�OB���8�8�8�0���8�8�e�O8o�88���8,���eo�o� tl__,.,,...__..__..___..,_____..___-_-__..__..____..___--oda-_-..- a eeoeoeeeeoo oeooeoe0000eeeooeoeoeeoeoeoeoeeoecoeoeooee------oeeoeo------oeoeoo---- .$ o eoeeoeoeeoeg`eO-Sen�ne.gv��°'$�e nnrrnrrrrrrrrnrnrnrnrrrrnrnrnnn rn rn n nnnnrnr rnnnr r r n �e ��a �e� rnrrn ny�e'O�O'Oe,�q�eye��'4o YNJ R^'Y^JfC°ry'?MJ«T�a�:^a'YNJ."v££��„££r�R�RRR�£R�RR£rR£^€,WrWfCR-----A:- --R£- R'R SCk iC Fi �fC °ry'WPR�R # �!go "�eeoeceeoee rick `�oeoeeoeooeoeeeoaoe000ee000eoeeeooe000000eooeooeooeoeooeoeooeoeeoeooeoe o� '� e .� 3eeaooeeoeeee�e��.'Op.��nWo���°a,�°o,tlp1�°a,���Oe,���$e�e�.iOe,�u�o�e�o�bey��r�q•,Oe,`�t�nt,��'Oe,4�q„���°o, nnrrnrnrrnnnnrrrnrnrrrrnrrrnrrrrrrr r� �tl Wr�go r rrrrrrrrrnnnnrnrnnnn.:rrrnrr�.:rri,:�rnrr �p rrrrnnrnrnrrrrrrrnrr eooeoe0000e00000ee r oeoeooeoeeoeoeoeooeoeoeooeoeooe0000eoeooea oeeeooeoeaeee oeooeoee 3 o o e a e e e e o ee o ..eeeeeeeeeoaeaaeoeeeeoeeeeeeeeeoeeeaeeeeeeeaeeeeoeeeaoeeeeeeeaeaeeoeeeeeeeeeeaeee a �6 � eaRR�RR«RnRR�R�R�RRdRa«RRRrrRRR�RRrRnRRRRnRSRRRR3«ar�RSRRR�Rt3RRRRRRRR«�R ��tee000eeooeo n� �oe0000000000^ooeoeoeooeoeaoeoeeoeoeoeoeeoeoeoeeoeoeeoeoeeoeoeeoeoeooe000 oea000ee oea a 'g i iy`A�oR R'g?^ F§ ^rJ ?g§T$Tgg4 TYe �« �.,�rF may V `4 V V �oTnnFynn�n� gy ^PR °P4 °P 4'4'g G4'q4'4' $444444q T T T T T N T -'? Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.13.2: Proiected Absorption - 2037 Develou3nentl - Tan -ant Countv Development Residential Commercial Year Assessed Single Family - Custom Type I Industrial Ending As Oe Units Cumulative Sy Ft Cumulative 31-Dec-25 I-Jw26 0 0 d q 31-Dec-26 1-Jan-27 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 31-Dec-28 I-Jare-29 0 0 0 0 31-Dec-29 1-Jan-30 0 0 0 0 31-Dec-30 l-Jan-31 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 31-Dec-32 l-Jan-33 0 0 0 0 31-Dec-33 I-Jan-34 0 0 0 0 31-Deo-34 1-Jan-35 0 0 0 0 31-Dec-35 J-Jan-36 0 0 0 0 31-Deo-36 1-Jan-37 0 0 0 0 31-Dec-37 I-Jan-38 41 41 564,761 564,761 31-13eo-38 I-Jan-39 0 41 0 564,761 31-Dec-39 I-Jan40 0 41 0 564,761 3l-Dec-40 I-Jan41 0 41 0 564,761 31-Dec41 1-Jan42 0 41 0 564,761 31-Dec42 I-Jan43 0 41 0 564,761 31-Dec43 1-Jan-44 0 41 0 564,761 31-Dec-44 1-Jan45 0 41 0 564,761 31-Dec45 I-Jan46 0 41 0 564,761 31-Dec46 I-Jan47 0 41 0 564,761 31-Dec47 I-Jan48 0 41 0 564,761 31-Dec48 1-Jaa49 0 41 0 564,761 31-Dec-49 1-Jan-50 0 41 0 564,761 31-Dec-50 I-Jan-51 0 41 0 564,761 31-Dec-51 I-Jan-52 0 41 0 564,761 31-Dec-52 I-Jan-53 0 41 0 564,761 31-Dec-53 1Jan-54 0 41 0 564,761 31-Dec-54 1-Jan-55 0 41 0 564,761 31-Dec-55 I-Jan-56 0 41 0 564,761 31-Dec-56 1-Jan-57 0 41 0 564,761 31-Dec-57 1-Jan-58 0 41 0 564,761 3I-Dec-58 1-Jan-59 0 41 0 564,761 31-Dec-59 1-Jan-60 0 41 0 564,761 31-Dec-60 I-Jan-61 0 41 0 564,761 31-Dec-61 1Jan-62 0 41 0 564,761 31-Dee-62 1-Jan-63 0 41 0 564,761 31-Dec-63 1-Jan-64 0 41 0 564,761 31-Dec-64 1-Jan-65 0 41 0 564,761 31-Dec-65 1-Jan-66 0 41 0 564,761 31-Dec-66 1-Jan-67 0 41 0 564,761 3I-Dec-67 1-Jan-68 0 41 0 564,761 31-Dec-68 1-Jan-69 0 41 0 564,761 31-Dea69 1-Jea-70 0 41 0 564,761 31-33.46 1-Jan-71 0 41 0 564,761 31-Dea71 1-Jan-72 0 41 0 564,761 31-Dec-72 I-Jan-73 0 41 0 564,761 31-1)ea73 1-Jan-74 0 41 0 564,761 31-Dec-74 1-Jan-75 0 41 0 564,761 3l-Dec45 1-Jae-76 0 41 0 561,761 31-Dec-76 I-Jan-77 0 41 0 564,761 31-1) o-77 1-Jan-78 0 41 0 564,761 31-Dec-78 I-Jan-79 0 41 0 564,761 31-1) o-79 1-Jan-80 0 41 0 564,761 31-Dec-80 1-Jan-81 0 41 0 564,761 31-De 81 1-Jan-82 0 41 0 564,761 31-13=42 I-Jan-83 0 41 0 564,761 31-Dec-83 1-Jan-84 0 41 0 564,761 31-Dec-84 1-3an-85 0 41 0 564,761 31-Dec-85 1-Jan-86 0 41 0 564,761 31-Dec-86 I-Jan-87 0 41 0 564,761 31-Dec-87 1-Jan-88 0 41 0 564,761 31-Dec-88 1-Jan-89 0 41 0 564,761 31-Dec-89 I-Jan-90 0 41 0 564,761 31-Deo-90 I-Jan-91 0 41 0 564,761 31-Dec-91 I-Jan-92 0 41 0 564,761 31-Dec-92 I-Jan-93 0 41 0 564,761 31-Dec-93 1-Jan-94 0 41 0 564,761 31-Dec-94 I-Ian-95 0 41 0 564,761 31-Dec-95 1-Jan-96 0 41 0 564,761 31-Dec-96 I-Jan-97 0 41 0 564,761 31-Dec-97 I-hm-98 0 41 0 564,761 31-Dec-98 1-Jan-99 0 41 0 564,761 31-Dec-99 1-Jan-00 0 41 0 564,761 31-De 00 I-Jan-01 0 41 0 564,761 31-De,01 1-Jan-02 0 41 0 564,761 31-Dec-02 1-Jan-03 0 41 0 564,761 31-Dec-03 1-Jan-04 0 41 0 564,761 31-Deo-04 1-Jao-05 0 41 0 564,761 31-Dec-05 1-Jan-06 0 41 0 564,761 31-Dec-06 1-Jan-07 0 41 0 564,761 31-Dec-07 1-Jan-08 0 41 0 564,761 Total 41 564,761 M.tcap.inc. tilp jeedandlWalshRoachTJRZProfecei-n--vi.2R(20362046D.I.,-nt)v2.0.ct JYA2.3 22-F b-2d 'Provided by Devdoper. 'According ur the Pena County Appocd District and Tarim[ County Appraisal District pmpaty b a +eoad v of January 1 annueDy. During eooaeietion, the eaaeaad value teprrsanb the potron ofthe building compleW u of January 1. Aseuma an assessed value during mnrouetwo. s mmeeemmememmeo������es�es����o�g���Oes�����es�eso���es�s�����o�g�s�s�s�o�g����es 1b oeevae_oa000deveeeoeoeaeea_o_odad_d_oaoovo_osove000e-o_000vea �.. eeeeeeeemeeeeseeeme,meeeeeememeeeeemeeoeeeeemeeeeoeeeee,oemeeeeeemeeeemmmeemeeeeeem j a " Jm -- nnaniln�^+'�n� eeoeoeooeoeon.,rnn nnnn n ,n nn.^nnnn -Rn ryn.^�, i1n�^n,n ^nni1n'^i, i1nnn'yn �.%ln aaa.a�aadaaas^aaava�a�a.aaa^<'^v^^a.<d^<':aaa:^�as<�aaaaaaa?a�a7aaa^.aeaaaa eemememmememmeeeememeeeomemeemememeeeeeeoeoemeeeeeeeoeeeeeemeeeeeemeemmmemeeeeeem g"�" meeeeeeeeeeem��tl��a9�gI e�enee��.n�nea� been n � e�tl� ne e n e 99�scwsv„�����a�a���w�����IR��s�scw¢����aNa� €i�s���Nsese��€�se�'seasc��¢� �xmoeeeoeeeemeKemmemeaeemeoeeeeoeommemeeeeeomeeeeeemmmmemememeeeemeememeoeememeemeee Q �momemeemeeeem������n��"n"����nan�n�< memeemememm eemeeoemmmmememeeeeemmemmmemmemememmemmemeeemeemememmemeeeeeemmmaeeeem b ,meemeeemeee memeeememeemmmmoemeeomemmeeeeeemooeeeeeeemmeeememmeemememeeeeomemmmm 3RRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRriRRRRRRRRRRRRRRRRRRRRnFtRRRRRRR RRrR mmmeemememmemseememmeeeememeemeeeeeoeemeeeeemmeeemmemeaeeeemmmmeemmemmemeeeeememmem e R d u ? " '7 mT 7e"^" 7q" V � `4 `4 '4 `4 g, ^ e n �e �m u m s 4' mm 9um 9 44 Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.142: Proiected Absomtion - 2038 Develomnen[l - Tarrant Countv Development Residential Commercial Year Assessed Single Family -Custom Type 1 Industrial d! As Of Units Cumulative SI Ft Cumulative 3I Deo-73 I-Jam-26 0 0 i) 0 31-Dec-26 Wan-27 0 0 0 0 31-Dec27 1-Jan-28 0 0 0 0 31-Dec-28 ]-Jan-29 0 0 0 0 31-Deo-29 1-Jan-30 0 0 0 0 31-Deo-30 14an-31 0 0 0 0 31-Der 31 1-Jan-32 0 0 0 0 31-Dec32 1-Jan-33 0 0 0 0 31-Dec33 I-Jan-34 0 0 0 0 31-Dec-34 I-Jan-35 0 0 0 0 31-Dec-35 1-Jan-36 0 0 0 0 31-Dec-36 I-Jan-37 0 0 0 0 31-Dee-37 i-Jan-38 0 0 0 0 31-Deo-38 14an-39 41 41 564,761 564,761 31-Dec-39 1-Jan-00 0 41 0 564,761 31-Dec-40 14m-41 0 41 0 564,761 31-Deo-41 1-Jan-42 0 41 0 564,761 31-1)eo-42 I-Jan-43 0 41 0 564,761 31-Dec-03 1-Jan-04 0 41 0 564,761 31-Dec 44 14m-45 0 41 0 564,761 31-Dec-45 1-Jan-46 0 41 0 564,761 31-Deo-46 14ao-47 0 41 0 564,761 31-Dec-07 1-Jan-08 0 41 0 564,761 31-Dec-48 14ao-49 0 41 0 564,761 31-Dec-49 1-Jan-50 0 41 0 564,761 31-Deo-50 14ao-51 0 41 0 564,761 31-Dec-51 1-Jan-52 0 41 0 564,761 31-Dec-52 I-Jan-53 0 41 0 564,761 31-Dec-53 1-Jan-54 0 41 0 564,761 31-Dec-54 14am55 0 41 0 564,761 31-Dec-55 1-Jao-56 0 41 0 564,761 31-Dec-56 14m-57 0 41 0 564,761 31-1)ec-57 1-Jan-58 0 41 0 564,761 31-Dcc-58 l-Jaa-59 0 41 0 564,761 31-Dec-59 1-Jan-60 0 41 0 564,761 31-Dec-60 I-Jan-61 0 41 0 564,761 31-1)eo-61 14an-62 0 41 0 564,761 31-Dec-62 I-Jan-63 0 41 0 564,761 31-;Dec-63 1-Jaa-64 0 41 0 564,761 31-Dee-64 I-Jan-65 0 41 0 564,761 31-Dec65 1-Jae-66 0 41 0 564,761 31-Dec-66 I-Jan-67 0 41 0 564,761 31-Dec-67 14ae-68 0 41 0 564,761 31-Dec-68 1-Jan-69 0 41 0 564,761 31-Dec-69 1-Jan-70 0 41 0 564,761 31-Dec-70 1-Jan-71 0 41 0 564,761 31-1)ec71 14ae-72 0 41 0 564,761 31-Dec-72 ]-Jae-73 0 41 0 564,761 31-Dec-73 l-Jan-74 0 41 0 564,761 31-Dec74 1-Jan-75 0 41 0 564,761 31-Dec-75 1-Jts-76 0 41 0 564,761 31-Dec-76 ]-Jan-77 0 41 0 564,761 31-1)er77 14an-78 0 41 0 564,761 31-Dec-78 1-Jan-79 0 41 0 564,761 31-1) r79 14an-80 0 41 0 564,761 31-Dec-80 ]-Jan-81 0 41 0 564,761 31-Dec-81 1-Jaa-82 0 41 0 564,761 31-Dee82 1-Jan-83 0 41 0 564,761 31-Dec-83 1-Jan-84 0 41 0 564,761 31-Deo-84 1-Jan-85 0 41 0 564,761 31-Dec-85 I-Jan-86 0 41 0 564,761 31-Dec 86 I-Jan-87 0 41 0 564,761 31-Dec-87 1-Jan-88 0 41 0 564,761 31-Dec88 ]-Jan-89 0 41 0 564,761 31-Dec-89 I-Jan-90 0 41 0 564,761 31-Dec90 I-Jan-91 0 41 0 564,761 31-Dec91 l-Jan-92 0 41 0 564,1161 31-Dec92 I-Jan-93 0 41 0 564,761 31-Dec93 1-Jaa-94 0 41 0 564,761 31-Deo-94 1-Jan-95 0 41 0 564,761 31-Der95 1-Jan-% 0 41 0 564,761 31-Dec-96 1-Jan-97 0 41 0 564,761 31-Dec97 14an-98 0 41 0 564,761 31-Dec-98 1-Jan-99 0 41 0 564,761 31-Dec-99 14an-00 0 41 0 564,761 31-Dec-00 1-Jan-01 0 41 0 564,761 31-De"I I-Jan-02 0 41 0 564,761 31-Dec-02 I-Jan-03 0 41 0 564,761 31-Dec-03 1-Jan-04 0 41 0 564,761 31-Dec-04 I-Jan-05 0 41 0 564,761 31-Dec-05 I-Jan-06 0 41 0 564,761 31-Dec-06 1-Ian-07 0 41 0 564,761 31-Dec-07 1-Jao-08 0 41 0 564,761 Total 41.000 564,761 MwiCap, (ne- 1GlPrq'ectwne/(w 4h RmsF T7RZ Projecnoaa - vt.] B R036-7a06 Deal hem) v1.0.itujRi3.3 2]-Feb-]6 rprovided by Develop.. rArcording to the Pedca County Appreisd Dutrict and Tsesnt County Appraisal District popety is assessed u of Januuy 1®uellY. During romhactioq the.asaed vdae mpeseab lae portion of dre building mmpkid.s of Lnuuy 1 Assumn no assessed We dining-tootion re .� <aeeaeaaeaaeee�s,g�����g``a���eg''as���gg``a��g``a����`a���g-8-----so'a.-g---'a-o$ �a aoeeoe�o_ooeoo_oe__e_oeooeoe_od000�oeedeoesooeoovos_oevo^voe-od-oeeoo eaaaeaaeaeeaageeaeeeeeaeeaeeaeaaeaeeaeaeeaeeaaaeaaaeeeaeaaeaaeaeeaeaaeeaeaaeeaeeae a� "a ggs F 6 o o e o o e e o e o aeo case^:^�c�aaaseas:ea^^ass<^e�a�a�saaaaaaa"^ss�asass�as�ssss.�sssaaa aaeaaeaaeeaeaaeaeaaeaaeeaeeaeaaeaeaaeoeeaeaaeeaeeaeeaeaaeaaeeaeeaeoeeaaeaeeaaeaaea e ��ffieae�e�'AAA eq�� M Asig" n " M-; �e$eAe.o�$etle A � ®e00000aoe000e iC �; SC£ iC Fa R SC �iC iC €��SC�SC£�££ £ iCkR£i6 R£iC �iC 36£iC £« H A£iC«RIC�RSC MAW £ eo 0 o a o oe ee eeoeeae eeoeeooeooeeaceoeao �aeaoeaaeoeaoa� eaeeaao as aeaeoae eeaeeae aeaaaaa a a a �-� eye a s aaaeaeaaaaeaae a a a a ea eaaeaaaa aaaaaaoaaaaaoaaaeae �,aeaaaaeeaeea eeaeeae ea aae ae a as a e�n�ae��e��m n �a �a ��e�ntlePa�e n e 3aeeaaeaaeaeea 5oeaaoeooeaea000eaoaooeoaaooaee0000aoee0000eeaaeoo aaaeoaaoaoeaooaoeooaaoea oaooaooa aaeaaeeoeaaaa ^N^.,..,.^.....,.:�°.,----.,,&'S°:....,h.,,,,,..,.,,-.., h.,,h..,^.,- .,^-^-----^^�.,�^ram^^��^^�^�.,^M �oeaaeaaeaaaae aaeaeaaaaooaaeoeaaoaeaaaaaoaeaoaaaaaaoaaeaaeaoeaeaaaaoeaeeaeeoaeaae ^ I Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.15.2: Proiected Absorntion - 2039 Develonmentt - Tarrant Countv Development Residential Commercial Year Assessed Single Family - Custom Type I Industrial End 15 As OPt Units Cumuladw Cumulative 31-D 1-Jan-26 0 0 0 0 31-Dec-26 I-Jan-27 0 0 0 0 31-Dec-27 I-Ian-28 0 0 0 0 31-Dec-28 I-Jan-29 0 0 0 0 31-Dee-29 I-Ian-30 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 31-Dec-31 1-Ian-32 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 31-Dec33 1-Jan-34 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 31-Dec-35 1-Jan-36 0 0 0 0 31-Dec-36 1-Jan-37 0 0 0 0 3I-Dec-37 1-Jan-38 0 0 0 0 31-Dec-38 1-Jan-39 0 0 0 0 31-Dec-39 1-Jan40 41 41 564,761 564,761 31-Dec40 I-Jan41 0 41 0 564,761 31-Deo-41 1-Jan-42 0 41 0 564,761 ' 31-Dec42 I-1an43 0 41 0 564,761 31-Dec-43 1-Jan44 0 41 0 564,761 31-Dec44 1-Jan45 0 41 0 564,761 31-Deo-45 1-1an46 0 41 0 '564,761 31-Dec46 I-Jan-47 0 41 0 564,761 31-Dec47 1dan48 0 41 0 564,761 31-Dec48 I-Jan49 0 41 0 564,761 31-Dec-49 1-Jan-50 0 41 0 564,761 31-Dec-50 I-Jan-51 0 41 0 564,761 31-Dec-51 1-Jaa-52 0 41 0 564,761 31-Dec-52 I-Jan-53 0 41 0 564,761 31-Dec-53 1-Jaa-54 0 41 0 564,761 31-Dec-54 1-Jan-55 0 41 0 564,761 31-Dec-55 1-Jan-56 0 41 0 564,761 31-Dec-56 1-Jan-57 0 41 0 564,761 31-Dec-57 1-Jaa-58 0 41 0 564,761 31-Deo-58 1-Jan-59 0 41 0 564,761 31-Dec-59 1-Jan-60 0 41 0 564,761 31-Dec-60 1-lan61 0 41 0 564,761 31-Dec-61 AM-62 0 41 0 564,761 31-Dec-62 1-Jan-63 0 41 0 564,761 31-Dec-63 i-Jan-64 0 41 0 564,761 31-Dec-64 1-Jaa-65 0 41 0 564,761 31-Dec-65 1-Jan-66 0 41 0 564,761 31-Dec-66 1-Jan-67 0 41 0 564,761 31-Dec-67 1-Jan-68 0 41 0 564,761 31-Dec-68 I-Jan-69 0 41 0 564,761 31-Dec-69 I-Ian-70 0 41 0 564,761 31-Der,70 1-Jan-71 0 41 0 564,761 31-1)=41 1-Ian-72 0 41 0 564,761 31-Der,72 1-Jan-73 0 41 0 564,761 31-D=43 i-Ian-74 0 41 0 564,761 31-Dec44 I-Jan-75 0 41 0 564,761 31-Dec45 I-Jan-76 0 41 0 564,761 31-Dec-76 1-Jan-77 0 41 0 564,761 31-Dec-77 L-Ian-78 0 41 0 564,761 31-Dec-78 1-Jan-79 0 41 0 564,761 31-Dec-79 1-Ian-80 0 41 0 564,761 31-Dec-80 I-Jan-81 0 41 0 564,761 31-Dec-81 I-Jan-82 0 41 0 564,761 31-Dec-82 1-Jan-83 0 41 0 564,761 31-Dec-83 I-Ian-84 0 41 0 564,761 31-Dec-84 1-Jan-85 0 41 0 564,761 3l-Dec-85 I-Jan-86 0 41 0 564,761 31-Dec-86 1-Jan-87 0 41 0 564,761 31-Dec-87 I-Jan-88 0 41 0 564,761 31-Dec-88 I-Jan-89 0 41 0 564,761 3l-Dec-89 l-Jan-90 0 41 0 564,761 31-Dec-90 I-Jan-91 0 41 0 564,761 3l-De 91 Wan-92 0 41 0 564,761 31-1)ec-92 1-Jan-93 0 41 0 564,761 31-Deo-93 I-Jan-94 0 41 0 564,761 31-Dec-94 1-Jan-95 0 41 0 564,761 31-Dec-95 1-Ian-96 0 41 0 564,761 31-Dec-96 1-Jan-97 0 41 0 564,761 31-Deo-97 I-Ian-98 0 41 0 564,761 31-Dec-98 1-Jan-99 0 41 0 564,761 31-Dec-99 I-Jan-00 0 41 0 564,761 31-Dec-00 I-Jan-OI 0 41 0 564,761 31-Dec-01 I-Jan-02 0 41 0 564,761 31-Dec-02 1-Jan-03 0 41 0 564,761 31-Dec-03 1-Jan-04 0 41 0 564,761 31-Dec-04 I-Jan-05 0 41 0 564,761 31-Dec-05 1-JM-06 0 41 0 564,761 31-Dec-06 1-Jan-07 0 41 _ 0 564,761 31-Dec-07 1-Jan-08 0 41 0 564,761 Taal 41 564,76t MmiCap, /ne. /GProjeeaona/(Wa6/rRmrch TlRZProjrenwu-v1.7B(7pi6-7o46O.vel�mt)vZp.i[aJI'A4.3 17-Feb-J6 rProvlded by Develops. sA=fdH%g m the Puss CountyAppmisal District and Ternnt County Appmaol District properly is dvaesaed w of Jenuuy I -,fly Doming w mocdon, the excised value represmb the porWa of the building comptxled as of Jemmy 1. Assume no assnsad vdue dung wr vb lux. w; �a w t s eoeoeeeeeeeeeeeg $ 5 s a aaa s Rii$Al5iAR'AH5HiiilRRRiiii aoeoa000eeeooa$eeooeeeeeeoeooeaooeoeeoeeoeoeooeeaoeoeeo............eeeoeoee000e... a xsxxxxa�xxxxxxaxxxxxxaxsxxxxxsxxxxx�xxxxxxxxxaxaxxxxxxxxxxxaxxxxaxxx >oeeeeeoee000e.a�<�ee2a�aee�e�e�e<�;:Q�aQaeQe:Q:e:�ea:e�e�e<::>:e �eeeeoeooeoeeo peeeeoeeeeOeeoeoaeoeeeeeeeeeoeOeeOoeeeeeeeeeoeeeeeoeeeeaeooeeeeaeee g §eoe00000000e000�RmR��R��m�RRRR�RRR�F.R �RR�R��R;.mR��RRRm�RR_R�R�RRR�RmR��R�mRF�RR�RRR � V T 99 ,>B 0000000000eo-- 000000eooe000eoe0000aoe6000e000000oeooeoo eoe000000000......00000.. ��eeOeOoeeeeOeeo�Ooeoeeeeeoeoeee�eee�eOeeoeOeaooOO�oeeOoeeeoeeeooeoeOeOe�eoeeoeeoeee oo.Oaoeeeoo.Ooe$�e�n�ng����� $ ooe000Oo�eoOoeeeOeeeeOeeeoeeeeOevOee...... eeeeeeeeeeeeoeeeeooeeeee �,ae00000000eoeo 000e0000000e000e0000eoeooee0000eooe0000eoeeoeooeooeoeooeooeooeoeoo s oeeeoOeeeeeoeee �U s a eeoeooeoeooeeoe�000.0000eoeooeoeeoeoevoeoeOeeooeoeooe0000eooe0000eooeoeooeO000eooeo � � � .mM.m. .M.mMM- -- - - - - - -����mm��M��������mm� � Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.16.2: Proiected Absomtion- 2040 Develoomentl - Tanant Countv Development Residential Commercial Year Assessed Single Family - Custom Type 1 Industrial Retail Pad Type 1 Retail Big Box Type I Ending Moe Units Cumulative SQ Ft Cumulative Sq Ft Curnulatiw Ft Cumulative 31-Dcc-25 1-Jau-26 0 0 0 0 0 0 0 31-Dec-26 I-Jan-27 0 0 0 0 0 0 0 0 31-Deo-27 1-Jan-28 0 0 0 0 0 0 0 0 31-Dec-28 1-Jan-29 0 0 0 0 0 0 0 0 31-Deo-29 1-Jan-30 0 0 0 0 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 0 0 0 0 31-Dec-33 1-Jan-34 0 0 0 0 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 0 0 0 0 31-Dec-35 1-Jan-36 0 0 0 0 0 0 0 0 31-Dec-36 1-Jan-37 0 0 0 0 0 0 0 0 31-Dea37 I-Jan-38 0 0 0 0 0 0 0 0 31-Dec-38 1-Jan-39 0 0 0 0 0 0 0 0 31-Dec-39 1-Jan-40 0 0 0 0 0 0 0 0 31-Dec-40 l-Jaa41 41 41 564,761 564,761 8,000 8,000 75,600 75,600 31-Dec-41 1-Jan-42 0 41 0 564,761 0 8,000 0 75,600 31-Dec42 1-Jan-43 0 41 0 564,761 0 8,000 0 75,600 31-Dec-43 I-Jan-44 0 41 0 564,761 0 8,000 0 75,600 31-Dec-44 1-Ian-45 0 41 0 564,761 0 8,000 0 75,600 31-Dec-45 I-Jan-46 0 41 0 564,761 0 8,000 0 75,600 31-Dec-46 I-lan-47 0 41 0 564,761 D 8,000 0 75,600 31-De 47 I-Jan-48 0 41 0 564,761 0 8,000 0 75,600 31-Dec-48 I-Ian49 0 41 0 564,761 0 8,000 0 75,600 31-Dec-49 1-Jan-50 0 41 0 564,761 0 8,000 0 75,600 31-Dec-50 I-Jan-51 0 41 0 564,761 0 8,000 0 75,600 31-De 51 14=a 52 0 41 0 564,761 0 8,000 0 75,600 31-Deo-52 1-Jan-53 0 41 0 564,761 0 8,000 0 75,600 31-De 53 1-Ian-54 0 41 0 564,761 0 8,000 0 75,600 31-Deo-54 1-Jan-55 0 41 0 564,761 0 8,000 0 75,600 31-13 o-55 1-Im-56 0 41 0 564,761 0 8,000 0 75,600 31-Dec-56 14an-57 0 41 0 564,761 0 8,000 0 75,600 31-Dec-57 1-Ian-58 0 41 0 564,761 0 8,000 0 75,600 31-Dec-58 1-Jan-59 0 41 0 564,761 0 8,000 0 75,600 31-1)ec-59 14an-60 0 41 0 564,761 0 8,000 0 75,600 31-De 60 I-Jan-61 0 41 0 564,761 0 8,000 0 75,600 31-Dec-61 1-Jan-62 0 41 0 564,761 0 8,000 0 75,600 31-Dec-62 1-Jan-63 0 41 0 564,761 0 8,000 0 75,600 31-Dec-63 1-Jan-64 0 41 0 564,761 0 8,000 0 75,600 31-Dee-64 1-Jan-65 0 41 0 564,761 D B4O00 0 75,600 31-Dec-65 1-Jan-66 0 41 0 564,761 0 8,000 0 75,600 31-Dec-66 1-Ian-67 0 41 0 564,761 0 8,000 0 75,600 31-Dec-67 1-Jan-68 0 41 0 564,761 0 8,000 0 75,600 31-Dec-68 1-Jan-69 0 41 0 564,761 0 2,000 0 75,600 31-Dec-69 I44n-70 0 41 0 564,761 0 8,000 0 75,600 31-Dec-70 I-Jan-71 0 41 0 564,761 0 8,000 0 75,600 31-Dec-71 1-Jan-72 0 41 0 564,761 0 8,000 0 75,600 31-Dec-72 1-Jan-73 0 41 0 564,761 0 8,000 0 75,600 31-Dec-73 1-Jan-74 0 41 0 564,761 0 8,000 0 75,600 31-Dec-74 I-Jan-75 0 41 0 564,761 0 8,000 0 75,600 31-De 75 14an-76 0 41 0 564,761 0 8,000 0 75,600 31-Dec-76 I-Jan-77 0 41 0 564,761 0 8,000 0 75,600 31-De 77 14an-78 0 41 0 564,761 0 8,000 0 75,600 31-Dec-78 14an-79 0 41 0 564,761 0 8,000 0 75,600 31-De 79 1-Jan-80 0 41 0 564,761 0 8,000 0 75,600 31-Dec-80 1-tan-81 0 41 0 564,761 0 8,000 0 75,600 31-Dec-81 14aa-82 0 41 0 564,761 0 8,000 0 75,600 31-Dec-82 Wan-83 0 41 0 564,761 0 8,000 0 75,600 31-De 83 1-Jan-84 0 41 0 564,761 0 8,000 0 75,600 31-Dec-84 1-Jan-85 0 41 0 564,761 0 8,000 0 75,600 31-De 85 1-Jan-86 0 41 0 564,761 0 8,000 0 75,600 31-Dec-86 1-Jan-87 0 41 0 564,761 0 8,000 0 75,600 31-Dec-87 I-Jan-88 0 41 0 564,761 0 8,000 0 75,600 31-Dec-88 I-Jan-89 0 41 0 564,761 0 8,000 0 75,600 31-Dec-89 1-Jan-90 0 41 0 564,761 0 8,000 0 75,600 31-Dec-90 14aa-91 0 41 0 564,761 0 8,000 0 75,600 31-Dec-91 I-Jan-92 0 41 0 564,761 0 8,000 0 75,600 31-Dec-92 1-Jan-93 0 41 0 564,761 0 8,000 0 75,600 31-Dec-93 1-Jan-94 0 41 0 564,161 0 8,000 0 75,600 31-Deo-94 1-Jan-95 0 41 0 564,761 0 8,000 0 75,600 31-Deo-95 1-Jan-96 0 41 0 564,761 0 8,000 0 75,600 31-Dec-96 1-Jan-97 0 41 0 564,761 0 8,000 0 75,600 31-Dec-97 i-Jan-98 0 41 0 564,761 0 8,000 0 75,600 31-Dec-98 1-Jan-99 0 41 0 564,761 0 8,000 0 75,600 31-Deo-99 14an-00 0 41 0 564,761 0 8,000 0 75,600 31-1)ec-00 I-Jan-01 0 41 0 564,761 0 8,000 0 75,600 31-Dec-01 I-Jan-02 0 41 0 564,761 0 8,000 0 75,600 31-Dec-02 14an03 0 41 0 564,761 0 8,000 0 75,600 31-Dec-03 1-Jan-04 0 41 0 564,761 0 8,000 0 75,600 31-Dec-04 14an-05 0 41 0 564,761 0 8,000 0 75,600 31-Dec-05 1-Jan-06 0 41 0 564,761 0 8,000 0 75,600 31-Dec-06 I-Jan-07 0 41 0 564,761 0 8,000 0 75,600 31-Dee-07 1-Jan-0% 0 41 0 564,761 0 8,000 0 75,600 Total 41 564,761 B,1X10 75,600 M:oriCap,Jna PT%lPXAShems/F'art WortWJPaGhltmteh T1R720NSUl,TINC✓Pmjecnoru/(w 6h Rmich I7RZP �reemu-vl.7B(JOi6-7046DrvelapnentJ v7.0.rLafV-,9.J.3 22 Feb-26 'Aoridd by Devdoper. tA-diagtoftPmker Comty Am-isdl D.U-idaad Tenant Cousdy Appmisel Distriaptopenyis vsearrdesofJmumylennually. Dmi%wnsnucrtoo,Neassmrdvnlue tepr-sh the portion ofthe bu l&%compMd as of January 1. Am m assessad value doming musvuaion. n .$ M .. v� .., .n �n .n �n �n .n �n �� .n V+ r •n .n .n .n .n �n �n .n „ .n �n �n .n �n �n �n �n �n .n n ..� .� �n .n �n �n .n .n n .n �n .n �n •n ... v..n .n .n �n .n �n n n •n �.. n �n •n �n n �n > aeooeoaarv«arv.+nryn«ryx'rvnana rvry a.#� narvs nn� rvnnnna�nnnRrvRryryIaR3-a2�xxeoeeeoe000« a axanryarva,«a_rnaS ry .,00eooaoe000eoaioeaveoovoe,0000a.vooeveooavoeoo. oe,oe.0000eoe,oe,oa000aovaa..voeeo a 8 veove00000eooe .3ee$e: �e23eaee��:d3:33<3", -1 V#V a oveoeaaveoeeoo$oveoveoevoevoveovovooaovaoevov...oveoveoveoveovoeevovoaeoovaova.. .S' rrr^rrrrr^rrrrrrrrrrrrrrrrrrrrrrrrrrr r r r rrr�nrr �e Senn �eeaoav0000vaoeoo�e�effie��eegn�enee��an�e Fyn$e�e�ni�nnn�e��gn�n"��ae�wee�nffiurr �'rO �eBn� ® fC fC�rSC«rRR«k€RS�R F;SC iCR RSC «SCR«W«SC fCR«SCR SC£�€iCR SC iCRfCF«iC SL kiC SC «SCRRF'�P+RiC mg--- ---------------- 000aeoevooaoeoovooeovaoeoovoeeoeoovooeeoeeovaoeooeov000vooeooeoovo ^rrrrrrrrrrrrrrrrrrrrr^rr^rrrrrrrrrr^rrrrrrrrr^^^rrr r�r�����rr�rtl �ooevoovoveoovoeene�n$���s�inYnne$e�n�n$n�e�e�ngn�n�n$��n�n�nee��nene$n$��ie�in^n ��6�`e �—oevooeaoeov----vooveev0000veove000evoveoovovooveovooveoeoveoveoevovooveoveoavooeo � �enennne�ennen���mn�eee��en�e� gene �en�ee ooveoeveevoeeoeea��aa�aa�a��a�aaaa�aaaa�aa��a$a��aaaa�aaaaaa���a �e000evoovoeeoveo eoeoovooevovovovao......vovoovoevoee veeooaveovao.... else ezm ese s$a sse a$e eaveoveovooe.. Toovaoeoo°ovooevovovoavoaaovoevov vooevovae00000evoaooaovavoeaov. 1I1 irag ?�y ,?^^^^i '?qTT4Y 4 T4 01 �1�n n�o l.lo a�gVy� 7'4 '�'n1 �n�n}�, e° T '1 q'1 '� WW T Tg �` �} $4gg44$q Z17��i75Y9M4; 9 5 i5'9 i ii58, 9 59 9 i '-i59, ,�9, 595,�955^i��'i—�'�^�3�i'i im Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.17.2 Proiected Absorption - 2041 Develoornentl - Tarrant Countv Development Residential Commercial Year Assessed Single Family - Custom Type I Industrial Retail Pad Tvne I Retail Big Box Type I ��i As Oe Units Cumulative Sy Ft Cumulative Sy Ft Cumulative SQFt Cumulative 31N IJan-26 0. 0 0 0 0 0 d 0 31-Dec-26 1-Jan-27 0 0 0 0 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 0 0 0 0 3l-Dec-28 1-Jan-29 0 0 0 0 0 0 0 0 31-Dec-29 I-Jan-30 0 0 0 0 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 0 0 0 0 31-Dec-33 I-Jan-34 0 0 0 0 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 0 0 0 0 31-Dec-35 1-Jan-36 0 0 0 0 0 0 0 0 31-Dec-36 I-Jan-37 0 0 0 0 0 0 0 0 31-Dee-37 1-Jan-38 0 0 0 0 0 0 0 0 31-Deo-38 1-Jan-39 0 0 0 0 0 0 0 0 31-Dec-39 I-Jan40 0 0 0 0 0 0 0 0 31-Dec40 1-Jan-41 0 0 0 0 0 0 0 0 31-Dec41 1-Jan42 41 41 564,761 564,761 8,000 8,000 75,600 75,600 3l-Dec42 I-Jan43 0 41 0 564,761 0 8,000 0 75,600 3l-Dec43 I-Jan-44 0 41 0 564,761 0 8,000 0 75,600 31-Dec-44 1-Jan45 0 41 0 564,761 0 8,000 0 75,600 31-Dec-45 1-Jan46 0 41 0 564,761 0 8,000 0 75,600 31-Dec46 I-Jan47 0 41 0 564,761 0 8,000 0 75,600 31-Dec47 t-Jan48 0 41 0 564,761 0 8,000 0 75,600 31-Dec-48 I-Jan-49 0 41 0 564,761 0 8,000 0 75,600 31-Dec-49 1-Jan-50 0 41 0 564,761 0 8,000 0 75,600 31-Dec-50 I-Jan-51 0 41 0 564,761 0 8,000 0 75,600 31-Dec-51 1-Jan-52 0 41 0 564,761 0 8,000 0 75,600 3l-Dec-52 1-Jan-53 0 41 0 564,761 0 8,000 0 75,600 31-Dec-53 I-Jan-54 0 41 0 564,761 0 8,000 0 75,600 31-Dec-54 l-Jan-55 0 41 0 564,761 0 8,000 0 75,600 31-1) c55 1-Jan-56 0 41 0 564,761 0 8,000 0 75,600 31-Dec-56 1-Jau-57 0 41 0 564,161 0 8,000 0 75,600 31-Dec47 1-Jan-58 0 41 0 564,761 0 8,000 0 75,600 31-Dec58 I-Jan-59 0 41 0 564,761 0 8,000 0 75,600 31-1) c59 I-Jan-60 0 41 0 564,761 0 8,000 0 75,600 31-1)ce-60 I-Jan-61 0 41 0 564,761 0 8,000 0 75,600 31-Dec-61 1-Jan-62 0 41 0 564,761 0 8,000 0 75,600 31-Dec62 I-Jan-63 0 41 0 564,761 0 8,000 0 75,600 31-Dec-63 I-Jan-64 0 41 0 564,761 0 8,000 0 75,600 31-Dec-64 I-Jan-65 0 41 0 564,761 0 8,000 0 75,600 31-Dec-65 1-Jan-66 0 41 0 564,761 0 8,000 0 75,600 31-Dec-66 I-Jan-67 0 41 0 564,761 0 8,000 0 75,600 31-Dec-67 I-Jan-68 0 41 0 564,761 0 8,000 0 75,600 31-Dce-68 1-Jan-69 0 41 0 564,761 0 8,000 0 75,600 3l-Dec-69 1-Jan-70 0 41 0 564,761 0 8,000 0 75,600 31-Dec-70 I-Jan-71 0 41 0 564,761 0 8,000 0 75,600 31-Dec-71 I-Jan-72 0 41 0 564,761 0 8,000 0 75,600 31-Dec-72 1-Jan-73 0 41 0 564,761 0 8,000 0 75,600 31-Dec-73 1-Jan-74 0 41 0 564,761 0 8,000 0 75,600 31-Dec-74 I-Jau-75 0 41 0 564,761 0 8,000 0 75,600 31-Dec-75 1-Jan-76 0 41 0 564,761 0 8,000 0 75,600 31-Dec-76 I-Jan-77 0 41 0 564,761 0 8,000 0 75,600 31-Dec-77 1-Jan-78 0 41 0 564,761 0 8,000 0 75,600 31-Dec-78 I-Jan-79 0 41 0 564,761 0 8,000 0 75,600 31-Dec-79 1-Jan-80 0 41 0 564,761 0 8,000 0 75,600 31-Dec-80 1-Jan-81 0 41 0 564,761 0 8,000 0 75,600 31-Dce-81 1-Jan-82 0 41 0 564,761 0 8,000 0 75,600 31-Dec-82 I-Jan-83 0 41 0 564,761 0 8,000 0 75,600 31-Dec-83 1-Jan-84 0 41 0 564,761 0 8,000 0 75,600 31-Dce-84 I-Jan-85 0 41 0 564,761 0 8,000 0 75,600 31-Dec-85 1-tan-86 0 41 0 564,761 0 8,000 0 75,600 31-Dec-86 1-Jan-87 0 41 0 564,761 0 8,000 0 75,600 31-Dec-87 I-Jan-88 0 41 0 564,761 0 8,000 0 75,600 31-Dec-88 l-Jim-89 0 41 0 564,761 0 8,000 0 75,600 31-Dec-89 1-Jaa-90 0 41 0 564,761 0 8,000 0 75,600 31-Dec-90 I-Jan-91 0 41 0 564,761 0 8,000 0 75,600 31-Dec-91 l-Jan-92 0 41 0 564,761 0 8,000 0 75,600 31-Dec-92 I-Jan-93 0 41 0 564,161 0 8,000 0 75,600 31-Dec-93 I-Jw-94 0 41 0 564,761 0 8,000 0 75,600 31-Dec-94 l-Jan-95 0 41 0 564,761 0 8,000 0 75,600 31-Dec-95 I-Jan-96 0 41 0 564,761 0 8,000 0 75,600 31-Dec-96 1-Jan-97 0 41 0 564,761 0 8,000 0 75,600 31-Dec97 1-Jan-98 0 41 0 564,761 0 8,000 0 75,600 31-Dec-98 l-Jan-99 0 41 0 564,761 0 8,000 0 75,600 31-Dec-99 1-Jan-00 0 41 0 564,761 0 8,000 0 75,600 31-Dec-00 Wan-Ol 0 41 0 564,761 0 8,000 0 75,600 31-Dec-01 1-Jun-02 0 41 0 564,761 0 8,000 0 75,600 31-Dec-02 I-Jan-03 0 41 0 564,761 0 8,000 0 75,600 31-Dec-03 1-Jan-04 0 41 0 564,761 0 8,000 0 75,600 31-Dec-04 1-Jan-05 0 41 0 564,761 0 8,000 0 75,600 31-Dec-05 1-Jan-06 0 41 0 564,761 0 8,000 0 75,600 31-Dec-06 I-Jan-07 0 41 0 564,761 0 8,000 0 75,600 31-Dec-07 1-Jw-08 0 41 0 564,761 0 8,000 0 75,600 Total 41 564,761 81000 75,600 AfwiCap, Gr. Pydcitems�rtWordilA'ad6ltmrch lTRLCONSULTTNG/ProjecrroWlWo7ah Rwch77AZProjecnma-v1.1B(1p36-104dDevet �ent)v1.0.xtrr)V.46.3 JJ-F 6-J6 'Provided by Developer. sAccardiug m the Paper County Appraisal District and Tarrant County Appraisal Mario property is assessed as uCJanuery 1 annuagy Dunng corumrction, the e_e med value repsemets the portion of the building wmpleted as ofJemrmy 1. Asaumos no assessed value during wnsauction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.18.1: Proiected Absomtion - 2042 Develoomentl - Parker Countv Development Residential Commercial Year Assessed MuIG-Family Office Type 2 Retail Pad Two 3 Retail Big Box Tlve 2 As Of Units Cumulative Cumulative Sq Ft Cumulative Sa Ft Cumulative 31-Dec-25 l4an-26 0 0 Yt 0 0 0 0 0 31-Dec-26 14an-27 0 0 0 0 0 0 0 0 31-Deo-27 1-Jan-28 0 0 0 0 0 0 0 0 31-Dec-28 Wan-29 0 0 0 0 0 0 0 0 31-Dec-29 1-Jan-30 0 0 0 0 0 0 0 0 31-Dec-30 J-Jan-31 0 0 0 0 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 0 0 0 0 31-Dco-33 1-Jan-34 0 0 0 0 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 0 0 0 0 31-Dec-35 I-Jan-36 0 0 0 0 0 0 0 0 31-Dec36 1-Jan-37 0 0 0 0 0 0 0 0 31-1)eo-37 I-Jan-38 0 0 0 0 0 0 0 0 31-Deo-38 I-Jan-39 0 0 0 0 0 0 0 0 31-Dec-39 1-Jan-40 0 0 0 0 0 0 0 0 31-Dec-40 I-Jan-41 0 0 0 0 0 0 0 0 31-Dec-41 1-Jan42 0 0 0 0 0 0 0 0 31-Dec-42 1-Jan-43 384 384 500,000 500,000 48,554 48,554 194,215 194,215 31-Dec-43 l4an-04 0 384 0 500,000 0 48,554 0 194,215 31-Dec-04 1-Jan-45 0 384 0 500,000 0 48,554 0 194,215 31-Dec-45 I-Jan-46 0 384 0 500,000 0 48554 0 194,215 31-Dec-46 1-Jan-47 0 384 0 500,000 0 48,554 0 194,215 31-Dec-47 1-Jan-48 0 384 0 500,000 0 48554 0 194,215 31-Dec-48 I-Jan-49 0 384 0 500,000 0 48,554 0 194,215 31-Dec-49 1-Jan-50 0 384 0 500,000 0 48,554 0 194,215 31-Deo-50 1-Jan-51 0 384 0 500,000 0 48,554 0 194,215 31-Dee-51 1-Jan-52 0 384 0 500,000 0 48,554 0 194,215 31-Dec-52 1-Jan-53 0 384 0 500,000 0 48,554 0 194,215 31-Dec-53 I-Jan-54 0 384 0 500,000 0 48,554 0 194,215 31-Dec-54 I-Jan-55 0 384 0 500,000 0 48,554 0 194,215 31-Dec-55 1-Jan-56 0 384 0 500,000 0 48,554 0 194,215 31-Dec-56 l-Jan-57 0 384 0 500,000 0 48,554 0 194,215 31-Dec57 1-Jan-58 0 384 0 500,000 0 48,554 0 194,215 31-Dec-58 I-Jan-59 0 384 0 500,000 0 48,554 0 194,215 31-Dec59 1-Jan-60 0 384 0 500,000 0 48,554 0 194,215 31-Dec-60 1-Jan-61 0 384 0 500,000 0 48,554 0 194,215 31-Dec-61 l4an-62 0 384 0 500,000 0 48,554 0 194,215 31-Dec-62 1-Jan-63 0 384 0 500,000 0 48,554 0 194,215 31-Dec-63 I-Jan-64 0 384 0 500,000 0 48,554 0 194,215 31-Dec-64 14 -65 0 384 0 500,000 0 48,554 0 194,215 31-Dea65 1-Jan-66 0 384 0 500,000 0 48,554 0 194,215 31-Dec66 1-Jan-67 0 384 0 500,000 0 49,554 0 194,215 31-Dec-67 1-Janl8 0 384 0 500,000 0 48,554 0 194,215 31-Dec-68 I-Jan-69 0 384 0 500,000 0 48,554 0 194,215 31-Dec-69 1-Jan-70 0 384 0 500,000 0 48,554 0 194,215 31-Deo-70 1-Jan-71 0 384 0 500,000 0 48,554 0 194,215 31-Dec71 I-Jan-72 0 384 0 500,000 0 48,554 0 194,215 31-Dec-72 1-Jan-73 0 384 0 500,000 0 48,554 0 194,215 31-Dec73 I-Jan-74 0 384 0 500,000 0 48,554 0 194,215 31-Deo-74 1-1an-75 0 384 0 500,000 0 49,554 0 194,215 31-Dec-75 1-Jan-76 0 384 0 500,000 0 48554 0 194,215 31-Dec-76 1-Jan-77 0 384 0 500,000 0 48,554 0 194,215 31-Dec77 1-Jan-78 0 384 0 500,000 0 48,554 0 194,215 31-Dec-78 I-Jan-79 0 384 0 500,000 0 48,554 0 194,215 31-Dec-79 I-Jan-80 0 384 0 500,000 0 48,554 0 194,215 31-Dec-80 1-Jan-81 0 384 0 500,000 0 48,554 0 194,215 31-Deo81 1-Jan-82 0 384 0 500,000 0 48,554 0 194,215 31-Dec82 1-Jan-83 0 384 0 500,000 0 48554 0 194,215 31-Dec-83 I-Jan-84 0 384 0 500,000 0 48,554 0 194,215 31-Dec-84 1-Jan-85 0 384 0 500,000 0 49,554 0 194,215 31-Dec-85 l-Jan-86 0 384 0 500,000 0 48554 0 194,215 31-Dec-86 1-Jan-87 0 384 0 500,000 0 48,554 0 194,215 31-Deo-87 1-Jan-88 0 384 0 500,000 0 48,554 0 194,215 31-Dec-88 I-Jan-89 0 384 0 500,000 0 48,554 0 194,215 31-Deo-89 1-Jan-90 0 384 0 500,000 0 48554 0 194,215 31-Dee-90 1-Jan-91 0 384 0 500,000 0 48,554 0 194,215 31-Dec91 1-Ian-92 0 384 0 500,000 0 48,554 0 194,215 31-Deo-92 1-Jan-93 0 384 0 500,000 0 48554 0 194,215 3I-Dec-93 1-Jan-94 0 384 0 500,000 0 48,554 0 194,215 31-Dec-94 1-Jan-95 0 384 0 500,000 0 48,554 0 194,215 31-Deo-95 1-Jan-96 0 384 0 500,000 0 48554 0 194,215 31-Dec-96 I-Jan-97 0 384 0 500,000 0 48,554 0 194,215 31-Dec-97 I-Jan-98 0 384 0 500,000 0 48554 0 194,215 31-Dec-98 1-Jan-99 0 384 0 500,000 0 48,554 0 194,215 31-Deo-99 1-Jan-00 0 384 0 500,000 0 48,554 0 194,215 31-Dec-00 1-Jan-01 0 384 0 500,000 0 48554 0 194,215 31-Dec-01 1-Jan-02 0 384 0 500,000 0 48,554 0 194,215 31-Dec-02 1-Jan-03 0 384 0 500,000 0 4054 0 194,215 31-Dec-03 1-Jan-04 0 384 0 500,000 0 48,554 0 194,215 31-Dec-04 1-Jan-05 0 384 0 500,000 0 48,554 0 194,215 31-Dec-05 14an-06 0 384 0 500,000 0 48,554 0 194,215 31-Dec-06 1-Jan-07 0 384 0 500,000 0 48,554 0 194,215 31-Dee-07 1-Jan-08 0 384 0 500,000 0 48554 0 194,215 Total 384 500,000 48,554 194,215 MmiCap, Luc AS/!em>�rt Wallah .h Tatr.CONSULTJNGRRgtcuwW[WdARmucluTH?Z fin/eeamu-vl.2B(2036-2046 D-lop mr)v7.p.xbx]Y-A.7.2 22-M-26 'Rovided by D-I%cr. 2Accardl%to dfe Puker Cmnty APF uW District ud Temmt County Appeisd District prapaty isa mad w oflmmry 1 annually. During consWchon, the es mod value mpromts the portion ofthe building wupleted av oflanuary 1. Assumes no aasesad vdue during consuuctiom Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.18.2: Proiected Absorntion - 2042 Develonmentl - Tarrant Countv Development Yew 3F 25 31-Dec-26 31-Dec-27 31-Dec-28 31-Dec-29 31-Dec-30 31-Dec-31 31-Dec-32 31-Dec-33 31-Dec-34 31-Dec-35 3l-Dec-36 31-Dec-37 31-Dec-38 31-Dec-39 3l-Dec-40 31-Dec-41 31-Dec-42 3I-Dec43 3l-Dec-44 3I-Dec45 31-Dec46 31-Dec47 3l-Dec-48 31-Dec49 31-Dec-50 31-Dec-51 31-Dec-52 31-Dec-53 31-Dec-54 31-Dec-55 31-Dec-56 31-Dec-57 31-Dec-58 31-Dec-59 31-Dec-60 31-Dec-61 31-Dec-62 3I-Deo-63 31-Dec-64 31-Dec-65 31-Dec-66 31-Dec-67 3l-Dec-68 31-Dec-69 31-Dec-70 3I-Dec-71 31-Dec-72 31-Dec-73 31-Dec-74 3l-De 75 31-De 76 31-Dec-77 31-Dec-78 3l-Dec-79 31-Dec-80 31-Dec-8I 31-Dec-82 31-Dec-83 31-Dec-84 31-Dec-85 3I-Dec-86 31-Dec-87 31-Dec-88 3I-Dec-89 31-Dec-90 31-Dec-91 31-Dec-92 31-Dec-93 31-Dec-94 31-Dec-95 31-Dec-96 31-Dec-97 31-Dec-98 31-Dec-99 3l-Dec-00 31-Dec-01 31-Dec-02 31-Dec-03 31-Dec-04 31-Dec-05 31-Dec-06 31-Dec-07 Residential Assessed -ingle Family - Custom Type As 0? units Cumulative 1-Jae-26 0 0 I-Jan-27 0 0 1-Jan-28 0 0 1-Jan-29 0 0 IJan-30 0 0 I-Jan-31 0 0 1-Jan-32 0 0 i-Jan-33 0 0 1-Jan-34 0 0 1-Jan-35 0 0 1-Jaa-36 0 0 I-Jan-37 0 0 1-Jan-38 0 0 1-Jan-39 0 0 1-Jan-40 0 0 1-Jan-41 0 0 1-Jan-42 0 0 1-laa43 41 41 1-Jan-44 0 41 1-Jan-45 0 41 I-Jae46 0 41 1-Jan47 0 41 1-Jan48 0 41 I-Jan49 0 41 1-Jan-50 0 41 1-Jan-51 0 41 1-Jan-52 0 41 I-Jan-53 0 41 I-Jan-54 0 41 1-Jan-55 0 41 1-Jan-56 0 41 1-Jan-57 0 41 1-Jan-58 0 41 1-Jan-59 0 41 I-Jan-60 0 41 I-Jan-61 0 41 1-Jan-62 0 41 1-Jan-63 0 41 1-Ian-64 0 41 l-Jan-65 0 41 1-Janfi6 0 41 1-Jan-67 0 41 I-Jan-68 0 41 Wao-69 0 41 1-Jan-70 0 41 1-Jan-71 0 41 I-Jan-72 0 41 1-Jan-73 0 41 1-Jan-74 0 41 I-Jan-75 0 41 I-Jan-76 0 41 1-1an-77 0 41 1-Jan-78 0 41 1-Jan-79 0 41 I-Jan-80 0 41 I4an-81 0 41 1-Jan-82 0 41 1-Jan-83 0 41 l-Jan-84 0 41 1-JM-85 0 41 I-Jan-86 0 41 I-Jan-87 0 41 1-Jan-88 0 41 1-Jan-89 0 41 1-Jan-90 0 41 I-Jan-91 0 41 1-Jan-92 0 41 I-Jan-93 0 41 i-Jan-94 0 41 I-Jan-95 0 41 1-Jan-96 0 41 1-Jan-97 0 41 1-Jan-98 0 41 1-Jan-99 0 41 1-Jan-00 0 41 I-Jan-01 0 41 1-Jan-02 0 41 I-Jan-03 0 41 I-Jan-04 0 41 I-Jan-05 0 41 1-Jan-06 0 41 1-Jan-07 0 41 1-Jan-08 0 41 Commercial Retail Pad Type I Retail Big Box Type 1 Ft %Sq Cumulative Ft Cumulative 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 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 0 0 0 0 0 0 0 0 0 8,000 8,000 75,600 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 0 8,000 0 75,600 Total 41 8,000 75,600 M+miCap, 6m. 77R7/LONSIfLRNG/ProjecriwtY(Walahllunch 7lRZ ProJecaaru-v1.18 ROJ6-]046 Developmm!) v7AsluJV,A.7.J 22-Fsb-76 tlhonded by Develop.. 'Am.dmg to the poke C-uy Appnuaal Du t and't'amnt County App�l Dtstnct prgwty a a-sud ae-ofJ-ary 1 mn Dy. Dmi%mnam b.., the es.aaed ealuenepmtab theporton oftM building completed u ofJ®tuuy 1. A9aume no.-.dvalue dunng construction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.19.1: Proiected Absorotion - 2043 Develonrnentl - Parker Countv Development Residential Commercial Year Assessed jingle Family - Custom Type Multi -Family Of . Type 2 Retail Pad Type 3 Retail Big Box Type 2 Ending As 0? units Curulatve Units Cumulative Sq Ft Cumulative Sq Ft Cumulative SQ Ft Cumulative 31-Deo-25 1Jan-26 0 0 0 0 U 0 U 0 U 0 31-Dec-26 I-Jan-27 0 0 0 0 0 0 0 0 0 0 31-Deo-27 Wan-28 0 0 0 0 0 0 0 0 0 0 31-Dec-28 1-Jan-29 0 0 0 0 0 0 0 0 0 0 31-De 29 i-Jan-30 0 0 0 0 0 0 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 0 0 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 0 0 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 0 0 0 0 0 0 31-Dec-33 1-Jan-34 0 0 0 0 0 0 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 0 0 0 0 0 0 31-Deo-35 1-Jan-36 0 0 0 0 0 0 0 0 0 0 31-Dec-36 1-Jan-37 0 0 0 0 0 0 0 0 0 0 31-Dec-37 1-Jan-38 0 0 0 0 0 0 0 0 0 0 31-Dec-38 I-Jan-39 0 0 0 0 0 0 0 0 0 0 31-1) o-39 1-Jan40 0 0 0 0 0 0 0 0 0 0 31-Dec40 1-Jan41 0 0 0 0 0 0 0 0 0 0 31-Dec41 1-Jan42 0 0 0 0 0 0 0 0 0 0 31-Doc42 1-Jan43 0 0 0 0 0 0 0 0 0 0 31-Dec43 I-Jan44 15 15 384 384 500,000 500,000 48,554 48,554 194,215 194,215 31-Dec-44 Wan-45 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec45 1-Jan-46 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec46 1-Jan47 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec47 I-Jan48 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-48 I-Jan-49 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec49 1-Jan-50 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-50 1-Jan-51 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-51 I-Jan-52 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-52 1-Jan-53 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-53 1-Jan-54 0 15 0 384 0 500,000 0 48,554 0 1914,215 31-Dec-54 1-lap-55 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-55 1-Jan-56 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-56 1-Jan-57 0 15 0 384 0 500,000 0 48,554 0 194,215 31-De 57 1-Jan-58 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1) o-58 1-Jan-59 0 15 0 384 0 500,000 0 49,554 0 194,215 31-Dec-59 1-Jan-60 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-60 1-Jan-61 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec 61 t-Jan-62 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-62 1-Jan-63 0 15 0 384 0 500,000 0 48,554 0 194,215 31-De 63 1-Jan-64 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-64 1-Jan-65 0 15 0 384 0 500,000 0 48,554 0 194,215 31-De"5 1-Jan-66 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1)eo-66 1-Jan-67 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-67 1-Jan-68 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-68 1-Jan-69 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-69 1-Jan-70 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-70 I-Jan-71 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-71 1-Jan-72 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-72 1-Jan-73 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-73 1-Jan-74 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-74 1-Jan-75 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-75 1-J3n-76 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-76 1-Jan-77 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-77 1-Jan-78 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-78 1-Jan-79 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-79 I-J3n-80 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-80 1-Jan-81 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-81 1-Jan-82 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-82 1-Jan-83 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1)eo-83 1-Jan-84 0 15 0 384 0 500,000 0 48,554 0 1914,215 31-Dec-84 1-J3n-85 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-85 1-Jan-86 0 15 0 384 0 500,000 0 49,554 0 194,215 31-Dec-86 1-Jan-87 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1)eo-87 I-Jan-88 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-88 1-Jan-89 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-89 1-Jam-90 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-90 1-Jan-91 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-91 I-Jan-92 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-92 1-Jan-93 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-93 1-Jan-94 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-94 1-Jan-95 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-95 1-Jan-96 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1)eo-96 1-Jan-97 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1) o-97 1-Jan-98 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-98 1-Jan-99 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1)eo-99 l-Jam-00 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1) o-00 1-Jan-01 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-01 1-Jan-02 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-02 1-Jan-03 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-03 I-Jen-04 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1)eo-04 1-Jan-05 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-05 1-Jan-06 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-06 1-Jan-07 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-07 1-Jan-08 0 15 0 384 0 500,000 0 48,554 0 194,215 Total 15 384 500,000 48,554 194,215 Ff-iCap.Inc r �inG irsdAILSTAFF/fEX.9Shevi✓N'orr WorrWli'alaA Raneb TIR7.CONSl7LTING/Proleeaau/(WaL+h l7ancATIRZP jeenmu-v1.78(7036-1a46De.elopmsn9 v7.a.z1¢J{'.4.8.7 77-F b-76 'Provided by Develop.. rAecording to the Paper County Appraisal Distract and Tmreat County Appreiaal astrict property u a-ed as ofJaoumy 1 annually. During mnstruclioo, the ame ed value rep-ots the portion of Ste bmldirtg completed as ofJenuary 1. A -es no asaeasad value dmmg -u-uon Reinvestment Zone Number Eighteen Fort Worth, Tetras (Walsh Ranch) Exhibit C-1.19.2: Proiected Absolution - 2043 Develootnentl - Tarrant Countv Development Commercial Year Assessed RebW Pad Type I Retail Big Box Type 1 � As Oe $y Ft Cumulative SV Cmnulafive 3 PL� 25 1 Sm-26 0 0 0 0 31-Dec-26 I-Jan-27 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 31-Dec-28 I-Jan-29 0 0 0 0 31-Deo-29 I-Jan-30 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 31-Deo-31 1 Jen-32 0 0 0 0 31-Deo-32 1-Jan-33 0 0 0 0 31-Dec-33 1-Jan-34 0 0 0 0 31-Dec-34 1-Jaa-35 0 0 0 0 31-Dec-35 I-Jan-36 0 0 0 0 31-Dec-36 I-Jan-37 0 0 0 0 31-Deo-37 l-Jan-38 0 0 0 0 31-Dec-38 1-Jao-39 0 0 0 0 31-Dec-39 1-Jan-40 0 0 0 0 31-1)ec-40 I-Jan-41 0 0 0 0 31-Dec-41 1-Jan-42 0 0 0 0 31-Dec-42 I-Jan-43 0 0 0 0 31-Dec43 1-Jan-44 8,000 8,000 75,600 75,600 31-Dec-44 1-Jan-45 0 8,000 0 75,600 31-Deo-45 1-Jan-46 0 8,000 0 75,600 31-Dec-46 1-Jan-47 0 8,000 0 75,600 31-Dec-47 1-Jan-48 0 8,000 0 75,600 31-Dec-48 1-Jan-49 0 8,000 0 75,600 31-Dec-49 1-Jan-50 0 8,000 0 75,600 31-Dec-50 1-Jan-51 0 8,000 0 75,600 31-Dec-51 1-Jan-52 0 8,000 0 75,600 31-Dec-52 1-Jan-53 0 8,000 0 75,600 31-Deo-53 1-Jan-54 0 8,000 0 75,600 31-Dec-54 I-Jan-55 0 8,000 0 75,600 31-Dec-55 1-Jan-56 0 8,000 0 75,600 31-Dec-56 1-Jan-57 0 8,000 0 75,600 31-Dec57 I-Jan-58 0 8,000 0 75,600 31-13ec-58 1-Jan-59 0 8,000 0 75,600 31-Dec-59 1-Jan-60 0 8,000 0 75,600 31-Dec-60 1-Jan-61 0 8,000 0 75,600 31-Dec-61 I-Jan-62 0 8,000 0 75,600 31-Dec-62 1-Jan-63 0 8,000 0 75,600 31-Dec-63 1-Jan-64 0 8,000 0 75,600 31-Dec-64 1-Jan-65 0 8,000 0 75,600 31-Dec-65 1-Jan-66 0 8,000 0 75,600 31-Dec-66 I-Jan-67 0 8,000 0 75,600 31-Dec-07 1-Janb8 0 8,000 0 75,600 31-Dec-68 1-Jan-69 0 8,000 0 75,600 31-Dec69 1-Jan-70 0 8,000 0 15,600 31-Dec-70 1-Jan-71 0 8,000 0 75,600 31-Dec-71 I-Jan-72 0 8,000 0 75,600 31-Dec-72 Wan-73 0 8,000 0 75,600 31-Dec-73 1-Jan-74 0 8,000 0 75,600 31-Dec-74 1-Jm-75 0 8,000 0 15,600 31-Dec-75 1-Jan-76 0 8,000 0 15,600 31-Dec-76 1-1aa-77 0 8,000 0 75,600 31-Deo-77 1-Jaa-78 0 8,000 0 75,600 31-Dec-78 I-Jan-79 0 8,000 0 15,600 31-Dec-79 1-Jan-80 0 8,000 0 75,600 31-Dec-80 Wan-81 0 8,000 0 15,600 31-Deo-81 1-Jan-82 0 8,000 0 75,600 31-Dec-82 1-Jan-83 0 8,000 0 15,600 31-Dec-83 14m-84 0 8,000 0 75,600 31-Dec-84 Wan-85 0 8,000 0 75,600 31-Dec-85 I-Jan-86 0 8,000 0 75,600 31-Deo-86 I-Jan-87 0 8,000 0 75,600 31-Dec-87 I-Jan-88 0 8,000 0 75,600 31-Dec-88 1-Jan-89 0 8,000 0 75,600 31-Deo-89 1-Jan-90 0 8,000 0 75,600 31-Dec-90 I-Jan-91 0 8,000 0 75,600 31-Deo-91 1-Jan-92 0 8,000 0 75,600 31-Dec-92 1-Jan-93 0 8,000 0 75,600 31-Dec-93 1-Jan-94 0 8,000 0 75,600 31-Dec-94 1-1an-95 0 Spo 0 75,600 31-Dec95 1-Jan-96 0 8,000 0 75,600 31-Dec-96 1-Jan-97 0 8,000 0 75,600 31-Dec-97 14aa-98 0 8,000 0 75,600 31-Dec-98 1-Jan-99 0 8,000 0 75,600 31-Dec-99 14m-00 0 8,000 0 75,600 31-Dec-00 1-Jan-01 0 8,000 0 75,600 31-Dec-01 14m-02 0 8,000 0 75,600 31-Dec-02 I-Jan-03 0 8,000 0 75,600 31-Dec-03 1-Im-04 0 8,000 0 75,600 31-Deo-04 1-Jan-05 0 8,000 0 75,600 31-Dh 05 I-Jan-06 0 8,000 0 75,600 31-Dec-06 1-Jan-07 0 8,000 0 75,600 31-Dec-07 1-Jan-08 0 8,000 0 75,600 Total 8,000 75,600 MmiCv, Inc. PGIPW', Ik;Wl i V. 6W Rmrdr TIRZProjecrions-v1.2Bt2O362046Devel�enr1 0.O.R.]V-A.8-3 27-Feb-76 rPmvided by De lope. rAccotding b the Pmke Caunty Appraisal Dutch and T-t Connty ApK.6dDisaictprole y is assessed as of January 1 annually. Dmiag coaftmfi n, the assessed slue represents the portion ofthe building completed as of January t Assumes no assessed vshre during wwnw on. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.20.1: Proiected Absotntion - 2044 Develonmentl - Parker County Development Residential Year Assessed -ingle Family - Custom Type Multi -Family Office Type 2 Retail Pad Type 3 Retail Big Box Type 2 End' As As Of Units C=uWve Units Cumulative Sq Ft Cumulative S Ft % Ctunulatito Sq Ft Cumulative 31-Dea25 1-11m-26 0 0 0 0 0 0 0 0 0 31-Dec-26 1-Jan-27 0 0 0 0 0 0 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 0 0 0 0 0 0 31-Dec-28 1-Jan-29 0 0 0 0 0 0 0 0 0 0 31-Dec-29 1-Jan-30 0 0 0 0 0 0 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 0 0 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 0 0 0 0 0 0 31-Dec-32 1-1m-33 0 0 0 0 0 0 0 0 0 0 31-Dec-33 1-Jan-34 0 0 0 0 0 0 0 0 0 0 31-Dec-34 I-Jan-35 0 0 0 0 0 0 0 0 0 0 31-Dec-35 1-Jm-36 0 0 0 0 0 0 0 0 0 0 31-Dec-36 1-Jan-37 0 0 0 0 0 0 0 0 0 0 31-Dec-37 1-Jan-38 0 0 0 0 0 0 0 0 0 0 31-Dec-38 1-Jan-39 0 0 0 0 0 0 0 0 0 0 31-Dec-39 1-Jan-00 0 0 0 0 0 0 0 0 0 0 31-Dec-00 I-Jan-01 0 0 0 0 0 0 0 0 0 0 31-Dec.41 1-Jan-02 0 0 0 0 0 0 0 0 0 0 31-Dec-02 1-Jan-03 0 0 0 0 0 0 0 0 0 0 31-Dec-03 1-Jan-44 0 0 0 0 0 0 0 0 0 0 31-Dec-44 1-Jan-05 15 15 384 384 500,000 500,000 48,554 48,554 194,215 194,215 31-Dec-05 1-Jan-06 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec46 I-Jan-07 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-47 1-Jan48 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-08 1-Jan49 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec49 1-Jan-50 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-50 1-Jan-51 0 15 0 384 0 500,000 0 48,554 0 194,215 3I-Dec-51 1-Jan-52 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Deo-52 1-Jan-53 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dee-53 1-Jan-54 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-54 1-Jan-55 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-55 I-Jan-56 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-56 1-Jan-57 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-57 1-Jan-58 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-58 1-Jan-59 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dee-59 I-Jan-60 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-60 1-Jan-61 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-61 1-Jan-62 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-62 1-Jan-63 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-63 1-Jeo-64 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-64 1-Jan-65 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-65 1-Jan-66 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-66 1-Jan-67 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-67 1-Jan-68 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-68 1-Jan-69 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-69 1-Jm-70 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-70 1-Jan-71 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-71 I-Jan-72 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-72 1-Jan-73 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-73 1-Jan-74 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-74 I-Jan-75 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-75 1-Jan-76 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-76 1-Jan-77 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-77 I-Jan-78 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-78 1-Jan-79 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-79 1-Jan-80 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-80 I-Jan-81 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-81 1-Jan-82 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-82 1-Jan-83 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-83 1-Jan-84 0 IS 0 384 0 500,000 0 48,554 0 194,215 31-Dec-84 1-Jan-85 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Deo-85 1-Jm-86 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-86 1-Jan-87 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-87 1-Jan-88 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-88 I-Jan-89 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-89 1-Jan-90 0 IS 0 384 0 500,000 0 48,554 0 194,215 31-Dec-90 1-Jan-91 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-91 I-Jan-92 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-92 I-Jan-93 0 15 0 384 0 500,000 0 48,554 0 194,215 31-1) x 93 1-Jan-94 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-94 1-Jan-95 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-95 1Jan-96 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-96 1-Jan-97 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-97 I-Jan-98 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-98 1-Jm-99 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-99 1-Jan-00 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-00 1-Jan-01 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-01 1-Jan-02 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-02 I-Jan-03 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-03 1-Jan-04 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-04 1-Jan-05 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-05 I-Jan-06 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-06 I-Jan-07 0 15 0 384 0 500,000 0 48,554 0 194,215 31-Dec-07 1-Jan-08 0 15 0 384 0 500,000 0 48,554 0 194,215 Total 15 384 500,000 48,554 194,215 id-cw,,-,tpointco-l.'n.✓AUSI'AFF4E'CM.-✓FortW-dW�luh R.-hrBUXONSULTING/Rojeenmv/[Wahh R-nhTJRZPmjacnau-v1.7B j7036-7046DeveI.P-ov20.WV-A.➢.7 72-Feb-26 `Provided by Develop.. 'Acmxliog to the Pedta C.mty App uLW District and Taemnl county Appeeissl Dutsiol property is assessed as ofdrmuwy 1 annually Dtuiug consuuction, the ssamed value n1p`ssents the portion ofthe building c.nplete d ae of Jame y I Assumes no assessed value during construction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.20.2: Proiected Absomtion - 2044 Develonmenti - Tarrant County Development Commercial Year Assessed Retail Pad Type 1 Retail Big Bar Type 1 Dad' 31-1)=15 As OfCumulative I-Jan-26 Sr0 0 SIR b Cumuladve 0 31-Dec-26 1-Jan-27 0 0 0 0 31-1)ec-27 3-Jan-28 0 0 0 0 31-Dec-28 1-tan-29 0 0 0 0 31-Dec-29 1-Jaa-30 0 0 0 0 31-Dec-30 I-Jan-31 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 31-Dec-33 1-Jan-34 0 0 0 0 31-Dec-34 1-Jan-35 0 0 0 0 31-Dec-35 I-Jan-36 0 0 0 0 31-Dec-36 1-Jan-37 0 0 0 0 31-Dec-37 1-Jan-38 0 0 0 0 31-13 o-38 14an-39 0 0 0 0 31-Dec-39 1-Jan-40 0 0 0 0 31-Dec-40 I-Jan-41 0 0 0 0 31-Dec-41 I-J=-42 0 0 0 0 31-1)eo-42 1-Jan-43 0 0 0 0 31-Dec-43 I-Jan-44 0 0 0 0 31-Dec-44 1-Jan-45 8,000 8,000 75,600 75,600 31-Dec-45 1-Jan-46 0 8,000 0 75,600 31-Dec-46 1-Jan-47 0 8,000 0 75,600 31-Dec-47 1-Jan-48 0 8,000 0 75,600 31-Dec-48 1-Jan-49 0 8,000 0 75,600 31-Dec-49 i-Jan-50 0 8,000 0 75,600 31-Dec-50 1-Jan-51 0 8,000 0 75,600 31-Dec-51 1-Jan-52 0 8,000 0 75,600 31-Dec-52 1-Jan-53 0 8,000 0 75,600 31-Dec-53 1-Jan-54 0 8,000 0 75,600 31-Dec-54 I-Jan-55 0 8,000 0 75,600 31-Dec-55 1-Jan-56 0 8,000 0 75,600 31-Dec-56 I-Jan-57 0 8,000 0 75,600 31-Dec-57 1-Jan-58 0 8,000 0 75,600 31-Deo-58 1-Jan-59 0 8,000 0 75,600 31-Dec-59 1-Jan-00 0 8,000 0 75,600 31-Dec-60 I-Jan-61 0 8,000 0 75,600 31-De 61 1-Ian-62 0 8,000 0 75,600 31-Dec-62 I-Jan-63 0 8,000 0 75,600 31-Doe-63 1-Jan-64 0 8,000 0 75,600 31-Dec-64 1-Jan-65 0 8,000 0 75,600 31-Dec-65 I-Jw-66 0 8,000 0 75,600 31-Deo-66 1-Jan-67 0 8,000 0 75,600 31-Dec-07 1-Janfi8 0 8,000 0 75,600 31-Dec-68 1-Jan-69 0 8,000 0 75,600 31-Doo-69 1-Jan-70 0 8,000 0 75,600 31-Dec-70 I-Jan-71 0 8,000 0 75,600 31-De 71 1-Jaa-72 0 8,000 0 75,600 31-Dec-72 1-Jan-73 0 8,000 0 75,600 31-Dec-73 3-Jan-74 0 8,000 0 75,600 31-Dec-74 1-Jan-75 0 8,000 0 75,600 31-Dec-75 I-Jan-76 0 8,000 0 75,600 31-Dec-76 1-Jan-77 0 8,000 0 75,600 31-Dec-77 1-Jan-78 0 8,000 0 75,600 31-Dec-78 I-Jan-79 0 8,000 0 75,600 31-1)eo-79 1-Ian-80 0 8,000 0 75,600 31-Dec-80 1-Jan-81 0 8,000 0 75,600 31-Dec-81 I-Jan-82 0 8,000 0 75,600 31-Dec-82 1-Jan-83 0 8,000 0 75,600 31-Dec-83 I-Jan-84 0 8,000 0 75,600 31-Dec-84 I-Jan-85 0 8,000 0 75,600 31-Dec-85 I-Jan-86 0 8,000 0 75,600 31-Dec-86 I-Jan-87 0 8,000 0 75,600 31-Dec-87 I-Jan-88 0 8,000 0 75,600 31-Dec-88 I-Jan-89 0 8,000 0 75,600 31-Dec-89 1-Jan-90 0 8,000 0 75,600 31-Dec-90 I-Jan-91 0 8,000 0 75,600 31-Dec-91 1-Jan-92 0 8,000 0 75,600 31-De 92 1-Jan-93 0 8,000 0 75,600 31-Dec-93 I-Jan-94 0 8,000 0 75,600 31-Dec-94 1-Jan-95 0 8,000 0 75,600 31-Dec-95 I-Jan-96 0 8,000 0 75,600 31-Dec-96 I-Jaa-97 0 8,000 0 75,600 3l-Dec-97 1-Ian-98 0 8,000 0 75,600 31-Dec-98 1-Jaa-99 0 8,000 0 75,600 31-Dec-99 1-Jan-00 0 8,000 0 75,600 31-Dec-00 I-Jan-01 0 8,000 0 75,600 31-1)�01 1-Jen-02 0 8,000 0 75,600 31-Dec-02 1-Jaa-03 0 8,000 0 75,600 31-Dec-03 1-Jan-04 0 8,000 0 75,600 31-Dec-04 1-Jan-05 0 8,000 0 75,600 31-13eo-05 1-3an-06 0 8,000 0 75,600 31-Dec-06 1-Jm-07 0 8,000 0 75,600 31-Dec-07 3-Jan-08 0 8,000 0 75,600 Total 8,000 75,600 MeniCap.Tw. (GtPrq'eenma/({Y fsb Rarmb77R2 pro7ecrioru-v1.2B (1036-]046 Dcvetepnrnr)v7.p.:t jVA9.3 22-F b-26 'Provided by Dowdom. sA=rdmg to the Pm4a County AM-W District and T-at Comity Appraisal District property u assessed n of January. I amonay. During cons r-tion. the avessed value rep-ts the portion of the building completed as of Janevy 1. Assumes no msessed value during mrstmction h OOOpeeee'eeee'eee'ee aaaaaaaaaa__aaxaa aaa xaaaaaaaaaaaaE M---"a_aaa"_H H-- s"a_a"aaaa m eeeeeeemeeeemeeeeeeaeeeeemeeeeeeeeeeeeeeeeeeeeoeeeeeeeeeeeeeemoeeeeeeeeeeeeoeeeeee x� m a xx xx x xx x�x x x x x Yxxxx x xx+1x x„ a m000ee000eee000e000 YY��i':SS7e3evYYVYYYv+YYvvaYYYv����SvY:=v��YvSv:7Yc3v733vYYYv3 C' 9ooeeeeoeee000eeooeev 000eeooeeooeeeoee000eoeooe000eeoeooeeooeeeeoeee000e ee000ee000e_{$ KK �% so eeeoeee eee $oes8 oesseaa.AAns's.$o4s$s� ess�ons�esAs A-4AsA�.As.�sess.s e$saseass���ssseses � eeeeeeeeeeeeemeeeee �nrrrrrr�rr�nar�rr�ar„„nrna�rra„rnrra�rrr„nrrna�,.r'aa�rra'ara eeeeemoeeeeee moeeeeoeeeeoeeeeeeeeemeeeeeooeeeeooeeeeeeeeeeeeeeeeeeoemeeeeme eooeeee000eeom00000eRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRRR oeeeeooemoe000eemmo _ m000emeoom000meoomooee000mmee ooem000eee000eoeemeo oeeeeoomeeeo R F �OeepOeeepOee' so�� s� soes;�=s�s�saes s„„„ass„ ass $„ saes„ as sasses �eemmeeemeeeemeeeeeeg eeeeeemmeemeeemeeemeeem�eeeeeemeeeemeemeeemmeeeemeeemeeeeemee �meemeeeemmeememeeeoea�a a�aa aaaa��aasa mace aaa asaa asa a�saa�azaa��aaa�$$a as a �a�eemeeeeemeememmmmeemaemmeeeeememeemmeeeeemeeeem>eeeeemeeeeeeeeeeeeeeeeeemeeeeemeeee aeeeeeeeeeeeeeeeeem 3 eeeoomeeoeeeeoeeeoo:eoommeoeeeoeeeom eooeeeommeooeeemoeeeomeeoome emomeooeee000ee000 5------- ----- -- ---- 9:,�59J�fi ---- ------ ---------,�9-5'9�555955- ------ ----- 5 Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.22.1: Proiected Absorption - 2046 Develonmentl - Parker Countv Development Year 31- C25 31-Dec-26 31-Dec27 31-Dec-28 31-Dec-29 31-Dec-30 31-Dec-31 31-Dec-32 31-Dec33 31-Deo-34 31-Dec-35 31-Dec-36 31-Deo-37 31-Dec-38 31-Dec-39 31-Dec-40 31-Dec41 31-Dec-42 31-Dec-43 31-Dec-44 31-Dec-45 31-Dec-46 31-Dec-47 31-Dec-48 31-Dec-49 31-Dec-50 31-Deo-51 31-Dec-52 31-Dec53 31-Dec-54 31-Dec-55 31-Dec-56 31-Deo-57 31-Dec-58 31-Dec-59 31-Dec-60 31-Decl61 31-Dec-62 31-Dec-63 31-Dec-64 31-Dec65 31-Dec-66 31-Dec-67 31-Dec-68 31-Deo-69 31-Dec-70 31-Dec-71 31-Deo-72 31-Dec-73 31-Dec-74 31-Dec-75 31-Dec-76 31-Deo-77 31-Deo-78 31-Deo-79 31-Dec-80 31-Dec-81 31-Dec-82 31-Dec-83 31-Dee-84 31-Deo-85 31-Dec-86 31-Dec-87 31-Dec-88 31-Dec-89 31-Dec-90 31-Deo-91 31-Dec-92 31-Dec-93 31-Dec-94 31-Deo-95 31-Dec-96 31-Dec-97 31-Dec-98 31-Deo-99 31-Dec-00 31-Dec-01 31-Dec-02 31-Dec-03 31-Dec-04 31-Dec-05 31-Dec-06 31-Dec-07 Residential Assessed jingle Family - Custom Type Multi -Family As Oe Units Cumulative Units Cumulamc I-lam-26 0 0 0 0 1-Jam-27 0 0 0 0 1-Jan-28 0 0 0 0 1-Jam-29 0 0 0 0 1-Jam-30 0 0 0 0 1-Jan-31 0 0 0 0 I-Jan-32 0 0 0 0 I-lam-33 0 0 0 0 1-Jan-34 0 0 0 0 1-Jan-35 0 0 0 0 I-Jan-36 0 0 0 0 1-Jan-37 0 0 0 0 1-Jam-38 0 0 0 0 1-Jan-39 0 0 0 0 I-Jan-40 0 0 0 0 1-Jam-41 0 0 0 0 1-Jam-42 0 0 0 0 1-Jan-43 0 0 0 0 I -Jan- 4 0 0 0 0 14m45 0 0 0 0 1-Jan-46 0 0 0 0 1-Jan-47 15 15 384 384 i-Jan-48 0 15 0 384 I-Jan-49 0 15 0 384 1-3an-50 0 15 0 384 1-Jan-51 0 15 0 384 1-Jan-52 0 15 0 384 I-Jan-53 0 15 0 384 1-Jan-54 0 15 0 384 1-Jan-55 0 15 0 384 1-Jan-56 0 15 0 384 1-Ian-57 0 is 0 384 1-Jan-58 0 15 0 384 1-Jam-59 0 15 0 384 1-Jan-60 0 15 0 384 I-Jan-61 0 15 0 384 1-Jan-62 0 15 0 384 1-Jam-63 0 15 0 384 1-Jan-64 0 15 0 384 I-Jan-65 0 15 0 384 1-Jan-66 0 15 0 384 I-Jam-67 0 15 0 384 I-Jan-68 0 15 0 384 1-Jan-69 0 15 0 384 1-Jan-70 0 15 0 384 1-Jan-71 0 15 0 384 14m-72 0 15 0 384 I-Jan-73 0 15 0 384 1-Jan-74 0 15 0 384 1-Ian-75 0 15 0 384 1-Jan-76 0 15 0 384 14an-77 0 15 0 384 1-Jan-78 0 15 0 384 1-Jan-79 0 15 0 384 1-1an-80 0 15 0 384 I-1an-81 0 15 0 384 1-Jan-82 0 15 0 384 1-Jan-83 0 15 0 384 I-Jan-84 0 15 0 384 I-Jan-85 0 15 0 384 1-1an-86 0 15 0 384 1-Jan-87 0 15 0 384 1-Jan-88 0 15 0 384 I-Jan-89 0 15 0 384 1-Jan-90 0 15 0 384 1-Jan-91 0 15 0 384 1-Jan-92 0 15 0 384 1-1an-93 0 15 0 384 1-Jan-94 0 15 0 384 i-Jan-95 0 15 0 384 1-Jan-96 0 15 0 384 1-Jan-97 0 15 0 384 1-Jan-98 0 15 0 384 I-Jan-99 0 15 0 384 1-Jm-00 0 15 0 384 1-Jan-01 0 15 0 384 I-Jan-02 0 15 0 384 1-Jan-03 0 15 0 384 1-Jm-04 0 15 0 384 1-Jan-05 0 15 0 384 1-Jan-06 0 15 0 384 1-Ian-07 0 15 0 384 1-Jan-08 0 15 0 384 Commercial Office Type 2 Retail Pad Type 1 Units Cumulative Sq Ft Cumulative 0 0 U 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 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 500,000 500,000 25,000 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 0 500,000 0 25,000 Taal 15 384 500,000 25,000 MvniCap,lnc. S/nm✓Fort WoLh Ranch TIR7�ONSl/LTMG/ProjeedmW(WaLh Rmreh tZR2 ProJeeMons-vl.1B(10J6-1046 Dsve7 pnen9 v2.OzluJV,A.l1.2 22-Feb-26 'h-ided by Devciapc. rA=Mmg to the Palter Comty Appsni.W District mid Tarrant CoontyAppsei.W District property is a samd as ofJmuary 1 smuelly Dmiog wart ;lion, the assessed wine reptesmb the putiar of the building cmnpletad u of January 1. Avumea no amewd value during construction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.23.1: Proiected Absorotion - 2047 Develoumentt - Parker Countv Development Residential Year Assessed Single Farnily- Custom Type 2 Multi -Family Endm'y� As Of Units Cumulative Units Cumulative 31-=)5 14an-26 0 0 0 0 31-Dec-26 I-Jan-27 0 0 0 0 31-Deo-27 1-Jan-28 0 0 0 0 31-Deo-28 1-Jan-29 0 0 0 0 31-Dec-29 i-Jan-30 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 31-Dec-32 1-Jan-33 0 0 0 0 31-Dec-33 I-Jan-34 0 0 0 0 31-Dec-34 l-Jan-35 0 0 0 0 31-Dec-35 1-Jan-36 0 0 0 0 31-Dec-36 1-Jan-37 0 0 0 0 31-Dec-37 I-Jan-38 0 0 0 0 31-Dec-38 I-Jan-39 0 0 0 0 31-Dec-39 1-Jan-40 0 0 0 0 31-Dec-40 1-Jan-41 0 0 0 0 31-Da-41 1-Jan-42 0 0 0 0 31-Dec-42 I-Jan-43 0 0 0 0 31-Dec-43 1-Jan-44 0 0 0 0 31-Dec-44 1-Jan45 0 0 0 0 31-Dec-45 I-Jan-06 0 0 0 0 31-Dec-46 I-Jan-07 0 0 0 0 31-Dec47 1-Jan-48 15 15 384 384 31-Dec-48 1-Jan-49 0 15 0 384 31-Dec-09 1-Jan-50 0 15 0 384 31-Dec-50 1-Jan-51 0 15 0 384 31-Dec-51 I-Jan-52 0 15 0 384 31-Doc52 1-Jan-53 0 15 0 384 31-De-53 1-Jan-54 0 15 0 384 31-Dec-54 J-Jan-55 0 15 0 384 31-Dec-55 i-Jan-56 0 15 0 384 31-Dec-56 1-Jan-57 0 15 0 384 31-Dec-57 1-Jan-58 0 15 0 384 31-Dec-58 1-Jan-59 0 15 0 384 31-Dec-59 1-Jan-60 0 15 0 384 31-Dec-60 I-Jan-61 0 15 0 384 31-Dec-61 1-Jan-62 0 15 0 384 31-Dec-62 I-Jan-63 0 15 0 384 31-Dec-63 1-Jan-64 0 15 0 384 31-Dec-64 1-Jan-65 0 15 0 384 31-Deo-65 1-Jan-66 0 15 0 384 31-Dec-66 I-Jan-67 0 15 0 384 31-Dec67 1-Jan68 0 15 0 384 31-Dec-68 l-Jan-69 0 15 0 384 31-Dec-69 1-Jan-70 0 15 0 384 31-Dec-70 1-Jan-71 0 15 0 384 31-Dec41 1-Jan-72 0 15 0 384 31-Dec-72 1-Jan-73 0 15 0 384 31-Dec-73 1-Jan-74 0 15 0 384 31-Dec-74 1-Jan-75 0 15 0 384 31-Dec-75 1-Jan-76 0 15 0 384 31-Dec-76 I-Jan-77 0 15 0 384 31-Dec-77 I-Jaa-78 0 15 0 384 31-De 78 1-Jan-79 0 15 0 384 31-Deo-79 Wari 0 15 0 384 31-Dec-80 I-Jan-81 0 15 0 384 31 Dec-81 1-Jan-82 0 15 0 384 31-Dec-82 I-Jan-83 0 15 0 384 31-De 83 1-Jan-84 0 15 0 384 31-Dec-84 I-Jan-85 0 15 0 384 31-Dec-85 I-Jan-86 0 15 0 384 31-Dec-86 1-Jaa-87 0 15 0 384 31-Dec-87 1-Jan-88 0 15 0 384 31-Deo-88 1-Jan-89 0 15 0 384 31-Dec-89 I-Jan-90 0 15 0 384 31-Dec-90 I-Jan-91 0 15 0 384 31-Dec-91 1-Jan-92 0 15 0 384 31-Dcc-92 1-Jan-93 0 15 0 384 31-Dcc-93 1-Jaa-94 0 15 0 384 31-Dec-94 i-Jan-95 0 15 0 384 31-Dec-95 1-Jan-96 0 15 0 384 31-Dec-96 1-Jan-97 0 15 0 384 31-Dec-97 1-Jan-98 0 15 0 384 31-Dec-98 1-Jan-99 0 15 0 384 31-Dec-99 1-Jan-00 0 15 0 384 31-Dec-00 I-Jan-OI 0 15 0 384 31-Dec-01 1-Jan-02 0 15 0 384 31-Dec-02 1-,fan-03 0 15 0 384 31-Dec-03 Wan-04 0 15 0 384 31-Dec-04 1-Ian-05 0 15 0 384 31-Deo05 1-Jan-06 0 15 0 384 31-Dec-06 1-Jan-07 0 15 0 384 31-1)ec-07 I-Jan-08 0 15 0 384 Total 15 384 hfuniCap, ine. LTINGIT,jacrimsIfF,Ih Rmeh MM P jecnms-v1.00(047-2057Deveh;—.tJ.rluJV,9.12 71-Feb-16 'provided by Developer. 'According to the Parka County Appreiml Damn and Tenant County Appraisal Dune[ property is assessed u of January 1 annually. During construction, die assessed value represents the portion ofthe building completed as of January 1. Assumes ne nssessd value during construction Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.24.1: Proiected Absomtion - 2048 Devetornnentt - Parker Countv Development Residential Year Assessed Single Family- Custom Type 2 Mind -Family Fad1'B�, As 0? Units Cumulative Units Cumulative 3l D% 1-Jao-26 0 0 0 0 31-Dec-26 I-Jan-27 0 0 0 0 31-Dec-27 1-Jan-28 0 0 0 0 31-1)ec-28 1-Jan-29 0 0 0 0 31-Deo-29 1-Jan-30 0 0 0 0 31-Dec-30 1-Jan-31 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 31-Dec-32 1-Ian-33 0 0 0 0 31-Dec33 I-Jan-34 0 0 0 0 31-Dec-34 I-Ian-35 0 0 0 0 31-Dec35 1-Jan-36 0 0 0 0 31-Dec-36 I-Ian-37 0 0 0 0 31-Dec-37 I-Jan-38 0 0 0 0 31-Dec-38 1-Jan-39 0 0 0 0 31-Dec-39 1-Jan40 0 0 0 0 3I-Dec40 1-Jan41 0 0 0 0 31-Deo-41 1-Jan42 0 0 0 0 31-Deo-42 1-Jan43 0 0 0 0 31-Dec43 1-Jau-44 0 0 0 0 31-Dec-44 I-Jan45 0 0 0 0 31-Dec45 I-Jan46 0 0 0 0 31-Dec-46 1-Jan47 0 0 0 0 31-1)eo-47 IJan48 0 0 0 0 31-Dec48 1-Jan49 15 IS 384 384 31-Dec49 I-Jan-50 0 15 0 384 31-Dec-50 1-Jan-51 0 15 0 384 31-Dec-51 14an-52 0 15 0 384 31-Dec-52 1-Jan-53 0 15 0 384 31 Deo-53 i-Jan-54 0 15 0 384 31-Dec-54 1-Jan-55 0 15 0 384 31-Deo-55 1-Jan-56 0 15 0 384 31-Dec-56 1-Jan-57 0 15 0 384 31-1)eo-57 1-Jan-58 0 15 0 384 31-Dec-58 I-Jan-59 0 15 0 384 31-Deo-59 1-Jan-60 0 15 0 384 31-Dec-60 I-Jan-61 0 15 0 384 31-Dec-01 1-Jan-62 0 15 0 384 31-Dec-62 I-Jan-63 0 15 0 384 31-Dec-63 I-Jan-64 0 15 0 384 31-Dec-64 1-1an-65 0 15 0 384 31-Dee-65 1-Jan-66 0 15 0 384 31-Dec-66 1-Jan-67 0 15 0 384 31-Dec-07 I-Jan-68 0 15 0 384 31-Dec-08 1-Jan-69 0 15 0 384 31-Dec-69 I-Jan-70 0 15 0 384 31-Deo-70 1-Jan-71 0 15 0 384 31 Dec-71 I-Jan-72 0 15 0 384 31-Dec-72 1-Jan-73 0 15 0 384 31-Deo-73 I-Jan-74 0 15 0 384 31-Deo-74 Wan-75 0 15 0 384 31-Deo-75 1-Jan-76 0 15 0 384 31-Dec-76 I-Jan-77 0 15 0 384 31-Dec-77 1-Jan-78 0 15 0 384 31-Dec-78 I-Jan-79 0 15 0 384 31-Dec79 1-Jan-80 0 15 0 384 31-Dec-80 14an-81 0 15 0 384 31-Deo-81 1-Jan-82 0 15 0 384 31-Deo-82 1-Jan-83 0 15 0 384 31-Deo-83 I-Jan-84 0 15 0 384 31-Dec-84 I-Jan-85 0 15 0 384 31-Dec-85 I-Jan-86 0 15 0 384 31-Dec-86 I-Jan-87 0 15 0 384 31-Dec-87 I-Jan-88 0 15 0 384 31-Dec-88 I-Jan-89 0 15 0 384 31-Dec-89 1-Jan-90 0 15 0 384 31-Dec-90 1-Jan-91 0 15 0 384 31-Deo-91 1-1an-92 0 15 0 384 31-Dec-92 I-Jan-93 0 15 0 384 31-Dec93 I-Jan-94 0 15 0 384 31-Dec-94 1-Jan-95 0 15 0 384 31-Dec-95 I-Jan-96 0 15 0 384 31-Dec-96 1-Jan-97 0 15 0 384 31-Deo-97 1-Jan-98 0 15 0 384 31-Dec-98 1-Jan-99 0 15 0 384 31-Deo-99 1-Jau-00 0 15 0 384 3l-Dec-00 I-Ian-01 0 15 0 384 31-Dec-01 1-Jan-02 0 15 0 384 31-Dec-02 1-Jan-03 0 15 0 384 31-Dec-03 1-Jan-04 0 15 0 384 31-Dec-04 I-Jan-05 0 15 0 384 31-Dec-05 1-Jan-06 0 15 0 384 31-Dec-06 1-Jan-07 0 15 0 384 3I-Dec-07 1-Jan-08 0 15 0 384 Total 15 384 Man1CaP,Jnc. LTINC✓ProJeenan.✓[Waiih Ranch TD?ZRgecaesu v].00(1047-7057DevelopmentJ.rl-]V-A.22 22-Feb-2d rP—ded by Developer. 'Accordmg m the Parker County Appmnal District and Tansnt County Appmisd District prupaty is ame—d as of January 1 —uy. During conemrtiou, the assessed value repr-nu the portion ofthe building campleRd es of January 1. Aasuma no guessed value during construction Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.25.1: Proiected Absorotion- 2049 Develonment] - Parker Countv Development Residential Year Assessed Single Family -Custom Type 2 As5 Oft Units Cumulative 3� 1-Jam-26 0 0 31-Dec-26 I-Ian-27 0 0 31-Dec-27 1-Ian-28 0 0 31-Dec-28 1-Ian-29 0 0 31-13 o-29 I-Ian-30 0 0 31-Dec-30 1-Jam-31 0 0 31-Dec-31 1-Ian-32 0 0 31-Dec-32 1-Jam-33 0 0 31-Dec-33 1-Jam-34 0 0 31-Dec-34 I-Jan-35 0 0 31-Deo-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan-40 0 0 31-Dec-40 1-Jam-41 0 0 31-13= 41 1-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-43 1-Jan-44 0 0 31-Dec-44 1-Jan45 0 0 31-Deo45 I-Jan46 0 0 31-Dec-46 1-Jan-47 0 0 31-Dec47 I-Jan-48 0 0 31-Dec-48 1-Jan49 0 0 3 l-Dec49 1-Jam-50 15 15 31-Dec-50 1-Jan-51 0 15 31-Dec-51 1-Jan-52 0 15 31-Dec-52 I-Jan-53 0 15 31-Dec-53 1-Jan-54 0 15 31-Dec-54 1-Jan-55 0 15 31-Deo-55 I-Jan-56 0 15 31-Dec-56 1-Jan-57 0 15 31-Deo-57 I-Jan-58 0 15 31-Dec-58 Wan-59 0 15 31-Dec59 1-Jan-60 0 15 31-Dec-60 I-Jam-61 0 15 31-Deo-61 1-Jan-62 0 15 31-Dec-62 I-Jan-63 0 15 31-Dec-63 1-Jan-64 0 15 31-Dec-64 I-Jan-65 0 15 31-Dec-65 1-Ian-66 0 15 31-Dec-66 1-Jan-67 0 15 31-Dec-67 1-Jam-08 0 15 31-Dec-68 1-Jan-69 0 15 31-Dec-69 I-Jan-70 0 15 31-Dec-70 1-Jan-71 0 15 3I-Dec-71 I-Jan-72 0 15 31-1)eo-72 1-Jan-73 0 15 31-Dec-73 1-Jam-74 0 15 31-Dec-74 I-Jan-75 0 15 31-Dec-75 1-Jan-76 0 15 31-Deo-76 Wrm-77 0 15 31-Deo-77 1-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Deo-80 1-Jan-81 0 15 31-Dec-81 1-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-13 o-V 1-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec-85 I-Jan-86 0 15 31-1)eo-86 1-Jan-87 0 15 31-Deo-87 1-Jan-88 0 15 31-Dec-88 I-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 i-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 I-Jan-95 0 15 31-Deo-95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Deo-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 I-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 1-Ian-04 0 15 31-Dec-04 I-Jan-05 0 15 31-Dec-05 1-Jm-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 I-Jan-08 0 15 Total 15 MuniCap.1m. TIRZPgcdo-vl.DC(2047-2037Devetop,mt).:1s NAJ.2 22-F b-26 'Pmrided by Deselopa. 'A —ding to the Pena Cowry Appraisal Dianna and Taman County Appraisal Distr tpropmV nss ward es ofJenuuy l annually. ITudrig constr lion dic assessed value represents the pahw of the building cwrpIded as ofJmuety 1. Assumes no.eased vah,e doting construction, Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-126.1: Proiected Absorntion - 2050 Develonmentl - Parker Count, Development Residential Year Assessed Single Fmnily - Custom Type 2 M ()? Units Cumulative 3P20 1Z.5 I-Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 Ww-28 0 0 31-Dec-28 1-Jan-29 0 0 31-De 29 1-Jan-30 0 0 31-Deo-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 I-Jan-34 0 0 31-Dec-34 1-Jen-35 0 0 31-Deo-35 I-Jan-36 0 0 31-Dec-36 1-Jaa-37 0 0 31-Deo-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan40 0 0 31-Dec-40 I-Jan41 0 0 31-Dec41 14an42 0 0 31-Deo-42 I-Jan43 0 0 31-Dec43 1-Jao-44 0 0 31-Dec44 1-Jan45 0 0 31-Deo-45 Wan46 0 0 31-Dec46 1-Jan47 0 0 31-Dc"7 1-Jan48 0 0 31-Dec48 1-1an49 0 0 31-Dec49 Wan-50 0 0 31-Dec-50 1-Jan-51 15 15 31-Dec51 1-Jan-52 0 15 31-Dec-52 I-Jan-53 0 15 31-Dec-53 1-Jan-54 0 15 31-Dec-54 Wan-55 0 15 31-Deo-55 I-Jan-56 0 15 31-Dec-56 I-Jan-57 0 15 31-Dec57 1-Jan-58 0 Is 31-Dec-58 I-Jan-59 0 15 31-Dec-59 I-Jan-60 0 15 31-Dec-60 I-Jan-61 0 15 31-Dec-61 1-Jan-62 0 15 31-Dec-62 Wan-63 0 15 31-Deo-63 1-Jan-64 0 15 31-Dec-64 1-Jan-65 0 15 31-Deo-65 I-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-D=-67 1-Jan-68 0 15 31-Dec-68 I-Jan-69 0 15 31-Dec-69 I-Jan-70 0 IS 31-Dec-70 ]-Jan-71 0 15 31-Dec-71 1-Jan-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Deo-73 1-Jan-74 0 15 31-Dec-74 l-Jan-75 0 15 31-Dec-75 1-Ian-76 0 15 31-Deo-76 I-Jan-77 0 15 31-1)eo-77 1-Jan-78 0 15 31-Deo-78 1-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 I-Jan-81 0 15 31-Deo-81 I-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 I-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 I-Jan-87 0 15 31-Deo-87 I-Jan-88 0 15 31-Deo-88 I-Jan-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dec-90 Wan-91 0 15 31-Deo-91 i-Jan-92 0 15 31-Doc92 1-Jan-93 0 15 31-Dec93 1-Ian-94 0 15 31-Dec-94 I-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 3l-Dec-97 1-Jm-98 0 15 31-Dec-98 I-Jan-99 0 15 31-Dec-99 I-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Deo-03 I-Jan-04 0 15 31-Dec-04 I-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Iaa-07 0 15 31-Dec-07 I-Jan-08 0 15 ToW 15 U.,Cap.lnc. TJRZPro/eesoar-vl.00(2047-2057Dmtop.,.,) Il]V-A4.2 22-F b-26 tPmvided by Devdoper. 'Ambling b the Parker Cowry Appe usal Duhia and Tartmt Cowry An-iW IHsnietpkoperty iaumeaed ns ot7 uaey t annually. DringcwsCUGioo,the asseamd value reqrraeV thn pordw ofthe building vanplded as of January 1. Assumes no asmssed vale during cooehucdw. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.27.1: Proiected Absorntion - 2051 Develonmentl - Parker Countv Development Residential Year Assessed Single Family - Custom Tvpe 2 End' As Of Units Cumulative 31-Dec-25 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 1-Jan-30 0 0 31-Dec-30 I-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 Wan-34 0 0 31-Dec-34 1-Ian-35 0 0 31-Dec-35 l-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 I-Jan4O 0 0 31-13ec40 1-Jan41 0 0 31-Der41 1-Jan-42 0 0 31-Dec42 1-Jan-43 0 0 3I-Dec43 1-Jan-44 0 0 31-Dec-44 1-1an45 0 0 31-Dec45 I-Jan46 0 0 31-13ec46 J-Jan-47 0 0 31-Dec47 1-Jan48 0 0 31-Dec-48 J-Jan49 0 0 31-Dec49 1-Jan-50 0 0 31-Dee-50 I-Jan-51 0 0 31-Dec-51 1-Jan-52 15 15 31-Dec-52 I-Jan-53 0 15 31-Dec-53 1-Jan-54 0 15 31-Dee-54 1-Jan-55 0 15 31-Dec-55 1-Jan-56 0 15 31-Dec-56 I-Jan-57 0 15 31-Dec-57 1-Ian-58 0 15 31-Dec-58 1-Jan-59 0 15 31-Dec-59 I-Jan-60 0 15 31-Dec-60 1-Jan-61 0 15 31-Dec-61 I-Jan-62 0 15 31-Dec-62 1-Jan-63 0 15 31-Dec-63 I-Jon-64 0 15 31-1)ec-64 1-Jan-65 0 15 31-1)ea65 I-Jan-66 0 15 31-Dec-66 I-Jan-67 0 15 31-1)ec-67 I-Jan-68 0 15 31-Dec-68 1-Jan-69 0 15 31-Dec-69 I-Jan-70 0 15 31-Dot:40 1-Jan-71 0 15 31-Dec-71 1-Jan-72 0 15 31-Dec-72 I-Jan-73 0 15 31-I)mM 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 I-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 I-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 I-Jan-81 0 15 31-Dec-81 I-Jan-82 0 15 31-Dec-82 I-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-1)ec-87 1-Jan-88 0 15 3I-1)ec-88 1-Jae-89 0 15 31-Dec-89 I-Jan-90 0 15 314)ec-90 1-Jan-91 0 15 31-Dee-91 I-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-13ec-95 I-Jaa-96 0 15 31-Dec-96 1-Jan-97 0 15 314)ec-97 I-Jan-98 0 15 31.Dec-98 1-Jan-99 0 15 31-Dec-99 IJaa-00 0 15 31-Dec 00 1-Jan-01 0 15 31-Dec-01 I-Jan-02 0 15 31-Dec-02 l4en-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 3I-Dec-05 I-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 M iCop, Inc. nRZNeVedonr-vJ.O C(2047-2057DM(op�0.rls/V-A.5.2 22-F,b-26 tPronded by Developer. 'Acemding to the Psrker County App ual Distnet and Tsmnt County Appmissl Disbict prtgerty is se:aeed u ofJmusry I snnu.11y. During m,mtrve6on, the mmwd value vepm,ents the podion ofthe bWWing completed m ofJemury 1. A.— no essseed slue during construction. Reinvestment Zone Number Eighteen Fort Worth, Texas (WaLsh Ranch) Exhibit C-1.28.1: Proiected Absorntion - 2052 Develomnentl - Parker Countv Development Residential Commercial Year Assessed Single Family- Custom Type 2 Hotel En �' As 012 Units Cumulative Units Cumulative 31-Deo-25 Was-26 0 0 0 0 31-Dec-26 I-Jan-27 0 0 0 0 31-Dec-27 l-lan-28 0 0 0 0 31-Dec-28 I-Jan-29 0 0 0 0 31-Dec-29 1-Jan-30 0 0 0 0 31-Dec-30 I-Jan-31 0 0 0 0 31-Dec-31 1-Jan-32 0 0 0 0 31-Dec-32 I-Jan-33 0 0 0 0 31-Doc33 I-Jan-34 0 0 0 0 31-Dec-34 Wan-35 0 0 0 0 31-Dec-35 1-Jan-36 0 0 0 0 31-Dec-36 I-Jan-37 0 0 0 0 31-Deo-37 Wan-38 0 0 0 0 31-Dec-38 1-Jan-39 0 0 0 0 31-Dec-39 I-Jan40 0 0 0 0 31-Dm40 I-Jan-41 0 0 0 0 31-Dec41 I-Jan42 0 0 0 0 31-Dec-42 1-Jan43 0 0 0 0 31-Dec43 I-Jan-44 0 0 0 0 31-Dec44 I-Jan-45 0 0 0 0 31-Dec-45 1-Jen46 0 0 0 0 31-Dec46 I-Jan-47 0 0 0 0 31-Dec47 Wan-48 0 0 0 0 31-Dec-48 I-Jan49 0 0 0 0 31-Dw49 1-Jan-50 0 0 0 0 31-Dec-50 Han-51 0 0 0 0 31-Dec-51 I-Jan-52 0 0 0 0 31-Dec-52 1-Jan-53 15 15 200 200 3l-Dec-53 Han-54 0 15 0 200 31-Dec-54 I-Jan-55 0 15 0 200 31-Dec-55 I-Jan-56 0 15 0 200 31-Dec-56 1-3an-57 0 15 0 200 31-Dec-57 I-Jan-58 0 15 0 200 31-Dec-58 I-Jan-59 0 15 0 200 31-Deo-59 1-Jan-60 0 15 0 200 31-Dec-60 I-Jan-61 0 15 0 200 31-Dec-61 1-1an-62 0 15 0 200 31-Dec-62 I-Jan-63 0 15 0 200 31-Dec-63 I-Jan-64 0 l5 0 200 31-Dec-64 1-Jan-65 0 15 0 200 31-Dec-65 Wan-66 0 15 0 200 31-Dec-66 1-Jan-67 0 15 0 200 31-Pec-67 I-Jan-68 0 15 0 200 31-Dw-68 Han-69 0 15 0 200 31-Dec-69 1-Jan-70 0 15 0 200 31-Dec-70 1-Jan-71 0 15 0 200 31-Dec-71 I-Jan-72 0 15 0 200 31-Dec-72 1-Jan-73 0 15 0 200 31-Deo-73 1-Jan-74 0 15 0 200 31-Dec-74 J-Jan-75 0 15 0 200 31-Dec-75 Han-76 0 15 0 200 31-Dec-76 I-Jan-77 0 15 0 200 31-Dec-77 1-Jan-78 0 15 0 200 31-Dec-78 I-Jan-79 0 15 0 200 31-Dec-79 1-Jan-80 0 15 0 200 31-1)eo-80 1-Jan-81 0 15 0 200 31-Deo-81 Wan-82 0 l5 0 200 31-Dw-82 I-Jan-83 0 15 0 200 31-Dec-83 1-Jan-84 0 15 0 200 31-Dec-84 1-Jan-85 0 15 0 200 31-Dec-85 1-Jan-86 0 15 0 200 31-Deo-86 Han-87 0 15 0 200 31-Dec-87 1-Jan-88 0 15 0 200 31-Dec-88 I-Jan-89 0 15 0 200 31-Dec-89 Han-90 0 15 0 200 31-Dec-90 1-Jan-91 0 15 0 200 31-Dec-91 1-Jan-92 0 15 0 200 31-Dec-92 I-Jan-93 0 15 0 200 31-Dec-93 Han-94 0 15 0 200 31-Dec-94 14an-95 0 15 0 200 31-Deo-95 1,1an-96 0 15 0 200 31-Dec-96 Waa-97 0 15 0 200 31-Deo-97 Wan-98 0 15 0 200 31-Dec-98 1-Jan-99 0 15 0 200 31-Dw-99 I-Jan-00 0 Is 0 200 31-Deo-00 I-Jan-OI 0 15 0 200 31-De 01 Wsn-02 0 15 0 200 31-Dec-02 l4an-03 0 15 0 200 31-Dw03 14an-04 0 15 0 200 31-Dec-04 1-1an-05 0 15 0 200 31-Dec-05 Wan-06 0 15 0 200 31-Dec-06 1-Jan-07 0 15 0 200 31-Dec-07 Han-08 0 15 0 200 Total 15 200 MraiCap. Fte. I.tmu [Wohh R—A TIRZP oj.eh— -vl.O C (7067-2057 Dewlopmm9 v2.0stv]V-k6.2 26-Feb-26 'Pmvidd by Develop.. 'A=Wn to the Pad= County Ap{aeisal District and T—at County Apptetvl Disuia proputy z es—d m of 2aaooy 1 amuelly. Daring—stuction, the amessd value,ep—eats the partial of the building unnpleted m ofJmu y 1. Aarvmes m msessd value during wnsrtuc[i Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.29.1: Proiected Absorotion - 2053 Develoolnentl - Parker County Development Residential Year Assessed Single Family - Custom Type 2 Ending Moe Units Cumulative 31-Deo-25 1-Ian-26 0 0 31-Dec-26 I-Jan-27 0 0 31-13eo-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 1-Jan-30 0 0 3l-Dec-30 Wan-31 0 0 31-Dec31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 I-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Deo-36 1-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-tan-39 0 0 31-Deo-39 1-Jan40 0 0 31-Dec-00 I-Jan4l 0 0 31-Dec41 1-Jan42 0 0 31-Dec42 1-Jan43 0 0 31-Ne 43 Wan-44 0 0 31-Dec-44 1-Jan45 0 0 31-Dec45 1-Jau-46 0 0 31-Dec46 1-Jan-47 0 0 31-Dec47 J-Jan48 0 0 31-Dec-48 I-Jan-49 0 0 31-Dec49 I-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 14an-52 0 0 31-Dec52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 15 15 31-Deo-54 1-Jan-55 0 15 31-Dec-55 1-Jan-56 0 15 31-Dec-56 I-Jan-57 0 15 31-Dec-57 1-Jan-58 0 15 31-Doc58 1-Jan-59 0 15 31-Deo-59 1-Jan-60 0 15 31-Dec-60 1-Jao-61 0 15 31-Decfi1 I-Jan-62 0 15 31-Dec-62 1-Jan-63 0 15 31-Dec-63 t-Jan-64 0 15 31-Dec-64 1-Jan-65 0 15 31-Dec-65 1-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-Dec-67 14an-68 0 15 31-Dec-68 1-Jan-69 0 15 31-Dec-69 1-Jan-70 0 15 31-Dec-70 I-Ian-71 0 15 31-Dec-71 1-Jan-72 0 15 31-Doe-72 l4an-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 1-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 3 J-Dec,79 I-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Deo-81 J-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dea83 I-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dee-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dee-91 1-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 I-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Deo-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 14an-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Deo-07 1-Jan-08 0 15 TOW 15 .NumCap, Inc. 'P jW0.w-e?AC Qoa7-iUs7Orve7opn:e9.:i 7.2 22-Aeb-26 sPro,ded by Develops. 'Arcording to the Pads County Apprawd Dumdand Ta nniCaunly Appraisal Distinct Property is asseaxd as ofJanuoy 1 annually. Durigg constroetion, the asveued value represents the portion of the building compacted as of January 1. Assume no maeraod value during —unction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.30.1: Proiected Absotntion - 2054 Develonmentt - Parker Countv Development Residential Year Assessed Retail Big Box Type 2 P�,,ppddutn%� As Of SQ Ft Cumulative 3fJho-'Z9 1-Jao-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 14m-28 0 0 31-Dec-28 I-Jan-29 0 0 31-Dec29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 I-Jan-32 0 0 31-Dec-32 I-tan-33 0 0 31-Deo-33 1-Jan-34 0 0 31-Dec-34 I-Jan-35 0 0 3I-Deo-35 I-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 3I-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan-40 0 0 31-Dee-40 J-Jan-41 0 0 31-Dec-41 1-Jan-42 0 0 31-Dec-42 I-Jan-43 0 0 31-Dec-43 1-Jan-44 0 0 31-Dec-44 14an45 0 0 31-Dec-45 I-Jan-46 0 0 31-Dec-46 1-Jan-47 0 0 31-Dec47 I-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Deo-49 14an-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 14an-53 0 0 31-Dec53 1-Jan-54 0 0 31-Dec-54 I-Jan-55 15 15 31-Deo-55 1-Jan-56 0 15 31-Dec-56 1-Jan-57 0 15 31-Dec57 1-Jan-58 0 15 31-Dec-58 Wan-59 0 15 31-Dec59 14an-60 0 15 31-Dec-60 14an-61 0 15 31-Deo-61 I-Jan-62 0 15 31-Dec-62 14an-63 0 15 31-Dec-63 1-Jan-64 0 15 31-Dec-64 1-Jan-65 0 15 31-Dec-65 1-Jan-66 0 15 31-Dec66 I-Ian-67 0 15 31-Dee-67 1-Jan-68 0 15 31-Dec-68 1-tan-69 0 15 31-Dec-69 1-Jan-70 0 15 31-Dec-70 1-Jan-71 0 15 31-13eo-71 14an-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Dec73 14an-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 I-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Dec-77 14an-78 0 15 31-Dec-78 I-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dec81 1-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 I-Jan-84 0 15 31-Dec-84 14an-85 0 IS 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 I-Jan-88 0 15 3I-Dec-88 I-Jan-89 0 15 31-Dec89 1-Jan-90 0 15 31-Dec-90 I-Jan-91 0 15 31-Dec91 1-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec95 IJan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 14an-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Deo-01 14an-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 I-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Deo-05 I-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 MuniCap, Inc. 77RZPrajecnw - v1.0 C(7047-7057Drve7opment).�rjY,A.8.7 77-Feb-76 tPtoridd by Devdap.. 2Accotdin6 to the Pinta Cowty Appsmad Diaui t and Tmmt County APlmiad Dish Wapety is msevd es of lmusry 1 annueuy. Dmmg consh ring the essesd slue r pmmu the pmdm ofthe building c npleted ss of Jmumy 1. A - no essessdv tae dining wnstnxtton. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.31.1: Proiected Absorotion - 2055 Develonmentl- Parker County Development Residential Year Assessed Single Family - Custom Type 2 As Ill Sq Ft Cumulative 3I Dec-25 I-Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Ian-28 0 0 31-Dec-28 1-Jan-29 0 0 31 De 29 1-Jan-30 0 0 31-Dec-30 I-Jan-31 0 0 31-1)eo31 I-Jan-32 0 0 31-Deo-32 1-Jan-33 0 0 31-Dec-33 I-Jan-34 0 0 31-Dco34 I-Jan-35 0 0 31-Dec-35 I-Jan-36 0 0 31-Dec-36 I-Jan-37 0 0 31-De 37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan-40 0 0 31-Dec-40 1-Jan-01 0 0 31-Dec-41 1-Jan-42 0 0 31-Dec-42 I-lan-43 0 0 31-Dec-43 1-Jan-44 0 0 31-Dec-44 1-Jan-45 0 0 31-Dec-45 I-Jan-46 0 0 31-Dec-46 1-Jan-47 0 0 31-Dec-07 I-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dw-49 I-Jan-50 0 0 31-Dec-50 I-Jan-51 0 0 31-1)eo-51 1.1a 52 0 0 31-Dec-52 I-Jan-53 0 0 31-Dec-53 I-Jan-54 0 0 31-Dec-54 I-Jan-55 0 0 31-Dec-55 I-Jan-56 15 15 31-Dec-56 1-Jan-57 0 15 31-Dec-57 1-Jan-58 0 15 31-Dec-58 I-Jan-59 0 IS 31-Dec-59 I-Jan-60 0 15 31-Dec-60 1-Jan-61 0 15 31-Dec-61 I-Jan-62 0 15 31-Dec-62 I-Jan-63 0 15 31-Dm-63 1-Jan-64 0 15 31-Dec-64 I-Jan-65 0 15 31-13ea65 I-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-De 67 I-Jan-68 0 15 31-Dm-68 1-Jan-69 0 15 31-Dec-69 14an40 0 15 31-Dec-70 1-Jan-71 0 15 31-Deo-71 1-Jan-72 0 15 31-Dec-72 I-Jan-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dec-74 I-Jan-75 0 15 31-Deo-75 1-Jan-76 0 15 31-Dec-76 I-Jan-77 0 IS 31-Dec-77 I-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 314Dec-79 I-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dec-81 I-Jan-82 0 15 31-Deo82 I-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 I-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 I-Jan-88 0 15 31-Deo-88 I-Jan-89 0 15 31-Dec-89 I-Jan-90 0 IS 31-Dec-90 I4an-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Deo93 1-Jan-94 0 15 31-Dec-94 I-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 I Jan.98 0 15 31-Dec-98 14an-99 0 15 31-Dec-99 1-Jan-GO 0 i5 31-Dec-00 I-Jan-01 0 15 31-Dec-01 14an-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 I-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 MWCv,-I . TMZP,4ectima-vI.00(2047-2057DiWl,pMmtJ.rbrJV-A.9.2 22-Feb-26 'Provided by Develop-. 'A-admg a the Pella CotmtyAppni.1 Disnia and Torrent CountyAppsaivel Distet aMty. n mened a of lmmay 1 nmually. Dmmg cowb-fiaq the usosd value nymmb the portion otthe building completed as oflanuay 1. Assume re aasoad vab edging sm.Metim. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.32.1: Proiected Absorntion - 2056 Develonmentl - Parker Countv Development Residential Yew Assessed Single Family - Custom Tvoe 2 Eodi4 As Of So Ft Cumulative 31-D 1S 1-Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 3l-Dec-28 1-Jan-29 0 0 31-Dec-29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 14an-35 0 0 31-Dec-35 1-Jm-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 I-Jan-40 0 0 31-Dec-40 1-Jan-41 0 0 3I-D-41 1-Jan-42 0 0 3I-Dec-42 1-Jan-43 0 0 31-Dec-43 1-Jan-44 0 0 31-Dec-04 I-Jan-45 0 0 31-Dec-45 1-Jan-46 0 0 31-Dec-46 I-Jan-47 0 0 31-Dec-47 1-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dtx-49 I-Jan-50 0 0 31-Dec-50 14am51 0 0 31-Dec-51 I-Jm-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-I)m-54 1-Jan-55 0 0 31-Deo-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 15 15 31-Dec-57 1-Jan-58 0 15 31-Dec-58 1-Jan-59 0 15 31-Dec-59 1-Jan-60 0 15 31-Dec-60 I-Jan-61 0 15 31-1)ec-61 1-Jan-62 0 15 31-1)ec-62 1-3an-63 0 15 31-Dec-63 1-Jm-64 0 15 31-Dec-64 1-Jan-65 0 15 31-Deo-65 1-Jan-66 0 15 3I-Dec-66 1-Jan-67 0 15 31-Dec-67 1-Jan-68 0 15 31-Dec-68 1-Jan-69 0 15 31-Dec-69 Wan-70 0 15 31-Dec-70 l-Jan-71 0 15 31-Deo-71 I-Jan-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Dec-73 1-Jm-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 1-Jan-76 0 15 31-Dec-76 1-Jm-77 0 15 31-Dec77 1-Jan-78 0 15 31-Dec-78 l-Jan-79 0 15 31-Dec-79 I-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dec-81 1-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jm-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jm-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dec-92 l-Jan-93 0 15 31-Deo-93 1-Jan-94 0 15 31-13ec-94 l-Jan-95 0 15 31-Deo-95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 i-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jm-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 I-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 M—.Cnp,Jnc. TAZP jectbv-vIOC(2a47-2a57DerelopmenO.,d N-A.20.2 22-Feh-2d tPmKded by Developer 'A=rding b the Puker Cowty Appr issl District sM Tsasnt Cowry Appnied Dtebiot property is sesesed m ofJ.—y 1 awoslly. ITuing mnsnucaon, the e .d value repres the portion oftbe bmlding completed n of J—y 1. Assun¢s ro essesscd nlae during —mcfi- Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.33.1: Proiected Absorption - 2057 Develomnentt - Parker Colmty Development Residential Year Assessed Single Family - Custom Tyne 2 As Of Sy Ft Cumulative 3IV 5 1-Jam-26 0 0 3I-Dec-26 1-Jam-27 0 0 31-Deo-27 1-Jam-28 0 0 31-Dec-28 I-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 I-Jan-31 0 0 3I-Da-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 I-Jan-35 0 0 31-De 35 J-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jam-38 0 0 31-Dec-38 1-Ian-39 0 0 31-Dec-39 1-Jam40 0 0 31-Dec4O 14an41 0 0 31-Dec41 I-Jan-42 0 0 31-Dec42 I-Jsn43 0 0 31-Dec43 1-Jan-44 0 0 31-Dec-44 I4zn-45 0 0 31-Dec45 1-Jan46 0 0 31-Dec46 1-Jan47 0 0 31-Deo47 14am-48 0 0 31-Dec48 1-Jam49 0 0 31-Dec49 1-Jan-50 0 0 31-Dec-50 14 -51 0 0 31-De 51 I-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 14an-54 0 0 3I-Dec-54 1-Jan-55 0 0 31-Dec-55 I-Jan-56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec-57 I4an-58 15 15 31-Dec-58 1-Jan-59 0 15 31-Dec59 1Jan-60 0 15 31-Dec-60 I-Jan-6I 0 15 3I-Dec-61 14an-62 0 15 31-Dm-62 14an-63 0 15 31-Dec-63 I-Jan-64 0 15 31-Dec-64 1-Jan-65 0 15 31-Dec-65 1-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-De"7 I-Jan-68 0 15 31-M-68 I-Jan-69 0 15 31-Dec-69 14an40 0 15 3I-Dec-70 I-Jan-71 0 15 31-Dm-71 14an-72 0 15 31-Dec-72 1-Jan-73 0 15 31-De 73 I-Jan-74 0 15 31-Dec-74 14an-75 0 15 31-Dec-75 1-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Deo77 14an-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec79 1-Jan-80 0 15 31-Deo-80 J4an-81 0 15 31-Dec-81 I-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec83 I4an-84 0 15 31-D--84 1-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Deo-86 I-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dee-89 1-Ian-90 0 15 3I-Dec-90 I-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Deo-92 1-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 I-Ian-97 0 15 31-Dec-97 J-Jan-98 0 15 31-Dec-98 I-Jan-99 0 15 31-Dec-99 I-Jan-00 0 15 31-Dec-00 I-Jan-01 0 15 31-Dec-01 1-Jam-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 I-Jam-04 0 15 3l-Dec-04 1-Jan-05 0 15 314)ec-05 1-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dee-07 1-Ian-08 0 15 Total 15 MaetCap, [nc. fRZPrgeenoru-vl.00 (704T-]03TDevslopnvnt)sf J1`+4.11.7 22-Feb-26 rP.vged by Desdoper 'Aaodimg to thePwkw C-nly AppniW Duttid and Tanant Comply Appmieel Di aria ptopety is.—.d as ofJmuuy I —wily. During wmehuctioq the useaed value rep—te the portion orthe budding c®pldd a oflanuuy 1. Assume m —I nluedurirrg cone fim. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.34.1: Proiected Absom_ fion - 2058 Develoumentt - Parker Countv Development Residential Year Assessed Single Family - Custom Tyne 2 �¢d���t� As ()? Units Cumulative 3 j-Deo-'1$ 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 I-Ian-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Deo-32 1-Ian-33 0 0 31-Dec33 1-Ian-34 0 0 31-Dec-34 I-Jan-35 0 0 31-Dec-35 I-Jao-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jaa38 0 0 31-Dec-38 I-Ian-39 0 0 31-Dec-39 1-Jae-40 0 0 31-Dec-00 1-JanA1 0 0 31-Dec-41 1-Jan42 0 0 31-Dec-42 I-Jan-03 0 0 31-Dec43 I-Jan44 0 0 31-Dec-44 1-Jan-05 0 0 31-Dec-45 1-Jan-06 0 0 31-Dec46 1-Jan-07 0 0 31-Dec-07 1-Jan-08 0 0 31-Dec-48 I-Ian-49 0 0 31-Dee-49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec51 J-Ian-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec53 1-Jan-54 0 0 31-Dec54 1-Jan-55 0 0 31-Deo-55 1-Jan-56 0 0 31-Dec-56 1-Ian-57 0 0 31-Doc.57 1-Ian-58 0 0 31-Dec-58 I-Jan-59 15 15 31-Deo-59 i-Ian-60 0 15 31-Dec-60 1-Jan-61 0 15 31-Dec-61 14an-62 0 15 31-Dec-62 1-Jan-63 0 15 31-Doc63 1-Jan-64 0 15 31-Doe64 I-Jan-65 0 15 31-Doo-65 I-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-Deo-67 1-Jan-68 0 15 31-Dec-68 I-Jan-69 0 15 31-Deo-69 I-Ian-70 0 15 31-Dec-70 1-Jan-71 0 15 31-Dec-71 1-Jan-72 0 15 31-Dec72 1-Ian-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dee-74 l-Ian-75 0 15 31-Der75 1-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec77 I-Ian-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec-79 1-Ian-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dec-81 1-Jan-82 0 15 31-Dec-82 1-Ian-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Deo-85 I-Ian-86 0 15 31-Dec-86 1-Ian-87 0 15 31-Dec-87 1-Ian-88 0 15 31-Dec-88 I-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 14an-91 0 15 31-Deo-91 I-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Deo-93 I-Jan-94 0 15 31-Dec94 1-Ian-95 0 15 31-Dec-95 Ilan-96 0 15 31-Dec-96 J-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 Wan-99 0 15 31-Deo-99 I-Jao-00 0 15 31-Dec-00 1-Ian-Ol 0 15 31-Dea01 1-Jan-02 0 15 31-Deo-02 1Jan-03 0 15 31-Dec-03 I-Jan-04 0 15 31-Dec-04 1-Ian-05 0 15 31-Dec-05 14an-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 J-Ian-08 0 15 Total Manil'ap, Inc. -77RZPmjeta'ons-vl.ob(2038-2068 Drvelamen011.1111.I 27-Feb-26 rPmvidd by Developer. rAmordiug to the Puts County Apptmsal District and Tarrant County Appraisal Disnictprupety.as...d ai of January 1 annrwy. Dmiog—.mtction, the maeead value mpre—Is the portion ofthe building completed as ofJmuary 1. A-- no assessd wlue during wnstmction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.35.1: Proiected Absomtion - 2059 Develonmentl - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 End' ngg As Of Units Cumulative 31•Dec-25 Wan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec47 1-Jan-28 0 0 31-Dec-28 I-Jan29 0 0 31-Dec-29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 I-lan-33 0 0 31-Dec33 1-Jan-34 0 0 31-Dec-34 I-Jan-35 0 0 31-Dec-35 I-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dw37 1-Jae-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec39 I-Jan40 0 0 31-Dec-40 I-Jan41 0 0 31-Dec-41 I-Jan-42 0 0 31-Dm-42 1-Jan-03 0 0 31-Dec-43 1-Jae-44 0 0 31-Dec44 1-Jan-45 0 0 31-Dec-45 1-Jan46 0 0 31-Dec-46 I-Jan-47 0 0 31-Dec-47 1-Jan-48 0 0 31-Dec-48 l-Jan-49 0 0 31-Dec49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec51 I-Jan-52 0 0 31-Dec-52 1-1an-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec55 1-Im-56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec57 l-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec59 1-Jan-60 15 15 31-Ne-60 1-Im-61 0 15 31-Dec-61 I-Jaa-62 0 15 31-Dec-62 1-Jan-63 0 15 31-Dec-63 1-Jan-64 0 Is 31-Dec64 1-Jan-65 0 15 31-Dec-65 1-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-Dec-67 1-Jan68 0 15 31-Dec-68 1-Jan-69 0 15 31-Dec69 I-Jan-70 0 15 31-Dec-70 1-Jan-71 0 15 3l-Dec-71 I-Jan-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Deo75 1-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dec-81 1-Jan-82 0 Is 3I-Dec-82 I-Jan-83 0 15 31-Dec-83 1-3an-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 I-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 I-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Deo-96 1-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 1-Jan-00 0 is 31-Dec-00 I-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jao-04 0 15 31-Deo-04 1-Jan-05 0 Is 31-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 MwlCap, Jere. 77RZ1'rnjeetlona -v/.a D (dpJB-706B Dere! �m91LssJV-A.d.7 dd-Feb-dd rp Vvi U Kb Zdo lia � � vnmrgw Gx Ynppwvw uivuui mu iviem Worry nppnu= District property is sawased as ofJnnuary I annually During comnuction, the assessed value npresarte the portion of the building completed as ofJmuary 1. Reinvestment Zone Namber Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.36.1. Proiected Absorntion - 2060 Development' - Parker Countv Development Residential Year Assessed Single Familv - Custom Tvoe 2 ���nQ As Of' Units Cumulative 31•Dtx-25 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dee-32 1-Jan-33 0 0 31-Dec-33 14=a 34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan36 0 0 31-Dec-36 I-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 I-Jan-40 0 0 31-Dec40 1-Jan-41 0 0 31-DecA1 1-Jau-42 0 0 31-Dee42 1-Jan43 0 0 31-Dec43 1-Jan44 0 0 31-Dx44 l4an45 0 0 31-Dec45 I-Jan46 0 0 31-Dec46 1-Jan47 0 0 31-Dec47 I-Jan48 0 0 31-Dec48 l4an49 0 0 31-13m49 1-Jan-50 0 0 31-Dec-50 l4an-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 l4sn,53 0 0 31-Dec-53 I-Jan-54 0 0 31-Dec-54 I-Jan-55 0 0 31-D=Z5 I-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 I-Jan-59 0 0 31-Dec-59 1-Jan-60 0 0 31-Dec-60 1-J-61 15 15 31-Dec-61 I-Jan-02 0 15 31-Dec-62 1-Jan-63 0 15 31-D=-63 I-Jan-64 0 15 31-Dec-64 1-Jan-65 0 15 31-Dec-65 1-Jan-66 0 15 31-Dec-66 I-Jan-67 0 15 31-Dec-67 1-Jan-68 0 15 31-Dec-68 I-Jan-69 0 15 31-Dec-69 I-Jan-70 0 IS 31-Dec-70 1-Jan-71 0 15 31-Dec-71 1-Jan-72 0 15 31-Dec-72 1-Jan-73 0 IS 31-13ec-73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 1-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec-77 I-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec-79 I-Jan-80 0 15 31-Dec-80 i-Jan-81 0 15 31-Dec-81 1-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 I-Jan-84 0 15 3I-Dec-84 1-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 3I-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 I-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 34Dec-98 1-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 I-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Ian-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 Wan-08 0 15 Total 15 M—Cop,lac. IMPrhctima-v1.0D(2078-2068D—I pmeny.ii.]V-A.3.2 22-Feb-26 'P—idd by Detelapee. 'A —ding to the Pwka County Appmal District end Tempt County Appnisel District psopmty is a.w-d u oflanuuy I annually. During uonatruction, ate —eased slue mp—ts nk portion of the building complete as of Lnuvy 1. Aaa— no aarccd W ue during conatmchon. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.37.1: Proiected Absomtion - 2061 Develonmentl - Parker Countv Development Residential Year Assessed ShWe Family - Custom Type 2 $ As Of' nits Cumulative 31 14an 26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 I-Jan-29 0 0 31-Dec-29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-De 33 I-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 3I-Dec-37 I-lao-38 0 0 31-Dec-38 I-Jan-39 0 0 31-Dec-39 1-Jan40 0 0 31-Dec40 1-lan4l 0 0 31-Dec41 1-1an42 0 0 31-Dec42 I-Jan43 0 0 31-Dec43 1-Jan44 0 0 31-Dec44 1-Im45 0 0 31-Dm45 1-Jan46 0 0 31-Dec-46 I-Jan-47 0 0 31-13ec47 14an48 0 0 31-Dm48 I-Jan49 0 0 31-Dec49 I-Jan-50 0 0 31-Dec-50 I-Jan-51 0 0 31-Doc51 I-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-1)eo-53 I-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-De 55 1-1an-56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-1)eo-59 1-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-1)eo-61 1 Jan-62 15 15 31-Dec-62 1-Im-63 0 15 31-Deo-63 I-Jan-64 0 15 31-Dec-64 1-Jan-65 0 15 31-Dec-65 I-I®-66 0 15 31-Deo-66 I-Jan-67 0 15 31-Dec-67 1-Jan-68 0 15 31-Dec-68 I-Jan-69 0 15 31-Dec-69 I-Jan-70 0 15 31-Dec-70 1-Jan-71 0 15 31-Dec-71 1-Jan-72- 0 15 31-Dec-72 1-Jan-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 I-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-De 77 1-Jan-78 0 15 31-Dec-78 I-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Deo-80 1-Jan-81 0 15 31-Dec-81 1-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 Warl-85 0 15 31-Deo-85 I-Jan-86 0 13 31-Deo-86 I-Jan-87 0 15 31-Der-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 I-Ian-92 0 15 31-Dec-92 1-Jan-93 0 15 3I-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 l-Jan-97 0 15 31-Doc-97 I-Jan-98 0 15 31-De 98 1-Ian-99 0 15 31-Dec-99 1-Jan-00 0 15 31-1)ea00 I-Jan-01 0 15 31-Dec-01 I-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-1)ea06 I-Jan-07 0 15 31-Dc"7 1-Jan-08 0 15 Total 15 MwlCop, Inc. 77RZPrr jseo'onr-vl.OD (7038-10(Y lUeevelopnm4slrr]VA.4.1 22-Flb-2e 'Provided by Developer. rAecordiug m the Padua County Appraisal Disbict and Tarrant County Appraisal District property is assessed as oflanusry 1 annually. During commnctum the assessed value represents the portion or the building coaple eda or lanuery 1. Assuan no assersed nlue during ctruhuetion. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.38.1: Proiected Absoration - 2062 Develonmentl- Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 Ending As Oe Units Cumulative 314Deo-25 I-Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 3I-Deo-27 I-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-1an-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Len 34 i-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Deo-39 I-Jan40 0- 0 31-Dm40 1-Jan-41 0 0 3I-Dec41 I-Jan42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec43 1-Jan-44 0 0 31-Dec-44 I-Jan45 0 0 31-Dm-45 1-Im46 0 0 31-Dee-46 1-Jan47 0 0 31-Dec47 I-Jan48 0 0 31-Dec48 1-Jan49 0 0 31-Dec49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 I-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-1an-55 0 0 31-Deo-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 I-Jan-58 0 0 31-Dec-58 I-Jan-59 0 0 31-Dec-59 I-Jau-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 1-Jan-63 15 15 31-1ec-63 1-Jan-64 0 15 31-Dec-64 1-1an-65 0 15 31-Deo-65 1-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-Deo-67 I-Jan-68 0 15 31-Dec-68 14=a 69 0 15 31-Dec-69 I-Jan-70 0 15 31-Dec-70 14an41 0 15 31-Dec-71 1-Jan-72 0 15 31-Dec-72 I-Jan-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Deo-75 1-Jan-76 0 15 31-Dm-76 I-Jan-77 0 15 31-Dec-77 I-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Deo-79 1-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dm-91 1-Jan-82 0 15 31-Dec-82 1483 0 15 31-Deo-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Deo-85 1-Jan-86 0 15 31-Dec-86 I-Jan-87 0 15 31-Doc87 I-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dm-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dcc-92 I-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dr_-94 I-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Deo-97 I-Jan-98 0 15 3l-Dec-98 1-Jan-99 0 15 31-Deo-99 i-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 I-Jan-05 0 15 31-Deo-05 1-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dee.07 I-Jan-08 0 15 Toral 15 MfunlCap, fne }IItZAq'<ctlw-v/.OD(7058-7068DevelopemtJ rluJV,i5.7 22-Feb-16 'Prorided by Dk dopc. sAmadmg to dre PAe= ComayAppreieel Disdict end Terrmt CouutyAppreieel Distinct property is essemed ee ofJanusry I eom W. During con —bon, the —.A va . represents 0. puritan dthe building comptdd as d Jmmnry 1. Assam® no aameed I- during cost- inu. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.39.1: Proiected Absorntion - 2063 Develoumentt -Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 Moe Unity Cumulative 3i5 1-Jaa-26 0 0 31-Dec-26 1-Jan-27 0 0 31-13 o-27 I-Jau-28 0 0 3I-Dec-28 I-JwN 0 0 31-De 29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-13eo-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 14an-36 0 0 31-Dec-36 I-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 I-Jan-39 0 0 31-Deo-39 I-Jan-40 0 0 31-Decd0 1-J-41 0 0 31-Dec-41 1-Jan-02 0 0 31-Dea42 I-Jan-43 0 0 31-Dec43 1-Jan-44 0 0 31-Dec-44 1-Jan-45 0 0 3I-Dec-45 I-Jan-46 0 0 31-D=46 1-Jan47 0 0 31-Dec47 Wan-08 0 0 31-Dec 48 I-J=49 0 0 31-Dec49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-De 51 I-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Ian-54 0 0 31-Dec-54 I-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Deo-57 Wan-58 0 0 31-Dec-58 1Jan-59 0 0 31-Deo-59 Wan-60 0 0 3I-Dec-60 I-Jan-61 0 0 31-Dec-6I 1-Jan-62 0 0 31-Dec-62 I-Jan-63 0 0 31-Dec-63 I-Jan-64 15 15 31-Dec-64 1-Jan-65 0 15 31-Dec-65 1-Jan-66 0 15 31-Dec-66 1-Jan-67 0 15 31-Dec-67 1-Jan-68 0 15 31-Dec-68 1-3an-69 0 15 31-Dec-69 I-Jan-70 0 15 31-Dec-70 1-Jan-71 0 15 31-13 c71 1-Ian-72 0 15 31-Dec-72 1-Jan-73 0 15 31-De 73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Deo-75 I-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 I-Jan-79 0 15 31-Deo-79 Wan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Deo-81 Wan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Deo-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Deo-87 I-Jan-88 0 15 31-Dec-88 I-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Deo-90 I-Jan-91 0 15 31-Dec-91 I-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 3I-Deo-93 I-Jan-94 0 15 31-Dec-94 d-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 I-Jan-97 0 15 31-Dec-97 I-Jan-98 0 15 31-Dec-98 Wan-99 0 15 31-13eo-99 I-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 I-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-De 07 1-Jan-08 0 15 Total 15 _ & idgp, ae, riRZ Prgec6w -vl.0 D (20J8-20M Daaeiopaerto,WY,A.6.7 77-Feb-26 'P—dad by Devdopa. IAaoldi%to the Padta County AppmwlDieniet and Tanant County Appraisal D anictpsopaty u aaaeaed ea oflanoay 1 annually. Dming cowbuction, the mseeaed value rep ments the potton ofthe building campletui m of January I Asnunea an maeawd value doting wwbue ion Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.40.1: Proiected Absorntion - 2064 Develonmentl - Parker Countv Development Residential Year Assessed SmRle Family - Custom Type 2 As Oe Units Cumulative 31-Dec25 1-Im-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Deo-27 1-Jan-28 0 0 31-Dec-28 i-Jan-29 0 0 31 Dec-29 1Jan-30 0 0 31-Dec-30 1-Ian-31 0 0 31-Dec31 I-Jan-32 0 0 31-Deo-32 l-Jan-33 0 0 31-Dec-33 l-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-1)eo-37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan-00 0 0 3l-Dec40 1-Jan-41 0 0 31-Dec41 1-Jan-02 0 0 31-Dec-42 l-Jan-43 0 0 31-Dec43 14an-44 0 0 31-Dec- 4 1-Jan-05 0 0 31-Dec45 I-Jau-46 0 0 31-Dec46 1-Jan-07 0 0 31-Dee-47 I-Jan-48 0 0 31-Dec48 1-Jan-09 0 0 31-Dec-09 1-Ian-50 0 0 3l-Dec-50 I-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Deo-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 I-Jan-56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec-57 1-Jar-58 0 0 31-Dec-58 I-Jan-59 0 0 31-Da-59 1-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 I-Jan-64 0 0 31-Da-64 1-Jan-65 15 15 31-Dec-65 1-Ian-66 0 15 31-Dec66 1-Ian-67 0 15 31-Da-67 1-Jap 68 0 15 31-Deo-68 1-1 -69 0 15 31-Deo-69 1-Jan40 0 15 31-Dec-70 14=41 0 15 31-Dec71 1-Jan-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Deo-73 I-Jan-74 0 15 31-Dec-74 I-Jan-75 0 15 31-Dec-75 I-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Deo-79 I-Jan-80 0 15 31-Da-80 1-Jan-81 0 15 31-Deo-gt 1-Ian-82 0 15 31-Dec-82 f-Jan-83 0 15 31-Dec-83 I-Jan-84 0 15 31-Dec84 1-Jan-85 0 15 31-Dee-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec87 I-Jan-88 0 15 31-Doe88 1-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 I-Jan-91 0 15 31-Deo-91 1-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Da-94 Wan-95 0 15 31-Dec-95 l4an-96 0 15 31-Dec-% 1-Jan-97 0 15 31-Dee-97 1-Jan-98 0 15 31-Dec-98 t-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Ian-OI 0 15 31-Dec-01 J-Jan-02 0 15 31-Deo-02 1Jan-03 0 15 31-Dec-03 IJan-04 0 15 31-Dec-04 t-Ian-05 0 is 31-Dec-05 1Jan-06 0 15 31-Dec-06 Wan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 ALWC P. fne. 77RZProJeeaons - vf.0 D (7038-106BDmlopnenysLrsJP-A.7.7 77-Feb-26 rPmvidei by Developar. rAccording to We Porter County Appraisal Dismet and Tarrant County ApproWl District property u use ved as of January 1 annually. During construction, the ses d value rrpresenra the poroun of the building completed as of January 1 Assumes no asseased value dtuirig oonsmu:tion. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.41.1: Proiected Absorption - 2065 Develonmentt - Parker Countv Developtnent Residential Year Assessed Retail Big Box Type 2 As Ora Sq Ft Cumulative 31-lka25 1-Jun-26 U 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 14m-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 1-Jun-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 I-Jan-33 0 0 31-Dec33 1-Jan-34 0 0 31-Dec-34 I-Jan-35 0 0 31-Dee-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 Waa-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 I-Jan-40 0 0 31-Dec40 1-Jan-41 0 0 31-Dec4l I-Jm42 0 0 31-Dec42 1-Jan43 0 0 31-Dec43 1-Jan44 0 0 31-Dee44 1-Jan-45 0 0 31-Dec45 I-Jan46 0 0 31-Dec46 I-Jan-47 0 0 31-De 47 J-Jan48 0 0 31-Dec48 I-Jan-49 0 0 31-Dec49 1-Jun-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 I-Jan-55 0 0 314Dec-55 1-Jan-56 0 0 31-Dec-56 1-1an-57 0 0 31-Dec57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-lap-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dw61 1-Jan62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 I-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Dec-65 1-Jan-66 15 15 31-Dec-66 1-Jan-67 0 15 31-Dec67 I-Jan-68 0 15 31-Dec-68 1-Jan-69 0 15 31-Dec-69 I-Jan-70 0 15 31-Dec-70 I-Jan-71 0 15 31-Doe71 I-Jan-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 I-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 1-Jun-79 0 15 31-Dee-79 1-Jun-80 0 15 31-Deo-80 1-Jan-81 0 15 31-Dec-81 1-Jan-82 0 15 31-Dec-82 I-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-De 85 1-Jun-86 0 15 31-Dec-86 I-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 I-Jan-89 0 15 31-Dec-89 I-Jaa-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-De 92 1-Jan-93 0 15 3I-Dec-93 I-Jun-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 I-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-1an 02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 I-Jan-04 0 15 31-Dec-04 I-Jan-05 0 15 31-Der 05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dee-07 I-Jan-08 0 15 Total 15 M—Cap.1— iIIiZPrq'e<Oam-vI.OD(2038-7068 Deve(opneat)S1ssjV-A.B.] 27-Feb-76 'Provided by Dmdopa. sAmadiug to the Paper County Appmisd Disaict and Tmmt County Appmied Disarot property n assessed m ofJamwy 1 amudly. During cooahuctioo, the muted vdue nVnme ut theponion of the building completd m ofJmuny 1. Amines no as—d value during aoa n-hon. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.42 1: Proiected Absorption - 2066 Develonmentl - Parker Countv Development Residential Year Assessed Single Family - Custom Tvpe 2 Endiga As Of, Sq Ft Cumulative 31 I-Jan-26 i) 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 I-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 I-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 3I-Dec-39 14an-40 0 0 31-Dec-40 1-Jan41 0 0 31-Dec41 I-Jan42 0 0 31-Dec42 1-Jan43 0 0 31-Dec43 t-Jan44 0 0 31-Dec44 1-Jan45 0 0 31-Dec45 1-Jan46 0 0 31-Dec46 1-Jan47 0 0 3l-Dec47 I-Jan48 0 0 31-Dec48 1-Jan49 0 0 31-Dec49 I-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 I-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 14an-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 I-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 14 -58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Decfi0 I-Jan-61 0 0 31-Dec-61 }-Ian-62 0 0 31-Dec-62 1-Jan-63 0 0 31-D=-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Dm-65 1-Jan-66 0 0 31-Dec-66 I-Jan-67 15 15 31-Doc-67 1-Jan-68 0 15 31-Dec-68 1-Jan-69 0 15 31-Dec-69 1-Jan-70 0 15 31-Dec-70 1-Jan-71 0 15 31-Dec-71 1-Jan-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Dec-73 1-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 1-Jan-76 0 15 3I-Dec-76 1-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 I-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 I-Jan-81 0 15 31-Dec-81 1Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dee-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-Jan-92 0 Is 31-Dec-92 1-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dee-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 3I-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 Madcap, /nc. T!<tZProjecnons-vl.OD(70J8-706B De�slopmenr)11aJV-A.9.: 11-Feb-26 'P—&d by Develop= 'A —lb* to the Put=County AppseLnl lh nict and Tanmt County App ii-d Diatiict pvopmty if—.d oofJa..q 1—ny. Doing win b-. the eaeaed value nepresmts the ptta a of the building compkW as ofl..M 1. Aeamnea ao asseeeed vsdw dining coaunxtioa Reinvestment Zone Number Eighteen Fort Worth, Toeas (Walsh Ranch) Exhibit C-1.43.1: Proiected Absorotion - 2067 Develoomentl - Parker County Development Year Assessed Eafte AsOe 31-Dea73 Waa-26 31-Dec-26 1-Jan-27 31-Dec-27 I-Jan-28 31-Dec-28 1-Jan-29 31-De 29 I-Jan-30 31-Dec-30 1-Jan-31 31-De 31 1-Jan-32 31-Dec-32 1-Jan-33 3I-De 33 1-Jan-34 31-Dec-34 J-Jan-35 31-Dec-35 I-Jan-36 31-Dec-36 IJan-37 31-Dec-37 1-Jan-38 31-Dec-38 Wan-39 31-Dec-39 1-Jan-00 31-Dec-40 1-JanA1 31-Dec-41 I-JanA2 3l-Dec-42 1-lan-43 31-Dec-43 1-Jan-04 31-Dec-04 1-Jan-45 31-Dec45 I-Jan-46 3l-Dec46 1-Jan-07 31-Dec47 1-Jan-08 31-Dec-08 1-Jan49 31-Dec49 I-Jaa-50 31-Dec-50 1-Jan-51 31-Dec-51 1-Jan-52 31-Dec-52 1-Jan-53 31-Dec-53 1-Jan-54 31-Dec-54 1-Jan-55 31-Dec-55 1-Jan-56 31-Dec-56 1-Jan-57 31-Dec-57 I-Jan-58 31-Dcc-58 1-Jan-59 31-Dec-59 1-Jan-60 31-Dec-60 I-Jan-61 31-Decfi1 1-Jan-62 31-Dec-62 I-Jan-63 31-De 63 1-Jan-64 31-Dee-64 I-Jan-65 31-Dec-65 I-Jan-66 31-Doefi6 1-Jan-67 31-Dec-67 Wan-68 31-Decfi8 1-Jan-69 31-Dec-69 Wan-70 31-Dec-70 1-Jan-71 31-Deo-71 Wan-72 3I-Dec-72 I-Jan-73 31-Dec-73 I-Ian-74 31-Dec-74 1-Jan-75 31-De 75 I-Jan-76 3l-Dec-76 1-Jan-77 31-Dec-77 I-Jan-78 3I-Dec-78 1-Jan-79 31-De 79 I-Jan-80 31-Dec-80 1-Jan-81 31-Dec-81 I-Jan-82 3I-Dec-82 1-Jan-83 31-Dec-83 I-Jan-84 3I-Dec-84 1-Jan-85 31-Dec-85 I-J®-86 31-Dec-86 1-Jan-87 31-Dec-87 I-Jan-88 31-Dec-88 1-Jan-89 31-Dec-89 I-Jan-90 31-Dec-90 1-Jan-91 31-Dec-91 I-Jaa-92 31-Dec-92 1-Jan-93 31-Dec-93 I-Jan-94 31-Dec-94 1-Jan-95 31-Dec-95 1-Jan-96 31-Dec-96 1-Jan-97 31-Dec-97 1-Jan-98 31-Deo-98 1-Jan-99 3l-Dec-99 I-Jan-00 31-Dec-00 1-Jen-OI 31-Dec-01 14an-02 31-Dec-02 1-Jan-03 31-Dec-03 I-Jan-04 31-Dec-04 1-Jan-05 31-Dec-05 1-Jan-06 31-Dec-06 1-Jan-07 31-Dec-07 1-Jan-08 Residential Single Family - Custom Tvoe 2 SQ Ft Cumulative �1 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 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 0 0 0 0 0 0 0 0 0 0 0 15 15 15 15 15 15 IS 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 Total 15 M—Cap, Jne. IRZpraJeeooru-v1.oD (2058-2068D—I p�).aL¢JV-A.Ja.7 22-Me 26 'Pmvided by Developer. According m the Puku Cowty Appraied Dinrim and Tamat Cowty Appreiaal District pmperty is ameeed u of Jmuuy I umudly. DL ing eomt—doq Ne uenud value repmsnc the p.,d- of the (wilding completed as of Jamsry 1. A.— rm u¢eeed value during mnehueaon. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.44.1: Proiected Absorotion - 2068 Develoomentl - Parker Countv Dcwtopmem Residential Year Assessed Single Family - Custom Type 2 En As OeSrm Cuulative 31-Deo25 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 I-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Deo-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 14an-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 I-Jan-36 0 0 31-Dec-36 I-Jeo-37 0 0 31-Dec-37 I-Jan-38 0 0 31-Dec-38 I-Jan-39 0 0 31-Dec-39 Wan-40 0 0 31-Dec4O 1-Jan4l 0 0 31-Dec41 1-Jan-42 0 0 31-Dec42 I-Jan43 0 0 31-Dec43 1-Jan44 0 0 31-Dec44 I-Jan45 0 0 31-Dec-45 I-Jan-06 0 0 31-Dec46 1-Jan47 0 0 31-Dec47 1-1an48 0 0 31-Dec48 I-Jan49 0 0 31-Deo-49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 I-Jan-54 0 0 31-Dec-54 I-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec61 J-Jan-62 0 0 31-Dec62 1-Jan63 0 0 31-Dec-63 l-1an464 0 0 31-Dec64 I-Jan-65 0 0 31-Deo-65 1-Jan-66 0 0 31-Dec66 I-Jan-67 0 0 31-Dec-67 1-Jaa68 0 0 31-Dec68 I-Jan69 15 15 31-Dec-69 1-Jan-70 0 15 31-Dec-70 1-Jan-71 0 15 31-Dec-71 1-Jan-72 0 15 31-Dec-72 1-Jan-73 0 15 31-Dec-73 I-Jan-74 0 15 31-Dec-74 1-Jan-75 0 15 31-Dec-75 I-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 I-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 I-Jan-81 0 15 31-Dec-81 I-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec-85 I-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dee-90 1-Jan-91 0 15 31-Dec-91 I-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-1)eo-95 1-Jan-96 0 15 31-Dec-96 I-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 I-Jan-99 0 15 31-Dec-99 I-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 I-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 l-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 M 'Cap, Gc 7RZPr*cbau-vl OD 0038-7068Drvelopraeny.rLmjV--All.: 77-Fe1r-76 'Provided by Developer. sAeeordmg to the Parka County Appraisal District and Tarrant Cowry Appraisal District property a assessed d of lenuary 1 anon.2y. During construction, the vdue mlrasenb the ponion of the building completed es of lmunry 1. Assmnea no —.it value during constmcbon Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.45.1: Proiected Absorotion - 2069 Develonmentt - Parker Countv Development Residential Year Assessed Single Family- Custom Type 2 ?Z As Oe Units Cumulative 31-Da�25 I-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-13 o-27 I-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 I-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 I-Jan-34 0 0 31-Dec-34 l-Jan-35 0 0 31-Dec-35 I-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-DeO7 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan60 0 0 31-Dec-40 I-Jan-41 0 0 31-Dec-41 1-Jan-02 0 0 31-Dec-42 1-Jan-03 0 0 31-Dec-03 1-Jan-04 0 0 31-Dec-44 I-Jan-05 0 0 31-Dec-45 1-Jan-46 0 0 31-Dw-46 1-Jan-07 0 0 31-Dec-47 1-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dec-49 I-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 I-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dee-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 I-Ian-57 0 0 31-Dec-57 I-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 1-Jan60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 I-Jan62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dee63 J-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Dec65 1-Ian-66 0 0 31-Dec-66 I-Jan67 0 0 31-Dec-67 1-Jan-68 0 0 31-Dec-68 I-Jan-69 0 0 31-Dec-69 1-Jan-70 15 15 31-Dec-70 I-Jan-71 0 15 31-De 71 1-Jan-72 0 15 31-Dec-72 I-Jan-73 0 15 31-Deo-73 1-Jan-74 0 15 31-Dec-74 1-Ian-75 0 15 31-Dec-75 J-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec-77 I-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec-79 I-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dec81 I-Jan-82 0 15 31-Dec-82 I-Jan-83 0 15 31-Dec-83 1-Ian-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 I-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 I-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dec-92 1-Ian-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 I-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 I-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 l-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 MvnkCap, lne. iPro/ecd--vl.OE(2069-2079D-,I peen+)w2.0-d.]V-A2.2 22-Feb-26 'Provided by Develops. 'A=W ing to the Parker County Approisel DuAna and Tenant County Appmeal Dumet paopsty is aaaened as oflanuary 1 annually. During coatnucuoq we msesxd nlueralwasents the pratm of thebuddmg c®plated m of January I. Assumes a, assessed value during constmction. N �ry b d 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O O O O O O O O O O O O O O O O O O O O O O O �,• „y •.. ,,,� ti „y ,ti ,,, „y •,. ,,,� ,� ,_,� .a ,,, „y •„ •„� •,,,� ,,,• .ter „� ,,,� •ti •„ „� ,. ,ti •� ,� ti„� „y �i ~ <. � uU k q ay '� j g � LLL7771 6 "t "t k7 �• a' o 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O 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 �, 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 0 0 0 0 0 0 0 0 b ii Ca a O � � a 0 �. 0 V d• v i' � o r r -. Nm O.O'+Nm o=O�O �n Apr OHO'• of �Or u rc„ N H r N n n n .�; .� �, m ,p .0O-� .^ 4 4 4 4 Y e v e Y 4. v, h n h� h N h h� �o W �o � �o a �o a �o r r n '^ n n r m� ^' omo m o0 00 0o m m a a rn rn rn rn a a a rn g 029999 ao c ~ .. o y N r m m n r O - O — N - -V - - � N O� O .� m V �O oo D, � •+ N � r o0 � --� N � �O Y} V r o0 00 rn ara a o 0 0� o Q E p'[hv NN Gm u m u� u uY44 �4'�?�.. w. � '^ �"� �`4 � � S � [> S S b S b rSq 1G 0 0 A A O A A A g A A A A (A A94 G A CX A (S d C7 d A A A CX G q A C7 O O G O G O (A 0 0 0 0 g 0 4 q p O 0 0 0 0 G 0 q A A A f3 C�1 CX O O g A A G A A A A A A G i� � •• Ail tl 9 �' '�o •5 > > 'y. A mmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmm mmmmmm ��� ;� �a� Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.47.1: Proiected Absomtion - 2071 Develoomentl - Parker Countv Development Residential Year Assessed Single Family - Custom Tyne 2 Endm As 0? Units Cumulative 31.13=15 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 I-Jan-28 0 0 31-Dec-28 I-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 I-Jan-32 0 0 31-Dec-32 I-Jan-33 0 0 31-Dec-33 I-Jan-34 0 0 31-Dec-34 1-Jam-35 0 0 31-Dec-35 i-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 l-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 Wan-40 0 0 31-Dec40 I-Jan41 0 0 31-Dec41 1-Jan42 0 0 31-Dec42 I.-Jan43 0 0 3I-Dec43 1Jan-44 0 0 31-Dec44 1-Jan45 0 0 31-Dec45 I-Jan46 0 0 31-Dec46 1-Jan47 0 0 31-Dec47 1-Jan48 0 0 3l-Dec48 Wan49 0 0 31-Dec49 1-Jan-50 0 0 31-Dec-50 I-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 3I-Dec-53 1-Ian-54 0 0 31-Dec-54 I-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec-57 I-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Deca59 I-JM-60 0 0 3I-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 I-JM-64 0 0 31-Deca64 I-Jan-65 0 0 31-Dec-65 1-Jan-66 0 0 31-Dec-66 1-Jan-67 0 0 3I-Dec-67 1-Jan 68 0 0 31-Dec-68 I-Jan-69 0 0 31-Dec-69 1-Jan-70 0 0 31-Dec-70 I-Jen-71 0 0 31-Dec-71 I-Jan-72 15 IS 31-Dec-72 1-Jen-73 0 15 31-Dec-73 I-Jan-74 0 15 3I-Dec-74 l-Jan-75 0 15 31-Dec-75 1-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 I-Jan-79 0 15 31-Dec-79 1-Jen-80 0 15 31-Dec-80 I-Jan-81 0 15 31-Dec-81 I-Ian-82 0 IS 31-Dec-82 1-Jan-83 0 15 31-Dos 83 1-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 I-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-13ec-93 1-Jan-94 0 15 31-Dec-94 I-Jan-95 0 15 31-Dec-95 I-Ian-96 0 15 31-Dec-96 I-Jan-97 0 15 31-13ec-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-13ec-99 1-Jan-00 0 15 31-13ec-00 1-Jan-01 0 15 31-Dec-OI I-Jan-02 0 15 31-Dec-02 1-Im-03 0 l5 31-Dec-03 I-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-13=-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 Mw Cop,Inc. IZPYn cdo-v1.0E(2069-2079Dk lop Vv2ad=JV-A.3.2 22-Feb-26 'Prondd by Developer. 'A —ding to the Parka County Appniul Dishivaud Twmt County Appraisal District property is —awd a ofJ=uuy 1 snnudly. During conrt fiw, the uscsud vslm teprmnn the portion of the building wrnph, ed a ofJmuuy 1. A-- suesscd -,slue during nonenucb-. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.48.1: Proiected Absorn ion - 2072 Develonmentl - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 d�n� As 0? Units Cumulative 30= 1-Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-26 0 0 31-Dec-28 1-Jan-29 0 0 31-1) o-29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Da-31 1-Jae-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-1)eo35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-13 o-37 I-Jan-38 0 0 3l-Dec-38 I-Jan-39 0 0 31-Dec-39 1-Jan-40 0 0 31-Dec-40 I-Jan-41 0 0 31-Dec-41 1-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-03 I-Jan-44 0 0 31-Dec-44 I-1an45 0 0 31-Dec-45 1-Jan-06 0 0 31-Dec-46 I-Jan-47 0 0 31-Dec-47 1-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dec-49 I-Jan-50 0 0 31-Dec-SO 1-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 1-Ian-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 I-Jan-58 0 0 31-Dec-58 I-Jan-59 0 0 31-Dec-59 1-Jan-60 0 0 31-Dec-60 I-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 Wan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Decl5 I-Jan-66 0 0 31-Dec-66 I-1an-67 0 0 31-De 67 14an-68 0 0 3l-Dec-68 1-1un-69 0 0 31-Dec-69 14an-70 0 0 31-Dec-70 1-Jan4l 0 0 31-Dec-71 Wan-72 0 0 31-Dec-72 1-Jan-73 15 15 31-Deo-73 1-Jan-74 0 15 31-Dec-74 I-Jan-75 0 15 31-Deo75 1-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec-77 1-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec-79 I-Jan-80 0 15 31-Dec-80 I-Jau-81 0 15 31-13 o-91 I-Jan-82 0 15 31-Dec-82 1-1an-83 0 15 31-Dec-83 14an44 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jau-89 0 15 31-Deo89 I-Jan-90 0 15 31-Dec-90 1-Jau-91 0 15 31-13eo91 I-Ian-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Deo96 1-Jan-97 0 15 31-13eo97 1-1an-98 0 15 31-Dec-98 1-Jau-99 0 15 31-13eo-99 I-Jan-00 0 15 31-Dec-00 1-Jan-OI 0 15 31-Dec-01 1-1an-02 0 15 31-Dec-02 1-Jau-03 0 15 31-Dec-03 1404 0 15 31-Dec-04 1-Ian-05 0 15 31-Deo-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-Jau-08 0 15 TOtal 15 M&Cop, lnc. 3PioticWi .-v1AE f2069-2079 D-1npum07.0-, .t.]KA4.7 22 F b-Id 'Provided by Develops. 'Amrdiog m the Pulmr County ApMisel District and T—u County Appmisg Dutrict property u...,cd u ofJ-ue y 1 emually. During co¢snw.tiaq the assayed value rtV aunts the portion of*. Wding complelal uofJmaazy 1. Assumes no essas d value dining coostructian. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.49.1: Proiected Absorotion - 2073 Development' - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 �Q��l� As of Units Cumulative 31 S5 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 I-Jan-31 0 0 31-Deo-31 I-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dee-33 I-Jan-34 0 0 31-Dec-34 I-Jan-35 0 0 31-Dec-35 I-Jan-36 0 0 31-Deo-36 I-Jan-37 0 0 31-Dec37 1-Jan-38 0 0 31-Dec-38 I-Jan-39 0 0 31-Deo-39 1-Jan-00 0 0 31-Dec-00 1-Jan-01 0 0 31-Dec-41 1-Jan-02 0 0 31-Dec-02 1-Jan-03 0 0 31-Dec-03 I-Jan-04 0 0 31-Dec-04 14an45 0 0 31-Dec-05 1-Jan-46 0 0 31-Dec-06 I-Jan-47 0 0 31-Dec-47 14an48 0 0 31-Dec-08 1-Jan-09 0 0 31-Dec-49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 I-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 Waa,56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec-57 14an48 0 0 31-Dec-58 I-Ian-59 0 0 31-Dec-59 1-Jan-60 0 0 31-Dec-60 I-Jan-6I 0 0 31-Deo-bl I-tan-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Dec-65 1-Jan-66 0 0 31-Dec-66 I-Jan-67 0 0 31-Dec-67 1-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 31-Dec-69 1-Jan-70 0 0 31-Dec-70 1-Jan41 0 0 31-Deo-71 I-Jan-72 0 0 31-Dec-72 1-Jan-73 0 0 31-Deo-73 I-Jm-74 15 15 31-Dec-74 1-Jan-75 0 15 31-Deo-75 1-Jan-76 0 15 31-Dec-76 I-Jan-77 0 15 31-Deo-77 1-Jan-78 0 15 31-Deo-78 I-Jan-79 0 15 31-Dec-79 1-tan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Deo-81 I-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Deo-83 I-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Deo-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 t-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Deo-92 1-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 I-Jan-97 0 15 31-Deo-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Deo-99 1-Jan-00 0 15 31-Deo-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Deo-02 I-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 I-Jan-08 0 Is Taal 15 M�a,Cap, lne. LPioJecdou-vJ.DE(SOd9-70791hvebpnek)r1.OsJssJV-A.J.7 77-Feb-26 'Provided by Devalaper rAwordiag b the Petty County Appre-I I>;aW and T—t County App --A District pmperty is mscswd as ofJ®umy 1 annually. During conm tioo, the usmsed value represents the pomw of the building completed as of January 1. Asmme no —weed value dig oonauuction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.50.1: Proiected Absorotion - 2074 Develnprnentl - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 Ending Moe Units Cumulative 31-;'-- 5 1-J®-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 I-Jae-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 J-Jan-32 0 0 31-Dec-32 l-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan-40 0 0 31-Dec-40 J-Jan-41 0 0 31-Dec-41 I-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-43 1-Jan-44 0 0 31-Dec-44 14m45 0 0 31-Dec-45 1-Jan-46 0 0 31-Dec-46 1-Jan-47 0 0 31-Dec47 I-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dec-49 1-Jan-50 0 0 31-Dec-50 I-Jan-51 0 0 31-Dec51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec55 1-Jan-56 0 0 31-Dec56 I-Jan-57 0 0 31-13 c57 1-Jae-58 0 0 31-Dec-58 Wan-59 0 0 31-Dec59 I-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec62 1-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Dee-65 I-Jan-66 0 0 31-Dec-66 1-Jan-67 0 0 31-Dec-67 1-Jan-68 0 0 31-Dec-68 I-Jan-69 0 0 31-Dec-69 1-Jan-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 I-Jan-72 0 0 31-Dec-72 1-Jan-73 0 0 31-Dec73 1-Jan-74 0 0 31-Dec74 I-Jan-75 15 15 31 Dec75 I-Jan-76 0 15 31-Dec-76 1-Jan-77 0 15 31-Dec77 I-Jan-78 0 15 31-Dec78 1-Jan-79 0 15 31-Dec49 1-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Dec-81 1-Jan-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Dec 85 1-Jan-86 0 15 31-Dec-86 I-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec88 1-Jan-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec91 1-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-1)ec95 I-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Deo-99 1-Jan-00 0 15 31-Dec-00 I-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec03 I-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec05 1-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 ,LfaniCop, lnn!ProjseMOlu-v1.0E(I06p-N17pLYrelopenanth1.O11ssJV.9.6.7 22-Feb-76 'Provided by Devdopar. 2Aemsding to the Paeos County Appraisal Diemen and Tarrant Cowry Appntisal Disti property is assnsed m of January l annul During comtn¢tioq tLe aasesved value rep mods the ponim ofthe building completed as of January 1. Aaauma no asaened vane dining -suction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.51.1: Proiected Absorrtion - 2075 Development t - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 Ending As Of Units Cumulative 31-Doo-25 1 Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Deo-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jau-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Deo-33 14ao-34 0 0 31-Dec-34 I-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-De 39 1-Jan-00 0 0 31-Dec-40 1-Jan-41 0 0 31-1]1eo-41 I-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-43 1-Jm-44 0 0 31-Dec-44 1-Jan-05 0 0 31-Dec-45 1-Jan-46 0 0 31-Dec-46 1-Jan-47 0 0 31�Deo-47 1-Jan-48 0 0 31-Dec-48 1-Jan-09 0 0 31-Dec-49 I-Jao-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 3I-Deo-53 I-Jan-54 0 0 31-Dec-54 I-Jan-55 0 0 31-1]1ec-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 I-Jan-59 0 0 31-Deo-59 1-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Deo-62 I-Jan-63 0 0 31-Da-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Deo-65 1-Jan-66 0 0 31-Dec-66 I-Jan-67 0 0 31-Dec-67 I-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 3I-Deo-69 I-Jan-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 1-Jan-72 0 0 31-Dec-72 1-Jan-73 0 0 31-Dec-73 I-Jan-74 0 0 31-Dec-74 I-Jan-75 0 0 31-Dec-75 1-Jan-76 15 15 31-Dec-76 1-Jan-77 0 15 31-Dec-77 I-Jan-78 0 15 31-Deo-78 I-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 1-Jan-81 0 15 31-Deo-81 1-Jan-82 0 15 31-Dec-82 I-Jan-83 0 15 31-Da-83 1-Jan-84 0 15 31-Dec-84 1-Ian-85 0 15 31-Dec85 I-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec89 1-Jan-90 0 15 31-Da-90 1-Jan-91 0 15 31-Deo-91 1-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-Deo-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec95 14an-96 0 IS 31-Dec-96 I-Jan-97 0 15 31-Deo-97 1-Jan-98 0 15 31-Da-98 1-Jan-99 0 15 31-1]1eo99 I-Jan-00 0 15 31-Dec-00 I4an-01 0 15 31-Dec-0I 14an-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jao-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Deo-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Deo-07 I-Jan-08 0 15 Total 15 MwiCnp.l . 3Projechar-v1.OE(2069-1079D-,Il pnenyvl.O.I.]V t7.2 22-Feb-26 'Provided by DeedoM. 2Accmdmg to me Pedro County AppmisalDiWim and Tarrant County Appraisal District FW.Y is emesud ee ofJ.—y I annually. During castnmtioa, the assessed value rWreats the pmtim of the building completed as of January 1. Anaum® no aesemed value during instruction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.52.1: Proiected Absorotion - 2076 Develonmentl - Parker Countv Developmeat Residential Year Assessed Retail BiA Box Type 2 As Oe Sq Ft Cumulative 31�5 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jaa-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Deo-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 3l-De 33 I-Jan-34 0 0 31-Deo-34 I-Im-35 0 0 31-Dec-35 1-Jeo-36 0 0 31-Dec-36 1-Jan-37 0 0 31-De 37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-De 39 14m40 0 0 31-Dec-40 14m41 0 0 31-Dec 41 1-Jm-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec43 1-Jan-44 0 0 31-Dec44 1-Jan-45 0 0 31-Dec-45 I-Jan-46 0 0 31-Dec-46 1-Jaa-47 0 0 31-Dec-47 1-Jen-48 0 0 31-Dec48 14m49 0 0 31-Dec49 1-Jaa-50 0 0 31-Dec-50 1-Jan-51 0 0 31-De 51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-De 53 i-Jaa-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 14m-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Im-60 0 0 31-Dec-60 1-Jaa-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Deo-62 1-Jaa-63 0 0 31-Dec-63 1-Jaa-64 0 0 31-Dec-64 1-Jaa-65 0 0 31-Dec-65 1-Jaa-66 0 0 31-Dec-66 1-Jan-67 0 0 31-D=-67 1-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 31-Dec-69 i-Jm-70 0 0 31-Dec-70 I-Ian-71 0 0 31-Dec-71 1-Jaa-72 0 0 31-Dec-72 1-Jaa-73 0 0 31-Dec-73 1-Jan-74 0 0 31-Dec-74 1-Jaa-75 0 0 31-Dec-75 I-Jan-76 0 0 31-Dec-76 1-Jan-77 15 15 31-De 77 1-Jan-78 0 15 31-Dec-78 1-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 1-Jm-81 0 15 31-Deo-81 i-Jaa-82 0 15 31-Deo-82 1-Jaa-83 0 15 31-Dec-83 I-Jan-84 0 15 31-Dec-84 1-Ian-85 0 15 31-Dec-85 1-Jaa-86 0 15 31-Dec-86 1-Jan-87 0 15 31-De 87 1-Jm-88 0 15 31-Dec-88 1-Jm-89 0 15 31-De 89 I-Jm-90 0 15 31-Deo-90 I-Jaa-91 0 15 31-Dec-91 1-Jm-92 0 15 31-Dec-92 1-Jaa-93 0 15 31-Dec-93 Wan-94 0 15 31-Dec-94 1-Jaa-95 0 15 31-De 95 1-Jm-96 0 15 31-Dec-96 1-Jaa-97 0 15 31-Deo-97 I-Jm-98 0 15 31-Dec-98 1-Jm-99 0 15 31-Dec-99 1-Jm-00 0 15 31-Dec-00 I-Jm-01 0 15 31-Dec-01 I-Jm-02 0 15 31-Dec-02 1-Jaa-03 0 15 31-Dec-03 1-Jm-04 0 15 31-Dec-04 I-Jm-05 0 15 31-Dec-05 1-Jm-06 0 15 31-Dec-06 1-Im-07 0 15 31-Dec-07 1-Jaa-08 0 15 Total 15 Af—Cap,he. 3P jrctfont-vI.OE(206D-707DDk,lopnmtJrl.OsluIV-A.8.1 77-Frb-16 tP—ded by Devdoper. tAocotdiag to tlx Pwka Cm ty AppdsdDHtnd a ad Tv tComty Appaisd District pmpaty a assessed u o0awwy I —ally. Dmng con&m on, the avnxd veh—q-6 the puGtn otthe WOWS —pleed m ofJ-..y 1. A—. to —.d r.I-d dq coaa fi— Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.53.1: Proiected. Absorption - 2077 Development' - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 ��,i➢y�d�v1l�� As O Sq Ft ul Cumative 3f-Jho-25 1-Jan26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Deo-31 i-Jan-32 0 0 31-Deo-32 I-Jan-33 0 0 31-Dec-33 I-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Deo-38 I-Jan-39 0 0 31-Dec-39 1-1an40 0 0 31-Dec-40 l-Jan-41 0 0 31-Deo-41 1-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-D-A3 1-Jan-44 0 0 31-Dec-44 1-Jan-45 0 0 31-D-A5 I-Jau-46 0 0 31-Dec-46 I4an47 0 0 31-Dec47 1-Jm48 0 0 31-Dec48 1-Jan49 0 0 31-Dec-49 14an-50 0 0 31-Dec-50 1-Jm-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Deo-53 1-1an-54 0 0 31-Dec-54 i-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 1-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 I-Jan-62 0 0 31-Deo-62 I-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Deo-65 1-Jan66 0 0 31-Dec66 1-Jan-67 0 0 31-Dec67 1-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 31-13 o-69 I-Jan-70 0 0 31-Dec-70 I-Jan-71 0 0 31-Dec-71 1-Jan-72 0 0 31-Dec-72 1-Jan-73 0 0 31-Dec-73 1-Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-Dec-75 I-Jan-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Deo-77 I-Jan-78 15 15 31-13eo-78 1-Jan-79 0 15 31-Dec-79 1-Jan-80 0 15 31-Dec-80 I-Jan-81 0 15 31-Dec-81 l-Jan-82 0 15 31-Dec-82 I-Jan-83 0 15 31-Deo-83 I-Jan-84 0 15 31-Dec-84 l-Jan-85 0 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dec-90 I-Jan-91 0 15 31-Deo-91 1-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31--Dec-95 1-Jan-96 0 15 31-Dec-96 l-Jan-97 0 15 31-Deo-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Deo-01 I-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 I-Jan-04 0 15 31-Deo-04 I-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Deo07 1-1an-08 0 15 Tod 15 MvniCap, Ix. ?Projvcnone-vI.OE(7069.7079 DrvelopnmtJw7.OsInJV-A.D.7 77-Feb-26 "hovlded by Develop.. 'A to the Pada Cmmty Awnad District and Tanant Cmuty App..; •t DisniG prtyety is eaaeased nnoCJanuary i eanunlly. Duringcwetctrfioq the msomd nlue rtp—ts the pmti® of the building eampke d. of January 1. A— m nv .d nlue du-g c—t—tion Reinvestment Zone Number Eighteen Fort Worth, Teras (Walsh Ranch) Exhibit C-1.54.1: Protected Absotntion - 2078 Develoomentl - Parker County Development Residential Year Assessed Single Familv- Cwtom Tvpe 2 End' P. As Of' So Ft Cumulative 31=15 I-Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 14m-30 0 0 31-I)cc-30 1-Jan-31 0 0 31-Dec-31 I-Jan-32 0 0 31-Dec-32 1-Jen-33 0 0 3I-Dec-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 I-Jan-38 0 0 31-Dec38 1-Jan-39 0 0 31-Dec-39 1Jan-40 0 0 31-Dec-40 1-Jan-41 0 0 31-Dec-41 1-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-43 1-Jan-44 0 0 31-Dec-44 I-Jan-45 0 0 31-Dec-45 1-Jan-06 0 0 31-Dec-46 1-Jan-47 0 0 31-Dec-47 1-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dec-49 I-Jan-50 0 0 31-Dec-50 I-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 3I-Dec-53 Wan-54 0 0 31-Dec-54 1-1 -55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 1-Jm-57 0 0 31-Dec-57 I-Jan-58 0 0 31-Dec-58 IJan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 1-Jm-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 I-Jan-65 0 0 31-Dec-65 1-Jan-66 0 0 31-Dec-66 1-Jan-67 0 0 31-Dec-67 1-Jm-68 0 0 31-Dec-68 1-Jan-69 0 0 3l-Dec-69 1-Jen-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 I-Jan-72 0 0 31-Dec-72 I-Jan-73 0 0 31-Dec-73 1-Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-Dec-75 1-Jm-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Dec-77 1-Jan-78 0 0 31-Dec-78 I-Jm-79 15 15 31-Dec-79 1-Ian-80 0 15 31-Dec-80 I-Jan-81 0 15 31-13=41 14m-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 I-Ian-86 0 15 31-Dec-86 I-Ian-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 1-Jm-90 0 15 31-Dec-90 1-Jm-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dec-92 i-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 I-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Dec-96 1Jm-97 0 15 31-Dec-97 1-1m-98 0 15 31-Dec-98 I-Jan-99 0 15 31-Dec-99 Wan-00 0 15 31-Dec-00 1-Jan-Ol 0 15 31-Dec-01 1-Jm-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 I-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dec-07 I-Jen-08 0 15 Total 15 MmiCapj- 'Proecao-u-.J.OE(2069-2079DJ 1,Tm t)r2.0.r1s7V-AJ02 22-Feb-26 'P—ided by Det q., tAecmding to the Pukes County Appni a Diaatet and Ta=t County Appoo,.I Depict properly a eneexd u afJ.uuy 1 umudly Doting construction, the uuved M. rep—.. tec potion of tee building mnglesW ss ofLnuuy 1. Amun-ru uaesud Md donng construction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.55.1: Proiected Absotntion - 2079 Develonmentl - Parker Countv Development Residual Year Assessed Sin& Family- Custom Type 2 �1p��l0yy,� As Of SQ Ft Cumulative Tf-ISt�25 IJau-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Deo-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Deo-33 i-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36. 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan-40 0 0 31-Dm-40 1-Jan-41 0 0 31-Dec-41 1-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-43 1-Jan-44 0 0 31-Dec-44 1-Jan-45 0 0 31-Dec-45 1-Jau-46 0 0 31-Dec-46 I-Jan-47 0 0 31-Dec-47 I-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dec 49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 I-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Deo-55 I-Jan-56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 I-Jau-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 1-Jaa-63 0 0 31-Dec-63 I-Jan-64 0 0 31-Dec64 I-Jan-65 0 0 31-Deo-65 1-Jan-66 0 0 31-Dec-66 I-Jan-67 0 0 31-Dec-67 1-Jan-68 0 0 31-Dec-68 I-Jan-69 0 ,0 31-Dec-69 1-Jan-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 1-Jm-72 0 0 31-Dec-72 1-Jan-73 0 0 3I-Dec-73 I-Jan-74 0 0 31-Dec-74 I-Jan-75 0 0 31-Dec45 1-Jan-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Dec-77 I-Jan-78 0 0 31-Deo-78 1-Jan-79 0 0 31-Dec-79 1-Jan-80 15 15 31-Dec-80 1-Jan-81 0 15 3I-Deo-81 1-Jan-82 0 15 31-Dec-82 I-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Deo-85 1-Jan-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Deo-90 1-Jan-91 0 15 31-Deo-91 I-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 1-Jwt-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 I-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Deo-99 1-Jan-00 0 15 31-Deo-00 I-Jan-01 0 15 31-Dec-01 I-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Deo-05 I-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-1an-05 0 15 Total 15 MmiCap,lne. P,vyeceom-vl.OE(2069-2079Developsent)v2.0.sL.]V-A.11.2 22-F b-26 'Provided by Developer. 2Ammdmg to the Parker Cowry Appmtvd DisMid end Tarmat Co ty Appmird Duhid propnty a asral es aflmumy t emuelty. During coo t—h n, the seed vab a repreemd the portion ofthe buildwg c plded ar oflenuary 1. A—. na veessd velar. during wrram ad— Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.56.1: Proiected Absotntion - 2080 Develonmentl - Parker Countv Development Residential Yeas Assessed Single Family - Custom Type 2 Eadm'� Moe Units Cumuww 3IMN 1-0m-26 0 0 31-1)ec-26 I-Jan-27 0 0 31-Detr27 I-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-De 29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 3I-D�31 1432 0 0 31-Dec-32 1-Jan-33 0 0 31-1)eo-33 I-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jao-36 0 0 31-Dec-36 i-Jan-37 0 0 31-Dec-37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 ldan-40 0 0 31-Dec-40 I-Jan-41 0 0 31-Dec-41 1-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-43 1-Jan-44 0 0 3I-Dec-44 I-Jan-45 0 0 31-Dec-45 1-Jan-46 0 0 31-Dec-46 Wao-47 0 0 31-Dec47 1-Jan-48 0 0 31-Dec-48 1-Jan-49 0 0 31-Dec-49 I-San-50 0 0 31-Dec-50 1-Jan-51 0 0 31-33eo-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 I-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-1)eo-57 1-Ian-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Decfi1 1-Jan-62 0 0 3I-Dec-62 I-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Dec-65 1-Jan-66 0 0 31-Dec-66 1-Jan-67 0 0 31-Dec-67 I-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 31-Dec-69 1-Jan-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 1-Jan-72 0 0 31-Dec-72 i-Jan-73 0 0 31-Dec-73 1-Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-Dec-75 1-Ian-76 0 0 31-Dec-76 1-Jm-77 0 0 314)ec-77 I-Jan-78 0 0 31-Dec-78 1-Jm-79 0 0 31-Dec-79 1-Jan-80 0 0 31-Dec-80 14an41 Is IS 31-Dec-81 1-Jm-82 0 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 I-Jan-84 0 15 31-Dec-84 1-Jan-85 0 15 31-Doo 95 I-Jan-86 0 15 31-1)ec-86 I-Jan47 0 15 31-Der87 14m48 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dec-90 I-Jm-91 0 15 31-Dec-91 I-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Deo-95 I-Jan-96 0 15 31-1)ec-96 1-Jan-97 0 15 31-Deo-97 I-Jm-98 0 15 31-Dec-98 1-Ian-99 0 15 31-Dec-99 1-Jan-00 0 15 31-Dec-00 I-Jan-01 0 15 31-Dee-01 14an-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 I-Jan-04 0 15 31-Dec-04 I-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 M 'Cap,7nc 'Amich'ant-vl.OF(2080-207 Development)v2.-04d )V+9.1.2 22-Fe6-26 'Provided by D—I.W. 'A=Wmg to ThePa&c Coonty AppraM Dietiict and Tempt Cmmty Appn M Dimict p opaty ie u d m ofJ--y 1 --By. Doring coremrum, the eaeeaed wI—Ntt W the po`ticm of the building compldt d av of ]mumy I Aswmes oo aysesaed value dt rig w—tim. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.57.1: Proiected Absorotion - 2081 Develonmentl - Parker Countv Development Residential Year Assessed SmRle Family - Custom Tyne 2 As Oe units Cumulative AM 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 I-Jae-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Deo-29 I-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Deo-31 I-Jau-32 0 0 31-Dec32 1-Jan-33 0 0 31-Deo-33 1-Jan-34 0 0 31-Dec-34 1-Jau-35 0 0 31-Dec-35 1-Jan-36 0 0 31-Dec-36 I-Jan37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jan-40 0 0 31-Dec4O 1-Jan4I 0 0 31-Dec-41 I-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec-43 1-3an-44 0 0 31-Dec44 1-Jan-45 0 0 31-Dec-45 I-Jan46 0 0 31-Dec46 1-Jan47 0 0 31-Dtx47 14an48 0 0 31-Dec48 1-Jan49 0 0 31-Dec49 I-Jan-50 0 0 31-Dec-50 I-Jan-51 0 0 31-Dec51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-13 o-54 I-Jan-55 0 0 31-1)eo-55 1-Jan-56 0 0 31-Deo-56 1-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 1-lan.60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-1an-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 I-Jan-64 0 0 31-Dec-64 14an-65 0 0 31-Dec65 1-Jan-66 0 0 31-Dec-66 l-Jan-67 0 0 31-Dec67 1-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 31-Dec69 I-Jan-70 0 0 31-Dec-70 1-3an-71 0 0 31-Dec-71 1-Jan-72 0 0 31-13 o-72 I-Jan-73 0 0 31-Dec-73 I-Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-Deo-75 14an-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Deo-77 I-Jan-78 0 0 31-Dec-78 I-Jan-79 0 0 31-Dec-79 1-Jan-80 0 0 31-Dec-80 1-Jan-81 0 0 3I-13 o-81 1-Jan-82 15 15 31-Dec-82 1-Jan-83 0 15 31-Dec-83 1-Jan-84 0 15 31-Deo-84 I-Jan-85 0 15 31-Dec-85 I-Jan-86 0 15 31-Dec4ii I-Jan-87 0 15 31-Deo-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 I-Jan-90 0 15 31-Dec-90 1-Jan-9I 0 15 31-Deo-91 1-Jan-92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Dec-96 I-Jan-97 0 15 31-Dec97 l-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Deo-99 1-Ian-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 I-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Deo-07 i-Jan-08 0 15 Total 15 MuntCap, lac-- Ihnjecnoru-vt.OF(70d0-tO67D-- Iopaen9 v70.'A.J'A.77 22 F -26 'P.Aded by ik -dope. 'According M diepadra C.U* Appmimml Di—d and Tammt Counly Appraisal District props ty is eu W m ofJemwy 1 annually. During construction, the w=wd wtue Mr the portion of the building completed as o[Jaeumy I. Assume no —wd value dumig construction ReinvestmentZoneNumber Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.58.1: Proiected Absorotion - 2082 Develonmentl - Parker Cormty Development Residential Year Assessed Sinzle Familv - Custom Tvoe 2 Endi ,e As Oe Units Cumtdatve 31-Dec-25 1-Jan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 I-Jan-29 0 0 31-Dec-29 1-Jan-30 0 0 31-Dec-30 1-Jan-31 0 0 31-Deo-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 I-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-1an40 0 0 31-Dec-00 1-Jan41 0 0 31-Dm-41 1-1an42 0 0 31-Dec42 1-Jan-03 0 0 31-Dec43 1-1an44 0 0 31-Dec44 1-Jan-05 0 0 31-Dec43 1-Jatt46 0 0 31-13ec46 1-Jan47 0 0 31-Dec47 1-Jan-08 0 0 31-Dec-48 1-Jaa-49 0 0 31-13ec49 1-Jan-50 0 0 31-Dec-50 i-Jan-51 0 0 31-Dec-51 Wan-52 0 0 31-Dec-52 I-1an-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 1-Jim-56 0 0 31-Dec-56 I-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 I-Jan-63 0 0 31-Dec-63 I-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Deo-65 I-Jan-66 0 0 31-13ec-66 1-Jan-67 0 0 33-Dec-67 I-Jan-69 0 0 31-13 c 68 14ao-69 0 0 31-Dec-69 I-Jan-70 0 0 31-Dec-70 1-Jan-71 0 0 31-13 a71 1-Jim-72 0 0 31-Dec-72 1-Jan-73 0 0 31-Dec-73 14an-74 0 0 31-Dec-74 1-Jan-75 0 0 31-Dec-75 1-Jan-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Dec-77 I-Jan-78 0 0 31-Dec-78 1-Jan-79 0 0 31-Dec-79 1-Jan-80 0 0 31-Dec-80 1-Jan-91 0 0 31-Dec-81 1-Jan-82 0 0 31-Dec-82 1-Jan-83 15 15 31-Dec-83 1-Jan-84 0 15 31-Dec-84 I-Jan-85 0 15 31-Dec-85 14an-86 0 15 31-Dec-86 1-Jan-87 0 15 31-Dec-87 1-Jan-88 0 15 31-Dec-88 I-Jan-89 0 15 31-13ec-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dcc-9I 1-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-1)ec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dm-95 1-1ao-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 I-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 1-Ian-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 I-Ian-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 I-Jaa-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 I -Jan -OS 0 15 Total 15 MordCoy,lu ZP.ojectlov-v1.OF t1a80.1a871)evetornsenQ vl.a:ln)V-A.3.1 11-Feb-16 'Prosidd by Develop:r. 'According to U. Parka County Apprriat Distnet sad 7srrsnt County AppnieA District property is uscased a of January I mnusily. During mnMatim de assrasad sdoa tep—ts the portion of tha building ca Visasd as of January 1. Assumes no sasend vslus during construction. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.59.1: Proiected Absorption- 2083 Development] - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 En ' As Of units Cumulative 31-Daw25 1-1.26 0 0 31-Dec-26 I-Jan-27 0 0 31-]3 o-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 1-Jan-30 0 0 31-]3 o-30 1-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Dec-35 1-Jan-36 0 0 31-13eo-36 I-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 1-Jau40 0 0 31-Dec-40 1-Jau41 0 0 31-Dec41 I-Jau42 0 0 31-Dec42 1-Jan43 0 0 31-Dec43 1-Jan44 0 0 31-Dec-44 1-Jan45 0 0 31-Dix45 1-Jan46 0 0 31-Dec-46 1-Jan-47 0 0 31-Dec47 1-Jan48 0 0 31-Dec48 1-Jan49 0 0 31-Dec49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-13eo-51 1-Jan-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Dec-53 1-1m-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 I-Jan-56 0 0 31-Deo-56 1-Jan-57 0 0 31-Dec-57 I-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 I-Jan-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Decfi5 I-Jan-66 0 0 31-Dec-66 1-Jan-67 0 0 31-Dec-67 I-Jan-68 0 0 31-Dec-68 I-Jan-69 0 0 31-D=-69 I-Jan-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 I-Jan-72 0 0 31-Dec-72 1-Jan-73 0 0 31-Dec-73 I-Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-De -75 I-Jan-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Deo-77 I-Jan-78 0 0 31-Dec-78 I-Jan-79 0 0 31-Dec-79 1-Jan-80 0 0 31-Dec-80 I-Jan-81 0 0 31-Deo-81 1-Jan-82 0 0 31-Dec-82 l-Jan-83 0 0 31-Dec-83 1-Jan-84 15 15 31-Dec-84 1-Jw-85 0 15 31-Deo-85 1-Jan-86 0 15 31-Dec-86 I-Jan-87 0 15 31-Deu-87 1-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-De 89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-Deo-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Deo95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 I-Jan-99 0 15 31-De 99 1-Jan-00 0 15 31-Deo-00 1-Jan-01 0 15 31-Dee-01 1-Jan-02 0 15 31-Dec-02 I-Jan-03 0 15 31-Dec-03 Wan-04 0 15 31-Dec-04 I-Jan-05 0 15 31-Dec-05 1-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Total 15 MmiCap,lne. 'Projeenoru-vl.OF(7080-7PB7 f)rvefopaentJ vl.O.rInJV-„9.4.1 11-Feb-16 nPmviddby D—Iom. 'According b the Poker County Appeial Dania end Tarraut County Appreisal Datriapropnty is ms seed es f 1muery 1 smtully. During construction, the sessd value rq—ts the punim of the buiNrog completed s o0muny 1. A—. m awes..d value during coasuuctim. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.60.1: Proiected Absorotion - 2084 Develoomentl - Parker Countv Devetopment Residential Year Assessed Single Family - Custom Type 2 F. * MO? Units Cumulahve 31- 5 IJan-26 0 0 31-Dec-26 1-Jan-27 0 0 31-Deo-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-De 29 1-Jan-30 0 0 31-Dec-30 I-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 I-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-1) o-35 1-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-13 o-37 I-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-1)eo-39 1-Jan-40 0 0 31-Dec-40 1-Jan-01 0 0 31-Dec-41 I-Jan-42 0 0 31-Dec-42 1-Jan-03 0 0 31-Dec-43 I -Jan- 4 0 0 31-Dec-44 1-Jan-05 0 0 31-Dec-05 I-Jan46 0 0 31-Dec-46 1-Jan47 0 0 31-Dec-47 1-Jan48 0 0 31-Dec-48 1-Jan-09 0 0 31-Dec-09 1-Jan-50 0 0 31-Dec-50 I-Jan-51 0 0 31-Deo-51 1-Jan-52 0 0 31-1)eo-52 I-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Dec-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Dec-57 1-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 1-Jan-60 0 0 31-Dec-60 1-Jan-61 0 0 31-Dec-61 1-Jan-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 1-Jan-65 0 0 31-Dec-65 1-Jan-66 0 0 31-Dec-66 1-Jan-67 0 0 31-Dec-67 1-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 31-Dec-69 I-Jan-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 1-Jan-72 0 0 31-Dec-72 1-Jan-73 0 0 31-Dec-73 1-Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-Dec-75 I-Jan-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Deo-77 I-Jan-78 0 0 31-Dec-78 1-Jan-79 0 0 31-Dec-79 I-Jan-80 0 0 31-Dec-80 1-Jan-81 0 0 31-Dec-81 1Jan-82 0 0 31-Dec-82 1-Jan-83 0 0 31-Dec-83 1-Jan-84 0 0 31-Dec-84 1-Jan-85 15 15 31-Dec-85 1-Jan-86 0 15 31-Dec-86 IJan-87 0 15 31-Dec-87 I-Jan-88 0 15 31-Dec-88 IJan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 I-Jan-91 0 15 31-Dec-91 1-Jan-92 0 15 31-Deo-92 1-Jan-93 0 15 31-Dec-93 1-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 3I-Dec-95 1-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-De 99 1-Jan-00 0 15 31-Dec-00 I-Jan-01 0 15 31-De 01 I-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 3I-Dec-03 I-Jan-04 0 15 31-Dec-04 1-Jan-05 0 15 3I-Dec-05 i-Jan-06 0 15 31-Dec-06 I-Jan-07 0 15 31-Dec-07 1-Jan-08 0 15 Trial 15 MwiCap.Ix. ' Psojecaaru • vJ.OF (]0842pa7 Drvr)apmrn9 v2.0.xIs:jV.1.5.2 72-Frb-26 'Pmvidel by Derdopa. rAorordtag to the Parka County Appraisal Distri s and Tarrant Courry Appraisal Distrut property is assessed as o0anuary 1 annually. During emuuwtiun, the saacased value rcpresenb the pxfim otthe building complMd a utJennary 1. Assume m avased valm during mustructiau. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.61.1: Proiected Absorotion - 2085 Develoumentl - Parker Countv Development Residential Year Assessed Single Family - Custom Type 2 As Of Units Cumulative 325 1-.laa-26 0 0 31-Dec-26 1-Jan-27 0 0 31-De 27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec-29 1-Ian-30 0 0 31-Dec-30 1-Ian-31 0 0 31-1)eo-31 1-Ian-32 0 0 31-Dec-32 I-Jan-33 0 0 31-De 33 I-Jan-34 0 0 31-Dec-34 I-Ian-35 0 0 31-De 35 1-Ian-36 0 0 31-Dec-36 1-Ian-37 0 0 31-Deo-37 1-Jaa-38 0 0 31-Dec-38 I-Jan-39 0 0 31-Deo-39 I-JarAO 0 0 31-DecA0 I-Ian-41 0 0 31-Deo-41 1-Ian-42 0 0 31-Dec-42 I-Ian-43 0 0 31-Dao43 1-1-44 0 0 31-Dec44 l-Jar45 0 0 3l-Dec-45 1-Jan46 0 0 31-Dec46 I-Jan47 0 0 31-Dec47 1-Ian48 0 0 3I-Dec48 1-Ian-49 0 0 31-Dec-49 1-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Deo-51 1-Ian-52 0 0 31-Dec-52 1-Jan-53 0 0 31-Deo-53 I-Jan-54 0 0 31-Dec-54 I-Ian-55 0 0 31-Deo-55 1-Jan-56 0 0 31-Dec-56 1-Ian-57 0 0 31-Dec-57 1-Ian-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 14 -61 0 0 31-Dec-61 I Jan-62 0 0 31-Dec-62 1-Ian-63 0 0 31-Dec-63 1-Ian-64 0 0 31-Dec-64 I-Ian-65 0 0 31-Dec-65 1-Jan-66 0 0 31-Dec-66 I-Jan-67 0 0 31-Dec-67 1-Jan-68 0 0 31-Dec-68 I-Ian-69 0 0 31-Deo-69 1-Jao-70 0 0 31-Dec-70 1-Jan-71 0 0 31-Dec-71 14ao-72 0 0 31-Dec-72 I-Jan-73 0 0 31-Dec-73 I-Jan-74 0 0 31-Dec-74 1-Ian-75 0 0 31-Dec-75 1-Jm-76 0 0 31-Dec-76 1-Jan-77 0 0 31-De 77 14 -78 0 0 31-Dec-78 1-Jan-79 0 0 31-Dec-79 1-Jan-80 0 0 31-Dec-80 I-Ian-81 0 0 31-Dec81 1-Jan-82 0 0 31-Dec-82 1-Jan-83 0 0 31-Dec-83 1-Jan-84 0 0 31-Dec-84 1-Ian-85 0 0 31-Dec-85 1-Jan-86 15 15 31-Dec-86 1-Jan-87 0 15 31-Deo-87 I-Jan-88 0 15 31-Dec-88 1-Jan-89 0 15 31-De 89 1-Ian-90 0 15 31-Dec-90 1-Jan-91 0 15 31-De 91 I-Jan-92 0 15 31-Deo-92 I-Jan-93 0 15 31-Dec-93 I-Jan-94 0 15 31-Dec-94 I-Jan-95 0 15 31-Dec-95 1-Ian-96 0 15 31-Dec-96 1-Ian-97 0 15 31 Dec-97 14m-98 0 15 3l-Dec-98 14an-99 0 15 31-Dec-99 I-Jan-00 0 15 31-Dec-00 I-Jan-Ol 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Ian-03 0 15 31-Dec-03 14-04 0 15 31-Dec-04 1-Jan-05 0 15 31-Dec-05 I-Jan-06 0 15 3I-Dec-06 I-Ian-07 0 15 31-Dec07 I-Jan-08 0 15 Total 15 MuniCap, Ine.'PrtybcHov-v1.eF'(70847037D�%pnmf)v1.es/ JV-A.6.7 72-Feb-26 'Provided by Developer. rAevording to the Porter Cowty Appraird Divhict and T—t County Appraisal Dunict property is usased u orJmuwy 1 —any. During comtruction, the aevased value repmenu the portion of the building completed u of January 1. Assumes m rsresred valve during construct— Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.62.1: Proiected Absom_ lion - 2086 Develoomentl - Parker County Development Residential Year Assessed Single Family - Custom Type 2 XL,dmg As Of' Units Cumulative 114Dac-25 1-Jan-26 0 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 I-Jan-29 0 0 31-Dec29 I-Jan-30 0 0 31-Dec-30 I-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 I-Jan-33 0 0 31-Dec33 I-Jan-34 0 0 3I-Dec-34 1-Jan-35 0 0 31-Dec-35 I-Jan-36 0 0 31-Dec-36 1-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 1-Jan-39 0 0 31-Dec-39 14=40 0 0 31-Dec-40 1-Jan4I 0 0 31-1)ec41 1-Jan-42 0 0 31-Dec-42 1-Jan43 0 0 31-Doc-43 1-Jan-44 0 0 31-Dce44 I-Jan45 0 0 31-Dec45 I-Jan46 0 0 31-Dec46 I-Jan47 0 0 31-Dec47 I-Jan-48 0 0 31-Dec48 1-1an49 0 0 31-Dec 19 I-Jan-50 0 0 31-Dec-50 1-Jan-51 0 0 31-Dec-51 I-Jan-52 0 0 31-Dec-52 I-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-1an-55 0 0 31-Dec-55 I-Jae-56 0 0 31-Dec-56 l-Jan-57 0 0 31Dec-57 I-Jan-58 0 0 31-Dec-58 1-Jan-59 0 0 31-Dec-59 1-1an-60 0 0 31-1)ec60 1-Jan-61 0 0 31-Dec-61 I-Jan-62 0 0 31-Dec-62 1-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 I-Jan-65 0 0 31-1)ec65 I-Jan-66 0 0 31-Dec-66 I-Jan-67 0 0 31-Dec-67 I-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 3I-Dec-69 I-Jan-70 0 0 31-1)ec70 I-Jan-71 0 0 31-1)ec71 I-Jan-72 0 0' 31-Dec-72 1-Jan-73 0 0 31-De 73 1 Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-1)ec75 1-Jan-76 0 0 31-Dec-76 I-Jan-77 0 0 31-Dec-77 1-Jan-78 0 0 31-Dec-78 1-Jan-79 0 0 31 D-79 ] Jao-80 0 0 31-Dec-80 I-Jan-81 0 0 31-1)ec81 I-Jan-82 0 0 31-Dec 82 1-1an-83 0 0 31-Dec-83 I-Jan-84 0 0 31-Dec-84 1-Jarr-85 0 0 31-Dec-85 1-Jan-86 0 0 31-Dec-86 1-Jan-87 15 15 3I-1)ec87 1-Jan-88 0 15 31-Dec-88 I-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-Dec-91 1-1--92 0 15 31-Dec-92 1-Jan-93 0 15 31-Dec93 I-Jan-94 0 15 31-Dec-94 I-Jan-95 0 15 31-Dec-95 1-Jan-96 0 15 31-Dec-96 Wan-97 0 15 31-Dec97 I-Jan-98 0 15 31-Dec-98 1-Jan-99 0 15 31-Dec-99 Wan-00 0 15 31-Dec-00 I-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-1)ec03 I-Jan-04 0 15 31-Dec-04 1-Jan-05 - 0 15 31-Dc"5 1-1an-06 0 15 31-Dec-06 1-Jan-07 0 15 31-Dec-07 I-Jan-08 0 15 Total _ 15 _ MuaiCap.I— 'P jeeban-v].OF(2090-2097Drv,I pnmt)v2.0.,Lw]Y-A7.2 22-F b-26 'Provided by Developer. nAcconhng to the Patter County Appeiul Disnict and Tennant County Appraisal District property is assessed as o0amwy 1 annually. During construction, the avnsed value reprn —t. the potion otthe building completed u otJenumy 1. Assume no assessed W. during construction Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-1.63.1: Proiected Absotntion - 2087 Develoomentl - Parker Countv Development Residential Year Assessed Retail Big Box Type 2 Ending As Ol 5q Ft Cumulative 31-Deo-25 I-Jaa-26 U 0 31-Dec-26 I-Jan-27 0 0 31-Dec-27 1-Jan-28 0 0 31-Dec-28 1-Jan-29 0 0 31-Dec29 I-Jan-30 0 0 31-Dec-30 I-Jan-31 0 0 31-Dec-31 1-Jan-32 0 0 31-Dec-32 1-Jan-33 0 0 31-Dec-33 1-Jan-34 0 0 31-Dec-34 1-Jan-35 0 0 31-Deo-35 14an-36 0 0 31-Dec-36 I-Jan-37 0 0 31-Dec-37 1-Jan-38 0 0 31-Dec-38 I-Jan-39 0 0 31-Dec-39 1-1an40 0 0 31-Dec-40 1-Jan-4I 0 0 31-Dec-41 1-Jan-42 0 0 31-Dec-42 1-Jan-43 0 0 31-Dec43 1-Jan-44 0 0 31-Dec-44 I-Jan-45 0 0 31-Dec-45 1-Jan-46 0 0 31-Dec-46 1-Jan-47 0 0 31-Dec-47 1-Jan-48 0 0 31-Dec-48 I-Jan-49 0 0 31-Dec-49 14an-50 0 0 31-Dec-50 I-Jan-51 0 0 31-Dec-51 1-Jan-52 0 0 31-Deo-52 I-Jan-53 0 0 31-Dec-53 1-Jan-54 0 0 31-Dec-54 1-Jan-55 0 0 31-Doo-55 1-Jan-56 0 0 31-Dec-56 1-Jan-57 0 0 31-Deo-57 1-Jan-58 0 0 31-Dec58 I-Jan-59 0 0 31-Dec-59 I-Jan-60 0 0 31-Dec-60 1-]an-61 0 0 31-Dec-61 I-Jan-62 0 0 31-Dec-62 I-Jan-63 0 0 31-Dec-63 1-Jan-64 0 0 31-Dec-64 I-Jan-65 0 0 31-Dec-65 1-Jan-66 0 0 31-Dec-66 1-Jan-67 0 0 31-Dec-67 1-Jan-68 0 0 31-Dec-68 1-Jan-69 0 0 31-Dec69 1-Jan-70 0 0 31-Dec-70 I-Jan-71 0 0 31-Dec71 14an-72 0 0 31-Dec72 I-Jan-73 0 0 31-Dec73 I-Jan-74 0 0 31-Dec-74 1-Jan-75 0 0 31-Dec-75 1-Jan-76 0 0 31-Dec-76 1-Jan-77 0 0 31-Dec-77 1-Jan-78 0 0 31-Dec-78 1-Jan-79 0 0 31-Deo-79 1-Jan-80 0 0 31-Dec-80 1-Jan-81 0 0 31-Dec-81 1-Jan-82 0 0 31-Dec-82 I-Jan-83 0 0 31-Dec-83 I-Jan-84 0 0 31-Dec-84 14an-85 0 0 31-Dec-85 1-Jan-86 0 0 31-Dec-86 14an-87 0 0 31-Dec-87 1-Jan-88 15 15 31-Dec-88 1-Jan-89 0 15 31-Dec-89 1-Jan-90 0 15 31-Dec-90 1-Jan-91 0 15 31-13 o-91 1-Jan-92 0 15 31-Dec-92 I-Jan-93 0 15 31-Dec93 I-Jan-94 0 15 31-Dec-94 1-Jan-95 0 15 31-Dec-95 I-Jan-96 0 15 31-Dec-96 1-Jan-97 0 15 31-Dec-97 1-Jan-98 0 15 31-Dec-98 I-Jan-99 0 15 31-Deo-99 1-Jan-00 0 15 31-Dec-00 1-Jan-01 0 15 31-Dec-01 1-Jan-02 0 15 31-Dec-02 1-Jan-03 0 15 31-Dec-03 1-Jan-04 0 15 31-Dec-04 I-Jan-05 0 15 31-Dec05 1-Jan-06 0 15 31-Dec06 1-Jan-07 0 15 31-Dec-07 I-Jan-08 0 15 Total 15 hfunlCap.lne. 'ProjecOom-v1.0F(703o-7037De,Ipanenryv7.0.xi-JV-A8.7 22-F b-2d 'n.lided by Dwdopa. rAecmding to the Pnha CmmtyAppraisal District and Tenant County AppniW District ptopaty u m ved w of January 1 ®unUy Dmmg cmntriwtion the sensed vnlue tepn9eots the portion off¢ building emnpleted u of January 1. Assumes m manned value dining consavefton Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.1.1: Proiected Assessed Value - 2025 Develonment' - Parker Countv Residential Development 2.0% Multi -Family Year Assessed Inflation Value Per Projected Total Projected Fading As Oe Facto? Units' Unitas Assessed Value Assessed Value 31-Dec-25 1-Jan-26 100% 630 $235,000 $144050,000 $148,050,000 31-Dec-26 1-Jan-27 102% 630 $239,700 $151,011,000 $151,011,000 31-Dec-27 1-Jan-28 104% 630 $249,384 S157,111,844 S157,111,844 31-1)ec-28 I-Jan-29 106% 630 $254,372 S160,254,081 S160,254,081 31-Dec-29 1-Jan-30 108% 630 $259,459 S163,459,163 S163,459,163 31-Dec-30 1-Jan-31 110% 630 $264,648 $166,728,346 $166,728,346 31-Dec-31 I-Jan-32 113% 630 S269,941 $170,062,913 $170,062,913 31-Dec-32 I-Jan-33 115% 630 $275,340 $173,464,171 $173,464,171 31-Dec-33 I-Jan-34 117% 630 $280,947 $176,933,455 $176,933,455 31-Dec-34 I-Jan-35 120% 630 $286,464 $180,472,124 $180,472,124 31-Deo-35 I-Jan-36 122% 630 $292,193 $184,081,566 $184,081,566 31-Dec-36 1-Jan-37 124% 630 $298,037 $187,763,198 $187,763,198 31-Deo-37 1-Jan-38 127% 630 $303,998 $191,518,462 $191,518,462 31-Dec-38 1-Jan-39 129% 630 $310,078 $195,348,831 $195,348,831 31-Deo-39 I-Jan-00 132% 630 $316,279 $199,255,807 $199,255,807 31-Dec4O 1-Jan-01 135% 630 $322,605 $203,240,924 $203,240,924 31-Dec-41 I-Jan-42 137% 630 $329,057 $207,305,742 S207,305,742 31-Dec-02 1-Jan-03 140% 630 $335,638 $211,451,857 $211,451,857 31-Dec43 1-Jan-44 143% 630 S342,351 $215,680,894 $215,680,894 31-Dec-44 1-Jan-05 146% 630 $349,198 $219,994,512 $219,994,512 31-Dec-45 1-Jan-06 149% 630 $356,182 S224,394,402 $224,394,402 31-Dec46 1-Jan-07 152% 630 $363,305 $228,882,290 $228,882,290 31-Dec-47 I-JM-48 155% 630 $370,571 S233,459,936 $233,459,936 31-Dec-48 I-Jan-09 158% 630 $377,983 $238,129,135 $238,129,135 31-Dec-49 1-Jan-50 161% 630 $385,542 $242,891,717 S242,891,717 31-Dec-50 I-Jan-51 164% 630 $393,253 $247,749,552 $247,749,552 31-Dec-51 1-Jan-52 167% 630 $401,118 S252,704,543 S252,704,543 31-Dec-52 1-Jan-53 171% 630 S409,141 S257,758,634 $257,758,634 31-Deo-53 1-Jan-54 174% 630 $417,324 S262,913,806 $262,913,806 31-Dec-54 I-Jan-55 178% 630 S425,670 $268,172,083 $268,172,083 31-Dec-55 1-Jan-56 181% 630 $434,183 $273,535,524 S273,535,524 31-Dec-56 I-Jan-57 185 % 630 S442,867 $279,006,235 $279,006,235 31-Dec-57 1-Jan-58 188% 630 $451,724 $284,586,359 $284,586,359 31-Dec-58 1-Jan-59 192% 630 $460,759 $290,278,087 $290,278,087 31-Deo-59 1-Jan-60 196% 630 $469,974 S296,083,648 S296,083,648 31-Dec-60 I-Jan-61 200% 630 S479,374 S302,005,321 S302,005,321 31-Dec-61 1-Jan-62 204% 630 $488,961 $308,045,428 $308,045,428 31-Dec-62 1-Jan-63 208% 630 $498,740 $314,206,336 S314,206,336 31-Dec-63 1-Jan-64 212% 630 $508,715 S320,490,463 S320,490,463 31-Dec-64 1-Jan-65 216% 630 $518,889 S326,900,272 $326,900,272 31-Dec-65 I-Jan-66 221% 630 $529,267 $333,438,278 S333,438,278 31-Dec-66 1-Jan-67 225% 630 S539,852 S340,107,043 $340,107,043 31-Dec-67 1-Jan-68 230% 630 $550,649 S346,909,184 $346,909,184 31-Dec-68 1-Jan-69 234% 630 $561,662 $353,847,368 $353,847,368 31-Dec-69 1-Jan-70 239% 630 $572,896 S360,924,315 S360,924,315 31-Dec-70 1-Jan-71 244% 630 $584,354 $368,142,801 $368,142,801 31-Dec-71 I-Jan-72 249% 630 $596,041 $375,505,657 $375,505,657 31-Dec-72 1-Jan-73 254% 630 $607,962 S383,015,771 S383,015,771 31-Dec-73 1-Jan-74 259% 630 S620,121 S390,676,086 S390,676,086 31-Dec-74 1-Jan-75 264% 630 $632,523 $398,489,608 S398,489,608 31-Dec-75 1-Jan-76 269% 630 $645,174 S406,459,400 S406,459,400 31-Dec-76 1-Jan-77 275% 630 $658,077 S414,588,588 $414,588,588 31-Dec-77 I-Jan-78 280% 630 $671,239 S422,880,360 $422,880,360 31-Dec-78 1-Jan-79 286% 630 $684,663 $431,337,967 S431,337,967 31-Dec-79 1-Jan-80 291% 630 $698,357 S439,964,726 $439,964,726 31-Dec-80 1-Jan-81 297% 630 $712,324 S448,764,021 S448,764,021 31-Dec-81 I-Jan-82 303% 630 $726,570 $457,739,301 $457,739,301 31-Dec-82 I-Jan-83 309% 630 $741,102 $466,894,087 $466,894,087 31-Dec-83 1-Jan-84 315% 630 $755,924 $476,231,969 $476,231,969 31-Dec-84 1-Jan-85 322% 630 $771,042 $485,756,608 $485,756,608 31-Dec-85 1-Jan-86 328% 630 $786,463 $495,471,740 $495,471,740 31-Dec-86 I-Jan-87 335% 630 $802,192 $505,381,175 $505,381,175 31-Dec-87 I-Jan-88 341% 630 $818,236 $515,488,799 $515,488,799 31-Dec-88 I-Jan-89 348% 630 $834,601 $525,798,575 $525,798,575 31-Dec-89 I-Jan-90 355% 630 $851,293 S536,314,546 S536,314,546 31-Dec-90 1-Jan-91 362% 630 $868,319 $547,040,837 $547,040,837 31-Dec-91 I-Jan-92 369% 630 S885,685 $557,981,654 $557,981,654 31-Dec-92 1-Jan-93 377% 630 $903,399 $569,141,287 $569,141,287 31-Dec-93 1-Jan-94 384% 630 $921,467 $580,524,113 $580,524,113 31-Dec-94 14an-95 392% 630 $939,896 $592,134,595 $592,134,595 31-Dec-95 I-Jan-96 400% 630 $958,694 $603,977,287 $603,977,287 31-Dec-96 l-Jan-97 408% 630 S977,868 $616,056,833 $616,056,833 31-Dec-97 1-Jan-98 416% 630 S997,425 $628,377,969 $628,377,969 31-Dec-98 1-Jan-99 424% 630 $1,017,374 $640,945,529 5640,945,529 31-Dec-99 1-Jan-00 433% 630 S1,037,721 $653,764,439 $653,764,439 31-Dec-00 1-Jan-OI 442% 630 $1,058,476 $666,839,728 $666,839,728 31-Dec-01 l-Jan-02 450% 630 $1,079,645 $680,176,522 $680,176,522 31-Dec-02 1-Jan-03 459% 630 $1,101,238 $693,780,053 $693,780,053 31-Dec-03 1-Jan-04 469% 630 $1,123,263 $707,655,654 $707,655,654 31-Dec-04 1-Jan-05 478% 630 $1,145,728 $721,808,767 $721,808,767 31-Dec-05 1-Jan-06 488% 630 $1,168,643 $736,244,942 $736,244,942 31-Dec-06 I-Jan-07 497% 630 $1,192,016 $750,969,841 $750,969,841 31-Dec-07 1-Jan-08 507% 630 S1,215,856 $765,989,238 $765,989,238 bfmiCap, Jnc. TJRZiCONSOLTR✓G/Projecnons/(Walah Raneh TRUProjecnons-W.OA(2025-2035 Development) v2.0.z1 JFFA.J.2 22-F b-26 �Accmdmg to the Pula County Appraisal Distract and Tenant CountApptaisal District property is assessed as ofJamwy 1 annua During construction, the assessed value rcpreaab the portion of the building cumpL-W as ofJmuary 1. Assume no sssnsed value dung construction 'Assume an annual mtlenen fecmr of2.0%. 'Sm E.Wbn C-1 1.1 'S. Exhibit B. m P 9 t --- _y-.--___f -- - PPP__ ___T P�•, .+ r, «wtf �1"w���ug L • L -- L -L L"--L e, e, t,2-._---g-5- 1. e, L C ; L LL E'" L C C �^ S b a666Nb � W u- eod'. �°od0.uo=oee�e�a.'7> ue b..> W'u ew�au u `"ea N W ee aurt'+Z'uoa Q w w.¢.¢. -. v .. ». m .. a.... m. s m v .. r. N. m .. a.. ;., .. m N .. V. s m. m. m .. 0 6 9. m o w > .. m. -. m ..:. m m m.». m. r. m s m. V. e xanaMaaaaarrrrrrxr�rreaaaannncanaannppN�p��H�N��nwxxxxpap«««�__»«««««n_«««««=««»M»a < Wa ce?uairHH>g e'�3 ww5ewca�-9lv2R- -E-- 5s sire° cm `s>'sstas�y`xga^umgts=�Ws�ee � $p »»«e����"s��msa&��a5saax�sgxxxaa aHa�£rr£rgx�,grgoacaaacnc�Nacar��m5g�s�N�E��ett= &es�sa "` ek-'b�goNs=s 'swgaoLW�w��s>yt�g�� = a$` woffi &9- 'd- CHI^Y. L��L.•o. :o N wLo�a i.. - aN, me esesaw..s�.aeaea--; as ���t-�.�, �9-�-.1.tt1.-���-1.�,t.�- �g1.1.nIt1.�, �5ffiW�-t�- �-ffi�9ffi�weffi1.W..W.effiffiffie-tW� �g.�wt���,11..e�w-n�, �-W.�9-aW�W.-zbe4 I paaaaa�w����xtY�xaCFxx�N �« ««:««« »« N U «^«««=««««=««p««= 33w3gCg�Ce��hyyyS�1R < �8 ya'8 B °' g•�a awww �, C='e ��v��°a�>a��wGa�W��g��ssea`eaN�:rsg&a��is��octieaaee���£��_tga$as�afM&aaa=M�SgNNe�no ate_ »»»»»»»»»»»»"a �agssn�as��aag��xxx�xxxttaaaaaaaNarrrrrgrrrrraaaaaaaaaaaaaa»�maNas�� -.... P. �_• ea- auA eb.N- �4P N�-''CuW "me- eAA �a-.wiaL'w w=' yaw=G�sN aogg_� m asa_eWo s�=es� Para`aesp� ss`aas� s=» wRHgg .......................................................... ....... ........... ...:. � L'waaaC»NHS «'T, b«»»� e�g� ova eP r�N- isyy �aas s .1SI.�N "���d`d'em =.g8�$a$eag�:saa�cogu�.e���'� a a�gNrrr£rggrrrgaaaaanaa aaaaaa»»a»aaCNsnaNaati«««_«« na«««»»»«««««««««««««««« eWNm o and�s awa�wY as: =y- Y�Uros£��ss�§o �em�Wws�s»e�mW."^�s��G000��§xo�a�so�w�§auNa�:Q�>�g�o��$oW�NN�a�o�g.�aao�WFeeN°NcoYaxg i u �Lw uu�"u"'WCLuuuu"'✓LL-uL-yL�w uuuaCLuuuw"u''-'uuuu _'_"��' "_uuuu"' '•'u uuu'•""u `�uu Lu"u'•'CLu'uWu wwwwwwwwwwww wwwwwwwwwwwwwwwwwww wwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwww www aaW`� --wa£=-owe- �s�sNeoawsee$=�aNase�sa��ggw�����e_$��o=�����o�oaN�as$se�8e�a�:rwaWaaa�ea�$� »«»«=««e,agrs�aaaaa5a»aaxxxxgxaceaaaaa«aa�£rrrrgrrrgraoaancnannaa �yui-'mGCICm--N��y'$_. Aa�;.-o.wv�N:.;e .N vNs J. A:N`• w HA �eess aasN"asp s �a�r wawwas Nis=���� =g�. wma wg�NU ekm"F — Z>ae go.H� ug paw aNkasp��s o -- =s=-- --- - -- - -- - - - --- ---- --- =-- -- - r ------------------------------------------------------ --- 5`---- zsm IsN�ya�o��ocawNa�g�sa��g$E a"mUW e� og�N= �s oaN�assbeas� «»>r-- -- - -e Ww=w�°�cW'w�e°swwsN=��e� x �� 'sM�g x�x Ass N �'U �- «s�� B gxsaa yaagP�acacx x raUaNUUaattasrrgrgsrrr anaaaaa aaaaaatt waa n u NN}w.+u e'vL- L:,.b ��b_ 'e'au�ubmL..:• �wa�"BsZEwa_oa��Ja�g�Ls>� waswama�-»soasUgas=�pA cswseman@$asa,„ray aw�< . - b:o-- �8d.__ -a-.,„�Nae�,.wwea R 3 4 5 3 i 4> �etxga��_att�a�m�an���a���R�e�c=< ^^s n�<eRn a�sttaa,aaxgrs��sg's��amG oaesas�e Y� ' a R g aaRe han=m�a �m„$a?e.maem�e=sYoaaximeaa a2s^,�ns^ad,aan€"a" �aa5mo ^Ha 'd.'--aH .g „mRvxm Ner N..i 1m,'a n�q».;Y ^q\ryon�.;Mo o:ae a�x N g" Moem_'"'m n » N�erm$S"`=f��»&S F dA»aa»»A ��^3�xa o3^�x$nea$' ns_�?asscs » aka s^se-��ak es»<natnP"anaaa�asr�n - zsa = a"am�g�� .�1�wGF.,CGF,»» is �, Soeo�=.^.__e is m."°nr»nxa Hv(d_^�smi'e asi_ria�dHd�d n-x '"HH r R iWA»'$.a,nP,x��,a»Gnww«A»:�;»hw»G'<:QG»„_�:9=M»»G;»«Ra.�. b � en!qq exe _A< e�+- sees 3^�" �����n _ees��2�eeam :�aaaiA2N45 GGrD;Uaan 444 iB�HHNHnMNNw-w-„Ma»Gm `wG-»www G--GG-nNN�»wH HHH NNHHHHH�HH �Oeaaaa------g--g--gg--a-------g---g---gg---�as�egiea _______________________e _______________________________________________ Fx - a ' -anni.��'e 'm^•�em'."-H m.mon Nm .g'e�Soe= ^rrSS e. is Qi'�R.»a'd a.H. .^„tto$e-�Fdmmm 'Q s3��xnnnnMEus 3 VAR z£e g �^raae�sg«^ana*=r3»gas"-e F"�n=os's"s3^s�?e» 29Mnzgea'-A„„En=A--brig=ae-s$99 3 „„�„��mmx"a�a �e "mxmee�mne""eee""meeex"eeexx., ., ., x"mex^".,xxx.,mnn "mee" m „n„ " "xA3e nmee" emnxx"wine"xeeemx $► »»xM dvC v�v�d„NrrrrddM»M xm--,HNwan , e^dd .av --Hmadddr'r da - -� -dac-: �ivv�-daoHRy'"ri &a"a»»» Huu"x»tt„tttttt»»aaaaaAn»»aann»��s"sip"s��saannn»»„:nnnnsass � »» Y � «fC �fCn«n�fCr£SCE«««P.£fC««r�fC�£fCr««�fC£rfC«fC fC fC P.Rr�rfC£fCRR«fC fC fC �fCn�rPi fC fC fC R`RR«€i£fC fC A.�RrR°'fC£2i P+n R^P •e -F -- " �a�e o� �q:�F-$SseSRmmpR„.`.im��$S��=me.;;a S»»»»»xxx«a»»wx»»»»»»»x„w»»»»»xG�.»Qtti�»1$,»fA»»p�QQFwq»AAAAq�RARQAASSSail 3�ww«« �--s----nee Z; a n-: Gen6�RF�m�-aa€gg = e !Cm "year«�5Q ^^a&"iAGA�g=FFw w»»«»www»w»»»xxw»»»»»Awtt»'».��w�»�«.A.w«^ ��e Arm aaa�3�».�aaannn».Si xtt»»xAA»»»+AAAA »AA» 2 Z2 mF.ee H 'v: "n a^ H �affi�R��a a&�o.:^��� rnRMmFkm���e�Ar g �-°�i�A»:At;A�AAAAAn $ w» ---------------tl_____=?:_____---________-__----_-______-_______-___--=_-_____---- �; aae^-ram ienxB g�x e es3 aim mHaI�Ga M �rvr�e�o_mHHmv.i .mi�'."cred rdaS�-:N - Rd�rid�da�H.i+ •'� - - r�$"AnrmSe+xS $�pSo==nh=..S n. _ xx»w»A»nA»»aaAA»»»wa»ax$"s�»ss�w»»nnn�»»sr»srs��sc»»��Ew..w»»a»w»»^�;,A»»»»ww a xa axm a"^=o"srs�"emm»"x »-.----a.N._��---__ ega�m --QNr H,w ^ H»H ado a~R »»»»»ww»»» w» x �enmmnnmmmnnmmmmmnmmmmnnmmmmmmmmnnmmnnmmmmnnnmmmnmmmmm.,mn^mmmmmnn.,nmmmmnnnmmnmR °;nnn e axxxxaaaaxxaeeaa»aaaaa»eeaaaeaa»aaeaaaaaaaaeaaaaaaaaaeaaaxxaaao.axeaaaaaa»»e aax M�^n�e��&rsiM b x�nvrdmao__"m naxdr-d d 4 ;;H F5�G»»feAn»aaaaana»aaaaaaaa s sannnnnn^" -ss"ss savEE M MI M-Ap $���� a„„ ab $astt=�ne�_�vaa^a�:Ga_�a�sa�eas��=anr»a�sn»on..a-=�#axsa���;�o�a=r�o.�e=ttn�aes�ox tte ?m^ <�d"eae ?gym"aaae=Ea�g�ag�= s�oana a��msef= GAAAAAw»«M»»»w«N»x..M»A»«»wMMaaaaa?»i��l',M A»G'CI LI d;f RCi;i AftRn aAAA RZ-113 gnu�nnw .�nS e mmmmm»wm»mw»»mwm»»mmm»»mmmmmmmmmmmmm»mmm»mmmmmmmmmmmmm»mmmm»wmwmm»»mmmwmmm»mmmmww �Oex xFo°��n�HxrSm"�n�m aF_ _ mia� �.6_ 3aA•<A-.A �x�c c$- xi+S�FamS mia�L�Am rF E ;HUM .. .��������������������������������$������$a��������a�����a���������R�� ���� R -ys ---g-g-q---g-pS-pyy �vAv8��38pppp SSvRvB%$%888 �ivR8ppY9bLA �&j�&g83&���°�•8g�8��YYg �4�pHq�b�p❑�°gpg��9�R�9�S°-� :i •LT'�rp 8� 8 8� k8P ] �Yy�,..•yY:e BYYktt•Ett_x tGY BYYtlY YYC:kY:C«« � kk Mg 2�413�5�'SS��f la6�9�5���49 �pS i s ss yyyYw:y7_k � xnhkexCn-x e.`,Rs G-eYY� k «Y=kYnCY° 33Syy ec CC !6!SeY�yF1 MM pp kk$$11�� qqYyeyy p(��{{ 1p! y kkppggyypp pp ®® b6yyee yYy Gqq yQggpp gg i�Lpi-. $G�¢ssLLLGF'LLFF�44Y..LGTFF55YYb 44EEpppLCCf CEyFCpCCaLa�pGy4ep}an>n> G yyEE Caynnp G¢yy» s«sLL»L«F«C CLLn«_._.Lwn«:y» «++�� 99 838���r_pYeLyB�.j�p pJP"gLYYaY.S,c6=Ku0Si]$bffi=�P=�$l�Pr-�B-P$nE.ti;EYqYkY/3�YDkiit "",$35e$':eyx$f$i:EffiYLge t 6�tl`=i� @=Y�F a9AeiEa s'g$;bd$S-yE�4:3@-a9wak�3 U$$fin®$�EyB A5.6SSS '3g 3 E^aL6 s665e A6"a ys: s" Y6¢ 5�x 9 asC6$ T r $ z:aaa a tl ae ee A ' Ean 6 E1ae.� 9 n� k yy k" pp F. AAkEEk° a_ $ gg p ixIIy!!'`a.'-'=gbe�$sz*II?Y¢sc=&``p•Y$�a�E�:a��r=k�=���3,Fy&-atF:ysse$ a's�$":6e��e85A$$"xE�'`k$a"YY rcS-FS`k„`-w$€3:srcaEe«$�54 =L 5'S n?ffi a�S.�,tt.a?ye 3b ti$y p3=8§$ E8 YYYYYYYYYYYYYYYYYYYYYYYxYYYxYYYYakYYYkYYYkYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYY YYYioee& e cppnnnppppnF�ennr.rpneFeaLLLLL__-=L*0E_nnLLLnn_LLLnn_LL_npp-___ aas5 g n sxGL lY�s-a a zwjay'S �' k "a k_`'s k's `^e� a9� ,m .° k �5 �3 =`®e»E$$e's yY Y- �w A�'a nA �rPFy kit xa gS�e155 9 Fffi$r$5 y :a$c'e :.ye ..a_$Sgn.ffi gSa 9$93a$ tn- ng'By$t$ea��&aaa=ee#�ttsa8 1 .'K"-n»L--- ..-s pas 69ang6"a geaLLk^yyg�p SSL G CyQ'C^C S T Y Ey1xr$gCy� C&�! CACL pp6 sCa $ sy�ezc ekg x "g Pk$�E n�epp�A��ers .p ao 9 u�5p 5i�tn�a4`ic �;ffi 3a„xEiatt ws 'IIEs_"�6ssY �k 333 C rann Y-[ ` 4Y4S $ bb n, }{pa r aaL' L- a ep --5 p 6 d S 6> �=9aae9n`dffi t=' -Gx3"«atl:rL914':�99��--$naYG»wBY»Y..Sa+J."1=-eAG GaY9' e`aE�$_ee-,Ges.lie_.. PH_ 1 r 6EEE"o EaoE'e"e`e EEEE`e EoE`e EEEE^,"o 6EEEEEEEEE5o'e SEEoEEEEEEEEEE-s E6E`e EEEi'sEEE `e `o EE'L EE"o'o EEEE==^`� r! 9=sY9@5@]6b�3aa`3z&Az,`dkspa�r Fa$4aXS$xk$k':n= $ '"$�a=SFP"na$Pspa�p &aLY'ttig3s'!:s�cytie6a�a �'6eg��'a-e�okgPeSE�:kky$sSb��§u�sffiC°$d�=F.att$&bnaaa "aL F-g.a6 "m eR•a 8S 8 ie 4 LE"nnP FSE FT"a_�tl aEE 9a�pg ga�5 LS E"cn aL----------------L^tl^nwrLn=» �' Ye,� Sp FeM"Xnk z«.° =y#8�@ "g9__r4$a3'y"eycLC"ps-qua`® ffi9e _bb's3,c�gy'aP":$-� p$yYk{Saesi?3':Yae�O$axs is:ycr@`».ieo§ee$®":'�ealG$k=l5Y2IIYb$Y9�Y�Cky:�d't5§6��$RekYAG���i�Sa�k�6SA$2"a"n�5:eks p"e66p6656Stl6tlL666666"ap565tl"ee66A6tl6B66L6pRtl66A6d6liX1i6CtlT�66tltl666666S666B6666666p66tlT�6eee�# n.aLL«_ aaBgpppYYOgg `�3a^Lagy ¢xgggg aG& pEEEcc xx�Y»•xx{{$ as&I[Cpptlo�EO CLn nnCCat,CaE W.5�Ean'��.«A ���e :� e_��A �z"e=-ffi ���kcapPnAG=�a-���_s�aap p-�5®�ap`esa}e¢7ep7e5'e g5�'c cok "L�e s s 'm$$aYppx-$a5$$mRs ii: k xS'en$C r _YLCy_s'7aa�rf3'Yfrte ?Y $xYe$�i�G:W�YyYyffi&sxs @8 ka $=:ffi4:€ ?'eua$°"a5e:53Sa$$&pg�e®gk'�u9$�''aD$eYitSa$5e�'a bSS?ie„SsA�II�"se$3��#e6:Gv `S 8x88a8axSSSSaxS88SSSaxaSaxSEaaeaLSaSBaEeaSSaIDx8x88rx®SaxxS8eCSaxBSeSaS8SaS8Se885 e8 �ca��iLi�Ciikyykpqkakk�li.�kk�k����CCik�p�ik�xkYi.�iia�Lp�ikp�kYppFa2iYY3?�YYtiliikk�iFE��kY�kiY� " '- EE 9 JAGLcl5C8888���OCS:=��9yCP'�5Ek5G�e�ie5^%bE�C506CwCn»aCBBaS�aaSyy�EES16p�LRC!tlCCM�Cnks�� i E"^n etl ^ a"^ana CeC g"r IIGsaamp $: ° e:y �k'•: » W p sy°tikp egnSe$6_ aLaxyC $ y SzNsbu n-6A�sss 4�L'°•:�baE Y'e'h®9Skacsya`�is :a"s..ne9a Nn.$v ca5gsaa$gaca$5iaia3aiagggiga�ais'aa$3sas"ag3gaaai $9?9$3%9$$-eee9 P-PP ^p '" pannppptlnnLLn^»L ^_LLnnLLLnLnLL^LLLnLLLLLtLLL" a x 3 L GEg$$SFX ,,"e $5""x,665 ae A5"6?"Y pp556 nE"Y¢¢r,ncwaeEtl^"a.e.L": �LLaLayyrn=L�yL�aLww n_n'_n_ 6 gi0a�s a�sy;�s•�esGGa5et4?�C�® .4 A Spb g1r�p;: 0 Ys$6w'a»bttaPe�S=a&Se3b� E=sss 3II::ss4.GaE s�e;a5's 5q°6nnink 6S$u$6IAe&"aSy'49Eya&ati 5fr:yzII@YNMH i 1H. xaY$§5& ` II` YbYaYYYaaYYYYa aY6 aY a Y Y%Y YY Ca YYYY YYYYaYYn Y".aYYYaY<YaYYYYYn"G^"YaYY"YYY"GY»Y'"YGee x a aEasa�aaaaaaxsasasasaasaasaasasaxxseaaaaaa'Saakgaaaggsaaaag'a3agaakexaaaaaataaseeez 55 veF=Eseb »".«nn»» »wLL LL«L=ppppp_LL^"�3s�°nL°xnx°°�oWee�zn:�gys�"E�bF�FFsk! Ytt .ns�`�,.GS'n effi6�aR32 e'Ssra$�n „„a urG°s$=T§ 5��'�$�6&5"?�E�bFxE"�xF�,x.xxS�ag?ekz"Fa�eeege6a�sen aGernaa�r,ae�9LsnL LL?�LL nL-LLn p-s k �9ce®s ya"s k e BG"' wk t h«�2 aLaS i<EL'ffisff�eeyksY "aa E.ti£s'�e$8e G'`a�sea°wb3`Yg&:s�E&eA=SxIIb sC waxS=ML'e �sge$E:ra$nttp$aeY s EGE'e ELECESEEEECEE0B0GEE`a LaE`e®�LaHaaEL C.L aaaEOa»G�eEBCwauESaaE&Caawa&&Ee.',MESSB@aNeee� i 3➢__"-"6g'--"saa" ^40e;._"ea "�Ys,.$ee'§ is=:?�cII&�3:S5e5ab5na9&�C3A9:A$B9y$5:xbx3=:„ $ u �5a �$y5'c Ybz H ca g$e'e�3�tt`s'exc eel,�ak�x�E���_etttEd3"r���s��F;a,a4��^Gxr»ans�FepnSepP-'n-�snvs."s�s�565Y�fi�a3�?"y3"E5� w � EeY � gg AaE aL�aLsA � ysss�� e:€$G7e � t- gffi�6n:s6$HN2H2z 1, II.S saGS �e F �k�x$"n ®`e a�K aLaee� r$.be DgPrA e s?W:i���y�a�s?]55aa"az$Re s e�a$cAaynffi4 nU g'"IAH" aEp p Gpx emli fiPp taaABeamGEpEp eg epgnp EPk E"n p pEF p G mOeez r�sxxxL$g gLppn^^^nnaB6G"�na r.aGannnaaanac6c^nn»«^LL•"•^nLL^«LnnnnLLnnLnLLL^««» a a^ �'�� 0 akk=.. .,��»98C�%�aBG.,_Sa ytta1,",C�nCCCxGG=.1ESSnSL6kWk836LYCCG,;akYCYkYn:::G:R&E-���.a6R �T y6 5 ^L^• -" " nLLLnLnmLLLeaafisap^^paYn�^L^^-sfifi pY¢Fea an,:FpeEG n-n � E5=1g$yb=3apw$8Ay ap ,��s�&�a 5539=$3Esss W s"s5.Y5=:b5�Nb®=affi�$`ak=E9IIeE=k'a'�SS su'xffaA�$BaeY:1�G$B"sy�'sx!EeY:�ec$Y=x "e$x=$:$GG$5$'� `IID e=ee=e.=.'e e's GSG'e ae�sR,'-$r-pe LfiE BSFe.eg efie 8�e"'g�B`a�fi eeex gYaaca klisgxxe�c ica xYR$"R_s_kgks "sksa s_ggk'x_ag-aY"asael----- gkaxteta xk kgleg ak ak gk Szxsaiea R a Gpp r,orcGcnantlepccnapacpLLLLnnnn«"«»n «.«^ «»»»...««""«..^» aaaa es e 9 ¢Y YSYs�`�� v4$8A?�a;.6e�SSgEA:yeSF$cyxs'Aa'a:vase=e$a�5�$.6e�C�ffiesaas&ann:yet=���_ a�nett:sx axe_ a5,"'X•yJS=a5:Wseffi5aeaayYS'p-a"c-aa;sue--ps�r"e�c�-ea`gB�6Ya95 5A_ayyr_"-,"xs k&�955as szg&.'x`Yp'''__Sz k0's& ayesa ;e:s9.ea�w��$ Ss kgBgess�$�"a `a 9a$Ng�is G� :Y5$is�$$xzsbBn`eeaY`s xad<�y:eS$ES54a4ekkw�s � S nppmv_ _^nnn ^LLLLLLnn_nn"nnnnpnLLLL-a" paa Y g s s ss E" ssce xxxx " e wti5 L..` ne ap el$& � a3 @9�AL " EfiL Gs# ceEG&FSyLps & Yk'>3$„EY.¢T&II14.. a��SG_ Yet. a HI$p�e9,1'Y iid&e65»xpy5$Eanc$-`o¢"a 4apaxp x�.=eX$'^=�yocstt y'skg e's':�k-,$�kcgtibeasss,�T aaY;$ay5$_iep?3x4"Y4&rye@?$a`z shsxY irssgyIIGssn'a9rPner-$ey33iice$d'Ra��e$Bw-BPa 57, Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.4.2: Protected Assessed Value - 2028 Develoomentl - Tarrant Countv Commercial Development 2.0% Industrial Year Assessed Inflation Value Per Projeebrd Total Projected Endmq As Ott Factor' So Ft' Sa Fte Assessed Value Assessed Value 31-Dec-25 I-Jan-26 I00% 0 $I20 SO $o 31-Dec-26 l-Jan-27 1021/ 0 $122 So $0 31-Deo-27 1-Jan-28 104% 0 $125 $0 SO 30-Dec-28 1-Jan-29 106% 564,761 $127 $71,919,522 $71,919,522 30-Dec-29 1-Jan-30 108% 564,761 5130 $73,357,912 $73,357,912 30-Dec-30 1-Jan-31 110% 564,761 $132 $74,825,070 $74,825,070 30-Dec-31 I-Jan-32 113% 564,761 5135 $76,321,572 $76,321,572 29-Dec-32 1-Jan-33 115% 564,761 $138 $77,848,003 $77,848,003 29-Dec-33 1-Jan-34 117o/s 564,761 $141 $79,404,963 $79,404,963 29-Dec-34 1-Jan-35 120% 564,761 $143 $80,993,062 $80,993,062 29-Dec-35 1-Jan-36 122% 564,761 $146 $82,612,924 582,612,924 28-Dec-36 1-Jan-37 124% 564,761 $149 $84,265,182 $84,265,182 28-Dec-37 1-Jan-38 1279/, 564,761 $152 $85,950,486 585,950,486 28-Dec-38 Wan-39 129% 564,761 $155 $87,669,495 $87,669,495 28-Dec-39 1-Jan-40 132% 564,761 $158 $89,422,885 $89,422,885 27-Dec-40 1-Jan-41 135% 564,761 $162 $91,211,343 $91,211,343 27-Dec-41 1-1mt-42 137% 564,761 $165 $93,035,570 $93,035,570 27-Dec-42 1-Jan-43 140% 564,761 $168 $94,896,281 $94,896,281 _ 27-DeeA3 1-Jan-44 143% 564,761 $171 $96,794,207 $96,794,207 26-Dec-04 1-Jan-45 146% 564,761 $175 $98,730,091 $98,730,091 26-DecA5 1-Jan-46 1491/6 564,761 $178 $100,704,693 $100,704,693 26-Dec-46 1-Jan-47 152% 564,761 $182 $102,718,787 $102,718,787 26-Dec-47 1-Jan-48 155% 564,761 $186 $104,773,162 $104,773,162 25-Dec-48 1-Jan-49 158% 564,761 5189 $106,868,626 $106,868,626 25-Dec-49 1-Jan-50 161% 564,761 $193 5109,005,998 $109,005,998 25-Dec-50 1-Jan-51 164% 564,761 $197 $111,186,118 $111,186,118 25-Dec-51 Wan-52 167% 564,761 $201 $113,409,841 $113,409,841 24-Dec-52 1-Jan-53 171% 564,761 $205 S115,678,037 $115,678,037 24-Dec-53 1-Jan-54 174% 564,761 5209 $117,991,598 S117,991,598 24-Dec-54 1Jan-55 178% 564,761 $213 $120,351,430 $120,351,430 24-Dec-55 1-Jan-56 181% 564,761 5217 $122,758,459 $122,758,459 23-Dec-56 1-Jan-57 185% 564,761 $222 $125,213,628 $125,213,628 23-Dec-57 1-Jan-58 188% 564,761 $226 $127,717,900 $127,717,900 23-Dec-58 1Jan-59 192% 564,761 5231 $130,272,258 $130,272,258 23-Dec-59 1-Jan-60 196% 564,761 5235 $132,877,704 $132,877,704 22-Dec-60 1-Jan-61 200% 564,761 5240 $135,535,258 $135,535,258 22-Dec-61 1-Jan-62 204% 564,761 $245 $138,245,963 $138,245,963 22-Dec-62 1-Jan-63 208% 564,761 5250 $141,010,892 $141,010,882 22-Dec-63 1-Jan-64 212% 564,761 5255 $143,831,100 5143,831,100 21-Dec-64 1-Jan-65 216% 564,761 $260 $146,707,722 5146,707,722 21-Dec-65 1Jan-66 221% 564,761 5265 5149,641,876 $149,641,876 21-Dec-66 I-Jan-67 225% 564,761 5270 $152,634,714 $152,634,714 21-Dec-67 I-Jan-68 230s/s 564,761 5276 $155,687,408 $155,687,408 20-Dec-68 1-Jan-69 234% 564,761 5281 SI58,801,156 $158,801,156 20-Dec-69 1-Jan-70 239"/0 564,761 5287 5161,977,179 $161,977,179 20-Dec-70 1-Jan-71 244% 564,761 5293 5165,216,723 $165,216,723 20-Dec-71 1-Jan-72 249% 564,761 5298 5168,521,057 $168,521,057 19-Dec-72 1-Jan-73 254% 564,761 5304 5171,891,478 5171,891,478 19-Dec-73 I-Jan-74 259% 564,761 5310 5175,329,308 5175,329,308 19-Dec-74 1-Jan-75 264% 564,761 5317 5178,835,894 $178,835,894 19-Dec-75 I-Jan-76 269% 564,761 5323 $182,412,612 5182,412,612 18-Dec-76 1-Jan-77 275% 564,761 5329 5186,060,864 5186,060,864 18-Dec-77 1-Jan-78 280% 564,761 5336 5189,782,082 $199,782,082 18-Dec-78 1-Jan-79 286% 564,761 5343 5193,577,723 5193,577,723 18-Dec-79 I-Jmt-80 291% 564,761 5350 $197,449,278 $197,449,278 17-Dec-80 1-Jan-81 297% 564,761 5357 5201,398,263 5201,398,263 17-Dec-81 I-Jan-82 303% 564,761 5364 5205,426,228 $205,426,228 17-Dec-82 I-Jan-83 309% 564,761 $371 5209,534,753 $209,534,753 17-Dec-83 1-Jan-84 315% 564,761 5378 $213,725,448 $213,725,448 ec 16-D-84 1-Jan-85 322% 564:761 5386 5217,999,957 5217,999,957 16-Dec-85 I-Jan-86 328% 564,761 5394 5222,359,956 $222,359,956 16-Dec-86 I-Jan-87 335% 564,761 5402 5226,807,155 5226,807,155 16-Dec-87 1-Jan-88 341% 564,761 5410 S231,343,298 5231,343,298 15-Dec-88 I-Jan-89 348% 564,761 5418 5235,970,164 5235,970,164 15-Dec-89 Wan-90 355% 564,761 5426 5240,689,568 5240,689,568 15-Dec-90 I-Jan-91 362% 564,761 5435 5245,503,359 5245,503,359 15-Dec-91 1-Jan-92 369"/0 564,761 5443 5250,413,426 $250,413,426 14-Dec-92 I-Jan-93 377% 564,761 5452 5255,421,695 $255,421,695 14-Dec-93 I-Jan-94 384% 564,761 $461 S260,530,129 5260,530,129 14-Dec-94 I-Jan-95 392% 564,761 5471 5265,740,731 5265,740,731 14-Dec-95 Wan-96 400s/ 564,761 5480 5271,055,546 $271,055,546 13-Dec-96 1-Jan-97 408% 564,761 5490 5276,476,657 5276,476,657 13-Dec-97 1-Jan-98 416% 564,761 5499 5282,006,190 5282,006,190 13-Dec-98 I-Jan-99 424% 564,761 $509 $287,646,314 5287,646,314 13-Dec-99 1-im-00 433% 564,761 5520 $293,399,240 5293,399,240 13-Dec-0O 1-Jan-Ol 442% 564,761 $530 $299,267,225 $299,267,225 13-Dec-01 1-Jan-02 450% 564,761 $540 5305,252,569 5305,252,569 13-Dec-02 1-Jan-03 459% 564,761 $551 5311,357,621 5311,357,621 13-Dec-03 1-Jan-04 469s/ 564,761 $562 S317,584,773 5317,584,773 12-Dec-04 1-Jan-05 478% 564,761 $574 $323,936,469 5323,936,469 12-Dec-05 1-Jan-06 488% 564,761 $585 $330,415,198 $330,415,I98 12-Dec-06 I-Jan-07 497s/ 564,761 $597 $337,023,502 5337,023,502 12-Dec-07 1-Jan-08 507% 564,761 $609 5343,763,972 $343,763,972 MwiCap, I.e. h 71R720NSUL77NO1Pmjsed.,V[WLrh Rauh TMPrq eff u-v10A(2025-2035Drvelopmm() 0 O.,d.]Yr-A.43 22-F b-26 'A -,ding m the Pk. County AppmiW District eM Tsmnt Count Appel W District property is arse-d a ofJmuety 1 smuelly. During mnaruetim, the sssnssel Wu, repnaents the porhm ofthe building completed a ofJmusry, 1. Assume no ameecd velue during cone mNon 2Aaemsee m mnuel inasticn fuYer oft OY. is. Erzhibit C-1.4.2 'See Fxldbn B �� e5'ck=asR '$"e "s.g «s.sF ».i A.»e tz`aa^^ e?aa?«rR=� RFngRa=�`x 's tlBgA=c'a aRa'": gFxk$RR " Fn-0.q$a� �v®=A "s ^$83�..' nod$ e"s»-9aa�Rny artR$$s:! R'c Mt 6aFiaaF""".:.: pi a"i g'Fg R^ "y_� »C R^ �kY,B»�.S B�AFeae:�a_�9.73. "sa_ra«Rk4tw� s ssssxx3$»aaca a«�s"s �3 s»��€Ec»€ ��"n cs aH�asg�.x„--_ �� s»A=E»g�"a�c9,�eFA_aaIIgmB"$«=Gs«9«as-R-��gRa �Re.�a_xaFF�}$gsni�=$0.»$keRARRgeka"».€q3 A&?- � 9k. ks$aeRggxa�$ «"-R93�is?A"ea®�.°R:"cca$s$$A "y"ggFC.. ..... il�F gg ¢¢ ��ePggY»F9-RRggS5aR»^�� yak .« Aq aR 4 rrYY �eOeSYGOie�G ss49�4s08Gi90�ii�74�7�iY9i 2G iOVG �cYO�e�99��4�Y�4iYiSdiiOYi�a�Y�4ii000oi54�Y�i y Ada' '$ai��R�b+.F.R&c4::RFE9 �1+�$ga8��e9»Ry YJR4i�4�h�»C^$'3=�i»RaRO=eRRS:_;aE 9�S�^y R$Ce3SR?^. Ra_a^�9_ S 99R9Q$Gt.�^,E05$FaR<^eX��7Rtu.#z�Fg,<�4R�^-R-B.gg6 �i�RYS.,gga���A+«�aIRRR 'AS:S9�8xn�iy��� �R��B� �s� E=���»E«83g5ffsa: ie�aeWa::�agahRaa a��3a�dxR pc ariass"t:�«w���acaa»»�?���:'��„�bu�nca BO(Ba( �peeO'e�e�spaaa�e�ssssasgaase'�s�gags'ae9e'asssoasgsae�aaxa�g���gai�ee��g��as��e���ggva j Q li,cRn1Him union 111 pu n o lm «Rsx39:e»�Va«F�» rR 4 mu am i»R§1a zsYsx„A ilia I MI null Iulna E$39Ri»�e!�$;agaa°««q«?3]_�s$ --------------- --' aEiagRac$R'R$Si"P� R»«g=E "a,a gR=R?q»»3'a a"","s #�RS�$?ada P"4Acq"aas�naxeneas. �gF�e'g as"$x° R - qqqq yaaasa___ca�z«R .Ycyea: "a:i»=d�:ytisa 1 n; »2 aR F.kt."«»' «'«A.t»t«An« G«CCHne3baaca^«gg gnfl3^acaaccpaa:a953aocccHaaa ca?«aa11a2s «c.da.paaca.b55 12,1afiaa c aac`^",$3�aaa s."s3aaa:n7�rdaa"a33:?aaaaaa`a`��ana�3anc?aaaaaa .aa`aanane3aaaaaaaaaaa3a? 191 F 6AAM1 �Re^A "Y^ Rx Ching=Fa='R S.. -i ^R RP 8 8a® Ep k. 5 RaPg£3i' g �$&"..$s�--d9=«9_. A, 9999 a-:9i 1ii��"n �RR,,-aa=n3��RE6gg�$^°94$"`1:ii55`?: 91 i 1 a i R iF$ x g E. gg¢�€9" aEa?iia� :»«II.::»»ac..IIE?»::k:-a Edna»c6»�g:w::g»55occ"a 333»aa�33a3s333Yi4sa$5cm»»a»�»3s�»5 w ��` dad `:«gggg pp yyR-:aF�.�:ea ^c. "A sa6S$ 3AB«aaF.a «aGg3's.aH M-.q?spk$tR«« .II :.:::y«:y::.II»»:«:»«A«C»CCC ��eeee�RlEk�R�RRP1iSWR�R7TRRgRgpRRQRRARpR�Pff'$W�RRr{ARWef7RAgAA�RFRIF'��ARffkWkRkWFRRRy WRRwRRY iSy�>=�a^"�..9"a,Bpgo.w=ng6nE::«»«RgaFiq§-Rdka:®�eee9�i."-an®.�»�apy. 9."�e�R�"a 8x4cR.�89 "skeg ___ IX �,=.e�s��aasa5�&�.seas€asgS�sa�S€sEs�Bg'ss.gagsase.a.aa�5�aia�$sa�5.ga5aaes��a.a�sa���.sssa�g �_Gg�B�=s�""ggcaa0.a�=«gxa�&x8°yEsAaea9e°5=dEngII$aR= 5«c�i�aF_=sa«g?»Ea�R&S?is.<i===« ga6s«*�"ea=ee„-- �gd=aRaRAd3cR«Rx�x3g�R�»gy�R Bcaaaa»»c3?'g:a���9�gca:�°a«33:�a:5: i5 �xaRaa6RCAR:Pi6 CaAiaACFRRf aaSeaB==aR:.Aey ,g aRR.6& gaRP9» -Ry eR.^,p 8a R y g �.9c+II:]»»y»:yII IISIIG«G«:+II:»y:G:«:CCOC L'IIRRCp9�ayp tlSSCCS�»]»«GAIIGC»y«a:^�]��yi 5x»33]3 iS:gx:Ra ]�»]�«:a�9 � iz$��"'a"a e3j0.ma�eAia.4@�5qq«A�5«0?=3S"aaffE$iE.de�=_�F=A=o�gg�a$�g.a=cie-«=«_RF $a asR9«?=aeF: »«®1S i?i=+7$i'i" i k': EK Sk a.&a ai i::-qg as A1, §d 11111 gg11` Ill gF �F"(a _1n"=`cs 9�_e psg=ge"ag x ss ap ai �ga qi R"-�.d d®=i $.P-.G:»«,»-.®OEfFFF63CwaR=n4GCG:S:IIIA»9��CA�«5'J'13»a�G.7:g �»�3�na335�Sii;Si:2»�a� EEE a+G:G::a1:ap Ip ssg_s g a-a"=.=�.-.nnna �? c�0. a;$¢i��9� 9dxe=xacsAaa Ra9RZe9�. 33�� �eee.a®m®®aaHASAHE0tSA9ma8aA3H7a993HH7Z7Ha909®AaZHEO�Ham�H37®H®®a080R77a7Ae0®�®RiOSB e� k«fiE.�t=Easa"� �4�s999dR gkPRggS_�Y9" e aa:9a9c55�a�a��.a:9»93ii1�?:5:�»�w5��3»5:gs�33»5��»�a�E»9�ga&g:g:gg8�dgt»a= =x« �2. �_$'=E9E€R«pa=R _$ia«_n $R�FBs'«$aSLS«S�ERa R9i2a�:i a". aega»c#S k_$k �fl RR^-^�10�28°?B»n.Rag 3 �[ �?��pgg yy yyyy E F =.3a .«n�«���^.,®=,x-,3e�«�«»��w R e R. « d v�«k' $a'¢9 �^ i��J g3'. « IIggtlg3'1ga S : r II:.:_ _ . _a-__»:. :k«y«CGCCC«y« «CCCCP«:«DA� �°oe.eARRRARRRRRRRRRRRARRRARRRRRARRRAAWRARARRRRRARRRRRARRWRRARRRARARRRRR RR RRARRRRRARR e cg:i flAg:$aRE-ca.�« 4°RR"9,R«Rgga=a.«a."F6""=s`^e,.j?8$R":i»93,c§ 3$a R°�RgqxR$2'$¢«"�.=:'a9.°.E, a sss«a a W=ca R,y U M EP= n'd#kgi=a Q�R a «.i_aA=da»Q°R AHA =a€3'n g^ R«^'R HR?{= g?gg3gg »: a MR. "?33a c ce`Ra qqD ss RR�' @@ R-F^RFA aa3 9-d c�« �� ry tl�"8«««3»3«33isSi3»„««�"�599s$g3�s'�3.6.6..»�g�aag#����:»xc �8 $$ A"-«&=i=g$#«£g�«x�=x�Rzpas3R_esg»=«�aAiiRIB! "gaaa$=3���t ixe�yg»«R "k:�ABaggx xa"s.66.�=6r 9§9« E: �,' rt 39 E.""'Ga g�� :5 9Y d =.F naA oil gg #:g'a "as i q�k§R==a�xnRk _g MgI4g «:-„::-a:::»'-:.:.�::,„�»»„»:II«IIan6c»..: « � FC»C»«««"«« «SG:»Y««« xYYYYYYY«Y:7»»:�« 1 F ease__H.....R.H_!_`1_�•�_°J_Hai=I..J...._l.R.�.......w.R_H. �.......y�r...].RH=.�......J tiAwall errs aye sa�a_e: &iore ^"a„ EnasaaR3e--4"ss.�� �Mss"e ra�sn�saNa» ^:mange,;a� 2n e H a 's ii ..� �,g�^n m.o.nN�on.&'o d�.n ids ff��s.: R Nrf�aeris�nc ran aft . n�"sB ^�»eon � 3d N� a a nae-n3,-ns�.ai_.91H U �v vaMq� Ras3_Ran�R a`$ceM d..:�^n�r.v+nom.:rcw;^oano�w�e: 19; »�»»'»»»»« »«»»»»«..»»$.$AAp«AAi��pw.�M�».�Aii�AAAQAARRaaAARRAAS.i.�A.�.^S .�S.�SS«:AMww+M»SyiS ASSS�GGG C. �d�& rna�„RZiaa6'-d�.�'"_aomre�.ad a a$a"aaaaa»a»a»aa »«»«2Raa.-»A-R»»»» »»»AA�n ;Aaa.a44»a8s a g a so9 9-:g , 99g 9 9 sfS� 9 sgS� s�9�9 g �►aaa„��,mss"�a»»r4���a-Asa°»e��»��r»h�'»g$e�e�=�s$»=»�Fss3���^a�,ae�".��`�o<�»$������o #�� aaaaam <n»a^ �aeaaa- am $^ .aana 5aa_ aZI^»a^ �vama AN.RaA» «w�C.»AaaAAApaAQ�.r^,AAASS.^SS .~i�aS.PiSaA«».'^,AA«».� ----------------------------^----_-------------- ------^-------_---------------- gogg s��� I xxaasa�„��I»Irxxa�����r�.4:�s��^:°�=��aax���x������a��aa�,.,3�^ �a m 92= =Z:EH�^MERE HF nnn E anREF FFARganR�aaaAa"aRarFAA ARMrgRA AA --A maa$n �aaaaaaaa � 995,9�Si5599 9�fi995A6 555�96�J, ffi--------i----------T?6�---------5-5 55fifi5553 5 695 2 ��T �TTRTT TT'i �TTT_�T7TTTT? T'i ,.ARTTTT--�T^ TTT7 TTTRT7TT 7 TTT All !R5 11REEIRMIR, N Him NMI N if MIN! :HHER1111,11-H R12 . ARM;! HIN H H H U H H H 1 H I H I H 1 H 1 H H 1 H M, i I I R 2! 2 E! ii1§9»1ilisslgi I-., I I 1 114 2. k i 1 i k; 11 E a& It i i i; i 111. i; 1 -Mil :1 nl 5 1 m � -.man.- -2;! In im s ii I i I i i 14 1111 1 i il I lo i I 1 11 '1 11 -11, 11-1 111 5NIHIMNIMIRMIN11 RHINO HUHN 1 N I'll H, i.111-114 1 21 Hill Ill I I 21-ill I H fl. 1 1. i I I I I t 1. 41; 1 1 i H i I i D, A. i Hk i i A. J i .4 15 11 m lt i i aa n 11 i i 11 1 1111 i 1 1 t Am 1 is 11 m n im i n!! ia-; i i 5i! o! 1 i i 11 m I m U U m 0 0 m 1 .............. 5, g, �g "; i 1 --j 1;m i - = s p! xg lll�;qj B I- I 111sm- S- I R.H.Hun J�--IRH HIN WHfi OM U 1 !'I N) 191IM94M 9MMMMI HUMMIHIHIHIHIHIHIMMIHIM I H 1 HIH 1 H I h -IjAi It aesea:i g:fxa_a?z ic-�na��ga,:nn==Ha a=^a=a^�i�s m�_-^-��..� ,� �, n nneaa�?�E'^.�rn.e,mQ y s$EBo�a aRm_ass_�s��h_ea�x�3masMad�aM ffaea�«-^�»a-^^s�a»Gip��a�m GN RARaR ARRARRRAR .QS ��3se;F�ema��"a��ga�saa�=€ass=s���aa�ansrmaB�:msx-ag�saeaa��€�a=�m��3ma.msan�xi^�a"s a�ees^oss���<qsar���sa�a�^a�oxna°rs�amaee=a�^_�e$���sa?ha���Re����=^^aaaamp a ddrrr'n daaaAN=.%_ H.�. ♦� Hm'i d�ri �ri �cnro HHwi d S S'ass ., ..««..«.. ., .. RA«..A..�RAM�w�.«r75 S3 �AGRRRRRRRRARRRAI.SSAS�S�SAA�».+»AN."�t»n«�.RSsGFNg; uu.- `ARA M I.M.Aman4m°`.mSeEgo R�«RRRRaAAAAAARAA�d11.S�1SISSSRR«aR«RRR RARAM 5iS ��GFGF�FA»AA.9»»»»» aaa�oa=�:emanaoe�;n�=ooa<:e� $°°&eS�,s=sae^axems"a�arR<^axs$ahnaw-�^assa$rF��„a MneznHIU M."zM a aan»a&2 AaaRRa ArrrmmRm:::ehRreeeF�mm�»aaSREu-.U- U.» Feaa In Ala zmR^-ss aRm4«a�:a $C«««««««««Gh««»w««»«««««»«»«»AGR..«�«•A`„�.,��»«„„�aaRRAEARAAA�AA�axa "x�x��sAAw»RAR»ARR -----------------------------------------..___-_-_---___-_-_-_--__---------_-_- $m�ov en$a $Rn a iR$aaa$x$r$----------------I------- --- b a� �IL T X��� N R� M X X�� X� {', n X� � X X X X X X X� X X X X T' T' X X X� ry X T� �• &�� v� v� X� X X� T' �^ T' ?' T' „ X X N A� a N T a•.�• ' n IL � a. Tn a 3. F� Bx� .^.jnrvm �"' .j ^r1 R YTY Y TT4»•4 R9'�^:°y"`?'Q5` '4V 44VW m_nR'p'F�°I7nmp4YT4m rrv^ m a --- -- s a a 1 m Im III! I io 1! Im I! Im I I i I I I I! I I I um if HUS H N't I i H HUH PHIRI i 111 i 1,11H111111 1" fl, ii! I, 9 MMMIJ HUHN iI NUPAtM iI.ImM nN US i a 15 111 r F F I p 15 F r F f I t 19 1 f F v i r I P i t F p I P I I I S i F s f F it tIg X, IRM, MIN q;!I '11pil RUN HIM, HIMMI! M-19 -I 11,11UH U- HIM-11-1; 11.11HRUMNEV MIN "IM1111111.11 191 I'll IN 1, 9 -1HuUH-HIN"'WH!W HH" HIMIi"1111FHt imIw 'IIRi, HIIIiHll tffl;I;l9HH. I Ilitl,ISMIHllIMiIlHliiUSIHN9iliII,$MiMs"Ul . . . . . . relT u H1111,11113"M HIM -11IM"'111M, di:iPFis Mill IN, ItEH S„lliaA "R r MHalm.- V. , 1 9.1 Mi 'is 1111 I 11 Mal is 1 in" -!is. 'is 111hi. Bi H. MSNUN5 hillus lhtll-t lz HHH.H."Hili IN't; I Hit MHP .1 TIMMIN""'HIN Hilq illm iI, nN4511H!s M$ ......A"i m 1 1 gs ljo its " : rks I a v s I I l- sm? , I Im .55 , m , t Mt. s WHI I ........... Im -"R i 19"li Nc I e-----n-- --- wq�.iN �sasaaag���a^a�»m�e�a&- o Rmwp N�! .t :ice aHv.aNv�i«' N dNr • ' • . ' .:nNd�dn=.ed�r »&««»»�«�»»»»n»»»«a«»«a«a«s«w«w«s«s«««s«wnaaa»««End„nn»Ra��a»i�»&aa«�a$an"a"aa� sane«=eA4 X mod R"Rum C 9 gyp[a����33aass=o^�.-=sma"s i�ai»ai..l aim»»ii:w:��u�w».i�s'��»=�«u �:�»n«niin yin:,»�«««w:,»na«sin»nn»».in a`i .N, He�H N NHNH { �ovoeeeaaRr�aRrR�s�arara„s„R�Rara�aRr�r�aaaRa�rs�R�aaRasa���r�«a�aRaRa�r��Rr��a�aQ�� � 8 „^ S sew"aaAraT"T� es=3a:eg�R ses�_ a^�?eQGexw<rrE"v}}w"4aa=f._sNsaa-fin$=Ra a$_=� > g gA'_'�^�nR".. •l05 "1m -m.e Ri�1 Riot^ R "l' - �s+aaasa5wss"ssa�"sR�k"fie"seaa�n='s: abb�a^»�3:s��amah� '§.�aag:aseaenr�?�<o� enn��E;; Suaaag:N.c_.. Nwrr' iin'n" -iE a a�««««�«w»»«»»»nwinn»a'»nnnnnnnn»nwnnn»nnn»nnn»nn���cn�a»aaHcan�anan� »«..naa»«aura&a«ananAnan»aAA»cNag 3a Maas Q �2»;;t �o-----------------------seen---------------------------------------------- � 00000ZR s's»a sMaaa$ z»shs$al1sa»»s ttE '�XXXXXM T' X`� rX X.XX`�XX�X� XXXXXX X.XXXXryeXXXX X X X XXXXXX NXXXXX XX XXXXXX XX� E� 5 oao��^❑ R ;r __ as ."==an _g�megsx�xw__ ^=< a s s- s nw "a a^s x""Q.WwwR- ars"rraaa„"„r"�r�n,.„�""an�"a= 599'iTR r "T�TT _lTTTTTT^_ $6ry55ee9$ � 5Q vga'v<g9.q5�$<vTgsgr^ i qq q $Rw8$ 94T5T4?4 45T9T9-J5--5s$597 ----------------------- --- e� gg f€££ii:igj�=` #%.aaav"sS3�£�'3S°{i?;"; $ 7 a E!'e vd9 I I I I$ 1$_ Q i"a ? ai_;A°9;E`_sa j3.; is§e€c.gigflff €3?73j � 3= 3�c.'e.5yi?a R; t xa-- - £ccia z""= 3�sEf=Qc''c3=1i5 ijiEfi a-i-€,'x Qi F=°S3Qi Sz £Q'Ei3s2�'Sli FEa a;i ai t:.,Q a aFjr. da-=-ia �^ d"a„ia Ri'"a£' i:i=,-"f _� 3 a 9a9HHH n.x;Baii::a::a IN agia"A-Sa.;,•- S - g-jii" _ a ❑°-9 :)���5.. ig..a a. - 5.5ii xz?x ?ii3'i9 2e �ci3 ++ _.._.a:§.... a59:3:asaa Saiaa33 ?.:_3a _.�_. _ 3. a Q6�� MUM! axccdj§ iie_a_ER _3i__iE: ig33fSalcoRiz" ;€ia9"�t-xal"s.:aa3aaol' §§§iaaaa ii§§i..af c3_.$i."55_..§__::::":= --...._ilglitig3�9•,lttrl8:l8�6;6}!!i'f;l:iailg3;�!3�9?el.11i!?.'..gi.�i:?:'.gl..!!!6 �i ii'fi��iiga"3x�aF 3£,3, uiga"i€gi�ly£iR�g.5gt�a355�£i; S�rFaja-£ji ig �£i£�9�gjji Asiji;§yi$§e$$$$iid$iji5$o44�j°_'=g_';`jc;;i£a;?sig?jgga_22j='',giagiQFgeeg�g���l j asaaaaaeliij-? =-";-j"ii Rjaj g,gj=i iie £ S€i€Ei;ii3Ri.s' 3!?iij � €gai;g;j{ja I kN HHi3§3:°a3F§§§§iiIH Mj§§iia3as_H Hii ^aa iniIHfi §:?8m 8i's �.......9gigi14�A��AA�q�4!��__I.gg`;�qq!��lggggttlggiiggggggggg�gg3g3�agljg!lgggggglgg4�g���l �jaaaaaaacao�'F�' g: Qa_d.;Eg g`ic.?7iRig_ c.? ,g. Pis ii, t 4-Fin' iiaa-3'£Ri jggia-s{€�'Ca 51 iEjxSQi� ni. gm {f {Qa S5s�aa'£:�c €Q� # 0i9G55:33?im iii33533 3F3i #33's iiif id33E: i ijid?cc93E:l i.#33ai_3-_- # �3iajjjj.c§c::i3$liFisiEEg§�!=3saa3?�:?.3'?iiji_ji42:,gg£EE:3fQi€'si3ai€ :€ajQ j I � -z:fii;i', �€€`i aSi !f?€@Q@`S[[�33"; igiS3a sF iQ:-_: i:z aaa_fQi'i'Ftxi`gif x:E-ER{-• a Q �j�aaasaa+r"x;g£a'-.£S a :f1' .iIISs3I3.3 1."d'gi_j3a a-''}?'c.E'gija3g°t5�_afE �?j9aIge I11n SS �a2_=:::f:: �-?a?a9' ' �5535-; - = �a is cja3ii3saaaia i3a ja:3acaa394a �.......5'SSSL'a£SSSif iSS SS Sf S£SS SSSSSSSiffiiSSSSaffSiSSSSf iii Si£Sf£S zdzS rr,, aS£SSSi£iS£S'gg� + ajansva r,u aaaaaxzaa r.n xzxxzaazx vazzazaaxznnaz;aaaxzxxaxnnaaxaaaa 3 {;$ 3':g £€€ i•� "'SQRg. ' `i q 'off i"a Qf"€, jgS'-Qf[�="A"--^iait � +anaaaa i'S3". i� i' 1• H_S" xa q; gfi'i:-; i3j-iila a is E`?i?�i QiR gfQ =g:•i a"i+t"i?•=adze 111 qq 33333533:a33'ijali E3i3E31�99:.:Q9i3!�E=i3EQ:::�i§i?a's:9@ci �::iaa:93ca:' 's�"iii3�€§§€€j$€€�""siii$ii$$jgoFii•,:c 3i"sQQ{,Q£ie_aQ:3Ezs.R_x5g5a'a ;� 'gr iige2_aggfl " "' `:S £SS'if S'OSi; -SSSSS'SS'; iS'a Sif Si'SSi£cffSS�iS S'S�a�aaf�ii�'�a iig�a I.......#�asa3_aaacgcccg3c:j:asacx?a: ?:a gcgc.aa:gccaa3c:cc cagc c c aca? c �� {�€�E . �a £S? aaF,c.al�lAi-c 3iiF gfi'is:QQ�;Qj.i;i.af�e=gie-;{a^,QFi9Q:igi't€ Yavaaaa9 a5-'€!5�?�93$3��i=£a-�dj�seyc 3c i7 �2��i^34�liiYE-�e3ej�j3g7jaaa3xaDD:aj-#� P 6j§F: •: •::.:.. ::::::: : :::.::a 3a a3aa3Q 23$iaaaai:d5iaa aaaB:a §a �t� a ».:c- aii iaxea a_�^a ca esa aie aaa- aiaa a iaaa -a �$- 3 ......II311111R111l11lFIIRIIili1R11l11!lllil!lllQlglilg!!1#RRlilll!l311!l4illlillli -••••••9999999399F39F993399399 F3993d9F99399399393933999FF93999F33933Q399E93999F3993 ��?saaaaa �35R ig3q tla�ein?fZ �p c""iaij�si?E5�i��R�Q'[3�?�'zi,?ia�)xR?�tf i'��iii�"da�i§i4?R,�gi? 3 5af'E ar:SS=ad: �a 3_ :iaiz33 '1:E£a1:5-E?'a'a is �i" 3 E5 34a is 35 3 3 �i �t £ Qi'cq?3 iii?ii S"Eia},SQ3 €?fi33x_ ca £i s_�iajR i:;"i2 qg;3s;°sag g=' l3:iR cg' i=a ::;�£i{g 3 -4 niI3a.Q€Ecjnl9i35§5g §jS?�i�i�?i7diy,. �€iit a,iid ,riji2�g'3i3e33!aid �oaiig a"°i�i, f j.......»ar.c»cc»;ca»accaceac r.»ca»zcaas»aaaacr.aac»»aa»ca»ecac»: xr.»aac»=»ec»»c»»r. r.»cae / 7 i-ziidig iS £id{i£ES;QS£QQQaai°2a£a :asaa se €alf : i>IAsSa^ix:£g ''$9i?-_��•�a=- � " - - =ac: ii-: £ a-3iSSiii'£i {":-{ { 3 ii- - as ae:e Sc £xa, t g lg} g55 jia^:i;j if 3.°i £0 ag_ 1 u + . in! +{ ja��._?i:27"a?gg• a_ j �i5ljc€c§g�§ii-aa3$B§E�Efcog:3c3s3:�Q`-•-g{a:iai6-a_,.€�iE."'igg�3?3a"3a333333�3a�c:3a �a'I 3.......aagsaaaiaaaagaa.aia aaeaaa.aaaaa.aaasaga v_aaaaseaa3aaaaaaaaggaaaa...a.aia.aa.. t ? 34E£ij 3 ti35333"a3 :3d9diii aaa3faiaa"a aaaaaiiisi3iff �iE:?:Edi2 "v 53'�d'a j635i§;:__aa as i a£�n! sm i uiil:l��ja a�amI �S�jik�.9d�,i-"i35?"m 333'R �iUM 5 j :: r.;a333'::l3:a22:::x: .:: Aug?.:3 "s:33333a?a::•:.a.. a••.....Sxx.Rxx RR;;6a;Rxxta;RxRRaRRRxRx;axxRxxe RxxRaz6 RxRx:e axeRaeRRRRRaRRRetlexxxRR ){as -HIM, €;:45-; i; da Re£pa iiSi'a2zS? a'i�"a;ii£3Ei£j=aa £EEga £�iS#"zR 9!_�!{Si j �f ..- HI �aq { `` i0£=� -i , i Q££ yy ii• ^ii,° t i-3€,iE 1.5^ 25- 3iaiad'a5-a' 6?�i-a �a§s"ajSAa'aia3"s"3i3S33§-a:a3i�j53a'Fi�3jS'3ji§Ed5dd9"v35fdYjiij:ji °t Igj�SiR di;jig 3€gg gi;£j;€"Eqg _: �5.4 �agg P?�°ig- <3" £ !a £QR{;{ijgii€il"?f�j ty t �e jl �igt{dflffd54E[6'rt{leleee.;ec•e;;6![F+iijS;„ir!€1,i3 gt (4j!5 Fie g53':,E3 jjt€E(i 43i€Eft€(E[ � �: 1•�::������9�4���?�$a�$�}$?��4�$¢�14���H��H}8����$44�444�$E1��3������b#���$$�$}$��$�$ $ llaa Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.9.2, Proiected Assessed Value - 2032 Develonmentl - Tarrant County Commercial Development 2.0% Industrial Year Assessed Inflation Value Per Projected Total Projected Ending Moe Factor' Sci F? S4 Fe Assessed Value Assessed Value 31-Dec-25 1Jan-26 10O% 0 $120 EO $0 31-Dec-26 1-Jan-27 102% 0 $122 SO SO 31-Dec-27 I-Jan-28 104% 0 $125 $0 SO 30-Dec-28 I-Jan-29 106% 0 $127 $0 $0 30-Dec-29 1-Jan-30 108% 0 $130 SO SO 30-Dec-30 I-Jan-31 110% 0 $132 $0 $0 30-Dec-31 1-Jan-32 113% 0 $135 SO $0 29-Dec-32 1-Jan-33 115% 564,761 $138 $77,948,003 $77,848,003 29-Dec-33 1-Jan-34 117% 564,761 $141 $79,404,963 $79,404,963 29-Dec-34 1-Jan-35 120% 564,761 $143 $80,993,062 $90,993,062 29-Dec-35 1-Jan-36 122% 564,761 $146 S82,612,924 $82,612,924 28-Dec-36 1-Jan-37 124% 564,761 $149 $84,265,182 $84,265,182 28-Dec-37 1-Jan-38 127% 564,761 $152 $85,950,486 S85,950,486 28-Dec-38 I-Jan-39 129% 564,761 $155 $87,669,495 $87,669,495 28-Dec-39 1-Jan40 132% 564,761 $158 $89,422,895 $99,422,985 27-Dec40 I-Jan-41 135% 564,761 $162 $91211,343 $91211,343 27-Dm41 1-Jan-42 137% 564,761 $165 $93,035,570 $93,035,570 27-Dec-42 1-lan43 140% 564,761 $168 $94,896,281 $94,896,281 27-Dec43 I-Jan-44 143% 564,761 $171 S96,794207 $96,794,207 26-Dec-44 1-Jan45 146% 564,761 $175 $99,730,091 $98,730,091 26-Dec-45 I-Jan-46 149% 564,761 $178 S100,704,693 S100,704,693 26-Dec46 I-lan47 1521/ 564,761 $182 $102,718,787 $102,718,787 26-Dec47 1-Jan48 155% 564,761 $186 $104,773,162 $104,773,162 25-Dec48 1-Jan-49 158% 564,761 $189 $106,868,626 $106,868,626 25-Dec49 1-Ian-50 161% 564,761 $193 S109,005,998 $109,005,998 25-Dec-50 1-Jan-51 164% 564,761 S197 $111,186,118 $111,186,118 25-Dec-51 1-]an-52 167% 564,761 $201 $113,409,841 $113,409,941 24-Dec-52 1-Jan-53 171% 564,761 $205 $115,678,037 S115,678,037 24-Dec-53 1-Jano-54 174% 564,761 $209 $117,991,598 $117,991,598 24-Dea54 1-Jazr55 179% 564,761 $213 $120,351,430 S120,351,430 24-Dec-55 i-Jan-56 181% 564,761 $217 $122,758,459 $122,758,459 23-Dec-56 1-Jan-57 185% 564,761 $222 S125,213,628 S125,213,628 23-Dec-57 I-Jan-58 188% 564,761 $226 $127,717,900 S127,717,900 23-Dec-58 1-Jan-59 192% 564,761 $231 S130,272,258 $130,272,258 23-13ea59 1-Jan-60 1961/6 564,761 $235 $132,877,704 S132,877,704 22-Dec-60 1-Jan-61 200% 564,761 $240 S135,535,258 S135,535258 22-Dec-61 1-Jan-62 204% 564,761 $245 S138,245,963 S138,245,963 22-Dec-62 I-Jan-63 208% 564,161 $250 $141,010,992 $141,010,882 22-Dec-63 1-Jaa-64 212% 564,761 $255 S143,831,100 S143,831,100 21-Dec-64 1-Jan-65 2161/6 564,761 $260 $146,707,722 S146,707,722 21-Dec-65 1-Jan-66 221% 564,761 $265 $149,641,876 $149,641,876 21-Dec-66 1-Jan-67 225% 564,761 $270 $152,634,714 S152,634,714 21-Dec-67 I-Jan-68 230% 564,161 $276 $155,687,408 $155,687,408 20-Dec-68 I-Jan-69 234% 564,761 $281 $158,801,156 S158,801,156 20-Dec-69 1-]an-70 239% 564,761 $287 S161,977,179 $161,977,179 20-Dec-70 1-Jan-71 244% 564,761 $293 $165,216,723 $165 216,723 20-Dec-71 I-Jan-72 249% 564,761 $298 $168,521,057 $168,521,057 19-Dec-72 1-tan-73 254% 564,761 $304 $171,891,478 $171,891,478 19-Dec-73 I-Jan-74 259% 564,761 $310 S175,329,308 $175,329,308 19-Dec-74 1-Jan-75 264% 564,761 $317 $178,835,894 $178,835,894 19-Dec-75 1-Jan-76 2691/0 564,761 $323 S182,412,612 S182,412,612 18-Dec-76 14an-77 275% 564,761 $329 $186,060,864 $186,060,864 19-Dec-77 1-Ian-78 280% 564,761 $336 $189,782,082 $189,782,082 18-Dec-78 I-Jan-79 286% 564,761 $343 $193,577,723 S193,577,723 18-Dec-79 1-Jan-80 291% 564,761 $350 $197,449,278 $197,449278 17-Dec-80 1-Jan-81 297% 564,761 $351 S201,398,263 $201,398263 17-Dec-81 1-Jan-82 303% 564,761 $364 $205,426,228 $205,426,228 17-Dec-82 14an-83 309% 5b4,761 $371 S209,534,753 $209,534,753 17-Dec-83 I-Jan-84 315% 564,761 S378 $213,725,448 $213,725,448 16-Dec-84 1-Jan-85 322% 564,761 $386 S217,999,957 $217,999,957 16-Dec-85 1-Ian-86 329% 564,761 $394 S222,359,956 $222,359,956 16-Dec-86 1-Jan-87 335% 564,761 $402 $226,807,155 $226,807,155 16-Dec-87 1-Jan-88 341% 564,761 $410 $231,343298 $231,343298 15-Dec-88 14an-89 348% 564,761 $418 $235,970,164 $235,970,164 15-Dec-89 I-Jan-90 355% 564,761 $426 $240,689,568 $240,689,568 15-Dec-90 1-Jan-91 362% 564,761 $435 $245,503,359 $245,503,359 15-1)eo-91 14 -92 369% 564,761 8443 $250,413,426 $250,413,426 14-Dec-92 1-Jan-93 377% 564,761 $452 $255,421,695 $255,421,695 14-Dec-93 14 -94 384% 564,761 $461 $260,530,129 $260,539,129 14-Dec-94 1-Jan-95 392% 564,761 $471 $265,740,731 $265,740,731 14-Dec-95 1496 4001/1 564,761 $480 S271,055,546 S271,055,546 13-Dec-96 1-Jan-97 408% 564,761 $490 $276,476,657 $276,476,657 13-Dec-97 I-Jan-98 416% 564,761 $499 $282,006,190 $282,006,190 13-Dec-98 1-Jan-99 424% 564,761 $509 $297,646,314 $297,646,314 13-Dec-99 1-Jan-00 433% 564,761 $520 $293,399,240 $293,399240 13-Dec-00 I-Jan-01 4421/. 564,761 $530 $299,267,225 $299,267225 13-Dec-Ol 1-Jan-02 450% 564,761 $540 $305,252,569 $305,252,569 13-Dec-02 I-Jan-03 459% 564,761 $551 $311,357,621 S311,357,621 13-Dec-03 14 -04 469% 564,761 $562 S317,584,773 $317,594,773 12-Dec-04 14an-05 478% 564,761 $574 $323,936,469 $323,936,469 12-Dec-05 1-Jan-06 488% 564,761 $585 $330,415,198 $330,415,198 12-Dec-06 I-Jan-07 497% 564,761 S597 $337,023,502 $337,023,502 12-Dec-07 1-Jan-08 507% 564,761 $609 S343,763,972 S343,763,972 MuniCap. Inc. inEll6WULr7NG/ProJe,tlam; Y hli;,,h hRZAvj-c.u-v1.0A(1015-1035D-loj-.rJ 4.O.A.IK-A.8.3 22-F b-26 'A=zdM to die Parker Camty Appreissl Dishier and Tmratu Corot Appeiml Dist&t pmperty u assessed as OfJaaumy 1 annually. Dururg cortabrcdaq the nsrtased value repesmta tlr pntan of We duldin6 compkiMm of Jawary 1. Ass®n no asaesai vetue duvag conshucd- sAsnrmu a e®ual inflatiw 6ct1r of2.04G. 1Se1 Exhibit C-1.8.2. 'See Exhibit B. pp ��=msi fi23'6d5F'nd x`x ;'d �i==4;s ["-{t.§ Yx€ kaa=d'fi"'aA{ 6f t3'x xi;"�;? c''►a ii F' aaa, :Y i[R ��-i?]f1igIIS_f �c-tlillEadf ;l1a[2 t 'qp GiR3sYf �n q{j 181E R3 z221 as i➢➢�si 3�. s€ iititl YiSiitG[eI .a: Ed I° iRaFfH?p<<¢Ia1. 111-H IEN fr 0dtltic qa Cv Yo laz7aa �( $ Ea°-1 afei$ i=fb;?=bf55pES 4f ]}`d=83 Sf iE (6Rag'Y=' EF# EuE3]g#$9iE 4E y¢aavaaza; Et :. y99.[S9fE 4g=E119�Ifi d3 f.F; 5R S.7nY7E=! ^;"'11777�6 ;EI II-H i, c'_;?_i35 � 9a ESaaHhd52:SE SCe GE,d;Ed-1aaEd3{d5ESE1t391iSI77;31615117Sb Y53i531c cEcd151H a ti..a§EIYSGe99§,€dHBGH§ii§9Sei€€iEH€€e#i€iiG39i;i;?«I,xb;�'�,�;.�if(a§§_3sslk _idpnllq` `.•.•.,IIIsIIIIIIIqIIIIiIIIII HIM! IIIIII IN IIIIIII/III IIiI II I99a IN IIIII �: tY1; EA►(x'•EE S►i tlCa191fi X! tE,] :-�i!�( a izx3'a_S 1 fitf3i1Fd5q]?=➢-53 a e21f2�n111I1�3�1lI1"adE §-3I I�;¢I1f�;3q�� y a�d;i�ad'4==rttld kf=46;l1_g=2.3 qq# �i a,.a.a rEEi i s i If st1�:1=;Hi:�_t:tt€E 2EEz H:BE_a€t-:t§e9tatl€S�BH.i95i€'€YdEIi�H� �'�k!-, ➢ izBE-/91#1A;4�fd? i S sil§e€IIGH€§H€i€il€fi€i€iYd� _Y=_S_Etl1d9+;.E}_ Ft;i� 9 i�islt° A r • _ - a.a_a-=-- - -- .=a-I_a:tl:Ialaaa tlYagalgl?q.Slgi C Fla.i aaSl i.f ii F. IAFii (i FF pp afi f iiii IFf"iaa]HFa-i,iff i"?F7ii i3 _f iF(iF;(] I _}s _gaalgay! pa}}¢t ____}sdE}ag}3}atQtls}lasgF}}p_I � R9 ii,I9="E�lbi IaR"I"•RR cd179f=7Q; tl iil }i aQ2Ea1S L'{.9i'c t['f-1%323 =. 33 aaly �f21!•5R-y/ 5g( �3/( I16! I ? _Sflat r?-SfYtiglBddl(¢ad I �a aa„ �.I §gtlaa Yatli�eaYlldtltlll�tiva �ti.HHBi€H€3iH§§ie§ili§HHi§9§iiBiHiiHEHHH:HHG191HiHiiH9iHi icH:iiiiSE�az_�';,�4"=.f'_. Fj r..,.,..I/46I!°IlI d/YI®l3Id9&gd6Hg119I%I;I9lS I4IS IIIIIISB I&IHiRIIIBH®@$HR14i 1A91AlII #ii1( E Yl;E 2 ;9iYlf]Rl qd I iip076 p9k! 5 I-211 82;2 A 5.#�31E3 i� 5I1 2`f ( a(?"5=t{5( y;#R I I f7{a {375y 5q `lYy g11 i tFIf i 1 I/aaa.,aalllCa#Ail IbEIEI#6 �H11/11zYa 33�S19�a1a1a9Ed13Y5?i¢1f E2fEEEz1 Y1R53ii1f/€ac� it ➢➢siiGiiteieHSHHIHi€ei€i€fi91IIIafi;_•I9nn1:d?ae➢?:t_H??.:.ridfdiS-l�IIi�I�.IIaa.i...Ioi f) ........IkIa9k1-9i? na ;#<3a9? a?- 32aIi E (a13;,. 3a;.a.2.a a�9aI ad11 .15 1.11 " ➢ $f!§9 2"I5'. y'EI: 3'IE6#9}(AlfAg=}3:Sn1lE5a:252131glEE#Pa"1;Fi6daR3Fg3, a§-yA aaa,aa n,➢�ca Sdild d,-.id BS'1-I1 246lq� t;H dol "5=5dd"q G!!e[[1I2id SFa(3 - qq ;i�g QQ alEElIf1¢Ff17ii¢i§°€Ee'itE=e._Say.e22:EHH�H`E I•a ccF t§€li2HH§H9€H2�u.I¢€a19 iE#1,ki-x -3.1' F,4d18E;tfflfz``CS-Ia qi5I'133621R"-f# 9^_5=1(Y75Y". us $ig�nfi"Fcd='9 R( !F'dHIM.,.1 §eiiat7H¢laflitii.at dl€a 93iBEte�ill = .. 3.IaIeII a?II;.aIaalla Il ._.='===54laatl!!!}24!!4laa}Stl392l19!!lStta}a}easg9tttt}aaat}t!s}tl4292g44l442lilt 7, ,e as a%I SiIx11=d}`•SpijH?tRCYr SI gE-'EIia;1I! [iI=f1Y%9{-"-Et'E?3¢. i"5F.'a Ia3 5aa]#f't i ° -(¢f,i s f µ137� A 5 i i4699i 5'�E EtfEREyi lE iit IIA._df :1E {{S:_:SIHa 6ad'dadbi sditd a{{l aia S46 ii3{d [S1SIfi HIM 1R tit€ii§HHIiH9H e9i€Hil€[9€€ti€ti€i€€li€eeea.fiIII'-'II='.F'I'-.III.II}.I.YT 1�21.�!'S..7cil' r.....•.,III,.IIIIII;SI'=::IIIyIISIa:.IIaIIIIIIIIsI°yIIIIIIIy::IIIIIIIIIIpIIIIIIIIa,.IIiIIIII .7a aaaa aye4y;i';SIe. d¢s A�(a9Z?r id 5i33`t'3REFF'a ids# i4sg5►a'af 5"IE I a�aHIAI€:xBi-IEZ•"1 ! , a Iisl¢Ilf6a�dH a:tHi�2StII EfiEEd9a YYilrdllaffi?f§€E43.:3i-P°la3a:§§"s:5�Ea=:i.¢-y� i tR ➢Saa1}!9#l11E;t#EE (i if iYltl; kal a?I°-^=R "i3Rf¢9i �3 E`?6?..•/2egl2a3gqgticq¢aaxl _.......,IIIII•III•I.I..HH"III.I.I.II..III.III.III'.....II.III.I.I.III..IIII.I.III 1'y11E1 !tEla"a%9Ecc! i a}�;##eiqg (° tl jEi 7'x 52=1I(a¢25(-lE3 E532(" SI=(-•_" ! 1dc- i7AI HIP41 R1# 2 €t?➢gr nida:➢R.dnt';�i_II{ �s a=sp g Q` '11 ••�R§$dli2?t:H'zHIE 9dYHYftt5"6€.§II#d�dAdHYHieiiedefi€1€He16EssHiE€IHdttl;r 2t1€G€H€IlHlii€€H991€§H€!le€9§1€€dHG59iH€i1€Hdi9€H'ssH€HiH `s es€iiliiHi"s 1i's§li§HIid9HH§I ........"IIIIIIIIIIU!IIIIIIIIII I IIII II IIIIII 11 f E III' IN1112M8111I RUNII1,11#f 11I - aai III' iCC iieiii{iia i . imeidl##?SaEif "R d1/3i aa5•A9'k 861E IyI, i31]?=8tiii Ed1 '"mE kki ``-Iltiiid aataaa tli 9, (tE lc�y. E..t df lli_I{(igA�R!#�ji_- �123`"-13IG4 2N}�`= �aa]Y"n_e I(I" fi�=� rHltH ie.tlHa§i 193 YHtt§ 9t# 6'$9 6 unH€HH?€Hil t t3d -qHi€€ H ddiE �e (gg";1-IqbF' Sl gggg}yE7}"R'#a Fd t?�H1¢1'1d_i'Qq"3{Sfifi_._¢E €R 9fi E'zYii,qq iyy 1'e; dl4ylt'^ ?nl.Ii H 3H€3IHd9HIH dii3etit€i€§§t€i€t€€I§ii BnH lEiDt§9YE€iitGdYES GH 7i eYf tilEi=�1?.` e.._.....1Sdti#►Et#i24#i!##flR$tdll#d#tS3l1lfl#itflll#d#2##ltifl!!Sfllt ifl#±#i!d "efll53fl !!ir a jE�pp g ` 3 ...a.ea is!r'd�Il�g�itd1l::a§g:t.at(paE.G=Q;: ?i=§diefE? a: laE'iiiji$€ ElHi9(H2#di#€li9;fHQ(9yEdE=dYFi1:i1€"1€iSS"2d Id[ �15=ibfal#( bifd(sa_ 1f9 f ¢a; 1 -(dg5dg5( I;ieb i9sl;Sn iE#aHill! i S ]HE 3t€taHl€1 1 €§eG9 fII I?I'm.A. �� M.H.H. in. aH.1.ihmun�.I.IHill!.9, _- - 1....-...65955595gna n95-%5acc5}E55a r.9 cgr.55cg°5cc555v_5^_r.r.E 9n5r.5 g5555g5E r.E5ocn95u5g5gEg aiaaa9 Vim ii; $d RC 12 •-fl�gal sa.g E31t d?$Qi? zEE1Ag' %i°"i'=1i3l1 6tf'6a^= 'q-fdd( I1;((I fEdl=gg5a_aFd--dd7if •d11 15% #EE"nIa' ["55 id•'i7.ff"lqq?€a!tl j .ad�7 dE.YE§€€1€§€€€_aE=§le§aHdH9€€SdG€eIHH9 EYiIaEa l't 36dI EEYty€dl§i€iitti5 ft 11�#SetYt#"g13c§{iygqxE 9Eie¢i9@€e€€Ieieiitei€i##EG1ze_;pI;iI a_==1,adQ6_Rzr:i:g_6i:5c.xzlr_lgtFd}HEYI.2II3a•I?5Faf x(lk1fti�EPQltl.lElil!fl Ii=e. } gaYcq d ^' 9?¢agaa}Stlt}}aanzeaaag}taazaasea¢!}Sal23232taaaa�e¢¢a!¢tataanaalae¢axtaaaa Eyp lyE➢% %=y-5t1f-}g]fi i3p9➢C#q(S IP.tntn%aaxv_4--5Sladid9At'se °t E'�t(j= % t4g=tl1'-ggg°(i.(-1E 3 ga,a.eanaHali e¢`da @BS➢G (519i if dYC YIMIX di ddl�Ii'FSlicfddE6HYit¢Yf n� n Is;€&€iII9 3 12E}SFYE 247¢ ¢ gi=°(9(IInmf 15¢¢AlS a_6#' i11e•'E 41lie1EIRF2gp6?9.sii. -( �➢� �iiiiillHt€�itiil�itliii: II-'-IIF�}�d?gsrillal aiflFililli{oJu}/9IIi %�' 3s��I$ s.......,.%aaa¢aaaxaaaaa¢.aaaaaaxaaxxa..aaaaaaa¢xax"aaa....... aaaxaax¢ax.:aaa"axa¢a y 1�EEg i'iyS%j!#t=1!¢'a'1EidSz'3=.°.tg a tili t i'SE SER'p] 'R3^517 i�i5ta9d�3 ,,,11t •vII aft p{yId 3di k/ic1,(a?%5y11_..1=££ [RtGG_H3 is a -id3 fE•!, F9F3 jaaaasa dB SI¢5S /115e6dSafElSi Si as �d1¢YF!] rS dv (?d S:97f�1c6ESdE6SYIRillsfi7 �1 8l;--e[B 5Fi19:?i#-61dn9%Yiif f E- ["}d iid'=' iid#-s kiii [(gGR$ 3E' k?5Y(Y �idl_IISd�.IIIaI6II41.aI.I�IIISI^�➢'IIII.��� Ia7-�$00dRfdrl'#11f?rldR��'}e$j`►iin4%�^�0� __ _ _ = agtl YH a' tl qS /agtlf vv tlgtl as lva Y(YaY as¢faatlga.! a 1 d........aaaaaaax¢¢aaa,aa%¢aaa¢-a%¢%aa¢a.a¢,x.xa%a¢=%a.axaaa%¢a?aa%%¢a.„¢aaax%,¢%xa !�1YrH€Ea:€€t!1d!€€€dl}H1¢14€H`I€H°;�HHEHHIH€8199ieHH%`�!�€H9"?HIIEH€H€Hki9!3d,36H!HIH it ar»o�_a---------- >r5e�"emm�e���a�re�a=�»ogag=»3"a:a��:tl�=��»=�:��e��s"aa^'a^= q,o .•�`Y�av�nQyoryr.•;ec..a�e�"-o-=.•lq.oaa-.any.; .R "-,� R.•q ni:�:n.rj.n-o�v���»a""`_a��'oadHr_nen '+�eo-n•c9"Hi�nQn•ia dtirriH_ewad'w�'�aa��ea �axaa»»a«she"sir"aa�»tea"a, §es�rgnH:e2Rapr' a�dam^ao.M�sa� n .. A.nn"n.",�e,e���"nn"$ss.'�R-"�_^..^.�...ng�e•"n .'�'.nn .�iNe...nnn" »»»«»»» "»»tt »i«a» aM, UUN-. �LM —u- aw ---------------------------------------------------------------------- a eeOa,gg a�»a»»a��n�$xa$�3$»a�a��aaaa�„aa���aaaa�»aa„a»�aa„�a�»�����a$aa�a � ^�aa"^�"a a•^.�aa»ao�a:` "?���.a �a».���»a��°�oe�naa�?ars�"=as»�°��s":�=ems �q�e��:^�?^»»x�,o.$e&a=��e �nPy n �..»»»n».,...,.,»«......»»"..«"».,"M«�«S(Gi:��.7GiMi�««L�«Sitl«liMi�.�FC10AC1 C1 C1 C7 CA CI C�Q CIS S,A .'f S.'#5�755� •:«�»»�� i� `f B T• X X X N X X X X X A• X �X,� X T• X T' X X X �T•� X X X X X X X X T' X T• X X X X „ T` X X X : X r X X � Ae• XXX X X X ba��oaBo�= �arr�����s���"�-»$�_- _-"ssa "�� � �•�#aX� X» &m�����mn.,n��ms�• eat"e�� ^avv nv "wv""^v v���F`�°^ceRR "e^e�p^e"v 'vvggagQQg$Q�QQ $4444$�y$ -------------------------------fi5������ m m -11? 11 s9 s9 9}7 75 ? 5 5 995 �P SFr» AA Aa�AAAa�aa� aaaa-- add ag d^ ss" "a a ��� nss $M1 e dam a� a�i�;� fl�efi flci�§R-flk3=9 ��^Skflyyyy �$$�"�'' $-kQ� $e3x1fl 9- fl _fl $= Ffl u��wMI9qE�5 R9» �Y akt- «1 ��i�!� d4E fi i?>>> 1$ 1 $ 1$3 F,q@.1Rg-fl R'�iae R AWflA jl'+!1 $ ° 33."54- R^R:qa g$Yd 7 a g ^aaAeeaesegCfl Egp$kgR& � k- $Fl�� 6 Tk� $ k�-6. R � R`�$fli y83 _� R d 4�d�7R aggg f?� ��i 6En @ifiBteQ��p;s3�d56E A�Artst���-�rq����a�6���rS£q-� cs � � ya a pnd'�d� a«.a«aw..wcw»ww a«w«w.wB 3-7 H �d�] $56738Q J 9 M€E33Hen€3i9Ill .eases.Q!R11M $ R cae$ R1aa 99 q � gg g gg F$ 9a RQ� ct,a R'� pp g9 d-�eA 399Aa9BAAA�;. j�.xx 0 g�'ay[ $ � �9"ir gqq� ((@�lggIg[a R� 6$gaq{�xgqggfl ?_�$ ($ flg5 38(Q�'a,4- Fqq l�"gg � _�g H$66p�p�pHSH�H� H�6p�pYi4YS��lSSSSH�$afi 6$s9@3�$H6E^k.�d �6 EII�E9iBi��31„$ap�a g3it, IIiiEcc1 lull 1Hill U1R11HakMINIMUM! HI111tlIIadRIBIRa -----seeWill 7� a88ga^QR-p-€�!-4yi �€•y'kE 9i=�A 5 q 8q31 � �i,cf3{ Segflaa sgR$fi} a g° y g 1a ye $ a3a Sac« s«Ew9�HdH5 ��d�d' 95H!lGpp 5n fi doJ559p$ia 3 I`S S 5 d'd 6 p�e 5 u a a in 'A R- inn" �>.`�` 353a353a3Y33jjn9�3jaccaC$R�3jsy93apjj3�E§�{x8��S§�5{gS��au�� �eeeeoaeeeATWS�WR 141WdAdW1�gRPT IiAR RwdW�A Gl R Y3WW 1�W aRARdITd d1�R�Pd flFPT dI�IW d1WHITd�P�W IR) -fl$"9.flR R$�RA11-ggg �fl°3y7�g+�R qA9 d "¢f@�'Rq'g!i� k "�g®9sys {6�8�@##SON 8989 aa1€dR Inn "k$? 99 rs. p ........R i9= � k �i 5cv� i"!UluU if�$u� u0� 1 � ���5�a�o®RUlu M �IS nn ���]i�um � .e.eee.$$9'affi i$i fkfiiii$$a$5i5$as�51a$5i5iaf9iaf54€ia$$ 5$a1a$s45$i 5i9figi$ 5$i �?E89Haa flHF.� 3� gFHe., flj :`$a3Es�®n �§°#g'��$���£-$A�4®�{`��g�7� lasaaaaaaaAa��'sL3RdTQa`rt�o?�Gua$@aHu8fi333odoodc�dHHi7�a`s§ H3«aa aaa«wawaa«w Z J �::«33:a::9a3«"w:3°::®:«pB3SnaE337[[3$3733339L3A$agqa3a'�d°d33'aBE33a-a33�3ppsR3S33S$33BEi85364 ...see=ees a aisiaiaG®s®#:�mi®iai®Ycoieiiioi®s:i®Caaos®e®F® ss® ®a®E®6a5iaaa®iaiei® ! � ys<'$a°�0.3�@a�R£ �k',t�I{{�;I�{{%s �Rga^p i �gRa$a�� $psG�g �AkR d R � RAC saa988888� 9 Htl-- 'y"r -afl 53Eqe3id 3j RA �� h P7 ' yR p we lml 36cH�3H$G63$pDaR53 38$a S'a 3k 3 5 39SntlliQ 3 �3c.,L3e�H8 i�E ;1iii III 1n111iaead aR8as9s1 3xii,1z9!1iI�!1w11ii111 1 1E1i1in1kssIt€ I � :�: : adHa aa� aA a � k i"9ee.e.....PEE?HE?PER9PPR9E?R999PPAPR99PR9FP99�9F?R9??k&!9R?9FE99@P9P?199F9&f�.999F9FRF $ 1aga Aka9 flgA fl �gg RgqI R¢fl �, PArjR2 K qq�� p$ $$'ag $� R 3"fl$°R4$R 9'�.x?R O��tW aP6�MN51da dPF � � A R npx��R �C6'gg (, � QA d66 G� »a iG �C » »aaa«»a»IIa«aa«a««Raw»w..6II CC«apaG50G5H ��C��` � 5n0�AL5 q 0 > 1!z snif.' ie e i a�q°R�aii!itanyaa aIy 1,1 iisIiiI w »".._ we wew..w '�' 1ee.eeese a T. c"a 6 q an E a mama "[5FE56E. J= G A aj a t.. a a a E a 665gE 5 E. E. a 6_ 6 aF5C L. 6FF aL:6 j F:6_F 9� i2a 3 1 9 $ liaA 9yg fl g5 ,s(� �-R 9fl"afiQ I_<9P a1 '.� R35-9- 34s" fl- aR-'� 5 aaaaa« o o a p a p83aaa5� 533 ILI11z®a $Ec $-ti18i0fi $geSc$.,3a$ flqq R¢R 3 $dfi9»q"k9Ys.SaRk^P c_=k$- -R 15 k c ccc Bn9RiftE&W w3aa«aa''»»«a « w»a«a «» i«a«»aa«aa»uadud�iia ddc uaddndA 9nn9 '�.e.e.e.ee9RaRRaRR9RRRRRRRRRRRRRRRRR®°° R99RRRRRReR99RRRa RRReRRR°aR99RR9aR9a9aRRR°e 3a......... i o aiaIwo Ulu o u ofl3w u ulo 4 E'i8R"ou o n 0.�g PH � R Aegag"_Awe R,R 9 Re"i-fl"a;9 £bR$?^wc 9jt?aA2id$e k.scaAkla xR=f 5 4 =E k -B 11-9-fl4 Ae-tt3 $- :R R � �3€€€LFLLE:BaHp���c65�€�q$2€- - ���., ., :a:,x•.aaae.�e�rw ads=-..-pp��., ,�'QQgF��3�EE ai«a«»»»««a««aaa»««a»«»a«aa«»a»a««»LAdACAdL dd CLadLPGa dad -e..ea.ee.RRRAWWRRRARARRRWRI1ARRiRRRWRRRRRRRRRRRRARRRRRRRRARRARRRRRRRRRRRRRRRAgRARRRR 3 $� i�g EF"$$ g4ER=l�9 � zad4 R 'Cd S $� 1Ad1E EdA�iAA$4"I5 R°Es 4 A RRAAReB xx 0 gqq [( 99 y 4�55� R� d ��- R �iq�qq �yg R � qq2 R� 3Q pe�A�pqa 6ffi�6fip�flH�ao�'a ddp��u��'6 �6SS3�`a �5�3pna��i�635a'SE��6�i?�H 3O �EE$�6&iCiHi�R«��� $q@9gR° 6$, iR$€"�xcPEdYwoddsa$$ R$ cg? a�$AaeY"aaR c Kx3. "sib&AS��.Ffla 1 aaR$1;art = "1ga81..a$Hil1111N-1I "RIH� R 151 1 1 I a««aaaII»«»»aA « a«« «« .. ddcud4P cdac• is dn» dO GAdaiP3adaaaiiataII9#»daBR A �uFu .wmeet wwwmw .nw.wwwwwmet www wwmmet meet ..wwwnww.www.wwwwwget met me € N� A R R A R +f R F FFR €� J. SaB�=.^.=;,^<'aJ��Bo^»3m:R,3�mS_=„SC»���R^„'`: eR^ dee^vR °'��r •�&-a R�P'e aaa»««»«a_aa��o�_�_ " e " nrRmRRryryRaa.nin�ee»m.�a8,m •;.e�m�oaa_.�""" sF�:eePeR�oR 4 ..:»����?�P�»"MpM� ��naaNd Na�Q n.On'aeo N_caa».e�a�n" »»»..»»«»«»»»»«»»»» :i L3 » N C�»�MRA�A�AA�AARA���XSS�A�.�SS P7, »aM»-:»a rya'^«o-aSr-seA.eC-W»="»=�»ea»d»»»ry »�»'»A;$.q <»mRRsRm'o«e .`=n s a"»»»?a»»»»»»»»»»»»»»»»»»»»»»r»» 7 gagaar aeagPry a.a«�a r-r �^ "^" E�rR��42 A°n'ma»"a-rax"aoaa^^--a „„x„ Aix ______ _________________________________________ �����e�ennee»e.�n�e" e"e�n�ee»nnmee"���x�x��x�������a���� eemmemeem. r�r"r"r�r�rrrr;;��R�rrrrrr�r"rrr� "�� �°�° ee"" s a3�a�aia�a�ia„a�aaaaa$�aaaaa�aaaaaa-axaiaaiia ----e.------��s":goo^ > '1^. �^.�^. •4 Re�;�^ N N N NeONwa: d-� N.:v Nac N 7n•�••;•dd ds »_:��»Asrmom»vY:a�a»a......;xaa aek �� a=ra"�=�<�r^o.a.��s��raear�omsie»tl����$��:�:ae3x�exsx�«asnaa�a�e�eo.geemes?gs�s„« g1 »ti Ci t2 ROOM;( JA;U 5»» 6 » Smemeemeo QPv�eeavvv�vaaavvavvwevvvavvvevvaavavaaeaa�ev�ev�a�va�evvvvva�vvevveavvvvv b.5�ti���gexx�x=�����r��s^$��_tlea�xY�rxa_ ��Rrnar�'aa�:�'xxxtxxA x•x�x•xry� xr•rxx.�x �xAx� "9 N-6 �5'^-5R?�7-7 `i'4�'4S'59�99f9iR�I $t45iT�iTo�^?i^^�o�7�1 15i4�;'SS �1p 11e-�in i"iz�»§a9-9T5R9-7 �-r T--- � S S SR 444g 445 » ;IAA - I-I-----IIII-IIIIIII-III I------ ..»tt�x-n-'R��a_d-_��a.a====s_s�a__�n�i_-±=_---=-==�^`-- �4 2" C g e yr' pppp qooq jqjqG� 66bb !p_vp vvg yy �4 Hit, PEA pp_pp_yp_p!_ yppy yDDy pCCp pppp yGGy ppqppq pppp pCCp pyYypY p4P4p $g6 ¢p» 6yy�k6Y 33'_t° ati} 2ESR®135i@C,9H I�mgC'S�C�g ��rFY��xtl'/�.0'tlH R�6S p6 $88{{RggS FY FF !R ;I Ilk n n5w5J995 T'�.€ g3 .......... i It MEW g.5r.ESv;-$sy$g<9)E$°sRY$��yGb$Y��S��#��ne��PED�e`iiA=$i$�Naa�kap�'.=L5.yffbB3 HYS- 9$@^-"sE5'a death `n zYss» F Saxe=§$1$Y4w�CB $S$¢GY$?`_ya"sP:Si's g a GaYa?g58arg `a=8WbR:5bg 8' i t a "'atsasG@A"al3I§S ny Ag�FBz3 "x'4.5ggxxyg&SE��5 �v6i 1F S}eS 5FF6p""65Gr; g5y5A5z645¢" 6s 9MH�S8x66666xx 1 �45�p�ECS�YCY�CxY9Y�=�tla�a�3YuXYe1C�$y kpCe�:&ESa�a?a y 3$b-19 R YYYYYYYStlYYYYYYYYSYtlY%YYYSYYYY YStlYYYxYYYYYYEYYYYYYYYYYYYYYYYYYYYYYYYYYYYY=..a......� g �4kiGD YkgRnk"Ew, SH-s "xsH5Y:3'g�gS�°@$�5-x 9p $cg3�L'yz$:G$c&d$xa"=axSgeH By3&'��S$44 Yodpe=Ssy$Y$ae!.f.$Eseax_?a$eaaa$g@ 3's 333 d�¢1ditie4-CdS5Fti9E`°R$ty I &Y$ aHIP!@0u-2a0?„¢e®ep_i,°iF� CO GeY&CCb0Y2Ftl0:3�YBg&0C®eiE¢i$CiC�^.HO:Sn000He .sx.s'"xsx..sx.s.s. 0�e'T.-RM0eg9Ebi�i&0�.�RYD5�^.5bS$-xRm»i££'0bwe=BLeG6 $ k r enppvpnvpnenynvpavpnnvpne»»»»«Y»»»»»»»»»_»»»»»»»»»ns :_»eb'e sg H H?rB y° E5� S 'j $g Yg$Y=0A L� �_. ... a'a r.$_a. pp ■ x » ��dxg�?�„�?tlagesx$etgyg4deE1$$eett?e53.waaH'3 $a > GCEC LLLLtStS LLLL6y� QQgpF rgv«»'J n n an I'me-1j, g --yy- y. X® %�6 _ ��Rt8GY�0�FP }}I..w YF2 V 1s- GB7 a'3 BY GLYYY- R EkU N N F�§g$�C�$_�'6�_�$=rtls�s.�rs-,»".=liG�$9b}E�}9 -iv-"s �GY�b�� E E[I *�F�]f �2CTb_�SxExxxxxSS �:b$:Yc$a�3 E$=n:esne�Se$keb'fr��HYxbb®QYwCGy: YL G�9 Skgs:k'xd�iM 11=s0Hb$YY"ay ae-aeee-amu-eee`G-a'v"G6-aae-Geeaaea-afisaee"m"e ee�me8e$ese8-aae-GFae'e aBe-a e'e-e seeeae8 k, xks Y T ��g;�5.rsxn�=ae�e.�$*HP�rvF�° ��o Y�� ""aagyM"afigg"sri=l:=g:$a�.��r3y-s5n$e"H�"cH:�z�`ea-�Y@5:5aS,.CsI@aH@�F9SG--p. 4bP[g=$E&u6$$S$� CC^ TgTeeLaT g eoGe Qv"enG 5"e5«nv "gYncen g 5 b pY=gas $k� 's$ ���- m Y ecr k tL �4r 1�0-k___Tk-b9 k 9xxixxsxxx �� ?';•H1aPS„Feb��_5u��m�k$.%?ay®cyg��Ye&i39�e�HGgaS#52gEe°Hfi°H�$:H�OHgb$��eY ��" Yti:i9855H5899i;gMS8g9599i35fi55559559Sg"s55g5955fi55555g55K55555Y'655g991�ti1's'85gM'6'd<•=•=m=•"•`y G..Y"d �. $�,a"Y,'acx�ga'�258"�$aay�-G a!'i�y s#ea igse?5s3eaessxxsassss Y� M-»:@$Heg$bt§'SN Mz�$$`a$$b5g$"ss3$p$k'a G°e�gk»�5.a "a 5a�w$$»e "e cdf�@saeaHBr�$s li��Y���YPM----------------lava Y� y�uYyi ��bY 4YyY61ay ��� Y�giY�B��YYbey�..........� `s ffim M:.:c:.:eka":.k-"-,`a Ykk`a:x`-�«k.k.` a'f5y: `2 ��$,�k# i"atlrl$�$�z $ ""eHg6.9g5$x$es5$3aue'$39ra'sS e�_5g5k�y�$0U 26,: 5ke3$x"oHigz2 g 8iS3 ak3$aks9k FyRl k' k kk''r�LR$$iR kTVy elk9REkgk k's'�lskk%- atr'yLRa �s$?v kk�$�t BYE t>ik FT Mrr T ASS nG °" er °9s°5n r. a n«nan2n v5nn 8"e;iv»»»i�»"D»>"p»cgs------- i}��HBed r0ss »5x t¢sc�e?p-A$rE$,.r@Y5Y`-RC�BYA`t_R1�$bj--d$�aB1y'6 _wSb�y y3H�3csassssssss - d „'ss�UN kG5H.H ?'as0.i:bb s6GEee8tl1H-'H.�d-RbE=C$�-$SE:�ag�b�e5$£YSEsy:$ .g 555555 5555555 5 555 55� 55� 5 55555�55585�5555555�555 555 5 55555��55558 x pppCCnC»»"-»»»»»»-»»»»»»=»»»»»»»»»»»»••»s»® ®xx x xx^Y""YYY x xgGx cG"CG G S{T5 KC,y kSY�55$bnw�w®Ne�aa@�E:-s kksk}�w CtlBY:»�$YSB9gLec3x��;.e1yeivee¢z�=Ytl:gBa'�SGY�C�TL.C��s TM �S n" cr i58 6g n�3 �. "e6$ngHttpy 6�$..'? x3"m5a53b ?cs e4Fis ge�b$-sxssssssss U 1 M. U xM ; s$:aLagyG 3LaY>;'o$saHw"e "a as "c xas5:4'c 5i¢e eb'a kg ..........s »»9»_»-'"a-_E»_»»-_=- nesae¢yC^ep¢a"PaasaFFSF¢�PgF«« «FnF f<«bg $'ak»� y Mk.pa' kF ge5g S.�t k1-..nabd:= xYeSEi SxxxxxSxx6+" s� -nH $�=aegetr$x e.e:yF$x�e»"YsseE"c=�a:Ie$5 �rfGa`Sep"=r3®GwvS5®sMnykm58amFc`e$=a <a "»»»»»»"Y»"�YY Y1Y�YYYYY"YYYYY»YYYYYYYYYYYYYYY3YY3YYYYYY»d"3tlY-»,yY.Y3 «,Y L"'YY ..........; of �v4:�""Lx°DE55#�x�Tg5aa4 r5 �&EFPkEEFg"e 555?$neg�ng�vpvn»gn«»n»-,"-.»»3a»»ca__»_» $`a3'a$$$®_r=Py°5esbaa�ge=FH�9�EGY6eeae3pY`°«ae`�Pi$s'&=`GsssassssssH aka@»g$ �A3s�OH$y =HaSe-Ailfliaaa"�Fe'�@a.�$..a$k9:_'Hi' b$5 $$$as$y$ffiag„ x F i� i•V &;3 e� a.`"PXpe�';...Y 5-�Ys "'yY RF�a gG'a�'25uP#&.0'r$$kyene xF=_ae�'s� ibS"wx"sa$w ngag a$SCYEm_r c,Y.,`e.� tbx=ssssssssss @ ®s.s .eaP�b=n b"" �u$c 9 mnyi08.R1Wbtl1k �'=g9FBb1:@1'.�t'gBY�=�»e�=1=E�8:Y§sH@eGgy5 ;6se1�5�eTeYR:Gm'o91�9 E� ggaaaaaaaaaa=a= »��"ss^_:a<^era 4#"xmn°�sarz<^^a&� A aNACCSAaAAAAAAAAAAAAA SxY7�. AAxxxx«»«»»«»»�i�taAASaG£GEGG»°aaa�a��ih�w$�,' a� s m m--6R'ase=WF� 41=aa= a `a&«on za gmsL- = A<sm= m"p "a�aG =4a m n2A$ags mm»w»»ate«»»a»�:h»» »A- ^w a"--""M^ 8 a «« «««««» `.« «»»«�:.««A«»» �$tttt��««d««��«a«� &«WAAAAAI tt»�_AAAAAA w5; »°«»» a » ««»«-r�-��so�e n�tl�^�a�=anm<�G "o"A Ah" - saes s uw�tttt«„»«..FAAAUAAA�n A���s��sx««»�w,_; � -__ _ ------------------------------------------------------------- ---���� j oveooeooe:a:<:e .. »x»aa az ZR-$�tl�$�$_� m "a=M„may_„fimas� F�: �aaaaaaaaaa -a�„ ma� �s�" ga�;�<masar< s^axemms�= " _amsR�em a »as s m»m-n-n--sa-=a�a ....««»„«`.««»»«aas«„«««�»a«a��»tt«AA««Atttt�«a�tt»�AOAAAA«aAAa«aaaAxix�x�x�xx on Aa x x Rm A A A A A A.'MA-_g�m A a xe vaapaa� �Rn� �a' a<so oa, s� sP�F�FS5o�m�a_a_ an '°> &rlttAtt.«pA«AA AA A A A x x x a 9 x x x»«»»«»«»»$aaaa a aaGGAaW«££W«««.-««a A---------- oe a oee e o oe e e ee egoeo ee e000e e000eoo _o «eo e $ss$'ss$'s$sss$a$'sas'ss$ss$'ss$asas�as.sssaa$asa$$s.ssa'ss<ssss$'s$$'s$$'s$'sss'ss$ s�o:�=�$e$�mx� e:r "�� • � e aaaeaaeaas$g»�ma�e$ma�3�ra�Ax�e»s:msm��e;�'asseses°a^aa=�e?veg-s ire �a..a&$- N«N««A««d�m°�afssi�^as��i€�amaa�e- °raAa� d asTaa=a� �o$^_rn-a-aea',aen» g _?�__ m wa a�g mao �$naR-n «««»,«»«...A«»......M»S�Lt l'.SSS`�«�«�.7�SS«A��S'fL,�Af{L3�AAAAAAAA�fA t{SxSx.X xxxx x-.i��»»«�»»»»»a E � Jf5�959�fi59559fi-9-----�a------------------------- ---- ----- ----- ---------- �ZN MIvujj�llllm� ll�lHI ��flflff NQHHH__;�,�������������a������������������������� mF-^-va__o"a=e g--aZm„QQ ssasssassaa��a��rsti^§sar$"s��^�5��ean rxe�aa s� 1=^ ��ea�sart"-tlne M -� �^ �a����a �� 'a x gg ._, RA"sn^RR.,asaA„ attaEssg'--p�Fn-s�anna " w«.«.»''»»»:,^„':_„:.:`=:;^„'««"�,««���«C{SS 'e-aaFsagam��_sG-rye- g�A »r �=m�a�a ��aAssP�2 ^hxr=ei "a„sfimrFc aarxes ^ pp aaasaasssasraeNeo�ae�x=anane�e�-�a "nassa�Pe"A! a 4 - - 'NNNn n^m n'uRJ n' �"N'idv.f "ovnsdan��"em^,r rn .� 2.a-,�Ra«f.Auu.»Aau",„aw»«»„AAAAAAAAA AAAAAA 343.�T �."S."T M«n BRma^^�sF«s^ana" e_a^e^sGm-�Faeos$Be� ,_P"a�nn�QttM?e"s=s`"z�aerF ! aax���$as»aa�daaaaa'sa�3�saaEEG'a�$a»»»°»sa»�»»=�»:;»»�a»»»salt»»��»»»w__��_»`=»::»»���� �eooeoeeoeoel�RRry�^R^^R�RR^R^R^R^^t^^Rn^^^R^RRRR^^R^R^'1R^'1R^'1^R^l�n�1^R^R^nRR^ry^RR^^R F FFFnFFFFFFFFFFFFFFFFF73F Ffirnl3FFFFFFFFliFFFFFFF�FFFFFFFfiF FfiFF Ffi fiFFFnFFFFFF I ��ae_Ea"»==<mmGo"nn"^"emas-e„a�rM�m Ra �a«s»aasaa»sea»»» NNda:a�ea�aa:� -'gin M<�--a,a"�mgsn�������-���M?s��a�ar��� ^S _�Rwnmo-°, .1e�mer�lvni,�ae pi ,.NNNNri ---- --- - ounr„�edaaa » »asaasss62 rtG GG»»«»»«a£»Aaaw.»...==G=M»«„c.«»:,G»»G^-=..G:, :.«n:,M 6MGaR«ytt i 5 � -sa�mxem-aMes2as_"sG€ms-as„ see-�am » 6 R2 94PASL E I sn"RmrxG�sas6x,a nmga�.x�� 9kos s.3as�sica�aicxa»»:aaaaaaassaasscGGG�G«a»:»$s�s�„��_-�_��=�»:;»:»�:;»»«==�d«»�«�a«�»�.N,taatt � I a 3 `5------ddoveoveodddevovoveoveoedoevoevaveoeoogdodooevo»oogeoveogegeegocg_� a asaasasassa�gmsA "$�FA=-s'A�^_AAA'x"-p'-^Aq$_A�m-gnaNAso�A�nA.nmsA�m«AssAggz.Ae"s.am"arm�g__"xeE"ms��mnmoc�e^"Kaennmm^aenenaa�FnR�FNs�i�-�s.4.N`agrom��s r�sn�^m5nxn5'mn^I�seeSg»�� �in, .��a»i„^=_«$ SRnSSSSaaassasaGGEv;U »««$» 8F$n�s�aaaar�s--------»-»«---="e���o�.a�=oo�a�r»«N»= rrrrrn rnrrnrrnrnnrrnrn rnrrrn nnr nnrnrrr '�eeeeeoeeeee��a��n���ssa�aeaasaaxn�snsxaaaaxeaxss anx������sn�es��n����ss�ea�.�s�e��� a tta-------- �� �s�------ --- -----�aRas�a��s��s�aaas�a-----as-s- „���aa »„&= 3:N � o N^i o'Nm'9F RFmeN�N..i n�'g .�a.:smxLdi���«an 'n n,^c�=naSni=$em;a"",�„a�cm�'ff-me N»rdv asssasasasa»»ss».s.»»»�omNe.mG�e„�,�aQaRmRmR.,^m�a�tl�� ...... » „� »aaaa »»56aa»aFw6 „aar"ancAaa aa« "+aas„7:a„3 =x<asmgu--e"asA-�.n waa»:a»»»„»»»»»»»»„»s»s. Ra.—R»�tt�«rt�«�c!„:x�»�»a rrrrrrrrrnrnrrrrrrnrrnrrnrrnr nrrr rnnrr �oeeeeeeeeee-«------e----------»------ �Aaaaaasaaaanynamgss$�? oq^c2"s:�^3�3 aMayr�ao^roe^ s^eyy^=gg aogsraF^sm.��+a� ».�» as ag LpAClAamv 'R .iSSa ."4S.r5 a.1 a n VaSSaa aGGact"aAaa 9 »»�»tttt»: aaa»a"p �"a�aaa» ass MA$aaa„« »« »«u a e o e e o o e o oe �n---m..%�`^� .:1n`-- --�. i1n wAM ln.n n,R ».R'IR RR ^.RRRR^RR^!RRaRR"1m - -n------Rau a m$=�ma�a„�m€w9„�m�p�mamm mgm maasa a a>amema am as � P���?saaMp�e�.e?��s<nxonaano$s�5��a�^ess#a��.oa;=^'-'mraa:�see�sm_ttasR-A�-1 -NMd�m�rdd+a� :m x a N asasaaasasa$a_�F_:�m�'aa.R"assss--s�a�aA^A„aM��,,��^°`na�n�Fn<$sus"k-�r�RsR�asNs�§_aa�a���yp�_, . .��2Ax8� �ttttttA���«��F atta�ws»»«sss»ss»„sss»..ssss„ss»»ssssssssa IPA -a,-,agar�se�sa"eGa�a.=r�a�r9 aga����s���msm����s��a_oanGaRsao�=an�m.n���emen���a�aas� �> tog "9; :4 �r ^e �_gi 2lnaS eRF.".&^�-rMN.:g m md7i''n r<''�$7R5Rnvi ae pz "R<AFSe=nG.me vi�_drFg "o_a ^.3an .7�"»atta+aAaAAA»AAaA»AAA.xAa3S.XsSsr aiiaaaa a"aaaaSa.��i S«GGGGG»a»»a»aka F: "a SR,e;„„»»»„»„'», °°L-eeeeeeeeooeRR«RRRSRRr�RRRnRRa'.�RRR�na'.z3.r4 RRRRRn�Rrtr',R rB ir',RRRRRRRRR.r9 RRRrRRRilanRR�RRRRR�I ssro:�a�a�p�eprxs�nn�m�a?a�a���aao�aemmss�aa���n�aa"F.,mre�^�^�Qa�a?���egsm stesasem" �aye°�a�aM�-a_r-�§��e���"so�F�$a,�-m�°.�aa�€ ma_� NndvC .anm J sff Ri Main aNe -2- � axasxax�aaaa»«a„aaattaa��saF����a�»»«««s»aka»s»sss»»»"sAssss»»sss»ss„s»»s» i isassE a ssna:s1 { NAa�N.mn AR'r_a o.n Pri_ R X^�BaeR�RFr��arS- g'Ye',o:`i"^-rr^d<rNmmS�e�oeamR�: E1^B^��m S:e LF�S.a o.n-maa°E GE q��5"zzI&i i i»=`»»».a»»». .ssssss»ssdss»:�»:,_�»�» emrrrrrmrmmrmmrrrrmrrmrrrrmmmmmrrrmrrrmrmmrmrrrrrmm�rrmmmmmmrmrmmrrmrrmrr y� �XX mX'�X`�X N XX XaRp X,T`' XXXXXX�X XX �XX X'CX e�X XXXX`�T' X XXXXX `�X XXXXX '� XX'e F -----------------------------------I ''^ r �x �x r'r'i ^^^n�nmm�nnnnnnnn�^mn�^mnmmnn�mmnmm�m�nn�n--nnnnn-m-----n-n----n^�mm��mn�mmnmm�nmm� flK�=s=era �aee�=»�-EM �aw»»a»»»»»»a»»a»»a»»»»»» ''rG3'^` �aaaaaa»aaaaa�aas:��� =en�n�n��F�row=n�e< �5�•E ���^,»a»«a�»"»»«»»»»»»�»»�.'ei aRi$"««A«"Sa.r'`9" »»»»»QQ. :n°"°9Nr$Fn °'$8noeer"^n.."3888«NS—e�„'S8— �»»��»aaa"a"aac�»aaa»fix„x"xxxxx»»a»�a»»»»» --------------------------------------------------------�---------------- Iev oevoe��������ae�� ��x���� ��� e������r� ��x�� �. ����� ����x a aaaaaaaaaaaoxi�s�ha„-�_�gx�^���Re�"sn.o"a,a�=_����"s���sR��e���"sa���^�^��s���4o�a�g�=oars � d »ss=s��-arw'nnnn:sia.^nsvai,^exn��R:.^.reaafa"�o�-an%n^a:-r -- M l'sasae=ii^--xs-ae<o^ e.�ag ""s_o� �"sa"s,�r�� SG RE fi m Pe o.e..e.. A;; A.�rkr as �� ,�99 i,�559�,�5999959555BS6�56 a9fi,�H5S69�S59�96,��+9,$,�95995�99�959a65,� 5A�99�6"a�5fi9�a5595 2 T�-7T�^T'i']TmTTRTTRTTR7T�TT'i']T'iT"'iTTT'i—TTT-_T�TT�rTT'iT�-7TT77TTTT_T'�i TT TT'�TTTTTT7T X >p 8 a Re�nsams3na��neass=�Nas�a���$R�$6wRaN��aR?A snE�a:�xmEx3a�^a6 aaaaaaaaaaaagffi=$"sc$a y^m��aa^�=�aa�"saao "sa$oss�aG��sso:R�^w� efN n' afK 6 �a s„bg�dm FEGEG�[eo&�aa» »»»»»»=a" =� � « ««G:,»««««G«««««««««««»admCi Ap tid� > i °F -2eaaA i^aa^E.^nn_as^=m1 v a°�^<:°REi s§«s3^ lea aaaaaaaaaa»-anGna»«9�rNa4adxa�°`=�»a�ffi ;r&s=&=c���a"^a`a��R&g'E',a dda__� ddNri♦ �dr Yu 'Nri a dm �FM« G+A„ «mq ma mm Haag da "a5mm as aaAG AAAA � p AE AA A A ka a a I i S .Sx � a A A 5„Aq AAA ^as „aaaaQFaa„an agg -Be s s^n aa^a�s��a�s�a°�EEa-#ep-ma^flea�Fgm"aEa��oaa �a&axaAAAA«AASNSSSSGGEGGEFS91 a&aaa A«««»»««»a»» d ^„„�„„„� I qF3--sniieR1„m,mEsnj; m 9E^^ Ee�Em^ �""a��ag R� �asxRM��� Raga"�_R� = age'esR3 as as as Sass as §�3a�a;sE ge = �n�»��m ��o G � ry: "a, e� s$gx p+�RRg n-=n-j R2 a�R��a� � Si"" qo eoc6 NN N.s eikd-4 A , a A«»^««w« a as"a xgm,=o�Esnr�� aRR"s.= a co3AEn®�9 sa �^s a"as an°Ra�, "saaRsa ax6 2Eiz Rww A aaaaaaaaaaaan'aa^ammnm<^pqpq ae'a= EEEE^aEEG�p=6�amaa?=���^"aaa"im� ^E y�<sr$�a a „ gg NK .fa »w ��amg N�xn" Fn ��ppdK��gg NdnaN ggad el�d^^+af dg .defyg A a AA Qa aA A A AA A p A IS RaA$x$A 31 gas! A A G a 4 A it S a IRS S A I& G E G�, EF. N IN am uIi"1s1a»ad1awn�vs1;sIs��EEsac128 21Sc����Q���»ag���� «« « «« ««»« ««««« «a »a dmA s oe ooa,Dee^� � R �A9 9 4r ggr «A ARRR A 9ERA 9Ra€9€ 9a9 �i 9 R^ aaaaaaaaaaaa&� a? � sn as g^ §a�sHN d� a »w««Gw««:.« «««»««..««N �q as ga 9a a 61 a a 9a m a EE UU EA mA aA pa AA AU a as a�� S� .iAm3 �A AAA g8 ppgg H sa an s9SJRosRa_ERE M" aFs"^<"ssa�°eIeRRRE UE Rk m E„ ry? 11518SQSSGGEGGEEAE4Aak�EE WW»...»»»»»;;; N»»«»»;;;;; »»»«»»»:.»» $ «« dd»«dd »»d«daaxda»id»d �sri �rz %rL ri �sri 9 x�Rxa"EssRAR3E^ =o��a��Eaaeosn�'aR�"s�EEReaeR�xmga as as as as as ail �aE_»a �g1spi:2 as as a mSig:X s »n s�U P"sa"sMg x» R�a F $<IM'say"s'q"a -8-" GfFgg��g 8=9'^f;m <�MB - •,.sgg Kgg r$:K ae '^n�•n $ tlm apmpmEmm pA AA Ap AA AA AA AA AA a�.R aS �A �aa SA «A aA AA gAA �,�SgS SS GEG Gg E�QA Yfa aaW gP, i EGG»»M�««�«r»wG«:,:.«Hr-.w.S-.Q»«gGmp Ea Qa apaaaaan aa DO qq QA AA AZ Q A Q A CJ A A m AQ aa3S As adQ an up .a7+„«VVS Ya R«wRaw Ry aw �a ww �aR .m. a`Ra .a.w aR a^a��a a�4^9.1 '•-P:1-i�--_P_-4 et4-y'1 __-a Ra waa a4 Doe Doeo$$naennr nm-R-R a 5a�a<a^a aaaaasasasaa �a$E F � Rry�s R gn n°R Keq�Ra^aw,a RQ as s� =�� da-4�� W� 9 .�dd va888==�°y&arr aAm 4,^'CJn -8 A«AC.«A AG««r.«A«AG««d EE Emma amp go x�:maxgas�ccna3sa�EEg^mgae�ga_g�^GR�^ g= E�E�Rgsg.^�S�€�A"a�E'ass�^?'cEa�nsRaa��a_��s AgRpm�F3&^��"n"aq�Ra^= $ a fla"Higp«f pa CA Rp a AQ AGA Aa i�.ai �d �J Sa T1Q QQ.Ro AQQSS iA BAR Q I EE EE�«Wall EE AW»8»»«Ewm« aeDove°ovoe=EE����EE�sE����E�nsksE��sRna��sa�anEssa�ns��sa��a'a�EaE�sa�sas�nn�EsaE�na � nnE? xt€xxE Ffiex� six xix c2 if x xis �sbcia"^sssf3$3���s"s"sgsssassssossss�41 3so�ss�yOss�g9 T .'i T^ TT^ CQ. °pp' Rpp ``�� ��}} Rpp •p,p �pp pp mpp pp ggpp pp _ „qq .figg -pp.«�}} epp pp mtt�� ppRpp _pp Rpp ^pp Qpp .p,p npp Fpp Rpp Rpp app " Gpp �Rdd¢¢d¢C dd dd�d d gd Cd dC d6888d&7dd 77ddtSd d7d8d88d CdC C3 BdC 88 dddd p 9i ? «add�adtiarH1 Al�kgaaaaAiAA� Assam ��yyyy��;��m��gg,s � �?l� ����� � Www Ww ww w�W�BN Ww wW ��ww wwwx Ww ww ww Wuw »^..wwww ww Www ww..x w_o�ew w xw �w ww ww Ww�.., �' B � a .w e � a .w _ a i tfi Ei ii it tif�-i (. e. if e. E ii +`� i � ii E if i e.f i%- i ie.fti ii4 t ��7s�;?��sss"s$�x���s3asg�"t�xrsssst�rt5���»>r�s��7�ss�x��rq���ss��e������»xs��x����.�� �� � xx x xw Nr.kYi x�s�xx ��kx ucnn xC un n"un «j, NN NF �!'I+N a sxx�anwc�»se,� §S 8ew_e�a�axa=e »'aawe_ �4�WNx_r_=r^fi�ge__en$ 13 YY yUZIalcgC � i�- »�wLuu»an�gxx a_x 3 o"-pgaa�a�e raN_ra csU�es:r_a she {xxx3xa5 e ggrsrrsnrggg - q �:aaaewwW.:W,5oa�� sweYNesin»e»zFpaeooYue-ua�wS��Ea�uoY§»:$e�yN E _xx a ' ma da x ?o.X Xa-aY o.x pn ~ x ttPPt tf^? f Pr t fYp P P e e o e e e e e o e e g aau x xxr xor ss oe Sx n"" ' or tc "og �5 atvowe c �W$� an rNx _sx "x uN sa w=�xN Snnstr�}� V E sm9b�aeNe�nos�a» raa »=rsGanu oHp wa b4LN' 'a wiw>Ue xL'w M1+b i"i b. Ha �{.� h. Z$w _a < Wxnarw�`nJyex_� �eM�is - sn?:`s�:� s "- �esg sgogsgggge hNee N�sxnsy�eaQ�Ma �a:s�ws?q;kMe� x��as=s=�pxW=• e ` q�v maayx 'u�xou°�a bn_2e»er„�e�e� °tr8g3gex., scg y a�aan� xanxona-,nwngn.na nenYPn »:1»Raxn.2w�p97119 gssesgE ova �$ eZb&CJrvw��5C uu>$R oCGuu C- _-e,'�Cwbu"r$p4 s� a --I E w5 a� a� b �R w g9aaaaaaaaaaaas�sN== ^SF'?aFzvt; 2H_ �Q = A< � 'a$ Raffia" 3 aaanadm -�m 'dd�^�e�! Haffiggd=��ygg as�� _ "a n�m_eMg a6RpFR"x, gE r A«««««««a."ia aasacEGG �aE9aa FLAW&WWW»»»»»»«»;»»...........«:.»aa...asas»»..aa 3 > �aaavasE�=E:=^aa�=EesEEarFsae�saamR�evEaEaaa�aRrE"ss",REaS�r�:sEnsaaR�a3a$ aaaaaaaaaaaasa< cm __ee d���nR § -^d �a� „ ease s Rik Rn "saa= a«.7DTI«a ��x�tJiC.C.FFC.C.a� »PAEiaWQaaasasVVaas-a«aa^«»„a»»«»««m..:,»«aaQaaa-Q a seem iF FI". a 1_ ""''s�Be�R?RARnRRnRR3a aaana8E?a mEsgsaoa "ass x«'"ar+„ra I »««as Ca GG4"EEEamww9 aaa y _eo aaos eqa_-_ea ao ogeaad:ve_ee_e eo as aaeg Se oS eoo___.. ..-�^oegs________o ava Eq AA 8 =R"E Q n 3 ng R « EAW A 3 E-s�^E^1 "Ea �_���^�"s. s"�"�"s a--s�==��=e xis®e��_a®Ee""a^R^eaEp�R�aRFa aaaaaaaaaaaaas�a� Ea�s"-"saR" SRs$5=o��`R F aaa a16g"cav^�-ER- `=A`a�^ 92,a «aEa"aaactea�'aa"ad3£"aaaaaaaIagslxa i�a«a�nax3�Ssi�EGGE�»�fi�� ;aE„."_gg °ma�a�sass $$ R s-"a" R xg dG g aaoos_a_asm„gss^„aa^aasR3a��gEaa -x st ayx�, �S x�x��a»AA«««««SDI �S S���iF»GG �F.a«»W a.R W�mP,W �F.w .. .. 'ry `1n `t `i^.^-�»w»»»»«»^ »»-»»«-'«Oe-.• eeeeeeeoeeeeeaa aa.R? aaaa <3<ca�e c7aos;s 4 �QQq <vaaa avva<q, aaaeq <7^3 e=x_aee-Ran"=p:E«�s"'=d°"?^e"aE�Ea"sE=€^ae"sareaa�&"s_"aaaaa^"�nsRx=agR aaaaaaaaaaaas"a�ga a?msxh5 ^.BRamzs"-"a�a<sgc6 i5i. PaVH i GA Fla aaaa AAA x x x «« .�.. SiRa .: "s71 esgoaxaa snF A 2'Rka�ssaaV M"3:Asp �ax$�EEG g z�R S#x aAA A «««19 "«aa aE as GE GG aas aEE wW $ »»a»»»a»«a»aa a»» »» m»«»w»»"»a as»«s»da'Eli aaa y 0a6�E�a�EEE6Eai„E0EE-9„E5�E-9655�a-5EE9-�gE5 „in,�n��5aE H-aaa aEEE66REE eaRme�SGa5nE-RRm3?saB^aa�San"vv.anke"sa"a�^a=ma�a"aaaEoaREmass"sRaab�oE� '»=»�»�'`»»•»°`»«�»«��aa�7tt"$�aaaa��aaa�&aaaa`a7a�"a"A„aaE`a3�s�a�3a�a���a»« ��E "" " a$o�9voa_�EaanaanFss.3p:aaaenn�sR:xas�§BvRa=s"Aa�s,�aRa=mEa& 1; E„aE$asaa9SE$FDi�AaE'aF4psAE:EiR a ^eRaRa"a•'s1^Rssi9EFER9 ER9 F9a^"4seA= g caaaaaaaaaaass, atp sst�;"aa�"a^Ps4"<�n�B a9P VQ n"s^��aas RFE=» a"a a 6 sS'=�"d Sin Si .an ��$(��R i�G x�s yyjjd da �jr Hn ..i -Q$'ag y(N v'mm 4h m Z masamam mama..«mamas««««aaa"+..amUU UUQdaaapa5antilla5a a a" a a a a a. a AA�A.iAA a E arA:RN »N _a �S aa_3e �N �s «W ^,�^og pp F"a"g 3RXmA^gga 2=An AQ RF 3F r«ag !°g a -aR RS sa F-^""8 �- "aaa as aaa aaaa ..aa"aa aQQACQ pa aA Q aQ A A Q Q Q E A Q Q A A A A A A Q QA Q A Ax x x a�Sa �A xx x««««a U: AAa "Elleeeeeeeeeeeee�a�Raaaa�aaEaRaxaaaq�aa�aa�aaaa��aaaa��aa��aa�as�aa�aa�aa�"sa��,aaEaa�aa >I sg�ezmE-;gamaREce?aea:aasRsaa,aaaG#«d ^aa 1Pa99G'?^=E¢aREae=ens°m E"e.aA'a Iaaaaas,asasa&85A,�=E! a a�aan^3Ea �?anaaa� g H as ,a sess,^gmaax�aax..:$C;v Rn4R2a9 ttaa'Q Qn-� a a «a fi rF 6e"an aasw &„a„aaaaaA»a««amaaaaaaa«»am aa.,aa»m ��"aau as s R<- s=W6ae x- M �.R" sa «ate m^.a3aR�3Ra ��"s"ssR a�Raa w"="meq���g;WFnER aa�_R ag;:r-E i�;3 _san sR4as L7QaG�dE&aa'A6aadLuau a a xsmax"ggg�RclMaaa5�aasffi3aNIH SG&adaE A �"«a C-" � aaa Leo ee oo eo oe eo or RR RR RJR RRRr �R Ra �R R�RR �«RR�RanRR RR �s R��RR„„tea„�R�SS Rn RR RR RR �R „s �R „��R s��RR age_ _ €x m "" $ -- FR..„ra"aaa;IAA .. eEv Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2 14.2: Proiected Assessed Value - 2038 Develonmentt - Tarrant County Residential Corannelcial Development 2.0% SinvleFValue -CustomTpe I I�Istrial Year Assessed Inflation Per Ptojeued Vahn Fv Projaal d Total Projected Ending As Of Fear? Unit? Um[ Assessed Value So Ft' So Ft' Assessed Value Assessed Value 314Deo-25 I-JW26 100% 0 $1,200,000 $0 0 $120 SO SO 31-Dec-26 I-Jan-27 102% 0 $1,224,000 SO 0 $122 $0 $0 31-D -27 1-Jan-28 104% 0 $1,248,480 $0 0 $125 SO SO 30-Dec-28 I-Ian-29 106% 0 $1,273,450 SO 0 $127 SO S0 30-1)eo-29 I Jan-30 108% 0 $1,298,919 SO 0 $130 SO SO 30-Dec-30 1-Jan-31 110% 0 $1,324,897 $0 0 $132 SO SO 30-Dec-31 I-Jan-32 113% 0 $1,351,395 SO 0 $135 i0 SO 29-Dec-32 1-Jan-33 115% 0 $1,378,423 SO 0 $138 SO SO 29-D..33 1-Jan-34 117% 0 $1,405,991 $0 0 S141 SO SO 29-Dec-34 1-Jan-35 120% 0 $1,434,111 SO 0 $143 $0 SO 29-Dec-35 I-Jan-36 122% 0 $1,462,793 SO 0 S146 SO SO 28-Dec-36 I-Jan-37 124% 0 S1,492,049 SO 0 $149 $0 SO 28-Dec-37 1-Jan-38 127% 0 $1,521,890 $0 0 $152 SO SO 28-Dec-38 I-Jan-39 129% 41 $1,552,328 $63,645,446 564,761 S155 $87,669,495 $151,314,942 28-Deo-39 1-Jan-40 132% 41 $1,583,375 $64,918,355 564,761 $158 S89,422,885 S154,341,240 27-Decr40 1-Jand1 135% 41 $1,615,042 $66,216,722 564,761 $162 S91,211,343 $157,428,065 27-13-41 1-Jan42 137% 41 $1,647,343 $67,541,057 564,761 $165 S93,035,570 $160,576,627 27-Decr42 1-1an43 140% 41 $1,680,290 S68,891,878 564,761 $168 $94,896,281 $163,788,159 27-13-43 1-Jan-44 143% 41 $1,713,895 S70,269,715 564,761 S171 $96,794,207 $167,063,922 26-Dec-04 I-Jan45 146% 41 $1,748,173 $71,675,110 564,761 S175 $98,730,091 $170,405,201 26-Deo-45 1-Jan-06 149% 41 $1,783,137 S73,108,612 564,761 $178 $100,704,693 $173,813,305 26-D.-46 1-1an47 152% 41 $1,818,800 $74,570,784 564,761 $182 $102,718,787 $177,289,571 26-Dec47 1-Jan48 155% 41 $1,855,176 $76,062,200 564,761 $186 S104,773,162 $180,835,362 25-D=-48 1-Jan-49 158% 41 $1,892,279 $77,583,444 564,761 $189 S106,868,626 S184,452,070 25-13-49 I-Jan-50 161% 41 S1,930,125 $79,135,113 564,761 $193 $109,0051998 $188,141,111 25-Deo-50 1-Jan-51 164% 41 $1,968,727 $80,717,815 564,761 $197 $111,186,118 $191,903,933 25-Dec-51 I-Jan-52 167% 41 $2,008,102 S82,332,171 564,761 S201 $113,409,941 S195,742,012 24-Dec-52 1-Jan-53 171% 41 S2,048,264 S83,978,815 564,761 S205 $115,678,037 $199,656,852 24-Deo-53 1-Jan-54 174% 41 S2,089,229 $85,658,391 564,761 $209 S117,991,598 $203,649,989 24-Dec-54 I-Jan-55 178% 41 $2,t31,0I4 $97,371,559 564,761 S213 S120,351,430 $207,722,989 24-Deo-55 1-Jao-36 181% 41 S2,173,634 $89,118,990 564,761 S217 S122,758,459 $211,877,449 23-Dec-56 1-Jan-57 185% 41 S2,217,107 $90,901,370 564,761 $222 S125,213,628 S216,114,998 23-Dec-57 I-Jan-58 188% 41 $2,261,449 $92,719,397 564,761 $226 $127,717,900 $220,437,298 23-Dec-58 1-Jan-59 192% 41 $2,306678 $94,573,785 564,761 $231 S130,272,258 $224,846,044 23-Dec-59 J-Jan60 196% 41 $2,352,811 S96,465761 564,761 $235 S132,877,704 S229,342,964 22-Elm60 1-Jan61 200% 41 $2,399,867 $98,394,566 564,761 S240 $135,535,258 $233,929,824 22-13c61 1-Jan62 204% 41 S2,447,865 $100,362,457 564,761 $245 $138,245,963 $238,608,420 22-13ec62 I-3an63 209% 41 S2,496,822 S102,369,706 564,761 $250 $141,010,882 $243,380,589 22-Dec63 1-1an64 212% 41 S2,546,759 S104,417,101 564,761 S255 $143,831,100 $248,248,200 21-Dec64 1-Jan65 2161/6 41 $2,597,694 $106,505,443 564,761 $260 S146,707,722 $253,213,164 21-13ec65 1-Jan66 221% 41 S2,649,648 $108,635,551 564,761 S265 $149,641,876 $258,277,428 21-D=66 1-Jan67 225% 41 $2,702,641 S110,808,262 564,761 S270 S152,634,714 $263,442,976 21-1)eo-67 I-Jan68 230% 41 S2,756,693 S113,024,428 %4,761 $276 S155,687,408 $268,711,836 20-Dec68 1-Jan69 234% 41 S2,811,827 S115,284,916 564,761 $281 $158,801,156 S274,086,072 20-Dec69 1-Jan-70 239% 41 $2,868,064 $117,590,615 564,761 $287 S161,977,179 S279,567,794 20-Dec-70 I-Jan-71 2441/. 41 $2,925,425 $119,942,427 564,761 $293 S165,216,723 S285,159,150 20-Deo-71 1-Jam72 2491% 41 S2,983,934 S122,341,275 564,761 $298 S168,521,057 $290,862,333 19-Deo-72 1-Jan-73 254% 41 $3,043,612 $124,788,101 564,761 $304 $171,891,478 $296,679,579 19-Deo73 1-Jau-74 259% 41 $3,104,494 $127,293,863 564,761 $310 $175,329,308 $302,613,171 19-Dec-74 1-Jan45 264% 41 $3,166,574 $129,829,540 564,761 $317 $178,835,894 $308,665,434 19.13.45 1-Jan-76 2691% 41 $3,229,906 $132,426,131 564,761 S323 S182,412,612 S314,838,743 18-Deo-76 1-Jan-77 275% 41 S3,294,504 S135,074,654 564,761 $329 $186,060,864 S321,135,518 18-1)eo-77 1-Jan-78 280% 41 $3,360,394 $137,776,147 564,761 $336 S189,782,082 $327,558,228 18-Dec-78 l-Jan-79 286% 41 $3,427,602 S140,531,670 564,761 $343 S193,577,723 $334,109,393 18-1)eo-79 1-Jan-80 291% 41 S3,496,154 $143,342,303 564,761 S350 S197,449,278 S340,791,581 17-Elm-80 I-Jan-81 2979/6 41 $3,566,077 $146,209,149 564,761 S357 S201,398,263 $347,607,412 17-Dec-81 1-Jan-82 303% 41 $3,637,398 S149,133,332 564,761 S364 $205,426,228 S354,559,361 17-I)m-82 1-Jan-83 309% 41 S3,710,146 $152,115,999 564,761 S371 $209,534,753 $361,650,752 17-Dx-83 I-Jan-84 315% 41 $3,794,349 S155,158,319 564,761 $378 $213,725,448 S368,883,767 16-Dec-84 1-Jan-85 322% 41 S3,860,036 $158,261,485 564,761 S386 $217,9199,957 $376,261,442 16-Da-85 I-Jan-86 328% 41 $3,937,237 S161,426,715 564,761 S394 S222,359,956 S383,786,671 16-Dec-86 1-Jan-87 335% 41 $4,015,982 S164,655,249 564,761 S402 $226,807,155 $391,462,404 16-Dec-87 1-Jan-88 341% 41 $4,096,301 $167,948,354 564,761 $410 S231,343,298 $3919,291,653 15-13ec-88 t-Jan-89 3481/6 41 $4,178,227 S171,307,321 564,761 S418 $235,970,164 $407,277,486 15-Dec-89 1-1an-90 355% 41 $4,261,792 $174,733,468 564,761 $426 $240,689,568 $415,423,035 15-Dec-90 l-Jan-91 362% 41 $4,347,028 $178,228,137 564,761 $435 S245,503,359 $423,731,496 15-Dec-91 1-Jao-92 369% 41 $4,433,968 $181,792,700 564,761 S443 $250,413,426 $432,206,126 14-Dec-92 I-Jan-93 377% 41 S4,522,648 $185,428,554 564,761 $452 S255,421,695 S440,850,248 14-1)eo-93 1-1-94 384% 41 $4,613,101 S189,137,125 564,761 5461 $260,530,129 S449,667,2.53 14-De 94 1-Jan-95 392% 41 S4,705,363 $192,919,867 564,761 S471 $265,740,731 $458,660,598 14-Dec-95 1Jan-96 400% 41 $4,799,470 S196,778,265 564,761 $480 $271,053,546 $467,833,810 13-Dec-96 1-Iaa-97 4081/6 41 S4,895,459 S200,713,830 564,761 $490 $276,476,657 S477,190,487 13-Dec-97 1-Jan-98 416% 41 S4,993,368 S204,728,106 564,761 $499 S282,006,190 S486,734,296 13-Dec-98 1-Jan-99 424% 41 $5,093,236 S208,822,669 564,761 $509 S287,646,314 $496,468,992 13-Dec-99 1-Jan-00 433% 41 S5,195,101 S212,999,122 564,761 S520 S293,399,240 $506,398,362 13-Dec-00 1-Jan-01 442% 41 $5,299,003 S217,259,104 564,761 $530 S299,267,225 $516,526,329 13-D-01 1-3-02 450% 41 $5,404,993 $221,604,286 564,761 S540 $305,252,369 $526,856,856 13-Dec-02 I-Jan-03 459% 41 $5,513,082 $226,036,372 564,761 $551 $311,357,621 $537,393,993 13-Dec03 1-Jan-04 469% 41 $5,623,344 S230,557,100 564,761 $362 $317,594,773 $548,141,873 12-Dec-04 1-Jan-05 478% 41 S5,735,811 S235,168,242 564,761 S574 $323,936,469 S559,104,710 12-Dec-05 I-Im-06 488e/ 41 $5,850,527 S239,871,606 564,761 $585 S330,415,198 $570,286,804 12-Dec-06 1-Jan-07 497% 41 $5,967,538 S244,669,039 %4,761 S597 $337,023,502 $591,692,540 12-Dec-07 1-Jan-08 507% 41 $6,086,888 S249,362,419 564,761 $609 $343,763,972 $593,326,391 MmuCap, Bm.[meo'.tlavtiALLSf'AFF/IFXA.SRmdFan Wo,"ahh Rmwh rMZ1CONSI6TJNG/Pwjwfi, ,1jW,1AR-h TIRZ ProJectlau-v1.2B(2036-2046Devdop-V v7.0..,L j MAI3 22-Peb26 'A-..SM b the Pedtar Canty Appmd Diwim tad TeemttCmat App,od Dimid pmlmtty u MMW ee of Jo,uety 1 eoaue0y. Durmg.wmmetim, Ne aeeermd vdue ap,mm4 the porpm oP the hu0d'mg a®plebd u orJtmumy I..+..,ton ao eesmd veh�edurhig cmatruc4m. 'A- m ®nud m0etim fwbr cd2 0%. 'See EWiit C-1.14.2. 4See Flhikk R �aaaaaaaaaaaaaak e$,?o a fan � �e„"s"E H �aonk Rya, o�'s `i aa69x e.�e"$:w�d e��^e �'xxN�'°���g ako�na = :saga sg1«a„ aaRs; tiara eaRa� aAgvH- "as.FER a"s ws a a as as as as as as _n ., .=- a� .t .t �r �'- 'A �nm �_ 'N v�A �R dK-d ��� 'an ag�aen aaxda�e^ass e§^=a"aaas^3aaNMae yR<sNs"R�nNann^-- rir.ri«KYi«««7lS�C.»GGGGA°4�«�»a�T,&YiiC--= �.,_����_��.7.�ma9F�GGt ��' pp yy ggsan s,am giniS SSSSa as AUa A An a aa aG k -- simE'E Ea9naak^R—'1-H$,=a"Aia vat= a-,an5a z=a IA $e"a,e2imi1s�A "oR6$<��- 6 ®aaaaaaaaaaaaaffi�x"�ax�"a"€°"sus$®=e3cx °a�=as"RR�rt �P�ea^=;x-d��^es^�: g daattd�ttV,&adaa'uRuu"aaaa&aaaYs"sg33&aaaa'a»o A A A a EG444ei�s�e Hhi 11 R- - ae n a" -- e a_acanaoaasnas-ag�s�$� g gaE a essa x�aaoo«aaaiaaaaaa�G�GG�a�e�&&��&s"w& ;;„ ga en?%tAa' �«A ^AAAA^^ RA^RA AAamm mAA ^AA^AA^^AA AA�^ m^ oe ee oe eo oe eoe ' ' " R Qn RZ'?vi.=^I ;? R^IA FIg4,PvR 4q El ^R 114 -.+t^ Aa^ :a:Qaaa�aaa�Caa^<<'^^aaaaaaQa^aaaaa ^�a^ccaaaaa^aaaaaaa�aaa9<^aaaa:aaa a�^- aa;aa�a�"G"E as�saskaa"a a���ax:aGR as as as asaaaaaas x" agmoages="ra�a�sM�M a"m- '. aa�-AA S"Fn888ffi 19 xF a a Aa aA AaaQ AS asSS A.Xs3»A »an giA nit ,`fa 5�a i�S SG GG G.,A �°�W�a&£„=- - „ AA Aa aaaaaaaaaafiaaaaaatt�t;L; Aa Ali 0;a WGa U - -a»» -».- w-»a�: «F-»:U d «d CIC21 if eeeeeeeeeeeeee�as���a�s�Of ,K99 a�s�����5�5�s��5���s��ss��5�s55���aa5a�5���s��a�aa��a axa�oG�5a�xeave?$x��a��a�-x��s'�kaa�?a�'a=v�=k="a,6�oRgEaAk�,r?an3$�Sk�s Haaaaaaaa ease aa- •^�- g _ N �� "�� .� •�� �Gazg %n � dd N� roc^vNxe .�aaAa�naaarsi��_�a"�r€e a�^ akda �a�sa"ask -A«q"a««qp UA aA aQ «�aSaxR FS a ika^1«'�2 RR -x®s do FE:RA A^Ri g'Ai R^21 a928"SAas""maW^ -G-B GaEF W�a wn»y««««W«« p««««F A »««««« aaaaaaaanaaZia aaxaana ��.eeeeeeeeeeeeae����aaaeaa�aaaaa�aa6�aaaanaa��anaaae�6�asea�s.�aasaa�a�aaa�aananaaanaaa a�aia k"a"= $a"sus sosFesr ^^tie-iRea'aseEapea-sia$iRERRs$Eksa<F3i"4'<a-_ag aaaaaaaaaaaaaac���s��m"aa"a.�����§e�B��ra. a �Qan RAIN»aa«asiNd SFfK92gaae . pp N� f�a=^�r ad�aaag ,a+.�Nr ®a --+-««F«---- --«------y-«n aas Aa as da Aa i«ti-AA tta AaAa aA aQR Q„na SA A ^M mA a�.a Se an R„_n F«R�ffiA ES -8 S"'an R -Ga a89_aR Aa aG --� -�"' AAA a-G�ffiS � p gg gg yy gggg a g$gg g > »«Qa q.m7aa.�aa.7 n a.AnnnAAAQanaasaaAAaassa"UM as-anAna i s_____.. R�ak'A :k 's.:xarasa�Aaaa���A;; garaaa=tie^a�s saaaaaaaaaaaaas� � r -aia< fiaR�� � "ae� s^aam"has-n �&HHM-i"s.�n3°--( �gi n a ^�:g 4999 61ggq 7i�yy{{��++F«-a88 __A-'rm .. Fs-g `rd R."y y •^:jm y[ &_ ^F as ---A «A anti HUH 5 UN AT�AA AAyA�A AA as ad pp t�AAAA$a."'Sd3 A."S .iQj gS g«a AA af��a�a5aa aagafkG Aa Aa Aaaaga- a 9 S AAQpa ymy++ a Aaaaaa$ as a3$ gH is AA ��Sa aS as mG«GGF, GE4 it cc Wa WF�gpge A Yi - AWA------ �ao-e ee eo ee oeo -P; RRRRnR$m RR W�mR RR m"mR RR RR RR mR RR„�"RRR„R nR RR RR-R RR RR RR RR RR RR „Ran R°; m-- € W'DU g sqa$ 3 3 s s s s $ sas��t sgc sa m s$ T 5$g g qA Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.15.2- Proiected Assessed Value - 2039 Develonmentt - Tarrant County Residential Cottnretciel Developueta 2.0% Sinpk F, -CUADM 1 Jadttstrial Year Assessed Inflation Value Per Ttjecmd Value Per Pmjwted Total Projected Ending Moe Facm� U ul Unit Assessed Value so Ftt so Fr' Assessed Value Assessed Value 31-Dec,25 1-Jm26 100% 0 S1,200,000 SO 0 S120 SO $O 31-Dec-26 1-Jan-27 102% 0 S1,224,000 $O 0 $122 SO SO 31-Dec-27 I-Jan-28 104% 0 S1,248,480 SO 0 S125 SO SO 30-Dec-28 1-Jan-29 106% 0 S1,273,450 10 0 S127 SO SO 30-Dec-29 I-Jan-30 108% 0 S1,298,919 SO 0 S130 SO SO 30-Dec-30 1-Jan-31 110% 0 S1,324,897 $0 0 S132 SO SO 30-Dec-31 J-Jan-31 113% 0 $051,395 SO 0 S135 SO $O 29-Dec-32 1-Jan-33 115% 0 S1,378,423 SO 0 S138 SO SO 29-D-33 1-Jan-34 117% 0 $1,405,991 SO 0 $141 SO SO 29-Dec-34 1-Jan-35 1200/6 0 S1,434,111 SO 0 S143 SO SO 29-Dec-35 14an-36 122% 0 $1,462,793 SO 0 $146 SO SO 28-Dec-36 1-1an-37 124% 0 $1,492,049 SO 0 $149 SO SO 28-Dec-37 I-Jan-38 127% 0 S1521,890 SO 0 S152 SO $O 28-Dec-38 1-1an-39 129% 0 $1,552,328 SO 0 S155 SO SO 28-Dec-39 1-Jand0 132% 41 S1,583,375 $65,551,705 564,761 S158 589,422,885 S154,974,590 27-13=AO 1-Jan41 135% 41 $1,615,042 $66,862,739 564,761 S162 S91,211,343 S158,074,082 27-Dec41 1-Jan-02 137% 41 S1647,343 $68,199,994 564,761 S165 S93,035,570 $161.235,564 27-Dec-02 1-Jan-43 140% 41 S1,68Q290 S69,563,994 564,761 $168 S94,896,281 $164,460,275 27-Dec-03 I-Jan44 143% 41 $1,713,995 S70,955,274 564,761 $171 $96,794,207 S167,749,481 26-Dec 44 I-Jan45 1460/6 41 S1,748,173 S72,374,379 564,761 $175 S98,730,091 $171,104,470 26-Dec 45 I-Jan-06 149% 41 S1,783,137 S73,821,867 564,761 S178 S100,704,693 S174,526,560 26-Dec-06 I-Jan-07 152% 41 S1,818,800 S75,298,304 564,761 S182 S102,718,787 $178,017,091 26-Dec 47 I-Jan48 155% 41 S1,855,176 S76,804,270 564,761 SIM S104,773,162 S181,577,433 25-Dec-08 1-Jan-09 158% 41 $1,892,279 S78,340,355 564,761 $189 S106,868,626 S185,208,981 25-Dec-49 I-Ian-50 161% 41 $1,930,125 S79,907,163 564,761 S193 S109,005,998 S188,913,161 25-Dec-50 14aa-51 164% 41 S1,968,727 $81,505,306 564,761 S197 S111,186,118 S192,691,424 25-Dec-51 i-Jaa-52 167e/ 41 $2,008,102 S83,135,412 564,761 S201 $113,409,841 $196.545,253 24-Dec-32 1-Jan-53 171% 41 $2,048,264 S84,798,120 564,761 S205 S115,678,037 S200,476,158 24-Dec-53 I-Jan-54 174% 41 $2,089,229 S86,494,083 564,761 $209 $117,991,598 S204,485,681 24-Dec-54 1-Jan-55 178% 41 $2,131,014 $88,223,964 564,761 S213 S120,351,430 $208,575,394 24-Dec-55 1-Jan-56 181% 41 S2,173,634 S89,988,443 564,761 S217 S122,758,459 S212,746,902 23-Dec-56 I-Jan-57 185% 41 S2,217,107 S91,788,212 564,761 $222 $125,213,628 $217,001,840 23-1)o-57 1-Jan-58 188% 41 $2,261,449 S93,623,977 564,761 $226 $127,717,900 $221,341,877 23-Dec-58 1-Jan-59 1921/6 41 $2,306,679 $95,496,456 364,761 $231 $130,272,258 S225,768,715 23-13ec-59 I-Jan60 1965% 41 $2,352,811 $97,406,385 564,761 $235 $132,877,704 $230,294,089 22-Dec-60 I-Jan61 2001/6 41 S2,399,867 S99,354,513 564,761 S240 $135,535,259 S234,889,771 22.13 61 I-Jan62 204% 41 S2,447,865 $101,341,603 564,761 $245 $138,245,963 $239587,566 22-Dec62 I-Jan-63 208% 41 $2,496,822 $103,368,435 564,761 $250 $141,010,882 S244,379,317 22-Dec63 1-Jan-64 212% 41 $2,W,759 S105,435,804 564,761 $255 S143,831,100 S249,266,904 21-Dm64 I-Jan65 2160/6 41 $2,597,694 $107,544,520 564,761 $260 S146,707,722 $254,252,242 21-Deo65 1-Jan66 221% 41 S2,649,648 S109,695,410 564,761 S265 S149,641,876 S259,337,287 21-Dec66 I-Jan67 225% 41 $2,702,641 S111,889,319 564,761 S270 S152,634,714 S264,524,032 21-Dec67 1-Jan68 230% 41 $2,756,693 $114,127,105 W,761 $276 $155,697,408 S269,814,513 20-Dec68 1-Jan69 234% 41 S2,811,827 S116,409,647 564,761 S281 S158,801,156 S275,210,803 20-Dec69 1-Jan-70 239% 41 $2,968,064 $118,737,840 564,761 S297 S161,971,179 S280,715,019 20-Dec-70 1-Jan-71 244% 41 S2,925,425 S121,112,597 564,761 S293 $165,216,723 S286,329,320 20-Dec-71 1-Jan-71 249"/6 41 $2,983,934 S123,534,849 564,761 $298 S168,521,057 S292,055,906 19-Dec-72 1-1en-73 254% 41 S3,043,612 S126,005,546 564,761 S304 S171,891,478 $297,897,024 19-Dec-73 I-Jan-74 2590/, 41 $3,104,494 S128,525,657 564,761 S310 S175,329,308 S303,854,965 19-Dec-74 1-3an-75 2641/6 41 $3,166,574 $131,096,170 564,761 S317 S178,835,894 S309,932,064 19-Dec-75 1-Jan-76 2691/6 41 S3,229,906 S133,718,093 564,761 S323 $182,412,612 S316,130,705 18-Dec-76 I-Jan-77 275% 41 $3,294,504 S136,392,455 564,761 $329 $186,060,864 $322,453,319 18-D-77 1-Jan-78 280% 41 S3,360,394 S139,120,304 364,761 S336 $189,782,082 S328,902,386 18-Dec-78 1-Jan-79 286% 41 S3,427,602 S141,902,710 564,761 $343 S193577,723 $335,490,434 18-Deo-79 1-Jan-80 291% 41 S3,496,154 S144,740,765 564,761 S350 $197,449,278 $342,190,042 17-Dec-80 1-Jan-81 297% 41 S3,566,077 S147,635,580 564,761 S357 S201,398,263 S349,033,843 17-Dec81 1-1 -82 303% 41 S3,637,398 $150,588,291 564,761 S364 S205,426,228 $356,014,520 17-Dec-82 1-Jan83 309% 41 S3,710,146 S153,600,057 564,761 S371 $209,534,753 S363,134,810 17-Dec-83 1-3an-84 315% 41 $3,784,349 $156,672,058 564,761 S378 $213,723,448 $370,397,507 16-Dec-84 1-Ja.85 322% 41 S3 860,036 $159,805.500 564,761 S386 $217,999,957 S377,805,457 16-Dec-85 1-Jan-86 3281/. 41 $3,937,231 $163,001,610 564,761 S394 $222,359,956 $385,361,566 16-Dec-86 1-Jan-87 335% 41 $4,015,982 $166,261,642 564,761 $402 S226,807,155 $393,068,797 16-Dec-87 I-Jaa-88 341% 41 $4,096,301 S169,586,875 564,761 $410 $231,343,298 S400,930,173 15-Dec-88 1-Jan-89 348% 41 S4,178,227 S172,978,612 564,761 $418 S235,970,164 $408,948,777 15-Dec-89 1-Jan-90 355% 41 $4,261,792 S176,438,184 564,761 $426 S240,689,568 $417,127,752 15-Dec-90 1-Jan-91 362% 41 S4,347,028 $179,966,948 564,761 $435 S245,503,359 $425,470,307 15-Deo91 1-Jan-92 3691/. 41 $4,433,968 S183,566,287 564,761 $443 $250,413,426 $433,979,713 14-Dw92 1-1-93 377% 41 S4,522,648 S187,237,613 564,761 $432 $253,421,695 $442,659,307 14-Dec-93 1-Jaa-94 394% 41 $4 613,101 S190,982,365 564,761 $461 $260,530,129 $451512,494 14-13ec-94 Wan-95 392% 41 $4,705,363 S194,802,012 564,761 $471 S265,740,731 $W,542,744 14-Dec-95 1-Jan-96 4000/6 41 $4,799,470 $198,698,053 564,761 S480 S271,055,546 5469,753 598 13-Dec-96 I-Jan-97 408% 41 $4,895,459 S202,672,014 564,761 $490 S276,476,657 $479,148,670 13-Dec-97 14an-98 416% 41 $4,993,368 $206,725,454 564,761 $499 S282,006,190 $488,731,644 13-13ec-98 I-Jan-99 424% 41 S5,093,236 S210,859,963 564,761 S509 S287,646,314 $498,506,277 13-De 99 14an-W 433% 41 $5,195,101 S215,077,162 564,761 S520 S293,399,240 S508,476,402 13-13-00 1-Jan-01 442% 41 S5,299,003 S219,378,705 564,761 S530 S299,267,225 $318,645,930 13-Dec 01 1-Jan-02 450e1e 41 S5,404,983 $223,766,280 564,761 S540 $305,252,569 $529,019,949 13-Dec-02 1-Jan-03 459% 41 S5,513,082 S228,241,605 564,761 S551 S311,357,621 S539,599,226 13-Dec-03 1-Jan-04 469e/, 41 $5,623,344 S232,806,437 564,761 $562 S317,584,773 $550,391,210 12-D-04 1-Jan-05 478% 41 S5,735,811 S237,462,566 564,761 S574 S323,936,469 S561,399,035 12-13ec-05 I-Jan-06 488% 41 $5,850,527 S242,21I,817 564,761 S585 $330,415,198 S572,627,015 12-D -06 1-Jan-07 497% 41 S5,967,538 $247,056,054 564,761 $597 S337,023,502 S584,079,556 12-Dec07 I-Jan-08 507% 41 $6,096,888 S251,997,175 564,761 $609 S343,763,972 $595,761,147 AAIICap, h,c. M.cmv'.VALLSTAFF'?ECCV-F-WMNfthhP ¢h TW.COASULTWGP JnrtlwIIJW.W R-h TNZPnyetlw- W-2B(70J6.2046D-Ibpw )v2AOd.JKA43 22-F b-26 'Am 4ingmthe Pvlu Cmaty AppdWDiW4inand TintCant Appmsl DiehitpmpcayummvAaofJmmgl�ueay. Outsgmomu�4m,tAe en dvolue tithe pmian otthe lwld'mg mmp,sed a arJ.nnmy 1. nes,mee na..�.,d.we de,mg cmehaaia. 'Ammo ®ennuel u0azm fame of 2.0Yo 39te ExhUC-1.152. 'See Exhant B. a^ssaHea_sm^sad$F,aPo�9RR-,2AB^aa;PL'-U eai'z asaaaaaasassassg_ "'� ^__ as nd sag sx^ Se Ae e7vA= ^l». RIt N x_9 it R F asaas"&aa a&� a �W»G»««»««»«»»u«»««»«»«»AGG»«»»»»�ddddddddddddddd ��o�s_-�o8aF=aaaaa� sass<am�m��E� a"s=aG^e�naas.B�a-�E�=Qa�"ma5aa�a?sr as as as as as as asa:a �sRa ^" � d�" ae ="say"a aam xa3 ®� :"ale k,=a��a a a a�rg � �^.Te»� �sn aaaa 'UeRe�a�1' a1; a�9 »»»A»GA„»»Ga "a -a as aaa actaaaa9aaaa$a aGGGGauAGQAAA A.�.� �k�gg9 y ggFa aas .a aaa M.g E_-g-^ agqss=fig g^aao ooRA_ a a?� � q �� ��aaaema�= o& A».SW.� »EG G''�G»WWP,a7GG»„»AG»»«GG«G»d dad .eeeeeeeeeeeeeek Oka A A A A$ agaA A�' a aaaaRaa a' a A A g n �aaaaaaaasaaaaaaai_Qm.r=�aaAAUAAAA�-aaaAke�Aa�aAms�m�^S""�€�[tASaR�im --sAaEA�Aa�RaA-�=AsRa�i�a a�RRea�G$nI NMgggd a aa$aa9a57a6i65� y "^an"g"aa 9^ a"e e$ "e"»& as e Ran a �EMSAA AA AA AAA Aa AA �I a.��.��am A'L"i T.a L"Z .�7EG �.a W��L4 �a��. a««GG A«««»+GAM» �m mV; M,7�hmAX„Ax � OepO x��xxxxxxxxaxxxxx�Tx�x3axxxxxxxa�xxx�x<ax���xxax�x�xx�xx<Y��#YaYaC� a4 2Rsna"a-n ae06 Et;oa^aa6�ga6 rig aF"a aaA ^A3F$xa"sRR3sR��dsaR< as l,mil xxFdd KH«Qx^Nsassfia a t;E dzi AAA AA AA �lA AA AS A.i 3SSS 3A SS»�A �A AA.�A mass lAa �aaaaaaG k��Fi WYSWWW���a«»»««»»"«« x as=xx.x^ra » a �^ °sh s�aaaMa�aaanRAma2��<"aaaaaa=��kss=e"a.R�r �asAttaAAAaAtt"s�us$iaGaaGaGaaesWaaa�a a«»GG»GAa"dddddd 6II� �oeeeeeeeeeeeee aaa��aaa�aaa��aaa�a��aaaara��aaaaa�a�aaaa�aaaaa�maaaa�a„a„aaa��aam�a� as"a eaxeRSRea�"Rm-a"s�sia�yjaga�d"s"s»�^"s�anaasF�Sa"""aaF �as Aa as as as a&aaaM �f p o �r ♦♦e _" dd ¢ �.-�.: ::, :«:�««.^-. z; um �Ra aaaa 7 a4 ��a"i iia a s as �� a� c�AA».HU RH S.i .� S.��a.�NEER aRe 4B eS RA BRA r«n a a „» »»Y �do RF=R Gogh&3R--d^�paS ndadddaddaddad '��..eeeeeeeeeeeeee� � �$Rsp�setl$FGS�-�88F�7?A�affixSa�a6�9mA<s�e�3`a�a€a=$F�a_»��$n�s=$='o�qA its aaasRRasasasa&£Si t, RSRM.P,E msa �»«'^�s�9-"s?$s`.a=a F vA d_ 5� n `�"a g o: aaa99v �aanram�t^cassdxh`d�n�ccaa�+ d_ aa 'x^y� rtF9EA$D rg«�a.d�a<�»g K= «GGGA»»GG „G GG»„»GAG»„„»GG»«»»aaa aq aq as aq qq Yip as as AA AGAR AA AA AG AA A�aSA 4 aAaW <<^Ci ea '^ eaF Fk affi 0a G- ass^^ gaa^AeRR- saE="a WA ^a h3-R 8as `"a "y -a RUNRF-e P^MA4 G»G»Aq p�aqua �i� as aC",aa as a� as AA AA AA aA AA AA AA TS AS A^.�.�SA AS �.4 Aa A« NA Ar .»7 Aar easaeseaaen®anaaaaanaaaanaaaaaaaeaeaa��aeasee��aeaaa��asaaaaaaaaeaaa � apaces�F�aamn�sas$"S^�o�ee��"aaa^ss•aa"^�a�a��a"s��=�aa��=="ss^^R^�€�aa��as� �- € Y R�»s d- g dies ads �n =�iXd��a�a aaaaaaaaaaaaaaae^�sa„ fie_„:��5» aR�� �:^ RR- am R gfF ��.�.q��s Gaaaaa6aaaaaSa"aaaaa aAUAApAA A E1AAA s ^sRam H�aar�asgya^€€R"sea�sR�ASA�:'RA��sas�asa�S�a-a1_?a�aIma�ssa"ss�s�me�"s•�e�^��an��ee ..Fg -g arg oe gegg �Fm =g ' r gggg �RC rc re o d$a�s + r„„ 8d aaq ��aa as as AA AA GU q A �A AA .�iAa AkRR C; aaELC ERR aQERR �eeeeeeeeeeeeeeeaaaaaaaaaaaaaaaaTaaaaaaaaaaa^^aaaa:,saaaamaaaa$mmaaaaa^aaasaaaa?�ram^ R -F F� "FR Ra as W b � m°rn�f�r«rnnR"„�kran�nrn#n„'�''��a„�d„„„a�anSrRddddAddd_ia_-33b3J,Y.iJ,bdid?AAJ,J, A,��saga $ 4 » >saaaasaaas aaaan �� �o dm »-'Ne�ede+dN�d��d n Sm sass;» �oava » m a�B �e r� ,Rq' ���» n a .nRe .e e a °° � r�: ..n ERR dean Zi M� ag»Ian n�mgi - tl» rma= x�N„ �G=aaan„m F s mM »3»»»�»aw »»»»»»»»»»»»ssa3x»SSd»»»» »»»»a„aa „�5AH«ss. . » , . N- n n'ofd_..:K aaaaaaasaasaass„so w s "°^�= "``'. :^ g a?J^sae_a m �asn�»„�m9:ka� me��am�s»rvmaa m „a�a.�r's�n;Amgal _ 8'J h'o" .. Ht7n dn�neOi �<NnNn d1--'R�m mQ. _- nGG�c"r���-_-�aan«»aa > 3J SASSG„G»GGG»-Y.Y...w..9»»»S�P,E»Pn_ww« �eeeeeeeeeeeeee e�88�8g�eg88gn�gse§sss�s�s�as�ssagn�g�eg�eg�ss��ssa� »»« �ortm $n»e^mn - d$Egsanx�5 �i saan�es------xa�e esnMm_skaem_»-� �_se» a .r.;.. m.. saa .w 5t 5tSG�GGGG»»s�a��h���»»»�„�_"-„___»»«»«»»».»».««».»»»««»»»»aU»»tt eeeoe000ee =ee=eeOsaesesa�a�eso�es�o�essoees�oes�o�esae�ooes�ogessa�es�es�aao�esosss�a�o�s���s�oboe �mddddddddddddddddddddddddddddddddddddddddddddddddddddddddddddddddwmw e��m8?c�ms,_�aG aastsaaaaaaaaaaarvo��k=^�$eRn�nEseS ae�mnaKasTH»sa$seR"s.aa��a e q_» " _ �„ewa»"„--easaaes-„ate^ Quas�aa�naa.c�a��»»aa"a"gangs"snags»$aAaa3x�xAaa Un»aa»«»r _.------------------------------------------------ >ee000voeeeeoe�_�_.�-�-�-�-�-�s-----------�� � yyyy �^a�aao=sn+ cc $Hasa_o^ssg$aa$»sa»a-Gxaae��aa^="="=��tlng�:�mo� > "L�L�Fi,n mRnn�nv_e�ai.G smNi'nY15n�a�+o, m .n �eon e Hama.; mry e On.noe •. . rr d d» N N ariwdN.i�-� Q �saaaaaaaaaasaaao�„»r�aosx„a�n��n??��nea��mps&=�o��r»�"a^e�seass��6��q�a�e?m,s^�s��ra� ;a� �8a�s�ee=boa,�xs?�:��s�r��=a�sxs�e=�mm�eena^�a�3���asx��ssnaa=��oaesagrn�ss",�oam��m .r .t: Asag<��xna_� A»«»»»»»»»»»»»»»»w»»»»»««F.i.7tf»i�i�Li«I�»�C.��:»iS»L;l�w»w»QLIRA 6 » a e e e o o e e o e e o o ee vvaav�v�vavevevv�avave��vvevveva+eav�ev�vavevav�av�ea�vvv�v�aasavvv� c� ��XX6�NF6nXFL„�,�XF�YXL�.�.„m.`�.�F'��Xhm7:ao+X„eXXXaL�.v�+L�,'��eXXXX�XXXXXXXn�F:XSXXXXXX�L�.meFF ------------------------------------ 7 jjj ''aaaaaaaassaaaaaaEsas�cga a"s.oFosnasa�Qa6onRTs amagnmm? ca��$&aase�eEo �E_scazaE�6�<�?���EaaE`aE`=r�xma��nsn «»»»«»«»»A„«ddaddada y ^eass°aa�E;am�EaeaEaaesn�e�xa^-axoxy�a�, am _ ^^ e aaasaaasaaa°^' aasas5; can a 'cRa" �k y E=o"sR <,s1Aa r-^97_ 3 :h A�WA1 F�aA G�Ba g_�aa KH He nMriH �r m maN aaaaaaaaa aaaa a ahaiHICHaaAAa HIM. WGfFC77 yy»'�W$'soae��A�aassEa »«»«yy« »v«wa=d9oR SRE?«« H«�m««NSspa3A^aysaa_aa�avddd-.„:„:r»nV„AA»» « .ee ee eoee ee oo ee ee as a g a a8a d m 88aa AA ' A mgA xR dg as ;r-- H d a a-t aA-a H ��»E@a"aa»��7„7aA"aaa�aaG&n�a"aaaa�3"aaanaaa$�Ss�����S�:sS-aaaa"au»u�u��"uEu�a� g ^aer eG ^-e Na31S3iyna3daa �«a8A1A4a�°a;sa i acE «GEa 1aa &PEadara«8e» ��,00eeeo eeoe ee AAAA AA AA AA AAAA AA AA AA AAR��R AA AA AAAA AA AAA�xA AAA AA AA AR A�AA� V' AA A - - as e,R '.°Yi: �W ,� A °R^ „^R "Ra R"' WBR� ^A" aXn _ „eEz=^_a"���r_n„�e�_.eaEm�ERa^r�"aE.,a���n� «�&s_Asa��_r �en��� as asaaasasasasasrVm^r^nsx=' ^ vim1 1 aria. EE-'2r �""s.'ssA�a�saa�^��^"cc�<���a�EgnsaE�a�� `fE-�fam aHR "mayy yyd�(S HgRR$HQ� .g�saibn Da aA ap AA p SSS SS .ix Aa a AAp .�A.AAAA sia§a A S�. GaGG gala aPi aWAa WW 'fix»«�« xr�x•a«- - a sn j„g, ma GB EsBE__xaA„EEE„«ao„�xw�saae��a41Ea�voESRsn ��ra 3apa says"ss��GG Gay a aEaW„ a:«d«««»=„»»««=`«« = »«« ==- adadddad '� eeeeeeeeeeeeeee���eEs�eE6�E�nE�EEEn�EEE��g��nE��e��EE�E���eE����EEE��F��nE��eE.EeeE � aartFsm$gxe�m.aa-«�na3e_s=����e°�eEaE�^Yemg'a=��a's�aaREE��naR"s?gas�ey H n �.�X2 9Baa as ease as as as AA _ e<n F,R 8R rRe"sm ale �r `$qa #"a Vie^ �s,a��-«En lea EF €"s EQ ^�vd �� r � sad EE�goffiR�_x�snnn�F�"a�g-ahEq�����v3ea�sraoa�-$sax�"s���Ra��aa"a ddaaEta advia addaddddci .� rn rrrrrrr �meeeeeeeeeeeeeeea.aEE.EE9a.aaa.a.sa�E��EE9EEEE�E�EE��E�"a�EEEE�S�9�������EES�E�����5�E5��E A$+ hi« E:«'xHintPsN?GaAH«Ex�.f„g_adp�A"sa e6E�RFa�aIcnaaggsg��x'E_«_$�^�6��1r<� L3f<aha's5Z 59 �agga="^Rdn aaaaa9R 9 G,4ePf asF„e SSS raw Ap^«w««C ap r2^ gauapaa paGppAAGAAAA ..A - nAn�as aaaaaASSXS uaAA„ a a�a�aE�x�a�a'ss��:a^aaa""v^s��E�xnsxE�c"amxan's��a§E�'sses�=say�^R��EE"z�EEa� aaasaaaaaaaaasaa�� �s's a_oa��d�s Ia:RF�� a'I HinmOR��q��� ,�oHitigi3 ^R-s�a.59aaa5 HUM sgg-d°avyy d�dxa pp as as as aA AA S SS S�$ �k� � aa:�a.g��&rspan"sFans�a^E:c�9os�aE�����g�aEeaaExa".a^acoa�F,^a�ssaa"�_as�=nEs���?�����?n= H ad�a 6 c@aaAsAaa a GpA 3� s 3"S aR 4�gaazaa I ^3m c uc&Ela�a k is &'s &gaayns u u a»� a «»»«„ laeeeeeeeeeeeeeeea���aT����amaep�as�v vim m�va���?����^��a��s�����aa��s�� mame�ae�Es � ..��z ^� x�«., eke rk„ a���Raaxaaaa��a�$er�aaaEaa�a�AAaaa��mssvvas�<�;sss muln A^ RRRa 3 G � r n nn nn .N+,H+JH�nry�n _.Sr �dd ddd deb Jd a6�r r'S d�E d.4 .4 .A .4d dd:M Mh ,J.A AAA �' �r��:n��=""a��a�ns»RaxR�r��omsx�mxaaemF»=�maae��a�"-s��a�amago?a�ad�;,a� -A=5 er$"s r r tta» '�„a�tt�aa„ar„aaa»»asw»aa»aaaaasxn»laa»�x»»««»»»»»i aaaaaaaaaaaaaaaa�_g�;e �"'-=��m.';�ea��d�FnS�e=n�Se=a�nnr�Kmpe��rmS65�«�<Sm^er= Em�n�ma�rx�m.,am�n ............. ss»sus»s a���a s�sQs�s�s�ssass ��a�s sss ass sus s a ess assss A mmoemmoemmoemmoe•¢� �>a 8m - a�m�^,".�R�^.� -�n�senm�n��_m �n�.���m»ma"gs=m^anon=aa�em<rrT�xm»m-amnmsaa:a�m-x� aaaaaaa.9.9 aaaa�mene^ A 3iFGG C,F F1S�Ci»,d�P, 6, «.-N,«M«MGM«h«A«h.-�i.«»»wMG» «t»te.'.a .7»a a "Ana �-.,s. ca -m �a-- „&sr 'mmmoemoeemmoemmeesoa'somasesesaaesoa�ags'solesesafesos�'a�s�es'aaeo�esaeseses�es�aao�a�sesaes'aoaesom r9i mmrmrmrmmmrm�.mrmddddsddd.:ddd.: d d d e e - - - -- - - - - d d m m . r . d d m d r . m . . d d a d �a ma H=, m�e �a $� ?a ag ma ^rs �a a -s n:.a1 �„a= a�- a� n- ett -sn »- yZaa�JJS - e�a� s»n r- '»` n� . ? aa . aai n _ a o a............ ............nm....i'd Nm s 9�aaR;Ih» :» =»»«wwrh »»&R» att« »»� ^aaaQu n»aaaaaaaaaaaaaaaaaaa a»sssa �»a»»»a»a »� mrm ------------------------------------------- _________-___-___- moemmoemooemmoee�^��-•d dddddd 'd ddd6dda ddd ddddddd d » �$�ar�aaxaxax�a���aaasMxaasaM'sn��$�����w���s�asaaaa$��x$s�������c���� �aaaaaaaaaaaaaaaaaN��a�s:&s���x���A�gn��.aa�m5sZE ���o���m�xga»gn�a���^��q�m�e�m.e,a,a^s��no� r r a„dttaaa»»tt». a�as��n�assa=ngx5ese3Mag^eae"a,y'aaoa1=^<sa_naaom qs a �rar�m «..:,r..r»«..r»««r««..rr«.,r»rm�t;� '�3ht±.'�L(„Clt�.w�tl�H at iiAAR17 [FAGaAARAA.SAA A•S .SAA.S A•� h7;«�w««�i a emooemoeomoecmo t 8 XX XX X X '� X X X Fm�< X_XXXX�XX tXX X�X� X'�X "fie X'�X X�X XX T'T'T'T'X� XX'�'�XXXXXX XX� } �AAAAAAAAAAA,AAA-4,44- M � "" � " a aan tt�-- ae a.s adds a an m��," �r °-A J11 .1 A�g3Eaxa1Zia^xsom^'saga_ ai_EaME�aFEMHFiaxu3rRRasg M. EF Eg?Sm$ ' 'x nrt �:tl_. as�5sa�Fn"ak_ea$R ix^6A��"saw?=fig€{ aaaaaaaaaaaaaaaaa="A.mE�_ a=s„ H„ H �; aaaaaaaaaaaaaaaaaaog-r "�a�ar g_fr ea"a-:r�¢a�s.rmc�s�- Ess�aaanh-CmxxFs'A�9��a�Ew� _$a ,xe a: e,_r°m Naar Rm^`" "aah g«2EEe M3 s= „r12 is g s5-a ;I .eR= A.R'Fe aae$'g$sr.m^AR?_E8^ ^ .� Ts a as�r aaaa-`sK=gg^�Ig QAdds^ »H.."««AdGp qA Ep LiA pp EA Aii AA AA �A AAAgAA AA AA AgA�x ors^^aka$g6oR:es'a-qkA;; avKdwAI-L�a®�$gm„ a s$a^ as s" xx Atx v: --a „ s"ss a-aa EEG GE as wsamaaA» „« »»«aaaa eeeeeeeeeeeeee'nnrnnnnnnnnnnnnnnnnnnn"=nn:2nnn!2nnn„--nnnnn!nn:2n^===nn2nnn„--nnnnn" �Oeeaiaa�xaaaaaaaaaxaaaaaaaa�xaxaaaa�aax�aaaacxaaXaaa�aaaacaaa�a�aiaaaaax� aR,36<e�^gxR��RaF F_o�R�acgmR<s; �gnaMa a�Rg � mRVk^as=gS-,g 2Gn�g aaaaaaaaaaaaaaaaae5g� as 3sa$� was" a �A � ana Aaa a R€eR6E$ s' a"'H:� �a$ H H® dd N..t sir au a a vizi a n a e K.6 rr'eimdd Nn 'ei a< aia r� 'v6 a--,,tt �1 AQ AA AA EE qA �E E�AAAq 2i Ii AA AA AA AA Aa is IIJUg s5 „ a-uy gg `sas gasa yas �m §s$Rgn3Fas �� ,.'sF7� GA Aq AE Aa QA AA AA $a $3 �.� a$ a� .iA qA M.x. «� �A �a �� �S �S �G FG G� �» �w �� �a �F, �„�' «««« ��ee oe oo eo ee oe eo ee x�.'. xx xxA„„.^. xN xx .^. ,7. xx xrxa„, xx .^,x xx xxxx x', xa xR Xh?„, .'. 7„, 3, xh :„x �,n x� a..',A�xrX 77„�� �hx a�Yx�Y��Y<Y�`YY YY��sitf 4;Y<Y<Y»; F '^° -?I to "' iA SA-B =R-- '^8 =A" 'R aA° " mar aqa R§ _a g ^� R"E Fo< �A'_a"s.�3In 3g=Rn£� nq " 9aR�"a $a a a a as as a a a a as as RSR v -95 GAHE ���3�^R FE ��$E Ex «doe ns dad !D Hah Hm -w •a :ryy s®®^i and m ae rHmR �r K: A AA EA UAA SA A xxS .�x� �x »AAA A EA �7i 5�1M8 GE'aHFRe �w PEa��a" x&ax»na3c�a gasps" a$EGEGG E�ww��ss•s�»=«�«a_MnM�en""a.?M?3�ess=o"aSRA$ eeeeeeeeeeeeee�a�aa�ss.gffs��9aasases.� s a as ��aa� a s.� has Mesa spa a �s �aaas.sgss s�ggsgasasssaffffffssasssa�ssg�sss a$�aoaE��s�"a$="aa"aA3's, aaaaaaaaaaaaaaaaa�o$ryt ydaa=a"5s:$^q?r.wG<m�ganna°no-ssoai3 asga����r®��a� �dSC RR ss aS p'"Cr ^e "dR3 3R:fF $gg^5 '^OR agg`F •'R ..«..»"�q Naar nun a».AAA A � �AAAAA"HaiN A Q AN ia$aI lie�3s 'ag§ R"den$=•?-�s_aRa ==�QAE��q�g nEgm$ x-a.s a=oaeF� s sxsn�; �ii $�: 1 agPM I�pJ�j RQxR 5�+ 18g pp 16gi i3 RFg g 'a1 $R it UFia n-F,3 ssSi `�.;d ��acH - YNQAA��,F, �A pA^�gq."7 AaAgAA AA L7E.HaS"T'�.���Ax �a.7A qA A«AA�S a.��S&a �G �G E»�� �me„eeeeeeeeeeeeeeaxg��a�aaag��aa�aaa�w�w���aaaa�a�aaawa�a�a�awaaaaaaaw��aa�a�w��aw� $� x aaa�a �� x� xx a��,xx�xY�xx x xta�xx•ex�x���x x xx<x x t^n � �:xx �rxxx�� ���� �� F A _ ?iF - - .. __ a -A x„ rm„_.. .. _^ R^AR = FRk &__�_-� A- - ••_ - - ��si3�$$g,�s,�r$a$$$���$3,�"ss�bg""s"s�"s������$��$s,�,ps,��,��s,yti��s��ti�,���t�o��oO�a$�����$�$ 6 12 ;AAA «s�s� d« "�«F«� °�««r«'gin «d'Add d«a -r sZQ agaar a-1 P fssd--114i1 I_ 1,111A 8&4oamg--ggsaem"sam=xR§Inag_�ae--rya--e7--7 °��re"oasa���� N .R�'el�Nd"rtN ivfaNon c R R"ry�Aad �aaaaasasaaaaaaaaa �r <Rm -"sa d=�a^�&�-=eam ems��s o�„"^,:a„em A 4„o^ ^s doe=xa�a�^ ai3w«wwi`-$' ww�RA$N--a- Nrv'id $B N^.n��a-nenwm�gm a »«»w« ���sxttattRRRRR Q RRRRRRRRRYxAYSS33AXR# �,��»^ g�r�^_="n�o„o«-•��-=ass-axmxr^n.a-„m»m�_amnma.. $�_n"o«n� ma �ooememeaomomomoe--- ----$ $r^^^^^^�^^ m^RisA&aarygEn- i---Iqj ��M�^^s<B� m� pan �a 3«�m��3� �aAQ=a ggAaps= � �aaaaassasasaaaaas � "=; �n��a�5 m�N<�e�^"� ddN�NnFcR " .. .... Pan °"ss,N aM 's. �:, zzQ n�� ke igM g 3 N N �NH NNr�n �g � am000vooemm00000e����s���a��g�o�o�a�o��������s�a�����e�oaoa$gaosss, ddddddddr.eramrddddddddddd.[d.[ddddddd.id m»dd .s da- s=-°_-asa�mx^;-ssRasi��R°a;aa��«»=Aaaa'a st» "sAa22aaas����„=„„;,„;,W„-»««»»�»«»»�«�»w««»««wa„-««w« �sas'n_.. .n a.. » ..B�m eoeemeomom000mmo.ov<,.<.evc...:....v..<..o...c....o.a.a.<...v<c<.c..o.c..c.<c.<... 'g �"'m"A7�RR?7"?77 77�YgqY� �9 V7..n^ •�;^'V `9fi"4VVyy'�'4�aVYo-n ^n, 'n F�� 9qy'19 o�7 °g �'C q��S &' �'�4 4�4�4q SfiA 9fifi S, H, H,�9fi,�fi, fi5 ,�5, 5 59fi-`------fi9 fi---- ----� ----� -- -fi ---- -----5fi -m a n r n SFr^r��� a� r^ aar�aar--n sZ as a aw d yi y-^,nm^gas A, 9 ,� m eH H25 HF» H i&U8aa»99RR�gpaLsns Ba :g^33F saaaaaaaaaaaaaaaaa«c$,^�xEsgjg�a$�`P$a $ga»FB AA AA»»za»a»AANNNDiSSNGGGGGPR�aw¢ie �A«A«»»«�?» »».»N»»»». aaaaaaaaaaaaaaaaaa `� a�N 3R»»"«« »M = � qua „a � 'P'a �6 RUNIH (r 'FI ra dd� ���adaasaa�aaa��Aa»aa�A��»AA��� y �kkg aa»ea9mRa=m�aies$eR doe ee ee ee eo eo eeoe ee .. ,nr^inn nrr nrn nr ..-n ..n ""«n nn n^nn nr.... ..r n.. ..r nn^ .� �a���aaaaa�aaaXa�aa�aaaaXaataXaaaXaaaXaXaXa�aaaaa�aaaafaaxaa�a��xa� Op? 9'all- .Ar eH�^Nn dNe-"s�F:E mA S $6 SE w���:"S�, EYt 6S AA.$I a C Haaaaaaaaaaaaaaaaa��?ge�s3��p��maSeNxAa�nsxe��a' r�����d��da�s»��8'£�a��d�af§mn" �pAp �a aA $ a aA GA AA AA iA 5ia A a Ela A A va AA AA AA AA c�A A. AX AA AA AH Na AA a A5„ q3 °`8h `G Cag -R'° S" aa `�f^<A6 RRgg R-gg al EC ^R aa RR 858 �==.$»«,, pR"Ao a'7RU QQ»Aa AAA Rana SSA .^[A .^[ A S A an Ah ::7A 51 » a GGG«GE a �W AaW£$ »mod»«»»«^ .��'.^.. C a a a a a a as a a a a a a a aaanG$^�Fa0797{�^�Gi�lAnggg5j_Cs6-CyAt� � yi A»Ga UQAG »A Ga Ar .^S i Ran qA $A A� a $ RNA RN��F.0 HE g, 19ifil W A ����WIF g .^S ."S ^Y{gg 8^=ram r yy aa A^Rgg ss $.^�.:S a^F n F$ 9 hs o d �k R4r RA$>G M'-RQ " A A A.�.A YR. AAa .� b2 all iA».�1i 5t YE GE GG AW$��$Zf££k.WduE` 8«+..»«-:,««..P'«A Gw d�'dd dd dd 9 Rp� oe oo eoee oe oo ee ee �,.00 S8 �8 R888$8 �88888 �8 R$88 �888 �888 g�8$g8888^�8 $$88 �$$888$8 $$88 �H8$$$SS� _ =E3 QE$AS,Ert'�'E.^tR RE`r^: EnRa4�$,ARE��-O�'�^dd$!2 2F�fs ^ $aa6{aaaaaaaas&a&aaaA��a asE, gaApgppaA»AL7.IIAIam�."YA�:S�.QSaar AqR AAG»FA A»�Si&ANii$2AN 9a R$„a S.7A$ �5�gsf$YNn.�«a»a$�E°Fg$mF{3��a��Gr���tq-a�n:3'�a3ga�_esc^g�4 AdddddaNN d ddd dnA dd d d d AAa AAIZ S.jrtAAA;k Coeae eo ee oo eo ee oeo __..-_-_,.-_,.__,.__.._-__-.._-.,-...,_____-_-_..-_-__-__-.._-____-..__..-_.._- X X oXX�$XX� XX� XX X�f�XX X� X}"'XX XX<.,aX XX XX �X X�X �X XX XXXX $�X Xn� XX Xfa�XX X��X XF� a aR- x A R A N R R F XF -Ke S! {eaC JpS en?a��aaeezpaAPa alas o"s���^r"sa"c�a �^�ssaa^=z.stl=^"sa eg a aaaaaaaaaaaaaaaasaawaa»1^5 15a�e^sr��_ ^ 8 »»GFFAaA«aa»«a„«„„„„»«aM« FsEKE�a�ns" �sneH�?=s a dnan�An»tl��n= "gin �daasaasassaasaas»s qRn N H:nr a-:H 8eSgffi��-,3«nF.,=��5<a �9�rAe,e 4nansgsaaaaa�€��a"sE!oJ;;amgt�=$=^'= -.oveveoaeoovoavoe -��������������������..��.-��������..���������������x��������..�����.. �. E cS..�:�.:�HHHH^i .:rivvvlvf .: .i �6 o c r'r rdmma g M y�«�NM N b o-�Tcma aaeMir vi� 51 .�t4.4GGF.GGF.ciao » A» W�«'�,»»«:.««w««..G«G««««.u»««»««»««»««««H»»�»»g«�«A«���«.7»�«.H,».H.«�»Ci $ 8 ------------eeoeo�o���e�o�8�e oe �g�ge��g'se�ssa sassa�e�oaa�s���s'seoo�_g�oeegeSgego am_,�_,;.�m_aem.��_.��<.�ma,�mm:m_���om�s•amo,;:,;es-,;oo.�s-mom�oo„-�so�m.��s � �� �fi��rxxx�xx� xx xxN�xxx��xx�x�xxxxxxxxxxxrxxxxx�x x�x�xxxx xx�xxxxxx����xxx,x-,vex ���o�� �� .�P,. ^'??44 v�n '0Z y�1 YET 4 Y�Py 7„a 7,,h� 9� �~q'�'4'45Ri;Fi,'•'��gFn�SSSR9R�p 'PSS�TtlM1`d'T � �'� 44R4 q � ��h ifiE5fi5 ------ 5 555 9�559 9�---fi955----9-------- ---------------fi5--- ---- I Z �TT'TTT�T-'TTn�TT,^�T7-T-y1T T,.,T7TTT.,T^PTT-TT 7'yiT-�T-'iT-TT--T yT TTTTTTTTTT 7TT TT _T 'T� T dda6d-----AAAA-h_-------m�nS:AAA�S S g as as as as a; as is as S� as r= R g����++ffiffi=gSoa sh 6233 ^ 9S C S �i-gg3 -N^C. a^t2 C v aas AaGEGC a WWF7 W�WW S IIII IIIIIIII IIA IIII SS IIIIIIII SS IIII IIII. �Q'°aS Fed d�F^�WE„_rxr*I �R„F ARQ 6m^RaRRR aA «m ms L`o S^=^ "ax»R"qE?>€'aa$sai=sF=�2"^a4�E�3fc �aaaaaaaaaaaaaaaaaaa�a=„'a"eMRs==^ C�".; Q »»» »»»«»» »AA pQ qQ Aa Aa aq AQAEEQQ�.�CIAQ aA AAAAGQAQ U�.S gg gg gg g k2 N u a^7 A A a S 2E R Ea RE Ni»Ea ii iI P,$��e 43; i �� F 9 n$9 F? F e E E a R S i RR mg «ryry�»a yry yry w eeoe eo ee oe oe ee ee m�g AaA Aa da gA A A a`_.d_.dT AgA a`^, a{{dA Sa Ag mAS �R aada �Yd{dw Ag s .^«eAA'tl'°^m8�a�$rW$AF�9ah^lie�.E G$��m6 �EhE Sm e�'^'�r�dR Ar� aaasasasasasasasasmig �RR{it 4eFa"13&faaae-ij; �m"a,ae�a��?aa�?����=�;^EdE�ffia�s���a""4���^��9Ea�dt �A �A uQQ QQ a�Sa aq q�EE AQ UA AA AA AEI EE AA ��SJt�.�.^5�.�.^A AJl .�A nH.^7n q.�71@i�EE 3E �iA AGG g&& s ^e 214Q 9G `G W^, ^"R°° n "gig "fie 7i6 RR S-5°m`^3 Rs �a»gg gm. WFFa;R� �9 G S«»G`,r Fo AA AY •78 f» SwRQ pA QQ UNQAQQ AQUA .� S .«S SS S .[d AAEAAAQAAiAS ASSaaa �,F NE.GA fY&Af7 eta WW �e �w oo ease oo ee oe oo eo ,�^�•`,„IXX,`., A�}A ���.`, �.^, AC AS „`,„A`»X:,�y A����xShA�,`�XSSX XI,�`^r�S7,AA .t^S Ax XA „S XA 1S +1, a as as as as as as as as as aR$R»�:i^��R^{a=ae^aoE�0a -�,�aa yyyy mN,; d� Nov ^^ yy gg 9a A A Q U QAa AAA S i a a fiaaa �5E Q$ RE Ea E��A».1S 5aF F�iFC�. �.��.�. a�9 W E W Is 9 �sgA^� A �S,`, �7iGA `5 °'^gR ^e 9^3A yy�'h pW re G�eB;§nA-A RE n^^Stn--M pe e�� �^S,a o^e B�Rn .. ^ .. .. ^ _ .. d.3X.S S»A QA«QA»a1aa Ea StS .�F GE GG GEst ga'WEA1aa dd��« ««dd«:,»»»«»Q»«Q»»Q»»»»»»»»a 61 dQ Cl afa $ jSS 'Se EF��E-e_R=;*=.o3�W. n$�ER�R6 Eq asAaaaaaasasaaasaaaaFAEME �NaEFa��«RNX« QA�ie&R'E+am�^<QSiGrs-6 AEE aFFA 7 �xtaI:Y S��a19 lilCaa€gg -^^ aa�'s NxxF�sgg ��'� aQ as�{ ^axa�-a ^ «» Q+» ..»»»« »» a Q Q p Q QgQp pNa�t7Q Q a A A AQ g Q Q Q AA IJ A AQQ dA.RA.5 »; �E:iaa$a=,ag"^mxr_eg�R �"aa=?�^E�EFrR=�Ey�y9q�r QQ QQ pp pp GQ AA AA AA AA AA AA dAS.mS A^ al an Rug.-a�laaia Ea G ZH;E F$q tt"aa"GEE EW � dGdp^ S« @we wewweewewwewweweea��a��a��aaa�$ax��x$�aa��a�aa���aaaaas���sx�a�aaa�a�xaaaas�a�$a� � mmmmmmmmmmm «� R^Rmt Ze Rffi �g��yatE�:R R Qa^� of4 W RRq�W RA pRa ryR 7t yA 5yF SCSAxA8gF( Qnm ��aa as as as as as as as as ac^t�^ta �a QL�n}�(,�d��a Y„�Ad�NK n�dJt d$^�n", Aden n$2d5w �.GiR'F»3 �X o'p�.},n �da X'e'n Kb'i, q. 'gN���eGt, SS QAp�a `pq pG [7AEp Q^ AQ Aq QA AA AA AQAQU�AS A.^[�dA�.^SA .�»AA EA AA^Q»A�t E.� aS S(S FF GG C, dg&m=�nE.^��:E�R3'd�gEF°BsaRr�A6dALQ�^�nWem�.d.SRm�e"^SFeEAa8^YE9?sEa"a,;:ses�Ea�«"a?as ::„m �6 ��n�^ RCrt e^^-.F gRq Rnn� »«A«»»Q.»»»»»Q»»w»G«»»»»d ctd Ctd C1Q C�EQG L�Q di�ti Fi t7G LI E�AfJ ddQddA AA Ad dA AS ASdAS dAdA.Q 7 mow wo ee oe eo ee ew eo wo e.,^_..-^^^_..^_^^_^_^..^......^n^_^^..n..m.._^..n^_..^_^^....^_^^....^_,__..^ 8 X?' XX pT'.�XX x$XX,yy « a^,Fe"vnn}aN=R�F,in,'i e�f i�i �nnQm nm mnn�{n 3a Y fvv ei fv �X@ v 6 t 6 i b g yy q Y.R gg^ x^'° gggg�ggggaa $ a-^ pp7l gg7{^ S ``gggg gg � R RR� FR Ra Q� S gg$ & gg $ gg gg $d � 88cY 8 Y88d8& 5 68tl B 8d 8 � HH, 8H �9Sd lad�n nA--A ---- -- t-���� aaaa f � x � a�"s a'aRP�agsa�c&�a«a ra, neg�-PG r3nq�s^rya^eP�:�°m a� g�asaaaaaaasaaaaaaaaa a 3's ^s^=" ae^ -_ H "6�? ` sexy o � 's.e= =?s�?w ?Sig F c $seas===4MKre f viSdaiae�FnRna%aS_ S fH ���a��"ascaicn eaTsi�oa«"=ZP : �� �ssg R n R use^ __ac "a-ma"-RsrRae^��mgaa'-s�s3„a=-"-.$R=«°�«ra oa .�m.�SG F,�GG««««Eawa $„ -- =„„`=««»«a«« - - „-'dd dd dd ddd dd dd dd dd ddddd ��eoeeoeoeeooeoeeoea ���� �r K; xFxFKIr � ;f K ;1 rrrr a r �* r rr �r^ a xarrrr �axa rrrrrr #a p_ as as as as as as as as as ae ��s"i R� Sao "�=Sera 'hod s" -finA nr �dgNNd Nri dui �t�n _- $��6 '�� aanAr�as�wxR�oae---ssa�=.s_xaaF�s��{�-Re"��^ yy,, g d d=-�%= Kri rtK ^tn iri�� add it r'r'Ni iaw H � " M R" - �►ii�i�w«�ie«��Gc�Ga�««&�a$ag a iii iirie6m io6 ii ii ii ioQ ioQ iedmd im iod iM id im iofiiiii„ ii ii ofi of„diofi ofm iof ii ofm i `� f�aRRR�R#Rang x € €Ye s�#jXFR —Ve Ib#RsAnnx#s :ARx g,'m-, - ,RR s e�€mr RR� RR ���gs_❑=________..�?�a____n��_____a���„nnaaaaa&xa„�r��n�nR�m„aaxxaaxaa�asm�e„ -b 11 RG x °' R- x" R R-FRS"iFF ERR G A,A �d �dnr "'4A A4, AAr'6r dA An P.d dd deb e6d dn� r'S S8 .8 Jdi i.F ^�m.A dm ��.�A .SAA a d� a �� etlry rv,rv�om "am" rv3a�^�aa^."-,.."xryamapo^m««FP': R��38�wM:la Q�S<eRn�nAa ed x_yaaamg NP • e^&�7em�" •s:�a•�ma SSG�FGGffiw���a��»w= "H=N� � mm m «» a�ma»� RarvReaee n<�� " " " " " " "aaaaaaaaaaaaaaiaaaafaaaaaaadaaaaaaaxaaaaaxdaaaaxaaaaaaaaxaaa - - ..SR- z aaaaAaa» a»a„:a» »'aaaaaa aaaaa&CIMa7,a�aIIMS faaaa»»«»axi» aaas«a tt F �g a_s-aarv»a^»"Qan"A3aA a Amaas-.mnse.arvs»aaaaaha_mnmaa »na�arvoa sa"avo x_sa�a„a�»^em l �rR aQAAC/ApAAMA.�^�,AAAAS$S.Y S�1��35«AAAwaAAAaSSt �t�SSSFG F.G'FE.G Y9A�F:A«Fn,�aIaa«�»A«G«-«aa^«a•'«�aa o v e o v e o v e o e v o e v o e vo .a.7 ate.„a m a a r aM A �.`-- ��� a.^, R.',M a a� A �gm m%7a m �:a$aaY�a.�9a�<Sava.<a:�e<�d493:<9a�33<�..e9<xm..�x»9a3333B3<a�va s-�eaa_s»�neemmao�a?aa�A�gser§��:$=�»��s�3����s�?�QasMos�sa �a»I QmR Rm "�.�e�ega" a A «�`mg 23a� x.�E,w i;wFAAAQAAAQQL�, a a 6 a is SS S3a 0;SAaA...n4an is yt MH. ^GFE. en sm_n»� - Re^'s9E aAaaA �'s�asaax�a ^aaag°eE " aama jos`��Rm j;sA �3aNalsass ss-FFG"G as -a a s» aaaaaa�»»»»aa« � oovooevoveoveove oveo����a���s����o's�a`ss,�g���`a�a`s.g`a,os,oa, 'I $ anarar„a�rvrvrv„rvrvrvrvrarrvrvrvrvrvrvrvrv�rvrvrvrvrvrvrarnna�rv�a�rvrvrvrvrv„a�„rvrvrvrvrvrv„a AAAAAMaAaa�s�x �a &as„a„ N„»'sM SSSSS."alaE 4FG4MB�L1 "°R �G P.W �. �.�,8�aa e <xB=��<�6�8oSRm-a�avanme�' OAAAaAAaa oRSB�O- »RrraRmn� e� �N�e^e-^F�$Sasoe$==a7� '>J'H S SSdAAAA«AAAA5iS 5t �iSSSSiGGFFGGEmP«mP aM:aNaa:+'aa«a«M««...« a a a a d� N." a s a... d d d d d d I � o voveoo •�OOeoovoveoovoveoevoe8o8o8,0�'88080�08 �8$�0888 �838 �888e88o88.880��$088�888�o8a�8�8�88e8 88888888gS88g88�888----- ----- 8888g 8888 8---- R-M8888888 a �RxF$r�a�na+x=s^aoz�°m§3^a:?3�e°S��gfir^m�am_a-�°Rn���n^&e 5 3 £_�oe��:��,e:a:^rnrn�5,ea�8«e�eRe<_8eo8.^«S�:e�m�a�« €€9g n ivi�n�G$e��Frm�<wa�'' .•dN�n•r J ain �mdRaOvmS�ng "� MA ."�.«Aw.�.�, E. .a+w»�.�.A mE"M�m�«»AAA AA.,AAA AAAAS SF. mry mxgo9�e��2'"Nm_�a„Fd".A�.nnRe�4 �Sm8$�mrmee��SB�a_AAe^s�oaen_pa�°:AR�`�nm3�F<gAS�3-� �NmeS�ff '^ s-"a�lS `_`"'n a_e_a� iy Ra NEE F R1A.°`�ARF<&.: ggR°'aR�Rn. Fin--Ufl E. a .. i3 NEE 5t 5t�5i�5t 5iG�F«E.RdA.�L191Q �, �, nT,�..£aaaGaawa«a 42 voevoveovoe000voovoo�n3mZ�3m3Ym��m'�m�m�$m�$m��m��n�$mmnm.�m.3 mm3�33mm$mm$mm$mn��mm33 _�a� R€,m�R�mR"�,�Ra�:R Ma an. 9»3""$» �3a�a„"�a� as s ss Gan ■ �!o$doS"3Smr FN,$<:eNFe�g�Fd3myS=R <q�ne[/ �R�11G ..MAm«Nr««..»A.,«aAmm«a�mm„a�wm«„uR.. ..mmaaa«da 'm�Aa'i�aawi�aaafl«GLI LIn.. LIA AAR[!» a LI C{S.'S' S Sa S S a i' S zc P coeooacoao.eoovoovo 8 b �b �FagoX�N��n�� XN�XXXX�MXi=XXXXXXXXXXd'XX�XXXXX�X �'Te �'.: XXXX X X. CXXXXr�X'X'�XXXX�X� XX T'xx �trp '-7949' --T '-t--- i9�5gg T a $'-''9t '-'-'-t'-i'91'-i T4-�_SaHill -i•3T9- -•g7 -� --7 -------7 -'-i -'-7g-T5q'- --'-i --'7-'-i--i'-i-FT-'-T-7_'-1 - V�Sn�yrnQn n�� �M ��g�A Q n�}n�"OO�OO�On�rvC10OnQ�[�������O�aO����00""�"LS"���rv���0�6GG�Q�GC❑ ��gOa��C� � a aaaaaaaaaaaaaaaaaaaasas<;_„�m�a.�^=gRA�R_ag«a8�B�„,1„g8�Sr2m:1 y� «hS� n„r.R�;°„«ay - �a�Ge.nRRk ««-»««+GF««««"-w-» y ..CC 6-=-�Nriri.n e o�ddadd 'Nma.' 'nay. o Nmv.ena Sri »S«12„t7M«A p �IAAAA«AAAAAAAAAA A.SAA$.�:S5iRG»'G G« A [I 12 oveaea,eeoovooe,ovo,va 's,a a`s'sanaagagsgAnnags$an assag'sgsno's`sgg 'xg`saggsgg`x's�'s`xggag`sa ""ragar�raaaatar���r�N« raraanrarnaa„arrnanarxa„xranxrwrarxaxi ^a��a_-r=s�_enm_mxe��ng=eFa:a:,�°^s: e�mgxssasra«��m�e�g»gx^�N$ .�ssaasaasaaasaa»sasaas��<�s<=a�a�n«Baera��r����m„�„amp^��oaa�aaa�na�?m�a�en�snm��,$ „fin dr:rNd a s. `� Z AAAA»AAAA.5SA.5%.n'.JlA:4:SA««»«A»AA��i 1R»S�»oAGGGGGGGALF�«A»$Fn. �.n�«n«««««« °$nnRkrFsa---- -- - - -- -----'sa�=es5 �s= � as»Aa»»»»»N»sxsx»ssu�G MGAG»s a«««A =«==«««««===s:„..... oove,ve,e.,oe,ee,oeooaa'xa8'saaag'sgg'xggaggagg'saggagagagagg's.agg'sg`sgg`sggaggag sgasssssN xss saass sa ssaagsasa„ass sssaxssa sass---- ----- m � ^��Fgrava��a="sso<e,ns,���mae�seaaxe���a�ogsna„a�»aas_»3�R�$a���a�m� noNN g^�e�megN a9aasaaasaaaaaaaaasass�rg"sass�na��as:gtl��na�sea�m:=m�r��=�s"sss$aaR<ma_x�:,5^� --R-X---Rnr �ri a�d.idenNrNd.i�:� Nd_RSRF "'�e�« ;>r^m �««««»»«»»«»«»»«-»-»»«»a»d»»a»»»aa��«:»«:nga»»AAAAA�daAAAA�A�»x�x�s 3 s$�Aauaa dd -u 4AAAAA ,AAAAAAA. .i �."SS .n5 .tl5 .�5 a.i x.»»»M»:A«AAA-SS7R� EG;M,§»AR»VHIE��:,««««««« �°-D0000�oov00000000eoo m�`nnnnn�°�mnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnnn-,nnnnn n�., n �., .,n n�.. $���as=alma"cue"a°g§eaRoag^----------- m�=-?"s:3oeg------- ..�F�>Aaasaasssaassasaasasss�^"g�x�xgosa�m��n�„=s,$ns?��om���=d�da���km�aasnss��ra��ko?F���� �»»»A«.�wt�«AA�."..�7AAAA«AAAAA»AA».oAAAS.nSA:SAA:S.53»A:.7«».7 �:7RA»�155i 1RSGG F. .G a g�n"am_�»o�^"$�mg$$ma»gga"g=eem$ga^"amea=$`RnmA �aom R"a�a^mnga',�am�»gym^�xsaasm^"a�i^as <ae=aa�� y «««»G»:.»«««««»w««»««««««««»N«�.K«.N.««£1«�f�A-».N.SS«.7�LS.K.K«AQA�QAp[i o o o e o o o v o o o e oo o o o o oeen .. __.. .._ «.,�Mn.,nrn.,n hnnn.,««nn«�««n�«�nnnn«nnn«nnn«n«n«n�«n�n�«nn�nn�nn 6 XXXXXX '� X< X T'XX XXXX X XXXXX`�T'XXX XXX T''�X X'eX XX: T' X XX XXXXXT,'�'� T'"� XX X '� T'"� aaaee_xp3s<�r»a���ceam-as>«e_n.aa„���$�_n a>5�:��e�sa��aAx�a 5 -. "."_" G fi59599fifi ------ ---- 59fi9-fi59555i ? 5,---------- ---11 a�59fi5�5��55595�955�,�5.�59�fi�$,� a Z���TT77?7TTT7TTT TTT TTTTTTTTT'i 'i T'i 'i T'iT'i ''T 'i 'T'TTTT'i 'T 'i 1'2 4A «r nA« nn-nnro.dd aSd r.b nA AA i s !IA Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.23.1: Proiected Assessed Value - 2047 Develornuentt - Parker County Residential Development 2.0% $iogle Family -Custom Tyq�2 Multi -Family Year Assessed Inflation Value Per Fmjected Vahw Per Projected Total Projected Fndmg As & Factor' Units' Unit' Assessed Value Units' Units Assessed Value Assessed Value 31-Dec-25 I-Jan-26 100% 0 $110001000 SO 0 S235,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 0 $239,700 SO SO 31-Dea27 1-Jan-28 104% 0 $1,040,400 SO 0 $249,394 $0 s0 31-Dec-28 I-Jan-29 106% 0 $1,061,208 $0 0 $254,372 SO SO 31-Dea29 1-Jan-30 108% 0 $1,082,432 SO 0 $259,459 $0 $0 31-Dec-30 1-Jan-31 110% 0 S1,104,081 $0 0 S264,648 SO SO 31-De 31 I-Jan-32 113% 0 $1,126,162 $0 0 S269,941 $0 EO 31-Dec-32 I-Jan-33 115% 0 $1,148,686 $0 0 S275,340 SO SO 31-Dea33 1-Jan-34 117% 0 $1,171,659 SO 0 S280,847 $0 $0 31-Dec-34 1-Jan-35 120 % 0 $1,195,093 s0 0 $286,464 $0 $0 31-Dec-35 1-Jan-36 122% 0 S1,218,994 SO 0 S292,193 $0 $0 31-Dec-36 I-Jan-37 124% 0 S1,243,374 SO 0 S298,037 $0 $0 31-Dec37 14an-38 127% 0 SI,268,242 SO 0 S303,998 $0 SO 31-Dec-38 I4an-39 129% 0 S1,293,607 SO 0 S3I0,078 $0 $0 31-De 39 1-Jan-40 132% 0 S1319,479 SO 0 $316,279 $0 SO 31-Dec-40 1-Jan-41 135% 0 S1,345,868 SO 0 S322,605 $0 $0 31-De"I 1-Jan-42 137% 0 $1,372,786 $0 0 S329,057 SO SO 31-Dec42 1-Jan43 140% 0 S1,400,241 SO 0 S335,638 $0 $0 31-Dec43 t-Jan44 143% 0 $1,429,246 $0 0 $342,351 SO SO 31-Dec-44 1-Jan45 146% 0 S1,456,811 SO 0 S349,198 $0 SO 31-Dec45 I-Jan46 149% 0 $1,485,947 $0 0 S356,182 $0 $0 31-Der, 46 I-Jan47 152% 0 $1,515,666 SO 0 S363,305 $0 SO 31-Dec47 1-Jon48 155% 15 S1,545,980 $23,464,536 384 S370,571 $142,299,390 $165,763,925 31-Dec48 1-Jan-49 158% 15 $1,576,899 $23,933,827 384 $377,983 S145,145,377 S169,079,204 31-Dec49 1-Jan-50 161% 15 S1,608,437 $24,412,503 384 S385,542 $148,048,285 $172,460,788 31-Dec-50 1-Jan-51 1641/6 15 $1,640,606 $24,900,753 384 $393,253 S151,009,251 $175,910,004 31-Deo-51 1-Jan-52 167% 15 $1,673,418 S25,398,768 384 $401,118 S154,029,436 S179,428,204 3l-Dec-52 1-Jan-53 171% IS S1,706,886 $25,906,744 384 $409,141 $157,110,024 $183,016,768 31-Dec-53 I-Jan-54 174% 15 $1,741,024 S26,424,879 384 $417,324 $160,252,225 $186,677,103 31-Dec-54 I-Jan-55 178% 15 S1,775,845 $26,953,376 384 $425,670 $163,457,269 $190,410,645 31-Dec-55 I-Jan-56 181% 15 $1,811,362 $27,492,444 384 S434,183 S166,726,415 S194,218,858 31-Dec-56 1-Jan-57 185% 15 S1,847,589 S28,042,292 384 $442,867 $170,060,943 S198,103,236 31-De 57 1-Jan-58 188% 15 $1,884,541 $28,603,138 384 S451,724 S173,462,162 $202,065,300 31-Dec-58 1-Jm-59 192% 15 S1,922,231 S29,175,201 384 S460,759 S176,931,405 S206,106,606 31-Dec-59 I-Janfi0 1961/6 15 $1,960,676 S29,758,705 384 $469,974 $180,470,033 S210,228,738 31-Dec-60 1-Jan-61 200% 15 $1,999,890 S30,353,879 384 S479,374 S184,079,434 $214,433,313 31-Dm-61 1-Jan-62 204% 15 $2,039,897 $30,960,957 384 S488,961 $187,761,023 S218,721,979 31-Dec-62 I-Jan-63 208% 15 $2,080,685 $31,580,176 384 $498,740 $191,516,243 $223,096,419 31-De"3 1-Jan-64 212% 15 S2,122,299 S32,211,779 384 $508,715 $195,346,569 S227,558,347 31-Dec-64 I-Jan-65 216% 15 $2,164,745 $32,856,015 384 S518,889 $199,253,499 $232,109,514 31-Dec-65 1-Jan-66 221% 15 S2,208,040 S33,513,135 384 $529267 S203,238,569 S236,751,705 31-Dec-66 I-Jan-67 225% 15 S2252,200 $34,183,398 384 S539,852 $207,303,341 $241,486,739 31-Dec-07 1-Jan-08 230% 15 $2,297,244 S34,867,066 384 $550,649 S211,449,407 $246,316,473 31-Dec-68 I-Jan-69 234% 15 S2,343,189 $35,564,407 384 S561,662 $215,678,396 S251,242,803 31-De"9 I-Jan-70 239% 15 S2,390,053 $36,275,695 384 $572,896 $219,991,963 $256,267,659 3l-Dec-70 1-Jan-71 244% IS S2,437,854 $37,001,209 384 $584,354 $224,391,803 S261,393,012 31-Dec-71 1-Jan-72 249% 15 $2,486,611 $37,741,234 384 $596,041 S228,879,639 $266,620,872 31-Dec-72 1-Jan-73 254% 15 $2,536,344 $38,496,058 384 $607,962 S233,457,232 $271,953,290 31-Dec-73 1-Jan-74 259% 15 $2,587,070 $39,265,979 384 $620,121 $238,126,376 $277,392,356 31-Dec-74 1-Jan-75 264% 15 $2,638,812 S40,051,299 384 $632,523 S242,888,904 $282,940,203 31-Dec-75 1-Jan-76 269% 15 S2,691,588 $40,852,325 384 $645,174 $247,746,682 S288,599,007 31-Deo-76 1-Jan-77 275% 15 $2,745,420 $41,669,371 384 $658,077 S252,701,615 $294,370,987 31-De 77 Waa-78 280% 15 $2,800,328 $42,502,759 384 $671239 S257,755,648 S300258,407 31-Dec-78 I-Jan-79 286% 15 $2,856,335 $43,352,814 384 S684,663 $262,910,761 $306,263,575 31-Dec-79 1-Jan-80 291% Is $2,913,461 S44,219,870 384 $698,357 $268,168,976 $312,388,846 31-Dec-80 1-Jan-81 297% 15 $2,971,731 $45,104,268 384 S712,324 $273,532,355 $318,636,623 31-De 81 I-Jan-82 303% 15 S3,031,165 $46,006,353 384 $726,570 $279,003,003 $325,009,356 31-Dec-82 1-Jan-83 309% 15 S3,091,789 $46,926,480 384 S741,102 S284,583,063 $331,509,543 31-Dee-83 1-Jan-84 315% 15 $3,153,624 S47,865,010 384 $755,924 S290,274,724 $338,139,734 31-Dec-84 J-Jan-85 322% 15 S3,216,697 $48,822,310 384 S771,042 S296,080,218 $344,902,528 31-Dec-85 1-Jan-86 328% 15 $3,281,031 $49,798,756 384 $786,463 $302,001,823 $351,800,579 31-Dec-86 1-Jan-87 335% 15 $3,346,651 S50,794,731 384 $802,192 $308,041,859 $358,836,590 31-De 87 1-Jan-88 341 % 15 S3,413,584 $51,810,626 384 $818,236 S314,202,696 $366,013,322 31-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,846,838 384 $834,601 S320,486,750 S373,333,589 31-Dec-89 1-Jan-90 355% 15 S3,551,493 $53,903,775 384 S851,293 $326,896,485 S380,800,261 31-Dec-90 1-Jan-91 362% 15 $3,622,523 S54,981,851 384 $868,319 S333,434,415 $399,416,266 31-Dec-91 1-Jan-92 369% 15 S3,694,974 S56,081,488 384 S885,685 $340,103,103 $396,184,591 31-Dec-92 1-Jaa-93 377% 15 $3,768,873 $57,203,117 384 $903,399 $346,905,165 $404,108,283 31-De 93 1-Jan-94 384% 15 S3,844,251 S58,347,180 384 S921,467 S353,843,269 S412,190,449 31-Dec-94 I-Jan-95 392% 15 $3,921,136 $59,514,123 384 S939,896 $360,920,134 $420,434,257 31-Dec-95 I-Jan-96 400% 15 S3,999,558 $60,704,406 384 S958,694 S368,138,537 $428,842,943 31-Dec-96 14m-97 408% 15 S4,079,549 $61,918,494 384 S977,868 $375,501,307 $437,419,801 31-Dec-97 I-Ian-98 416% 15 S4,161,140 S63,156,864 384 $997,425 $383,011,334 $446,168,198 31-Dec-98 I-Jan-99 424% 15 S4244,363 S64,420,001 384 S1,017,374 $390,671,560 S455,091,561 31-Deo-99 1-Jan-00 433% 15 S4,329,250 S65,708,401 384 $1,037,721 $398,494,991 S464,193,393 31-Dec-00 Ww-Ol 442% 15 $4,415,835 S67,022,569 384 S1,058,476 $406,454,691 S473,477,261 31-Dec-01 1-Jan-02 450% 15 S4,504,152 $68,363,021 384 $1,079,645 S414,583,785 S482,946,806 31-Dec-02 1-Jan-03 459% 15 $4,594,235 S69,730,281 384 $1,101,238 $422,875,461 $492,605,742 31-Dec-03 1-Jan-04 469% 15 $4,686,120 $71,124,887 384 $1,123,263 $431,332,970 $502,457,857 31-Dec-04 1-Jan-05 478% 15 S4,779,842 $72,547,384 384 $1,145,728 S439,959,629 $512,507,014 31-Dec-05 1-Jan-06 488% 15 $4,875,439 $73,998,332 384 $1,168,643 S448,758,822 $522,757,154 31-Dec-06 1-Jan-07 497% 15 $4,972,948 $75,478,299 384 $1,192,016 S457,733,998 $533,212,297 31-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 384 $1,215,956 S466,888,678 $543,876,543 MwiCap.Inc. oinr�im.✓AUSTAFF/IE.1-ASi�,iWo�4k Rnneh TD-MCONSf/LTJ.Wi/Projadwu/[WalahRanch TfltZP jeenwu-W.0C(7047-7057Devefoprnmys[uJVf,41.7 22-Feb-26 'According to the Pads County Appraisal MstrictaidT tCant ApPraiad District pmpaty uamesaedsaoflawary l annually_Dunag-hurdan, the -dvaluetepn b thepodion ofthe building completed as of January 1. Aveamo m asseaved value during corutr ion 'Aacunea an Must inflation actor of2.0% '9eeE,Nbit C-1 23.1. 'See EAuba B Reinvestment Zone Number Eighteen Fart Worth, Texas (Walsh Ranch) Exhibit C-2.24.1: Proiected Assessed Value -2048 Develoomentl - Parker Countv Residential Development 2.0% Single Family- Custom T� 2 Multi -Family Year Assessed Inflation Value Per Ymjected Value Per Projected Total Projected Ending As Of Facto? Units' Unit' Assessed Value So Fr° So Fte Assessed Value Assessed Value 31-Det:25 I-Jan-26 l00% 0 S1,000,000 $0 0 $235,000 $0 $0 31-Dec-26 l-Jan-27 102% 0 $1,020,000 $0 0 $239,700 $0 $0 31-Dec27 1-Jan-28 104% 0 S1,040,400 SO 0 $244,494 $0 $0 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 0 $249,384 $0 $0 30-Dec-29 1-Jan-30 108% 0 S1,082,432 $0 0 $254,372 $0 so 30-Dec-30 I-Jan-31 110% 0 $1,104,081 $0 0 $259,459 $0 $0 30-Dec-31 1-tau-32 113% 0 $1,126,162 $0 0 $264,648 $0 $0 29-Dec-32 I-Jan-33 115% 0 $1,148,686 so 0 $269,941 $0 $0 29-Dec-33 1-Jan-34 117% 0 S1,171,659 $0 0 $275,340 $0 $0 29-Dec-34 I-Jan-35 120% 0 $1,195,093 $0 0 $280,847 $0 $0 29-Deo35 1-Jan-36 122% 0 $1,218,994 $0 0 $286,464 $0 $0 28-Dec-36 I-Jan-37 124% 0 $1,243,374 $0 0 $292,193 $0 $0 28-Doc37 1-Jan-38 127% 0 $1,268,242 so 0 $298,037 $0 $0 28-Dec-38 I-Jan-39 129% 0 $1,293,607 $0 0 $303,998 $0 s0 28-Dec-39 1-Jan-to 132% 0 SU19,479 $0 0 $310,078 $0 $0 27-Dec-40 1-Jan-41 135% 0 $1,345,868 $0 0 $316,279 $0 $0 27-Dec-41 1-Jan-42 137% 0 $1,372,786 $0 0 S322,605 so $0 27-Dec-42 1-Jan-43 140% 0 S1,400,241 $0 0 $329,057 $0 $0 27-Dec-43 14-44 143% 0 $1,429,246 $0 0 $335,638 $0 $0 26-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 0 $342,351 so $0 26-Dec-45 14-46 149% 0 $1,485,947 $0 0 $349,198 $0 $0 26-Dec-46 1-Jan-47 152% 0 $1,515,666 $0 0 $356,182 so $0 26-Dec-47 l4an-48 155% 0 $1,545,980 $0 0 $363,305 $0 so 25-Dec-48 I-Jan-49 158% 15 $1,576,899 $23,933,827 384 S370,571 $142,299,390 $166,233,216 25-Deo-49 1-Jan-50 161 % 15 S1,608,437 S24,412,503 384 S377,983 $145,145,377 S169,557,881 25-Dec-50 1-Jan-51 1641% 15 $1,640,606 $24,900,753 384 $385,542 S148,048,285 $172,949,038 25-Dec-51 1-Jan-52 167% 15 S1,673,418 $25,398,768 384 S393,253 $I51,009?51 $176,408,019 24-Dec-52 I-Jan-53 171% l5 $1,706,896 $25,906,744 384 S401,118 $154,029,436 $179,936,179 24-Deo-53 1-Jan-54 174% 15 $1,741,024 $26,424,879 384 S409,141 $157,110,024 $183,534,903 24-Dec-54 I-Jan-55 178% 15 $1,775,945 $26,953,376 384 $417,324 $160,252,225 $197,205,601 24-Dec-55 I-Jan-56 181% 15 $1,811,362 $27,492,444 384 $425,670 $163,457,269 S190,949,713 23-Dcc-56 1-Jan-57 185% 15 $1,847,589 S28,042,292 384 S434,183 S166,726,415 $194,768,707 23-Dec-57 I-Jan-58 188% 15 $1,884,541 $28,603,139 384 S442,867 S170,060,943 S198,664,081 23-Dec-58 1-Jan-59 192% 15 S1,922,231 $29,175,201 384 S451,724 $173,462,162 $202,637,363 23-Dec-59 1-tan-60 196% 15 $1,960,676 $29,759,705 384 $460,759 $176,931,405 $206,690,110 22-Dec-60 I-Jan-61 200% 15 $1,999,890 $30,353,879 384 $469,974 $180,470,033 $210,823,912 22-Dec-61 1-Jan-62 2040% 15 $2,039,997 S30,960,957 384 $479,374 $194,079,434 $215,040,391 22-Dec-62 I-Jan-63 208% 15 $2,080,685 $31,580,176 384 $488,961 $187,761,023 $219,341,199 22-Dec-63 1-Jan-64 212% 15 $2,122,299 $32,211,779 384 S498,740 $191,516,243 $223,729,022 21-Dec-64 I-Jan-65 216% 15 $2,164,745 $32,856,015 384 $508,715 $195,346,568 $228,202,583 21-Dec65 1-Jan-66 221% 15 $2,208,040 S33,513,135 384 S518,889 $199,253,499 $232,766,635 21-Dec-66 1-Jan-67 225% 15 $2,252,200 $34,183,398 384 $529,267 S203,238,569 $237,421,967 21-De 67 I-Jan-68 230a/o 15 $2,297,244 $34,867,066 384 S539,852 $207,303,341 S242,170,407 20-Dec-68 1-Jan-69 2341/6 15 $2,343,189 $35,564,407 384 $550,649 S211,449,407 $247,013,815 20-Dec-69 1-Jan-70 2391% 15 S2,390,053 $36,275,695 384 S561,662 $215,678,396 $251,954,091 20-Dec-70 I-Jan-71 244% 15 $2,437,954 $37,001,209 384 $572,896 $219,991,963 $256,993,173 20-Dec-71 1-Jan-72 249% 15 S2,486,611 S37,741,234 384 $584,354 S224,391,803 $262,133,036 19-Dec-72 t-Jan-73 254% 15 $2,536,344 $38,496,058 384 S596,041 $229,979,639 S267,375,697 19-Deo-73 1-Jan-74 259% 15 $2,587,070 S39,265,979 384 $607,962 S233,457,232 $272,723,211 19-Dec-74 1-Jan-75 264% 15 $2,638,812 S40,051,299 384 $620,121 $238,126,376 $278,177,675 19-Dec-75 1-Jan-76 269% 15 $2,691,588 $40,852,325 384 $632,523 $242,888,904 S283,741,229 18-Dec-76 1-Jan-77 275% 15 S2,745,420 S41,669,371 384 $645,174 $247,746,682 $289,416,053 18 De 77 14 -78 280a/o 15 $2,900,329 S42,502,759 384 S658,077 S252,701,615 S295,204,374 18-Dec-78 1-Jan-79 286% 15 $2,856,335 S43,352,814 384 $671,239 S257,755,648 $301,108,462 18-Deo-79 I-Jan-80 291% IS $2,913,461 S44,219,870 384 $694,663 $262,910,761 $307,130,631 17-Dec-80 1-Jan-81 297% 15 $2,971,731 $45,104,268 384 $698,357 $268,168,976 S313,273,244 17-Dec-81 1-Jan-82 303% 15 $3,031,165 $46,006,353 384 $712,324 $273,532,355 $319,539,709 17-Dec-82 1-Jan-83 309% 15 S3,091,789 $46,926,480 384 $726,570 $279,003,003 S325,929,483 17-Dec-83 1-Jan-84 315% 15 S3,153,624 S47,865,010 384 $741,102 $284,583,063 $332,448,072 16-Dec-84 1-Jan-85 322% 15 $3,216,697 S48,822,310 384 S755,924 $290,274,724 $339,097,034 16-Dec-85 I-Jan-86 328% 15 S3,281,031 S49,798,756 384 $771,042 $296,090,218 $345,878,975 16-Dec-86 Wan-87 335% 15 $3,346,651 $50,794,731 384 $786,463 $302,001,823 $352,796,554 16-Dec-87 1-Jan-88 341% 15 $3,413,594 S51,810,626 384 $802,192 $308,041,859 $359,852,485 15-Dec88 I-lan-89 349% 15 $3,491,956 $52,846,939 384 $919,236 $314,202,696 $367,049,535 15-Dec89 1-Jan-90 355% 15 $3,551,493 S53,903,775 384 S834,601 $320,486,750 S374,390,525 15-Dec-90 I-Jan-91 362% 15 $3,622,523 $54,981,851 384 $951,293 $326,996,495 S381,878,336 15-Deo-91 1-Jan-92 369% 15 S3,694,974 S56,081,488 384 S868,319 S333,434,415 $389,515,903 14-Dec-92 I-Jan-93 377% 15 $3,768,873 S57,203,117 384 $885,685 S340,103,103 $397,306,221 14-Doc93 I-Jan-94 384% 15 $3,844,251 $58,347,180 384 S903,399 S346,905,165 S405252,345 14-Dec-94 1-Jan-95 392% 15 S3,921,136 S59,514,123 384 $921,467 S353,843,269 $413,357,392 14-Dec-95 I-Jan-96 400a/o 15 $3,999,558 $60,704,406 384 S939,896 S360,920,134 S421,624,540 13-Dec-96 1-Jan-97 408% 15 S4,079,549 $61,918,494 384 $958,694 S368,138,537 $430,057,031 13-Dec97 f-Jan-98 4160/ IS $4,161,140 $63,156,864 384 $977,869 $375,501,307 S438,658,171 13-Dec-98 I-Jan-99 424% 15 $4,244,363 S64,420,001 384 $997,425 $383,011,334 S447,431,335 13-Dec-99 I-Jan-00 433% 15 $4,329,250 S65,708,401 384 $1,017,374 $390,671,560 $456,379,961 13-Dec-00 1-Jan-01 442% 15 S4,415,835 $67,022,569 384 $1,037,721 $398,484,991 S465,507,561 13-Dec-01 1-Jan-02 450a/o 15 $4,504,152 $68,363,021 384 $1,058,476 $406,454,691 $474,917,712 13-Dec-02 1-Jan-03 459% 15 S4,594,235 $69,730,281 384 $1,079,645 S414,583,785 $484,314,066 13-1)ec-03 1-Jan-04 469% 15 S4,686,120 $71,124,887 384 $1,101,238 S422,875,461 S494,000,347 12-Dec-04 1-3an-05 478% 15 S4,779,842 $72,547,384 384 $1,123,263 S431,332,970 $503,880,354 12-Doc05 1-Jan-06 488% 15 S4,875,439 S73,998,332 384 $1,145,728 S439,959,629 S513,957,962 12-Dec-06 I-Jan-07 497% 15 S4,972,948 $75,479,299 384 $1,169,643 $4 9,758,922 $524,237,121 12-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 384 $1,192,016 S457,733,998 $534,721,863 MmiCap, Inc. ntcomlims/ALLSTAFF17FKAS�te lFon WordIW�6h Ranch TIRZICONSULTMG,21,4 tI..IWaL+h Rmich TlRZPmjectiw-v/.00(2007-2057De lopnenoslujVJ,A.2.2 22-Feb-26 'Aecmding m die Parka Comty Appraiul District end Tenml Count Appm'mt Disoict property u nasessed as of lmuary 1 annually. Dmiag ruastuctian, the asaeasd valve R{nesend the pmtim of the building cmnpleld v of January 1. Assumes m -sed value during c oon. 'Assam® m amuel w0etim famm of2.M. 'S-Exbibil C-1.24.1. 49a Exhibit B Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.25.1: Proiected Assessed Value - 2049 Develoomentt - Parker Countv Residential Development 2 0% Si➢ k Fj�YS CLslo TAG 2 Year Assessed Itdlation Valor Per Fmjected Total PmjafW Ending As& Factorz Uldtsr llttit' Assessed Value Assessed Vahs 314)w 25 i-Jan-26 100% 0 $1,000,000 s0 TO 31-Dec-26 1-1an-27 102% 0 S1,020,000 s0 s0 31-Da 27 1-Jan-28 104% 0 $1,040,400 s0 s0 31-Dec-28 1-Jan-29 106% 0 $1,061,208 $O s0 31-Dec-29 1-Ian-30 108% 0 $1,082,432 s0 s0 31-Dec-30 I-Jan-31 110"/0 0 $1,104,081 s0 s0 31-Dec-31 1-Jan-32 113% 0 $1,126,162 s0 s0 31-Dec-32 1-1an-33 115% 0 $1,148,686 s0 s0 31-Dec-33 I-Jan-34 117% 0 $1,171,659 s0 s0 31-Dec-34 I-Jan-35 120% 0 $1,195,093 s0 s0 31-Dec-35 I-Ian-36 122% 0 S1,218,994 s0 s0 31-Dec-36 I-Jan-37 124% 0 $1,243,374 s0 s0 31-Dec-37 1-Jan-38 127% 0 $1,268,242 s0 s0 31-Dec-38 I-Jan-09 129% 0 s1,293,607 s0 s0 31-Dec-39 1-Jan-00 132% 0 $1,319,479 s0 s0 31-DecA0 1-im-41 135% 0 s1,345,868 s0 s0 31-DecA1 I-Jan-42 137% 0 $1,372,796 s0 s0 31-Dec42 1-land3 1400/, 0 $1,400,241 s0 s0 31-Deo-43 I -Jan- 4 143% 0 $1,428,246 s0 s0 31-DecA4 1-Jan-45 146% 0 $1,456,811 s0 s0 31-Dec-45 I-Jan-46 149% 0 s1,485,947 s0 s0 31-Dec-46 1-Jan-47 152% 0 $1,515,666 s0 s0 31-Dw-47 I-Jan-48 155% 0 $1,545,980 s0 s0 31-Dec-48 1-Jan-49 158% 0 s1,576,899 s0 s0 31-Dec-49 1-Jan-50 161% 15 $1,608,437 s24,412,503 $24,412,503 31-Dec-50 1-Jan-51 164% 15 s1,640,606 S24,900,753 $24,900,753 3143e 51 1-Jan-52 167% 15 $1,673,418 $25,398,768 $25,398,769 31-Dec-52 1-Jan-53 171% 15 $1,706,886 s25,906,744 s25,906,744 31-Dec-53 1-Jan-54 174% 15 $1,741,024 $26,424,979 $26,424,979 31-Dec-54 I-lan-55 178% 15 s1,775,845 s26,953,376 s26,953,376 31-Dec-55 1-Jau-56 181% 15 s1,811,362 $27,492,444 $27,492,444 31-Dco-56 1-Jan-57 185% 15 $1,947,589 $28,042,292 $28,042,292 31-Dec 57 I-Jan-58 188% 15 s1,884,541 s28,603,I38 $28,603,138 31-Dec-58 I-Jan-59 1921/6 15 $1,922,231 $29,175,201 $29,175,201 31-Dec-59 I-Jen60 196% 15 s1,960,676 s29,758,705 $29,758,705 3l-Dec60 1-Ian61 200% 15 $1,999,890 S30,353,879 $30,353,979 31-Dec61 1-Jan62 204% 15 $2,039,997 $30,960,957 s30,960,957 31-Elm62 1-Jan63 208% 15 s2,080,685 s31,580,176 $31,580,176 31-Dec63 1-Jan64 212% 15 $2,122,299 $32,211,779 $32,211,779 31-Dm64 l-Jan65 216% 15 $2,164,745 $32,856,015 S32,856,015 31-Dec-65 1-Jan66 221% 15 $2,208,040 $33,513,135 $33,513,135 31-Dec66 1-Jan67 225% 15 $2,252,200 $34,183,398 s34,183,398 31-Dec-67 1-Jan68 230% 15 $2,297,244 $34,867,066 $34,867,066 31-Dec-68 1-Jan69 234% 15 $2,343,189 $35,564,407 s35,564,407 31-Dec69 1-1a 70 239% 15 $2.390053 $36,275,695 $36,275,695 31-Dec-70 1-Jan-71 244% 15 $2,437,854 $37,001,209 $37,001,209 31-Dec-71 I-Jan-72 249% 15 s2,486,611 s37,741,234 $37,741,234 31-Dec-72 1-Jau-73 254% 15 S2,536,344 $38,496,058 $38,496,058 31-Dec-73 1-Jan-74 259% 15 $2,587,070 s39,265,979 s39,265,979 31-Dec-74 I-Jan-75 264% 15 $2,638,812 S40,051,299 $40,051,299 31-Dec-75 1-Jan-76 2690% 15 $2,691,598 S40,852,325 S40,852,325 31-D-76 ldan-77 2759/6 15 $2,745,420 S41,669,371 S41,669,371 31-Dec-77 1-Jan-78 280% 15 $2,900,328 $42,502,759 $42,502,759 31-Dec-78 1-Jan-79 286% 15 $2,856,335 $43,352,914 S43,352,814 31-Dec-79 1-Jan-80 291% 15 s2,913,461 $44,219,870 $44,219,870 31-Dec-80 1-Jan-81 297% 15 $2,971,731 S45,104,268 S45,104,268 31-Dec-81 1-Jan-82 303% 15 s3,031,165 $46,006,353 S46,006,353 31-Dec-82 1-Jan-83 309% 15 s3,091,789 S46,926,480 546,926,480 31-Dec-83 I-Jan-84 315% 15 s3,153,624 S47,865,010 S47,865,010 31-Dec-84 I-Jan-85 322% 15 S3,216,697 $48,822,310 $48,822,310 31-D-95 1-Jan-86 329% IS $3,291,031 $49,799,756 S49,798,756 31-Dec-86 t-Jan-87 335% 15 $3,346,651 s50,794,731 s50,794,731 31-Dec-87 1-Jan-88 341% 15 $3,413,594 s51,810,626 S51,810,626 31-1)ec-88 1-Jan-89 348% 15 $3,481,856 s52,846,838 s52,846,838 31-Dec-89 1-Jan-90 355% 15 $3,551,493 $53,903,775 $53,903,775 31-De 90 J-Jan-91 362% 15 s3,622,523 s54,981,851 $54,981,851 31-Dec-91 1-Jaa-92 369% 15 $3,694,974 $56,081,488 $56,081,488 31-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 31-Dec-93 1-Jan-94 384% 15 s3,844,251 s58,347,180 $59,347,180 31-Dec44 l-Jan-95 392% 15 S3,921,136 S59,514,123 S59,514,123 31-D-95 I-Jan-96 400% 15 s3,999,558 S60,704,406 $60,704,406 31-1) o-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 31-Dec,97 I-Jan-98 416% 15 S4,161,140 $63,156,864 $63,156,864 31-De,98 1-Jan-99 424% 15 $4,244,363 s64,420,001 S64,420,001 31-De 99 J-Jan-00 433% 15 S4,329,250 $65,708,401 $65,708,401 31-Dec-00 1-Jan-01 4421/6 15 s4,415,835 s67,022,569 $67,022,569 31-Dec01 1-Jan-02 450% 15 S4,504,152 S68,363,021 $68,363,021 31-Dec-02 1-lan-03 459% 15 $4,594,235 $69,730,281 $69,730,281 31-Dec-03 1-Jan-04 469% 15 $4,686,120 $71,124,997 S71,124,887 31-Dec-04 1-Jan-05 478% 15 S4,779,842 $72547,394 $72,547,384 31-Dec-05 1-Jan-06 488% 15 S4,875,439 s73,998,332 s73,998,332 31-Dec-06 Wan-07 497% 15 S4,972,948 $75,478,299 $75,478,299 31-Dec-07 1-110-08 507% 15 s5,072,407 s76,987,865 $76,987,865 M-,Cap, Jnt.—hTJRZCONSULTJNC✓PJenm,b'[WbhR-.h T1RZP J.aM .v1.00(2047-20J7Dnkvp ).x1a114-43.2 22-Feb.26 'Ammdiogmme Parka Cmnty App.oWDiWiawdTutmtCmut AppuiulUmictpope yi,mmduofJmuuyl�u.gy Dun g maaWotim, dwutmaad vahteapeamb We portim ortlwbmldmg oomplemd u �Lvuuy 1. Ammar oo uemad �We Attmg onatmNm tAarvme u ooual mgaum 6ctm oC2 0%. tam Exhibit C-L25.1. 'Sm ExhID313. RmnvestJ (Zone Number Eighleen Fort Worth, Texas (Walsh Ranch) Exbihit C-2.26 1 ' PmLected Assessed Value - 2050 Develonmeet 1 - Parka Count, Residential Development 2.0 % Single FORjjy - Qutom Tyne 2 Year Assessed Inflation Value Per jetted Total Pmjected Ending As Cte Factosl Unit? Unit Assessed Value Assessed Value 31-Mc-25 1-Jan-26 100% 0 S1,000,000 so so 31-Dec-26 1-Jan-27 102% 0 S1,020,000 So So 31-1)ec-27 1-Jan-28 104% 0 $1,061,208 so so 30-Dec-28 1-Jan-29 106% 0 $1,082,432 so so 30-Dec-29 1-Jaa-30 108% 0 $1,104,081 $0 so 30-Dcc-30 1-Jan-31 110% 0 $1,126,162 so $0 30-Dco31 I-Jan-32 113% 0 $1,148,696 so So 29-Dec-32 1-Jan-33 115% 0 $1,171,659 so $0 29-D-33 I-Jan-34 117a/ 0 S1,195,093 so so 29-Dcc-34 1-Jan-35 120% 0 $1,218,994 so $0 29-Dec-35 I-Jaa-36 122% 0 S1,243,374 So So 28-Dec-36 1-Jan-37 124% 0 $1,268,242 so $0 28-Dec-37 1-Jan-38 127% 0 $1.293,607 so so 28-Dec-38 1-Jan-39 129% 0 $1,319,479 so so 28-Dec-39 14-40 132% 0 $1,345,968 $0 so 27-DaA0 1-JanA1 1351/6 0 $1,372,796 so so 27-Dc"i I4an-42 137% 0 $1,400,241 $0 s0 27-D=-42 14arr43 140% 0 S1,428246 So SO 27-Dec-43 14- 4 143% 0 $1,456,811 $0 So 26-D-44 I-Jan-45 146% 0 S1,485,947 so so 26-Deo45 14an66 149% 0 $1,515,666 SO $0 26-Dec46 I-Jan-47 152% 0 $1,545,980 s0 $0 26-D=-47 14an48 155% 0 $1,576,899 so 50 25-Dec-08 1-Jan49 1581 0 $1,608,437 so SO 25-D.-49 14an-50 161% 0 $1,640,606 so SO 25-Dec-50 14an-51 164% 15 $1,673,418 $25,398,768 $25,398,768 25-Dec-51 1-Ian-52 167a/, 15 SI,706,886 $25,906,744 $25,906,744 24-D -52 14an-53 171% 15 S1,741,024 $26,424,879 $26,424,879 24-Deo-53 1-Jan-54 174% 15 S1,775,845 S26,953,376 $26,953,376 24-Dcc-54 1-Jan-55 178% 15 $1,811,362 $27,492,444 $27,492,444 24-Deo55 I-Jan-56 181% 15 $1,947,589 $28,042,292 S28,042,292 23-Dec-56 I.1an-57 185% 15 S1,884,541 S28,603,138 $28,603,138 23-Deo57 Wan-58 188% 15 $1,922.231 $29,175,201 S29,175,201 23-Dec-58 I-Jan-59 192% 15 S1,960,676 S29,758,705 $29,739,705 23-Dec-59 1-Jan60 196% 15 $1,999,890 $30,353,879 $30,353,879 22-Dec60 1-Jan61 200% 15 S2,039,887 S30,960,957 S30,%0,957 22-Dec61 1-Jan62 204% 15 $2,080,685 $31,580,176 S3U80,176 22-Dec-62 I-Jan63 208% 15 $2,122,299 $32,211,779 S32,211,779 22-Dec-63 1Jan64 212% 15 $2,164,745 $32856,015 $32,856,015 21-Dec64 I-Jan65 216% 15 $2,208,040 $33.513,135 S33,513,135 21-Dec65 1-Jan66 221% 15 S2,252,200 $34,183,398 S34,183,398 21-Dec66 I-Jan67 225% 15 $2,297,244 $34,867,066 $34,967,066 21-D-67 IJan68 230% 15 S2,343,189 $35,564,407 S35,564,407 20-Dec68 1-Jan69 234% 15 $2,390,053 $36 275,695 $36,275,695 20-Dec69 I-Jae-70 239% 15 S2,437,854 S37,001,209 S37,001,709 20-Dec-70 1-Jan-71 244% 15 S2,486,611 S37,741,234 $37,741,234 20-De.71 Wan-72 249% 15 S2,536,344 S38,496,058 S38,496,058 19-Dcc-72 I-Jan-73 254% 15 S2,587,070 S39,265,979 $39,265,979 19-D=-73 I-Jan-74 259-Y. 15 $2,638,812 $40051,299 S40,051,299 19-Dec-74 1-3a 75 264% 15 $2,691,388 S40,852,323 $40,852,325 19-Dw-75 1-Jan-76 269% 15 $2,745,420 $41,669,371 $41,669,371 18-Dec-76 1-Ian-77 275% 15 S2,SM,328 $42,502,759 $42,502,759 18-De 77 1-Jan-78 280% 15 $2,856,335 $43352,814 $43,352,814 18-Dec-78 1-Jae-79 286% 15 $2,913,461 $44,219,870 S44,219,870 18-Dec-79 1-Jan-80 291% 15 S2,971,731 S45,304,268 $45,104,268 17-Dec-80 1-Jm-81 297% 15 $3,031,165 546,006,353 S46,006,353 17-J1ec-81 I-Jan-82 303% 15 S3,091,789 $46,926,480 S46,926,480 17-Dec-82 1-Jan-83 309% 15 $3,153,624 $47,865,010 $47,865,010 17-Dec-83 1-1an-84 3151/6 15 $3,216,697 S48,822,310 S48,822,310 16-Dec-84 1-Jan-85 322% 15 $3,281,031 $49,798,756 S49,798,756 16-Dec-85 1.1an-86 328% IS $3,346,651 S50,794,731 S50,794,731 16-Dec-86 l-Jan-87 335% 15 $3,413,594 S51,810,626 S51,810,626 16-Dec-87 1-Jan-88 341% 15 S3,481,856 S52,846,838 S52,846,838 15-Dec-88 I-Jan-89 348% 15 $3,551,493 $53,903,775 $53,903,775 15-Dec-89 1-Jan-90 355% 15 $3,622,523 $54,981,851 S54,981,851 15-Dec-90 1-tan-91 362% 15 $3,694,974 S56,081,488 $56,081,488 15-Dec-91 1-Jan-92 369% 15 $3,768,873 $57.203,117 $57,203,117 14-Dec-92 1-1-93 377a/o 15 S3,844,251 S58,347,180 S58,347,180 14-1)co93 1-Jan-94 384% 15 $3,921,136 $59.514,123 S59,514,123 14-1)ec-94 1-Jan-95 392% 15 S3,999,558 $60,704,406 M,704,406 14-Dec-95 1-Jan-96 400% 15 $4,079,549 S61,918,494 S61,918,494 13-Dec-96 1-Jan-97 408% 15 S4,161,140 $63,156,964 $63,156,964 13-Dec-97 1-Jan-98 416% 15 $4,244,363 S64,420,001 S64,420,001 33-Dec-98 1-Jam99 424% 15 S4,329,250 $65,708,401 S65,708,401 13-Dec-99 I-Jan400 433% 15 $4,415,935 $67,022,569 S67,022,569 13-Dec-00 1-Jae-01 442% 15 $4,504,152 $68,363,021 $68,363,021 13-Dec-01 1-1-02 450% 15 $4,594,235 $69,730,281 $69,730,291 13-Dec-02 1-Jan-03 459% 15 $4,686,120 S71,124,887 $71,124,887 13-Dec-03 IJan-04 469n/o 15 S4,779,842 S72,547,384 $72,547,384 12-Dec-04 1-Jan-05 478% 15 S4,875,439 $73,998,332 $73,998,332 12-Dec-05 1Jan-06 488% 15 S4,972,948 S75,478,299 $75,478.299 12-Dec-06 1-Jan-07 497% 15 S5,072,407 S76,987,865 $76,987,865 12-Dec-07 1-Jan08 507% 15 S5,173,855 $78,527,622 $78,527,622 MWCupI .. "RZICONSULTUG/ProYxdm,wl[WaikRmeh TJRZPmJecawu-v1.0 C(2047-7057Dmiop-0 xL.IVIAI.I 22-M-26 'Aa Mi,g to the Puher Cmory AppmW Drmim and Tumnt CamtAppmW Diatnet pmpetty is --m u ofJm,.y 1—ay During emmuctim, the ­d Wuatcprtepts de pmtimdOubuilding m pkmd uor3m wyI Ammmnoam.d,,vI dudog uAaumn m umuul inBeum (ucbr d'2 'Sm Exbibit C-1261. tS Eidiib,t B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Rands) Exhibit C-2.27. 1: Proieeted Assessed Value - 2051 Develontnent 1 - Parker County Residential Developtnennt 2.0% Sin¢leCustom �2 etl Year Assessed Inflation Per Pmjeci:d Total Ptojected Eodi— As Oft Factot' Una Units Assessed Value Assessed Value 314)ea25 1-1mn-26 100% 0 SI,000,000 so so 31-Dec-26 1-Jan-27 102% 0 S1,020,000 so so 31-Dec-27 1-Jan-28 104% 0 $1,040,400 So so 30-1)eo-28 I-Jan-29 106% 0 $1,061,208 so so 30-Dec-29 1.1-30 108% 0 $1,082,432 so so 30-1)eo-30 1-Jan-31 110% 0 $1,104,081 so so 3D-Dec-31 1-]an-32 113% 0 $1,126,162 so so 29-Dec-32 I-Jan-33 115% 0 $1,148,686 so so 294)cc-33 1-3an-34 lir/. 0 $1,171,659 so so 29-1)ea34 1-Jan-35 1201/1 0 $1,195,093 $0 so 29-Dec-35 1-Jan-36 122% 0 S1,218,994 So so 28-Dec-36 1-Ian-37 124% 0 $1,243,374 so so 28-the-37 1-Jan-38 127% 0 $1,268,242 so so 28-Dec-38 I-Jan-39 129% 0 $1,293,607 s0 so 28-Dec-39 14-40 132% 0 $1,319,479 so so 27-Dec40 1-3an41 135% 0 $1,345,968 $0 so 27-Dec-41 I-Jan42 137% 0 S072,786 so s0 27-Dec-42 1-1en41 1401/. 0 $1,400,241 s0 so 27-Dec43 1-Jan-44 143% 0 S1,428,246 so so 26-Dec-44 I-Jan45 1461/0 0 $1,456,811 so So 26-Dec45 I-Jan46 149% 0 $1,485,947 so $0 26-Dec46 1-Jan47 152% 0 S1,515,666 so so 26-Dec47 1-Jan-48 155% 0 $1,545,980 $0 so 25-Dec48 1-Jan49 158% 0 S1,576,899 so so 25-Dec49 1-Jan-50 161% 0 $1,608,437 so so 25-Dec-50 1-Jan-51 164% 0 $1,640,606 so so 25-Dec-51 14ao-52 167% 15 $1,673,418 $25,398,769 $25,399,768 24-Dec-52 1-Jan-53 171% 15 $1,706,886 S25,906,744 $25,906,744 24-Dec-53 I-Jan-54 174% 15 $1,741,024 $26,424,879 $26,424,979 24-Dec-54 1-Jan-55 178% 15 $1,775,845 $26,953,376 S26,953,376 24-Dec-55 I-Jan-56 181% 15 S1,811,362 $27,492,444 $27,492,444 23-Dec-56 1-Jan-57 185% 15 $1,947,589 $29,042,292 $28,042,292 23-Dec-57 1-Jan-58 189% 15 $1,884,541 $28,603,138 $28,603,138 23-Dec-58 1-Jan-59 1929/6 15 $1,922,231 $29,175,201 S29,175,201 23-Dee-59 1-Janfi0 196% 15 S1,960,676 S29,758,705 S29,758,705 22-Dec60 1-Jan61 2009/. 15 $1,999,890 $30,353,979 S30,353,879 22-Dec61 1-JAn-62 204% 15 S2,039,887 $30,960,957 S30,960,957 22-Dec62 I-Jan63 208% 15 $2,080,685 S31,580,176 $31,580,176 22-Dec63 1-Jan64 212% 15 $2,122,299 S32,211,779 S32,211,779 21-Dec64 I-Jan65 216% 15 $2,164,745 S31,856,015 $32,856,015 21-Dec65 1dan66 221% 15 $2,208,040 S33,513,135 S33,513,135 21-Dec66 1-Jan67 225% 15 $2,252,200 $34,183,398 S34,183,398 21-3ec-67 1-Jan68 230% 15 $2,297,244 $34,967,066 S34,867,066 20-Dec68 1-Jan69 234% 15 $2,343,189 $35,564,407 S35,564,407 20-Dec69 I-Jan-70 239% 15 S2,390,053 $36,275,695 S36,275,695 20-Dec-70 1-Jan-71 244% 15 $2,437,854 $37,001,209 $37,001,209 20-Dec-71 I-Jan-72 249% 15 $2,496,611 S37,741,234 $37,741,234 19-Dec-72 1-Jan-73 254% 15 $2,536,344 $38,496,058 $38,496,058 19-Dec-73 J-Jan-74 2591/1 15 $2,587,070 S39,265,979 $39,265,9179 19-Dec-74 I-Jan-75 264% 15 $2,638,812 $40,051,299 $40,051,299 19-Dec-75 1-Jan-76 269% 15 $2,691,588 $40,852,325 S40,852,325 18-Dec-76 I-Ian-77 275% l5 $2,745,420 S41,669,371 $41,669,371 18-Dec-77 1-Jan-78 280% 15 $2,800,328 $42,502,759 $42,502,759 18-Dec-78 1-Jan-79 286% 15 $2,856,335 $43,352,814 $43,352,814 18-Dec-79 1-Jan-80 291% 15 $2,913,461 $44,219,870 S44,219,870 17-Dec-80 I-Jan-81 297% 15 $2,971,731 $45,104,268 $45,104,268 17-Dec-81 1-Jan-82 303% 15 $3,031,165 $46,006,353 246,006,353 17-D.-82 1-Jan-83 309% 15 $3,091,789 $46,926,480 $46,926,480 17-Dec-83 1-lan-84 315% 15 S3,153,624 $47,965,010 $47,965,010 16-Dec-84 1-Jan-85 322% 15 $3,216,697 $48,822,310 $48,822,310 16-Dec-85 I-Jan-86 1281/6 IS $3,291,031 S49,798,756 S49,798,756 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 16-Dec87 1-Jan-88 341% 15 S3,413,584 $51,810,626 $51,810,626 15-Dec-88 1-Jan-89 3481% 15 $3,481,856 $52,946,838 $52,946,838 15-Dec-89 1-Jan-90 355% 15 $3,551,493 S53,903,775 $53,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-91 I-Jan-92 369% 15 S3,694,974 $56,081,489 S56,081,488 144)ec-92 WM-93 3771/1 15 $3,768,973 $57,203,117 $57,203,117 14-Dw-93 I-Jan-94 384% 15 S3,844,251 S58,347,180 S58,347,180 14-Dec-94 1-Jan-95 392% 15 S3,921,136 $59,514,123 S59,514,123 14-D-95 1-Jan-96 400% 15 $3,999,558 S60,704,406 $60,704,406 13-Dec-96 t-Jan-97 408% 15 $4,079,549 S61,918,494 S61,918,494 13-Dec-97 1-Jan-98 416% 15 $4,161,140 $63,156,864 $63,156,864 13-Dec-98 1-Jan-99 424% 15 S4,244,363 $64,420,001 $64,420,001 13-Dec-99 1-Jan-00 433% 15 $4,329,250 $65,708,401 $65,708,401 13-Dec 00 1-Jan-01 442% 15 $4,415,835 $67,022,569 S67,022,569 13-Dec-01 1-Jan-02 4501/1 15 S4,504,152 568,363,021 W,363,021 13-Dec 02 l-Jan-03 459% 15 $4,594,235 $69.730.281 $69,730,281 13-Dec03 1-lan-04 46991. 15 $4,686,120 $71,124,897 $71,124,987 12-Dec-04 I-Jan-05 478% 15 S4,779,842 S72,547 384 $72,547,394 12-Dec-05 I-Jaa-06 488% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-06 1-Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,299 12-Dec-07 1-Jan-08 507% 13 S5,072,407 S76,987,863 $76,987,865 MnuCap, Inn. etch TDUCONSULTRVCCP Jaam✓(WaLh Retch TJRZPmJ�aau-vI.0 C(7047-20J7D.W p—)..JVr-Al2 22-Feb26 'Alomding W the Peka Cemny Aptnid Diehiet and Tmmt Count Appai,eDiNict pmpedy is aneved u,f Jmuay l enmuay. Dun conraucdol, dm aunled value teC111®6 the prctim ofthe bwldieaolmpkmdv o[ Louary 1. Ammeeno nsmd vdm duxilg —enad i— uAawmnmaloudifI.4M6ctor f2.0%. 1 tee Exhibit C-I 57.1. 'tee Exlubn B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.28.L Proiected Assessed Value - 2052 Develonmentl - Parker Countv Residential Commercial Development 2.0% Single Faru Custom Ty}M1t� 2 Resort Year Assessed Inflation Valuer Pmjeeted Value Per Projected Total Projected Ending As Oe Factor' Units, Unit' Assessed Value Sq Ft, Sit Fri Assessed Value Assessed Value 31-Dec-25 1-Jan-26 100% 0 57,000,000 SO 0 $400,000 s0 SO 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 0 $408,000 $0 SO 31-Dec-27 1-Jan-28 104% 0 $1,040,400 $0 0 5416,160 $0 so 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 0 $424,483 $0 $0 30-Dec-29 1-Jan-30 108% 0 SI,082,432 SO 0 $432,973 $0 $0 30-Dec-30 1-Jan-31 Il0a/o 0 $1,104,081 s0 0 5441,632 s0 $0 30-Dec-31 1-Jaa-32 113% 0 51,126,162 s0 0 $450,465 $0 $0 29-Dec-32 1-Jan-33 115% 0 $1,148,686 $0 0 $459,474 SO $0 29-Dec-33 1-Jan-34 117% 0 51,171,659 SO 0 $468,664 $0 s0 29-Dec-34 I-Jan-35 120% 0 $1,195,093 $0 0 $479,037 $0 s0 29-Dec-35 1-Jan-36 122% 0 $1,218,994 $0 0 $487,598 $0 s0 28-Dec-36 1-Jan-37 124% 0 $1,243,374 $0 0 $497,350 s0 $0 28-Dec-37 1-Jaa-38 127% 0 $1,268,242 SO 0 5507,297 s0 SO 28-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 0 $517,443 $0 $0 28-Dec-39 I-Jan40 1321/6 0 $1,319,479 s0 0 $527,792 s0 SO 27-Dec-40 1-Jaa41 135% 0 $1,345,868 s0 0 $538,347 $0 $0 27-Dec41 t-Jan42 137% 0 51,372,786 $0 0 $549,114 SO $0 27-Dec42 1-Jan-43 140% 0 $1,400,241 SO 0 $560,097 $0 s0 27-Dec-43 1-Jan-44 143% 0 $1,428,246 so 0 5571,298 s0 $0 26-Dec-44 1-Jan45 146% 0 $1,456,811 $0 0 $582,724 s0 $0 26-Dec45 1-Jan46 149% 0 $1,485,947 SO 0 $594,379 $0 $0 26-Dec-46 1-Jan47 152% 0 $1,515,666 $0 0 $606,267 s0 $0 26-Dec47 I-Jan-48 155% 0 $1,545,980 s0 0 $618,392 $0 $0 25-Dea48 I-Jan49 158% 0 $1,576,899 $0 0 $630,760 $0 $0 25-Dec49 I-Jan-50 161% 0 $1,608,437 SO 0 $643,375 s0 s0 25-Dec-50 I-Jan-51 1641/6 0 $1,640,606 s0 0 $656,242 SO $0 25-Dec-51 I-Jan-52 167% 0 $1,673,418 s0 0 $669,367 s0 s0 24-Dec-52 1-Jan-53 171% 15 $1,706,886 $25,906,744 200 5682,755 $136,550,918 $162,457,662 24-Dec-53 1-Jaa-54 174% 15 $1,741,024 526,424,879 200 5696,410 $139,281,936 $165,706,815 24-Dec-54 1-Jan-55 178% 15 $1,775,845 $26,953,376 200 $710,338 $142,067,575 $169,020,951 24-Dec-55 1-Jan-56 181% 15 $1,811,362 $27,492,444 200 $724,545 $144,908,927 $172,401,370 23-Dec-56 1-Jan-57 185% 15 $1,847,589 $28,042,292 200 $739,036 $147,807,105 $175,849,398 23-Dea57 I-Jan-58 188% 15 $1,884,541 $28,603,138 200 $753,816 $150,763,247 $179,366,386 23-Dec-58 1-Jan-59 192% 15 $1,922,231 $29,175,201 200 $768,893 $153,778,512 $182,953,713 23-Dec-59 1-Jan-W 196% 15 $1,960,676 $29,759,705 200 $784,270 $156,854,083 $186,612,788 22-Dec-60 I-Jan-61 200% 15 $1,999,890 $30,353,879 200 $799,956 $159,991,164 $190,345,043 22-Dec-61 1-Jan-62 204% 15 $2,039,887 $30,960,957 200 $815,955 $163,190,997 $194,151,944 22-Dec-62 I-Jan-63 208% 15 $2,080,685 $31,580,176 200 $832,274 $166,454,807 $198,034,983 22-Dec-63 1-Jan-64 212% 15 $2,122,299 $32,211,779 200 $848,920 $169,783,903 $201,995,683 21-Dec-64 1-Jan-65 216% 15 $2,164,745 $32,856,015 200 $865,898 $173,179,581 $206,035,596 21-Dm-65 1-Jan-66 221% 15 $2,208,040 $33,513,135 200 $883,216 $176,643,173 $210,156,308 21-Dec-66 I-Ian-67 225% 15 $2,252,200 $34,183,398 200 $900,880 $180,176,037 $214,359,435 21-Dm-67 I-Janfi8 230% 15 $2,297,244 $34,867,066 200 $918,898 $183,779,557 $218,646,623 20-Decfi8 1-Jan-69 234% 15 $2,343,189 $35,564,407 200 $937,276 $187,435,148 $223,019,556 20-Dm-69 I-Jan-70 239% 15 $2,390,053 $36,275,695 200 $956,021 $191,204,251 $227,479,947 20-Dec-70 1-Jan-71 244% 15 $2,437,854 $37,001,209 200 5975,142 $195,029,336 $232,029,546 20-Dec-71 1-Jan-72 249% 15 $2,496,611 $37,741,234 200 $994,645 $198,928,903 $236,670,137 19-Dec-72 1-Jan-73 254% 15 $2,536,344 $38,496,058 200 $1,014,537 $202,907,481 $241,403,539 19-Dec-73 1-Jan-74 259% 15 $2,587,070 $39,265,979 200 $1,034,828 $206,965,631 $246,231,610 19-Dec-74 1-Jan-75 264% 15 $2,638,812 $40,051,299 200 $1,055,525 $211,104,943 $251,156,242 19-Dec-75 1-Jsn-76 269% 15 $2,691,588 $40,852,325 200 $1,076,635 $215,327,042 $256,179,367 18-Dec-76 I-Jan-77 275% 15 $2,745,420 $41,669,371 200 $1,098,168 $219,633,583 $261,302,955 18-Dec-77 1-Jan-78 280% 15 $2,900,329 542,502,759 200 $1,120,131 $224,026,255 $266,529,014 18-Dec-78 I-Jan-79 286% 15 $2,856,335 $43,352,814 200 $1,142,534 $228,506,780 $271,859,594 18-Dec-79 I-Jan-80 291% 15 $2,913,461 844,2I9,870 200 $1,165,395 $233,076,916 $277,296,786 17-Dec-80 i-Jan-81 297% 15 $2,971,731 $45,104,268 200 $1,188,692 $237,738,454 $282,842,722 17-Dec-81 1-Jan-82 303% 15 $3,031,165 $46,006,353 200 51,212,466 $242,493,223 $288,499,576 17-Dec-82 1-Jan-83 309% 15 $3,091,789 $46,926,480 200 S1,236,715 $247,343,087 $294,269,568 17-Dec-83 1-Jan-84 315% 15 $3,153,624 $47,865,010 200 S1,261,450 $252,289,949 $300,154,959 16-Dec-84 I-Ian-85 322% 13 $3,216,697 $48,822,310 200 S1,286,679 $257,335,748 $306,158,058 16-Dec-85 1-Jaa-86 328% 15 $3,281,031 $49,798,756 200 S1,312,412 $262,482,463 $312,281,219 16-Dec-86 1-Ian-87 335% IS $3,346,651 $50,794,731 200 $1,338,661 $267,732,112 $318,526,844 16-Dec-87 I-Jan-88 341% 15 $3,413,584 $51,810,626 200 $1,365,434 $273,086,755 $324,897,381 15-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,846,838 200 $1,392,742 $279,549,490 $331,395,328 15-Dec-89 I-Jan-90 355% 15 $3,551,493 553,903,775 200 $1,420,597 $284,119,459 $338,023,235 15-Dec-90 I-Jan-91 362% 15 $3,622,523 $54,981,851 200 S1,449,009 $289,801,849 $344,783,699 15-Dec-91 I-Jan-92 369% 15 $3,694,974 $56,081,488 200 51,477,989 $295,597,886 $351,679,373 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 200 51,507,549 $301,509,843 $358,712,961 14-Dec-93 I-Jan-94 3841/6 15 $3,844,251 $58,347,180 200 $1,537,700 $307,540,040 $365,887,220 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 200 $1,568,454 $313,690,841 $373,204,964 14-Dec-95 1-Jaa-96 4000% IS $3,999,559 $60,704,406 200 $1,599,823 $319,964,658 $380,669,064 13-Dec-96 1-Jan-97 408% 15 $4,079,549 561,918,494 200 $1,631,820 $326,363,951 $388,282,445 13-Dec-97 1-Jan-98 416% 15 $4,161,140 $63,156,864 200 $1,664,456 $332,891,230 $396,049,094 15-Dec-98 1-Jan-99 424% 15 $4,244,363 $64,420,001 200 $1,697,745 $339,549,055 $403,969,056 13-Dec-99 1-Jan-00 433% 15 54,329,250 $65,708,401 200 51,731,700 $346,340,056 $412,048,437 13-Dec-00 1-Jan-01 442% 15 $4,415,835 $67,022,569 200 51,766,334 $353,266,836 $420,289,406 13-Dec-01 1-Jan-02 450% 15 $4,504,152 $68,363,021 200 51,801,661 $360,332,173 $428,695,194 13-Dec-02 1-Jan-03 459% 15 $4,594,235 $69,730,281 200 $1,837,694 $367,538,817 $437,269,098 13-Dec-03 1-Jan-04 469% 15 $4,686,120 571,124,887 200 $1,874,448 $374,889,593 $446,014,480 12-Dec-04 I-Jan-05 478% 15 54,779,842 $72,547,394 200 $1,911,937 $382,387,385 $454,934,769 12-Dec-05 1-Jan-06 488% 15 $4,875,439 $73,998,332 200 $1,950,176 $390,035,132 $464,033,465 12-Dec-06 I-Jan-07 497% 15 $4,972,948 $75,478,299 200 $1,989,179 $397,835,835 $473,314,134 12-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 200 $2,028,963 $405,792,552 $482,780,417 M-1cep,7 . -- oiN.c rilmkdALLSTAFF?EXASiuma Fort WomWa[rhR-h T7RZCONSULTI.Ki�Pgenm&[Wa1rh Ranch TIRZPrgecnoru-v1.0C(7047-2057 D-1opnau).AUJt7-A.6: 22-Feh-26 'According to the Parker County Appraisal District and Tarrant Count AppriiW District property is assessed in of January 1 annually During construction, the asesmil value repraenis the portion of the building completed as of January 1. Assunes on assessed value during construction, rAaumea an annual infladont torof2.W.. ,nee Exhibit C-1.28.1 'See Exhibit B. Reinvestmen! Zone Number Eighteen Fore Worth, Texas (Walsh Ranch) Exhibit C-2.29.1: Proiected Assessed Value - 2053 Develorunent 1 - Parker Couflty- Residential Dmelopntem 2.0% Single Farm Costom T02 Year Assessed Inflation Value Projected Total Projected Ending As & Facto? UoitsJ Uni[ Assessed Value Assessed Value 31-Dec-25 I-Jan-26 t00% 0 $1,000,000 s0 s0 31-Dec-26 I-Jan-27 102% 0 S1,020,000 s0 $0 31-1)eo-27 I-Jan-28 104% 0 $1,061,208 $0 s0 30-Dec-28 I-Jan-29 106% 0 $1,092,432 s0 s0 30-Deo-29 I-Jan-30 108% 0 $1,104,081 s0 s0 30-Dec-30 1-Jan-31 110% 0 $1,126,162 s0 s0 30-1)eo-31 1-Jan-32 113% 0 $1,148,686 s0 s0 29-Dec-32 1-Jan-33 115% 0 $1,171,659 s0 so 29Dec-33 I-Jan-34 111% 0 $1,195,093 s0 s0 29-Dec-34 I-Jan-35 120% 0 $1,218,994 s0 so 294)ec-35 l4an-36 122% 0 $1,243,174 $0 s0 28-Dec-36 1-Jan-37 124% 0 $1,268,242 s0 s0 28-Dec-37 I-Jan-38 127% 0 $1,293,607 s0 so 28-Dec-38 1-Jan-39 129% 0 $1,319,479 $0 s0 28-Dec-39 I-Jan-40 132% 0 $1,345,868 s0 $0 27 Dec-40 1-JanA1 135% 0 $1,372,786 s0 s0 27-Dec-41 I-Jan-42 1371/. 0 $1,400,241 s0 so 27-13C -42 I-Jan43 140% 0 $1,428,246 so so 27-Dec-43 I-Jan-44 143% 0 $1,456,811 s0 s0 26-Dec-44 I-Jan-45 1460/6 0 $1,485,947 s0 so 26-Dec-45 1-Jan-46 1499/. 0 $1,515,666 s0 s0 26-13 -46 I-Jan-47 152% 0 $1,545,980 s0 s0 26-Dec-47 1-Jan-48 155% 0 $1,576,899 s0 s0 25-Dec-48 J-Jan-49 158% 0 $1,608,437 s0 s0 25--Dec-49 1-Jan-50 161% 0 $1,640,606 s0 s0 25-Dec-50 1-Jan-51 164% 0 $1,673,418 s0 s0 25-Dec-St 1-Jan-52 167% 0 $1,706,886 s0 so 24-Dec-52 I-Jan-53 171% 0 $1,741,024 so s0 24-D=-53 I-Jan-54 174% 15 $1,775,845 $26,953,376 S26,953,376 24-Dec-54 1-Jan-55 178% 15 $1,811,362 $27,492,444 $27,492,444 24-Dec-55 I-Jan-56 181% 15 $1,947,589 $28,042,292 $28,042,292 23-Dec-56 l-Jan-57 185% 15 $1,894,541 $29,603,138 $28,603,139 23-Dec-57 1-Jan-58 188% 15 $1,922,231 $29,175,201 $29,175,201 23-Dec-58 I-Jan-59 192% 15 $1,960,676 $29,758,705 $29,759,705 23-De 59 1-Jan60 196% 15 $1,999,890 S30,353,879 $30,353,879 22-Dec60 1-Jan61 200% 15 S2,039,887 $30,960,957 $30,960,957 22-Dec-61 1-Jan-62 2040/6 15 $2,080,685 S31,580,176 $31,580,176 22-Dec62 1-Jan63 208% 15 $2,122,299 $32,211,779 $32,211,779 22-Dec-63 1-Jan64 212% 15 $2,164,745 $32,856,015 $32,856,015 21-Dec64 1-Jan65 216% 15 $2,208,040 $33,513,135 $33,513,135 21-Dec65 I-Jan66 221% 15 $2,252,200 $34,183,398 $34,183,398 21-Dec66 1-Jan67 225% 15 $2,297,244 $34,867,066 $34,867,066 21 Dec-67 1-Jan48 230% 15 $2,343,189 $35,564,407 $35,364,401 20-Dec68 1-Jan69 234% 15 $2,390,053 $36,275,695 $36,275,695 204)ec-69 1-Ian-70 2399/. 15 $2,437,954 $31,001,209 $37,001,209 20-Dec40 1471 244% 15 $2,486,611 $37,741,234 $37,741,234 20-Dec-71 1-Jan-72 249e,6 15 $2,536,344 $38,496,058 $38,496,059 19-Dec-72 1-1-73 254% 15 $2,587,070 $39,265,979 $39,265,979 19-Dec-73 Idan-74 259% 15 $2,638,812 $40,051,299 $40,051,299 19-D-14 1-Ian-75 264e16 15 $2,691,588 $40,852,325 $40,852,325 19-Deg;45 I-Ian-76 269% 15 $2,745,420 S41,669,371 $41,669,371 18-Dec-76 1-Ian-77 2750/. 15 S2,800,328 $42,502,759 $42,502,759 18-Dec-77 1-Jan-78 280% 15 $2,856,335 S43,352,814 $43,352,814 18-Dec-78 I-Jan-79 286% 15 $2,913,461 $44,219,870 $44,219,870 18-Dec-79 1-Jan-80 291% 15 $2,971,731 $45,104,268 S45,104,268 17-Dec-80 I-Jan$1 2975/6 15 $3,031,165 S46,006,353 $46,006,353 17Deo-81 1-Jan-82 303% 15 $3,091,789 $46,926,480 546,926,480 17-Dec-82 J-Jan-83 3099/6 15 $3,153,624 $47,865,010 $47,865,010 17 Dec-83 1-Jan-84 315% 15 $3,216,697 $48,922,310 $48,922,310 16-Dec-84 1-Jan-85 322% 15 $3,281,031 S49,798,756 S49,798,756 16-13eo-85 1-Jav,-86 328% 15 $3,346,651 $50,794,731 $50,194,131 16-Dec-86 1-Jan-87 335% 15 $3,413,584 $51,810,626 $51,810,626 16-Dec-87 1-Jan-88 341% 15 $3,481,856 $52,946,938 $52,W,838 15-Dec-88 Wan-89 348% 15 $3,551,493 $53,903,775 $53,903,775 15-Dec-89 1-Jan-90 355% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-90 1-Jan-91 3620/6 15 $3,694,974 $56,081,488 $56,081,488 15-Dec-91 I-Jau-92 36946 15 $3,768,873 $57,203,117 $57,203,117 14Dec-92 l-Jan-93 3771/6 15 $3,844,251 $58,347,180 $58,347,180 14-Dec-93 1-Jao-94 394% 15 S3,921,136 $59,514JD $59,514,123 14-13 o-94 1-Jan-95 392% 15 $3,999,558 $60,704,406 S60,104,406 14-De 95 1-Jan-96 4W% 15 S4,079,549 S61,918,494 $61,918,494 13-Dec-96 1-Jan-97 408% 15 S4,161,140 $63,156,864 S63,156,864 13-1) o-97 1-Jau-98 416% 15 S4,244,363 $64,420,001 $64,420,001 13-Dec-98 1-Jan-99 424% 15 S4,329,250 $65,708,401 $65,708,401 13-De 99 1-]aa-00 433% 15 $4,415,835 S67,022,569 S67,022,569 13-Dec-00 1-Jan-01 442% 15 S4,504,152 $68,363,021 $68,363,021 13-Dec41 Wan02 450% 15 S4,594,235 $69,730,281 S69,130,281 13-Dec-02 1-Jan-03 459% 15 $4,686,120 $71,124,887 $71,124,887 13-Dec03 14 -04 4691Y. 15 S4,779,842 $72,547,394 $72,547,394 12-Dec04 1-Jan-05 478% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-05 I-Jan-06 488% 15 S4,972,948 $75,478,299 $75,478,299 12 Dec06 Wan-07 4975/6 15 $5,072,407 $76,987,865 $76,987,865 12-Dec-07 I-Jan-08 507% 15 $5,173,855 S78,527,622 $78,527,622 M-CaP, I— ?.,A MUCONSULTRYGNyeerba/[WelAR"TMZPr Ncliao-vI.0C(2047-2057D—Ip—)-d.]PT.472 22fia-26 'Aorotdiegbthe PwimrCmnry AppniWDiehie[and Ta Cmot AppmiWDi+niapmpenyisn mdwd3ewry1mnway. Dmng ceaNucnm, Ibee—.d Wwmpn the portico ofthe building complftd u fJmuay 1. A,—.n9.—.dvdm dudgoon�ucdm. rAsvma m mead iegeum ficmr of2.0'/.. 'gm Exhibit C-129.1. tam E rhlbit S. Ronvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.30.1: Proiected Assessed Value - 7.054 Develonment 1 Parkes County Residential Development 2.0% Single Fon Tye 2 Kiecsed Year Assessed Inflation VaWe Per Total Pmjwtcd Etdi" As oft Facto? Su FI' Se Fe Assessed Value Assessed Value 314)eo-25 I•Jaa}26 100% 0 $1,000,000 so $0 31-Dec 26 1-Jan-27 102% 0 $1,020,000 s0 so 31-Dec-27 I-Jan-28 104% 0 $1,040,400 s0 s0 30-Dec-28 1-Jao-29 106% 0 $1,061,208 $0 s0 30-Dec-29 I-Jan-30 108% 0 $1,082,432 $0 $0 30-Dec-30 1-1an-31 110% 0 $1,104,081 s0 s0 30-Deo-31 I-Jan-32 113% 0 $1,126,162 $0 s0 29-Dec-32 1-Iwo-33 115% 0 $1,148,686 $0 s0 29-DM-33 1-Jau-34 117% 0 $1,171,659 $0 s0 29-Dcc34 1-Jao-35 120% 0 $1,195,093 $0 s0 29-Dm-35 I-Jan-36 122% 0 $1,219,994 s0 $0 28-Dm-36 1-Jan-37 124% 0 $1,243,374 s0 $0 28-Dec-37 14an-38 127% 0 $1,268,242 $0 s0 28-Dec-38 I-Jan-39 129% 0 $1,293,607 s0 $0 284)ec-39 I-Jan-40 132% 0 $1,319,479 s0 s0 27-Dec-00 14-41 133% 0 $1,345,868 $0 $0 27-Dec41 14an42 137% 0 $1,372,786 s0 $0 27-1)ec-42 1-Jar43 1400/, 0 $1,400,241 $0 s0 27-Decd3 14-44 143% 0 $1,428,246 $0 $0 26-Deo-44 I-Jand5 146e/. 0 $1,456,811 s0 $0 26-Dec-05 I-Jan-46 149% 0 $1,485,947 s0 s0 26-Decd6 I-Jnn-07 152% 0 $1,515,666 s0 s0 26-D."7 I-Jand8 155% 0 s1,545,980 s0 $0 25-Dm-48 I-Jan69 158% 0 $1,576,899 s0 $0 25-Dec49 1-Jan-50 161% 0 $1,608,437 $0 s0 25-Dec-50 1-Jan-51 164% 0 $1,640,606 s0 s0 25-13eo-51 1-1 -52 167% 0 $1,673,418 $0 s0 24-Dec-52 1-Jan-53 171% 0 $1,706,896 $0 s0 24-Dec-53 I-Jan-54 174% 0 $1,741,024 $0 $0 24-Dec-54 1-Jan-55 178% 15 $1,775,845 $26,953,376 $26,953,376 24-Dec-55 1-Jao-56 181% 15 $1,811,362 $27,492,444 $27,492,444 23-Dec-56 1-Jan-57 185% 15 $1,847,589 $28,042,292 $28,042,292 23-Dec57 1-Jao-58 188% 15 $1,884,541 S28,603,138 $28,603,138 23-Dec-59 1-Jan-59 192% 15 $1,922,231 $29,175,201 $29,175,201 23-Deo-59 1-Jan60 196% 15 $1,960,676 $29,758,705 $29,758,705 22-Dw60 t-Jan61 200% 15 $1,999,890 $30,353,979 530,353,879 22-Dec61 1-Jan62 204% 15 $2,039,887 $30,960,957 $30,960,957 22-Dw62 1-lan63 208% 15 $2,080,685 $31,580,176 $31,580,176 22-Dec63 1-JM64 212% 15 $2,122,299 $32,211,779 $32,211,779 21-Dec64 1-Jan65 216% 15 S2,164,745 $32,856,015 $32,856,015 21-Dec-65 1-Jau-66 221% 15 s2,208,040 $33,513,135 $33,513,135 21-Dec-66 1-JM67 225/. 15 $2,252,200 $34,183,398 $34,183,398 214Dee67 I-Jan-68 230% 15 $2,297,244 $34,867,066 $34,867,066 20-Dw68 1-Jan69 2340/, 15 $2,343,189 $35,564,407 $35,564,407 20-1)ec69 14au-70 239% 15 $2,390,053 $36,275,695 $36,275,695 20-Dec-70 1-Jan-71 244% 15 $2,437,854 $37,001,209 $37,001,209 20-De 71 1-Jao-72 249% 15 $2,486,611 $37,741,234 $37,741,234 19-Dec-72 i-Jao-73 254% 15 $2,536,344 $38,496,058 $38,496,058 19-Deo-73 14eo-74 25W. 15 s2,587,070 $39,265,979 $39,265,979 19-Dec-74 1-3-73 2641/6 15 $2,638,812 $40,051,299 $40,051,299 19-Dec-75 I-Jan-76 2690% 15 $2,691,588 $40,852,325 S40,852,325 18-Dec-76 'i-Ian-77 275% 15 S2,745,420 $41,669,371 S41,669,371 18-Dec-77 14ao-78 2809% 15 $2,800,328 $42,502,759 $42,502,759 18-Dec-78 , 1-Jan-79 286% 15 $2,856,335 $43,352,814 $43,352,814 18-Dec-79 2-Jan-80 291% 15 $2,913,461 $44.219,870 $44,219,870 17-Dec-80 1-Jen-81 297% 15 $2,971,731 S45,104,268 $45,104,268 17-Dec-81 1-Jan-82 303% 15 $3,031,165 $46,006,353 $46,006,353 17-Dm-82 1-Jan-83 309% 15 $3,091,789 S46,926,480 S46,926,480 17-Dec-83 1-Jan-84 313% 15 $3,153,624 $47,865,010 $47,865,010 16-Dec-84 1-Jan-85 322% 15 $3,216,697 S48,822,310 $48,822,310 16-Dec-85 I-Jan-86 328% 15 S3,281,031 $49,799,756 S49,798,756 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 16-Dec87 I-Jao-88 341% 15 $3,413,584 $51,810,626 $51,910,626 15-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,846,838 $52,846,838 15-Dec-89 I-Jao-90 355% 15 s3,551,493 $53,903,775 $53,903,775 15-Dec-90 1-im-91 362% 15 $3,622,523 $54,981,851 $54,981,851 13-Dec91 1-Jan-92 369% 15 $3,694,974 $56,081,488 s56,081,488 14-Dec-92 1-1ao-93 3779/6 15 $3,768,973 $57,203,117 $37,203,117 14-Dec-93 I-Jao-94 394% 15 s3,844,251 $5U47,180 s58,347,180 14-Dec-94 1-Jan-95 392% 15 s3,921,136 S59,514,123 $59,514,123 14-Dec-95 l-Jao-96 400% 15 $3,999,558 $60,704,406 S60,704,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 S61,918,494 $61,918,494 13-Dec-97 1-Jao-98 416% 15 $4,161,140 $63,156,KA S63,156,864 13-Deo-98 l-Jan-99 424% 15 $4,244,363 S64,420,001 $64,420,001 13 Dec-99 1-Jatt410 433% 15 $4,329,250 $65,708,401 $65,708,401 13-Dec-00 14.pN i 442% 15 $4,415;835 S67,022,569 $67,012,569 13-13 o01 1-Ian-02 450% 15 S4,504,152 S68,363,021 $68,363,021 13-DM-02 1-Jan-03 459% 15 S4,594,235 $69,730,281 S69,730,281 13-Dec-03 14-04 469% 15 $4,686,120 $71,124,887 $71,124,997 12-Dec-04 1-Jan-05 478% 15 $4,779,942 $72,547,394 $72,547,394 12-D.o-05 1-Jan-06 488% 15 $4,875,439 S73,998,332 $73,998,332 12-Dec 06 1-Jan-07 497% 15 $4,972,948 $75,478,299 S75,478,299 12-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,965 $76,987,865 MWCaP, Iw wh TJR7XONSULnYMPro1N'auu'JWa2rh Rmwh 27RzProlecnmu- vJ.d C(2047-207 DL IgpxN).i&]VJ-A.82 MUM 'Aao,di.g mtheliterCwnty AppwiuJ Dimwed T. Cant App.iW DiMdd pmpetty...meswd a ofJwmy i..m.ay. Outing ceo .fioo,d.e.vmmd v.Iue ropea..te dwp.,im ofthbuilding-.pl.W..ofJ.—y 1. Nawmaa—.W W. do.iog m.wctim. 'Ammw.. mmd i.0.doe f chw of 2.O% 'Sm Etcbibit C-1.30A. 'Sm Exhibit B. RetnvestnentZone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-131.1: Proiected Assessed Value- 2055 Development 1 - Parker County Residential Devtlopmem 2.0% single Qutom T)X. 2 Year Assessed Inflation O ae r Pmje=d Total Projected Ending As Ge Factot' $o Fe $o Fe Assessed Valm Assessed Value 31-De 25 140,26 to^ 0 S1,000,000 SO $0.00 31-Dec-26 1-Jan-27 102% 0 $1,020,000 SO $0.00 31-1)eo-27 I-Jin-28 104% 0 $1,040,400 $0 $0.00 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 S0.00 30-Dec-29 I-Jan-30 108% 0 $1,082,432 $0 $0.00 30-Dec-30 I-Jan-31 110% 0 $1,104,081 $0 S0.00 30-Dec-31 1-Jan-32 113% 0 $1,126.162 SO $OM 29-Dec-32 1-Jan-33 115% 0 S1,148,686 $0 S0.00 29-Dec-33 1-Ian-34 117% 0 $1,171,659 $0 $0.D0 29-Dec-34 I-Jan-35 120% 0 $1,195,093 $0 S0.00 29-Dec-35 1-Jan-36 122% 0 $1,218,994 $0 $0.00 28-Dec-36 I-Jan-37 124% 0 S1,243,374 $0 S0.00 28-Dec-37 1-Jars-38 1271/6 0 $1,268,242 $0 $0.00 28-Dec-38 1-Jan-39 129% 0 S1,293,607 $0 $0.00 28-Dec-39 1-JanA0 132% 0 $1,319,479 $0 $0.00 27-D -40 I-Jan-01 1351/6 0 $1,345,869 $0 $0.00 27-Dec-41 1-Jan-42 137% 0 $1,372,786 SO $0.00 27-D-42 I-Jan-43 140% 0 S1,400,241 SO $0.00 27-1)ec-43 1-Jan-04 143% 0 $1,428,246 SO $0.00 26-D-44 1-J"-45 146% 0 $1,456,811 SO S0.00 26-Dec-45 I-Jan-46 149% 0 $1,485,947 $0 $0.00 26-Dec-46 I-Jan-47 152% 0 S1,515,666 SO $000 26-DecA7 Wan-08 155% 0 $1,545,990 SO $0.00 25-Dec-48 1-Jan-09 158% 0 $1,576,899 SO $0.00 25Z-49 1-Jan-50 161% 0 $1,608,437 $0 $0.00 25-Dec-50 1-Jan-51 164% 0 $1,640,606 $0 $0.00 25-1)ec-51 1-Ian-52 167% 0 11,673,419 SO $0.00 24-Dec-52 1-Jaa-53 111% 0 $1,706,896 $0 $0.00 24-Dec-53 I-Jan-54 174% 0 $1,741,024 SO S0.00 24-Dec-54 1-Jan-55 178% 0 $1,775,945 SO $0.00 24-Dec-55 1-Jan-56 181% 15 $1,811,362 $27,492,444 $27,492,443.60 23-Dec-56 1-Jan-57 185% 15 S1,847,589 $28,042,292 $28,042,292.47 23-Dec-57 I-Jan-58 188% 15 $1,884,541 $28,603,I38 $28,603,13832 23-Deo-58 1Jan-59 192% 15 $1,922,231 $29,175,201 $29,175,201.09 23-1)ec-59 1-Jan(0 196% 15 $1,960,676 S29,758,705 $29,758,705.11 22-1)m-60 1-Jaafi1 200% 15 $1,999,890 $30,353,879 $30,353,979.21 22-Dec-61 1-Jw-62 204% 15 $2,039,887 $30,960,957 S30,960,956.79 22-Dw-62 1-Jan-63 208% 15 $2,080,695 $31,580,176 $31,580,175.93 22-D-63 1-JM-64 212% 15 $2,122,299 S32,211,779 $32,211,779.45 21-D-64 I-Jan-65 216% 15 $2,164,745 $32,856,015 $32,856,015.04 21-De"3 1-Im-66 221% 15 $2,208,040 $33,513,135 $33,513,135.34 21-Dm.66 1-Jan-67 225% 15 $2,252,200 $34,183,398 $34,183,398.05 21-Dec47 1-Jea-09 2309/6 15 $2,291,244 $34,867,066 $34,867,066.01 20-D-68 1-Jan-69 234% 15 $2,343,189 $35,564,407 $35,564,407.33 20-D-.69 1-Jan-70 239% 15 $2,390,053 $36,275,695 S36,275,695.47 20-Dec-70 1-Jan-71 244% 15 $2,437,854 S37,001,209 $37,001,209.38 20-Dea4t 1-Jaw-72 249% 15 $2,496,611 $37,741,234 $37,741,233.57 19-13ec-72 1-Jan-73 254% 15 $2.536,344 S38,496,058 $38,496,058.24 19-Deo-73 1JU-74 259% 15 $2,587,070 $39,265,979 $39.265,979.41 19-13ec-74 1-3an-75 2641/6 15 $2,638,912 $40,031,299 S40,031,298.99 19-1)ec-75 I-Jan-76 269% 15 $2,691,588 $40,852,325 S40,852,324.97 18-Deo-76 1-JM-77 275% 15 $2,745,420 $41,669,371 S41,669,371.47 18-Dec-77 -1-Ja478 280% 15 $2,800,329 $42,502,759 $42,502,758.90 18-Deo-76 1-Jea-79 286% 15 $2,856,335 $43,352,814 $43,352,814.08 I8-Dec-79 1-Jan430 291% 15 $2,913,461 $44,219,870 S44.219,870.36 17-Dec-80 1-Jan-81 2970/ 15 S2,971,731 $45,104,268 $45,104,267.77 17-Dm-81 1-Jan-82 303% 15 $3,031,165 S46,006,353 S46,006,353.13 17-Dec-82 IJan43 309% 15 $3,091,789 $46,926,480 $46,926,480.19 17-Deo-83 1-Ian84 315% 15 $3,133,624 $47,865,010 $47,865,009.79 16-Dec-84 1-Jan-85 322% 15 $3,216,697 $48,822,310 $48,822,309.99 16-1)ec-85 1-Jan-86 328% 15 $3,291,031 $49,799,756 S49,798,756.19 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731.31 16-Dec-87 1-1an-88 341% 15 $3,413,584 $51,810,626 $51,810,625.94 15-Dec-88 I-Jan-89 348% 15 $3,481,856 $52,846,838 $52,946,838.46 15-Dec-89 1-1an-90 355% 15 $3,551,493 553,903,775 S53,903,775.23 15-13ec-90 I-Jan-91 362% 15 $3,622,523 S54,981,851 $54,981,850.73 15-Deo-91 1-1-92 369% 15 $3,694,974 $56,081,488 156,081,487.74 14-1)eo-92 I-Jan-93 377% 15 S3,768,873 $57.203,117 S57,203,117.50 14-Deo-93 1-Jan-94 384% 15 S3,844,251 $58,347,180 $58,347,179.85 14-Dec-94 I-Jm-95 392% 15 $3,921,136 $59,514,123 S59,514,123.45 14-1) o95 1-Jan-96 400% 15 S3,999,558 S60,704,406 SW,704,405.92 13-Dec-96 1-Jan-97 408% 15 $4,079,549 S61,918,494 $61,918,494.03 13-Dee-97 IJan-98 416% 15 $4,161,140 $63,156,964 $63,156,863.91 13-Dec-98 1-1an-99 424% 15 $4,244,363 $64,420,001 $64,420,001.19 13Aec-99 1-Ian-00 433% 15 $4,329,250 t65,708,401 $65,708,401.22 D-Dec 00 1-Jan-01 442% 15 $4,415,835 $67,022,569 $67,022,569.24 13-D-01 1Jan-02 450% 15 $4,504,152 $69,363,021 $68,363,020.63 13-Deo-02 1-Jan-03 459% 15 $4,594,235 $69.730,281 $69,730,281.04 13-Dec03 1-J-04 469% 15 $4,686,120 $71,124,887 S71,124,886.66 12-Dec-04 1-Jan-05 478% 15 $4,779,942 $72,547,394 $72,547,394.39 12-Dec-05 1-J-06 488% 15 $4,875,439 $73,998,332 S73,998,332.08 12-Dec-06 1-Ian-07 497% 15 $4,972,948 $75,478,299 $75,478,298.72 12-Dec07 1-Jaa-08 507% 15 $5,472,407 S76,987,865 $76,987,964.70 U-PA lnr. ,_ . TIRZCONSULTINC,✓PJ.r-1`1Wdth Raneh TIAZP Jietlmn-v10 C(2047-2057Dnrbpwe o-agji1-A.9.2 22-Feb26 'Acomding m the Pukm Cmnty Appnied DiNict and TanmtCmmt Appnuvl DivhWnt,,,Iy i. amued u oflanuxty 1 amuaay. Wring cmmucfim, da: xd Wm mp®m dte pmdm of W bolding campleoed u oflmuvy 1. Atvww no roared vdue during meeaucam 'Anima m.nnud io8xrim fiuwr of 2.0'/ 3SM Exhibit C-1.31.1. 'gee Exhibit B. Reinvestment Zone Namhei Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.32.1: Proiected Assessed Value - 2056 Develnnment I - Parkes Cmnty Residealial Developmem 2.0% Sin81e F Custom TIC2 Year Assessed Inflation ue r RojWad Total Projected Ending As Of Facto2 So Fe So Ft Assessed Value Assessed Value 3143ao-25 1-1an-26 I00% 0 $1,000,000 $0 so 31-Dec-26 1-Jan-27 102% 0 $1,020,000 SO SO 31-Dec-27 1-Jan-28 104% 0 S1,040,400 SO SO 30-Dec-28 I-Jan-29 106% 0 $1,061,208 so SO 30-Dec-29 1-Jan-30 108% 0 S1,082,432 SO SO 30-Dec-30 1-Jan-31 IIOa/o 0 $1,104,081 so SO 30-Deo-31 1-Jan-32 113% 0 S1,126,I62 SO so 29-Dec-32 1-1 -33 115% 0 S1,148,686 so SO 29-Dec-33 I-Jan-34 1170/, 0 S1,171,659 SO SO 29-Dec-34 I-IM-35 120% 0 S1,195,093 SO SO 29-Dec-35 I-Jan-36 122% 0 S1,218,994 SO SO 28-Dec-36 1.1-37 124% 0 S1,243,374 so SO 28-Dec-37 I-Jan-38 127% 0 S1,268,242 SO SO 28-Dec-38 1-1-39 1290/6 0 S1,293,607 SO SO 28-Dec-39 1-Jan-40 132% 0 SI,319,479 SO SO 27-DecA0 1-Jan-01 135% 0 $1,345,969 SO SO 27-Dec41 I-Jan62 1370% 0 S1,372,786 SO SO 27-Dec62 I-Jan63 140% 0 $1,400,241 i0 SO 27-Dec63 I-Jan-04 143% 0 SI,428,246 SO SO 26-Dec-44 1-Jan65 146a/o 0 S1,456,811 SO $0 26-Dec-05 I-Jan-46 149% 0 SI,485,947 SO SO 26-Dec-06 1-Jan47 152% 0 S1,515,666 SO SO 26-Dec-07 1-Jan-48 155% 0 S1,545,980 SO SO 25-Dec-08 1-Jan69 158% 0 S1,576,899 $0 SO 25-Dec49 1-3ao-50 161% 0 $1,608,437 SO SO 25-Dec-50 1-Jan-51 164% 0 S1,640,606 SO SO 25-Deo-51 1-Jan-52 167% 0 S1,673,418 SO SO 24-Dec-52 I-Jan-53 171% 0 S1,706,886 SO SO 24-Deo-53 1-Jan-54 174% 0 S3,741,024 SO SO 24-Dec-54 I-Jan-55 178% 0 S3,775,845 SO SO 24-Deo-55 1-Jan-56 181% 0 S1,811,362 SO SO 23-Dec-56 1-Jan-57 185% 15 $1,847,589 S28,042,292 S28,042,292 23-Dec-57 1-Jan-58 188% 15 S1,884,541 S28,603,138 S28,603,138 23-Deo-58 1-Jan-59 192% 15 $1,922,231 $29,175,201 $29,175,201 23-Dec-59 1-Jan-60 196% 15 SI,960,676 S29,758,705 S29,758,705 22-Dec-60 1-Jan61 200% 15 S1,999,890 S30,353,879 $30,353,879 22-Dec61 I-Jan62 204% 15 S2,039,887 S30,960,957 S30,960,957 22-Dec62 1-Jan63 208% 15 S2,080,685 S31,580,176 S31,580,176 22-Dec63 1-Jan64 212% 15 S2,122,299 S32,211,779 S32,211,779 21-Dec64 I-Jan65 216% 15 S2,164,745 S32,856,015 S32,856,015 21-Dec65 1-Jan66 221% 15 $2,208,040 $33,513,135 S33,513,135 21-Da66 I-Jan67 225% 15 S2,252,200 S34,183,398 S34,183,398 21Dec67 1-lan68 230% 15 $2,297,244 $34,867,066 S34,867,066 20-Dec68 1-Jan69 234% 15 $2,343,189 S35,564,407 S35,564,407 20-Dec69 1-Jan-70 239% 15 S2,390,053 S36,275,695 $36,275,695 20-Deo70 1-JS-71 244% 15 S2,437,854 S37,001,209 S37,001,209 20-Deo-71 1-Jan-72 249% 15 S2,486,611 S37,741,234 S37,741,234 19-Dec-72 1-Jan-73 254% 15 S2,536,344 S38,496,058 S38,496,058 19-Dec-73 1-Jan-74 259% 15 S2,587,070 S39,265,979 S39,265,979 19Dec-74 l-Jan-75 2641/6 15 $2,639,912 S40,051,299 S40,051,299 19-Dec-75 I-Jan-76 2699/6 15 S2,691,588 S40,852,325 $40,852,325 18-Dec.76 1-Jan-77 275% 15 S2,745,420 S41,669,371 S41,669,371 18-Dec-77 I-Jao-78 280% 15 S2,800,328 $42,502,759 S42,502,759 18-Deo-78 1-Jan-79 286% 15 S2,856,335 S43,352,814 S43,352,814 1&Dec-79 I-Jan-80 291% 15 S2,913,461 $44,219,870 $44,219,870 17-Dec-80 1Jan-81 297% 15 S2,971,731 S45,104,268 $45,104,268 17Dec-81 1-Jan-82 303% 15 S3,031,165 $46,006,353 S46,006,353 17-Dec-82 1-Jan-83 309% 15 S3,091,789 S46,926,480 $46,926,480 17-Dec-83 1-Jan-84 315% 15 $3,153,624 $47,865,010 S47,865,010 16-Dec-84 1-Jan-85 322% 15 S3,216,697 S48,822,330 S48,822,310 16-Dec85 1-Jan-86 328% 15 $3,281,031 S49,798,756 S49,798,756 16-Dec-86 1-Jan-87 315% 15 S3,346,651 S50,794,731 S50,794,731 16-Dec87 1-Jan-88 341% 15 S3,413,584 S51,810,626 S51,810,626 15-Dec-88 1-Ian-89 348% 15 S3,481,856 S52,846,838 S52,846,838 15-Dec-89 1-Jan-90 355% 15 S3,551,493 S53,903,775 S53,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,981,851 S54,981,851 15-Deo-91 1-Jan-92 369a/o 15 S3,694,974 S56,081,488 S56,081,488 14-Dec-92 Wao-93 377% 15 $3,769,973 $57,203,117 $57,203,117 14-Dec-93 Wan-94 384% 15 S3,844,251 S58,347,180 S58,347,180 14-Dec-94 1-Jan-95 392% 15 S3,921,136 S59,514,123 $59,514,123 14-Dec-95 I-Jan-96 400% 15 S3,999,558 $60,704,406 $60,704,406 13-Dec-96 1-Jan-97 4080/6 15 S4,079,549 S61,918,494 S61,918,494 13-Deo-97 I-Jan-98 416% 15 $4,161,140 $63,156,864 $63,156,864 13-Deo-98 1-Jan-99 424% 15 S4,244,363 S64,420,001 $64,420,001 13-13ec-99 I-Jan-00 433% 15 $4,329,250 $65.708,401 $65,708,401 13-Dec00 1-Jan-01 442% 15 S4,415,835 $67,022,569 $67,022,569 13-Dec-0I I-Jaa-02 450% 15 S4,504,152 $69,363,021 $69,363,021 13-Dee02 1-Jan-03 4599/6 15 S4,594,235 S69,730,281 $69,730,281 13-Dec-03 I-Jaa-04 4691/6 15 $4,686,120 S71,124,887 $71,124,887 12-Dec-04 1-Jan-05 478% 15 S4,779,842 S72,547,384 $72,547,384 12-Dec 05 I-Jan-06 488% 15 S4,875,439 S73,998,332 S73,998,332 12-Der-06 1-Jan-07 497% 15 S4,972,948 $75,478,299 S75,478,299 12-Dec-07 I-JW-08 5071"o 15 S5,072,407 S76,987,865 S76,987,865 U-Cap,I .. ch 7MZUONSULTMG1Poj¢dcw✓[WallR—h TTRZPr J.A..- vI.0 C (2047-2057D Ip.—)sJvJr7-A10.2 22-Pe26 'Areatding 0 aK Prha County Appndrrl Dimict and Tarot Cmnt Appni W Dimict pmpvM is eeae W m of Jronuy I —.11y. D.6.8 omrhucfim, the weed vrlua tepmmm Me pxfim ofthe building o—p1vW a of Jma.ry 1. Ammer ee urmrrd vdm during 'Amme a oveel ivfM- Lr rof 2.0%. 'Sae Exhibit C-132.1, 'See Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.33.1: Proiected Assessed Value - 2057 Develoomenrl - Parker Countv Residential De elopmetn 2.0% Sinele Farmlil- Custom 7 2 Year Assessed Inflation V slue r ,J lltpjeded Told Projected pmq.g As Olt Facw I sow so Fe Assessed Value Assessed Value 31-Dec-25 1-Jan-26 100% 0 $1,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 1-Jan-28 104% 0 $1,040,400 $0 $0 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dec-29 1-Jan-30 108% 0 $1,082,432 $0 $0 30-Dec-30 1-Jar-31 11w 0 $1,104,081 $0 so 30-Dec-31 1-Jan-32 113% 0 $1,126,162 $0 $0 29-Dec-32 I-Jan-33 115% 0 $1,148,686 $0 $0 29-DK-33 14an-34 117 % 0 $1,171,659 $0 $0 29-Dec-34 1-1an-35 120% 0 $1,195,093 $0 so 29-Dec-35 1-1an-36 122% 0 $1,218,994 SO SO 28-Dec-36 1-1 -37 124% 0 $1,243,374 $0 $0 28-Dec-37 1.1-38 127% 0 $1,268,242 $0 $0 28-Dec-38 1-1an-39 129% 0 $1,293,607 $0 $0 28-Dec-39 I-Jan-40 132% 0 $1,319,479 $0 $o 27-DecA0 1-Jan-01 135% 0 $1,345,868 $0 $0 27-Dec-01 I-Jan-42 137% 0 $1,372,786 $0 $0 27-Dec-02 I-Ian-03 140% 0 S1,400,241 $0 $0 27-Dec-43 I-Jan-04 143% 0 $1,428,246 SO $0 26-Dec-04 I-Jan-05 146% 0 $1,456,811 $0 so 26-Dec-05 I-Jan-46 1499/6 0 S1,485,947 $0 $0 26-Dec-06 1-Jan-07 152% 0 $1,515,666 $0 SO 26-Dec-07 I-Jan-48 155% 0 S1,545,980 so $0 25-Dec-08 1-Jan49 158% 0 $1,576,899 SO SO 25-Dec-09 1-Jao-50 161% 0 $1,608,437 $0 $0 25-Dec-50 1-Jan-51 164% 0 $1,640,606 $0 $0 25-Dec-51 I-Ian-52 167% 0 S1,673,4I8 S0 $0 24-Dec-52 1-Jan-53 171% 0 SI,706,886 so $0 24-Dec-53 I-Jan-54 174% 0 $1,741,024 $0 $0 24-DW-54 1-Jan-55 178% 0 S1,775,845 $0 $0 24-De 55 I-Jan-56 181% 0 $1,811,362 $0 SO 23-Dec-56 1-Jan-57 185% 0 SI,847,589 $0 $0 23-Dec-57 1-Jan-58 188% 15 S1,884,541 S28,603,138 S28,603,138 23-Dec-59 I-Ian-59 192% 15 $1,922,231 $29,175,201 $29,175,201 23-Dec 59 1-Jan60 196% 15 S1,960,676 S29,758,705 S29,758,705 22-Dec60 1-Jan61 200% 15 $1,999,890 S30,353,879 S30,353,879 22-Dec61 1-lan62 204% 15 S2,039,887 $30,960,957 S30,960,957 22-Dec62 I-JM63 208% 15 $2,080,685 S31,580,176 S31,580,176 22-Dec63 1-Jan64 212% 15 S2,122,2" $32,211,779 $32,211,779 21-Dec64 1-lan65 216% 15 $2,164,745 S32,856,015 S32,856,015 21-DecL5 I-Jan66 221% 15 S2,208,040 $33,513,135 $33.513,135 21-Dec-66 1-Jan67 225% 15 $2,252,200 S34,183,398 S34,183,398 21-Dec67 Wan68 230% 15 $2,297,244 $34,867,066 S34,867,066 20-Dec68 1-Jan69 234% 15 S2,343,189 S35,564,407 S35,564,407 20-Dec69 1-lan-70 239% 15 $2,390,053 S36,275,695 S367.75,695 20-Dec-70 1-Jan-71 244% 15 S2,437,854 $37,001,209 $37,001,209 20-Dec-71 J-Ian-72 249% 15 $2,486,611 S37,741,234 S37,741,234 19-Dec-72 1-Jan-73 254% 15 S2,536,344 $38,496,058 $38,496,058 19-Dee-73 1-Jan-74 259% 15 $2,587,070 S39,265,979 S39,165,979 19-Dec-74 1deat-75 264% 15 $2,638,812 S40,051,299 S40,051,299 19-Dec-75 1-Jan-76 269% 15 $2,691,588 S40,852,325 S40,852,325 18-Dec-76 1-Ian-77 275% 15 S2,745,420 S41,669,371 $41,669,371 18-Der-77 1-Jan-78 28016 15 S2,800,328 S42,502,759 $42,502,759 18-Dec-78 1-Ian-79 286% 15 $2,856,335 $43,352,814 $43,352,814 18-Dec-79 1-Jan-80 291% 15 S2,913,461 $44,219,870 $44,219,870 17-Dec-80 J-Jan-81 297% 15 $2,971,731 S45,304,268 S45,104,268 17-Dec-81 1-Jan-82 303% 15 S3,031,165 $46,006,353 $46,006,353 17-Dec-82 1-Jan-83 309% 15 $3,091,789 S46,926,480 S46,926,480 17-Dec-83 1-Jan-94 315% 15 $3,153,624 $47,965,010 $47,865,010 16-Dec-84 I-Jan-85 322% 15 $3,216,697 S48,822,310 S48,822,310 16-Dec-85 1-Ian-86 3280/6 15 S3381,031 S49,79b,756 $49,798,756 16-Dec-86 1-Jaa-87 335% 15 S3,346,651 S50,794,731 $50,794,731 16-Dec-87 1-SM-88 341% 15 S3,413,584 $51,810,626 $51,810,626 15-D-88 1-Jan-89 348% 15 S3,481,856 S52,846,838 $52,846,838 15-D=49 I-Jan-90 355% 15 S3,551,493 $53,903,775 S53,903,775 15-Dec-90 1-Jan-91 362% 15 S3,622,523 S54,981,851 S54,981,851 15-Dec-91 14an-92 369% 15 $3,694,974 156,081,488 S56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-D -93 I-Jan-94 394% 15 $3,844,251 $58,347,190 $58,347,180 14-Dec-94 1-tan-95 392% 15 $3,921,136 S5%514,123 $59,514,123 14-Dec 95 I-Jan-96 400% 15 $3,999,558 $60,704,406 $60,704,406 13-Dec-96 1-Jan-97 408% 15 S4,079,549 S61,918,494 $61,918,494 13-Dec-97 I-Jan-98 416% 15 $4,161,140 163,156,864 $63,136,864 13-Dec-98 1-Jan-99 424% 15 S4,244,363 $64,420,001 $64,420.001 13-Dec-99 1-Jan-00 433% 13 $4,329,250 $65,708,401 $65,708,401 13-Dec-M 1-Jan-01 442% 13 S4,415,835 S67,022,569 $67,022,569 13-1) o01 I-Ian-02 450% 15 S4,504,152 S68,363,021 W.363,021 13-Dec-02 1-Jan-03 459% 15 S4,594,235 S69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 $4,696,120 S71,124,887 $71,124,887 12-Dec-04 l-Jaa-05 478% 13 $4,779,942 S72,547,384 S72,547,384 12-Dec-05 1-Jaa-06 488% 15 S4,875,439 $73,998,332 $73,998,332 12-Dec-06 1-Jan-07 497% 15 $4,972,948 S75,478,299 S75,478,299 12-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 $76,987,865 Ma Cap, Inc. ch T1R7JCONSI/LTGVG/Proje&v ✓(WalM Rue hTIRZP fi d--r1.0C(x047-20J7D~Igp-.)-d.]PT-A.11.2 22- b-26 'Aoowdmg m me Poker Cwoty App uW Diana and T—et CmetAppmo1(Xmia popery w mw d u oflm,,y I maueey. Danaa —tioa, the am—d v.Ne mp—no the pordoo of dw buddioa compkmd u afJeouuy 1. Aoumn oo ueeoed vahw �rvtg voemuenm rAuumee eo aono.l uB.riov 1:�er �x.ai 'See Exhibit C-133.1. 'See Exh�bif 0 Reinvestment Zone Number Eighteen Fort Worthy Texas (Walsh Ranch) Exhibit C-2.34.1: Proiected Assessed Value - 2059 Develonmentl - Parker Countv Residential Development 2.0% Single Family Custom Tz2 Year Assessed Inflation Value Per Projected Total Projected Ending As Of Factor' Unitv3 Una, Assessed Value Assessed Value 31-Dec-25 1-Jan-26 100°% 0 S1,W0,000 $0 SO 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 1-Jan-28 104% 0 $1,040,400 SO $0 31-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 31-Dec-29 1-Jan-30 108% 0 $1,082,432 $0 SO 31-Dec-30 1-tan-31 110% 0 $1,104,081 $0 $0 31-Dec-31 1-Jan-32 113% 0 $1,126,162 $0 $0 31-Dec-32 1-Jan-33 115% 0 $1,148,686 $0 $0 3I-Dec-33 1-Jan-34 117% 0 $1,171,659 $0 $0 31-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 $0 31-De 35 1-Jan-36 122% 0 $1,218,994 $0 $0 31-Dec-36 1-Jan-37 124% 0 $1,213,374 $0 $0 31-Dec-37 1-Jan-38 127% 0 $1,268,242 $0 $0 31-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 SO 31-Dec-39 1-JanA0 132% 0 $1,319,479 $0 $0 31-Dec-40 1-Jan-41 135% 0 $1,345,868 $0 $0 31-Dec-01 I-JanA2 137% 0 $1,372,786 $0 $0 31-Dec-42 1-Jan-43 140% 0 $1,400,241 SO $0 31-Dec-43 i-1an-44 143% 0 $1,429,246 $0 $0 31-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 $0 31-Dec-45 1-Jan-46 149% 0 $1,485,947 $0 $0 31-Dec-46 I-Jan-47 152% 0 $1,515,666 $0 $0 31-Dec-47 I-Jan-48 155% 0 $1,545,980 SO $0 31-Dec-48 I-Jan49 158% 0 $1,576,899 $0 $0 31-D=49 I-Jan-50 161% 0 $1,608,437 $0 $0 31-Dec-50 1-1an-51 164% 0 $1,640,606 $0 $0 31-De 51 1-Jan-52 167% 0 $1,673,418 $0 SO 3l-Dec-52 1-Jan-53 171% 0 $1,706,996 $0 SO 31-Dec-53 I-Jan-54 174% 0 $1,741,024 $0 $0 31-Dec-54 1-tan-55 178% 0 $1,775,845 SO $0 31-Dec-55 1-Jan-56 181% 0 S1,811,362 SO $0 31-Deo-56 I-Jan-57 185% 0 $1,847,589 SO $0 31-Dec-57 I-Jan-58 188% 0 $1,884,541 $0 $0 31-13 o-58 1-Jan-59 192% IS $1,922,231 $29,175,201 S29,175,201 31-13 o-59 1-1an-60 196% 15 $1,960,676 $29,758,705 S29,758,705 31-Dec-60 I-Jan-61 200% 15 $1,999,890 $30,353,879 S30,353,879 31-Dec-61 1-Jan-62 204% 15 $2,039,997 $30,960,957 $30,960,957 31-Dec-62 1-Jan-63 208% 15 $2,080,685 $31,580,176 $31,580,176 31-Dec-63 1-Jan-64 212% i5 $2,122,299 $32,211,779 S32,211,779 31-Dec-64 1-Jan-65 216% 15 $2,164,745 $32,856,015 $32,856,015 31-Dec-65 1-Jan-66 221% 15 $2,208,040 $33,513,135 S33,513,135 31-Dec-66 1-Jan-67 225% 15 $2,252,200 $34,183,398 $34,183,398 31-Dec-67 t-Jan-68 230% i5 S2,297,244 $34,867,066 $34,867,066 31-Dec-68 1-Jan-69 234% 15 $2,343,189 $35,564,407 $35,564,407 31-Dec-69 1-Jan-70 239% 15 S2,390,053 $36,275,695 $36,275,695 31-Dec-70 1-1an-71 2440% l5 $2,437,854 $37,001,209 $37,001,209 31-1)eo-71 1-Jan-72 249% 15 $2,486,611 S37,741,234 $37,741,234 31-Dec-72 I-Jan-73 254% 15 $2,536,344 $38,496,058 $38,496,058 31-Dec-73 1-Jan-74 259% 15 $2,587,070 $39,265,979 $39,265,979 31-Dec-74 I-Jan-75 264% IS $2,638,812 $40,051,299 $40,051,299 31-13 o-75 I-Jan-76 269% 15 $2,691,588 S40,852,325 $40,852,325 31-Dec-76 1-Jan-77 275% 15 $2,745,420 $41,669,371 $41,669,371 31-13co-77 I-Jan-78 280a/o 15 $2,800,328 $42,502,759 $42,502,759 31-Dec-78 1-Jan-79 286% 15 $2,856,335 $43,352,814 $43,352,814 31-Dec-79 1-Jan-80 291% 15 $2,915,461 S44,219,870 $44,219,870 31-Dec-80 1-Jan-81 297% 15 $2,971,731 $45,104,268 $45,104,268 31-Dec-81 I-Jan-82 303% 15 $3,031,165 S46,006,353 $46,006,353 31-Dec-82 1-Jan-83 309% i5 $3,091,789 $46,926,480 $46,926,480 31-Dec-83 I-Jan-84 315% 15 $3,153,624 $47,865,010 $47,865,010 31-13eo-84 I-Jan-85 322% 15 $3,216,697 $48,822,310 $48,822,310 31-Dec-85 1-Jan-86 328% i5 $3,281,031 S49,798,756 $49,798,756 31-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 31-Da-87 1-Jan-88 341% 15 $3,413,584 $51,810,626 $51,810,626 3I-Dec-88 1-Jan-89 348% 15 $3,491,956 $52,946,939 $52,846,838 31-Dec-89 1-Jan-90 355% 15 S3,551,493 $53,903,775 $53,903,775 31-Dec-90 I-Jan-91 362% 15 $3,622,523 $54,981,851 $54,981,851 31-Deo-91 1-Jan-92 369% 15 $3,694,974 $56,081,488 S56,081,488 31-Dec-92 14an-93 377% 15 $3,768,873 $57,203,117 $57,203,117 31-Dec-93 1-Jan-94 384% 15 $3,844,251 $58,347,180 S58,347,180 31-Dec-94 I-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 31-13eo-95 Well-% 400% 15 $3,999,558 $60,704,406 $60,704,406 31-Dec-96 I-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 31-Dec-97 1-Jan-98 416% 15 S4,161,140 $63,156,964 S63,156,864 31-Dec-98 l4an-99 424% 15 $4,244,363 $64,420,001 $64,420,001 31-Dec-99 1-Jan-00 433% 15 $4,329,250 S65,708,401 565,708,401 31-Dec-00 14an-01 442% 15 S4,415,835 S67,022,569 S67,022,569 31-Dec-01 I-Jan-02 450% IS $11,504,152 $68,363,021 $68,363,021 31-Dec-02 1-Jan-03 459% 15 S4,594,235 $69,730,281 $69,730,281 31-Dec-03 I-Jan-04 4690/. 15 $4,686,120 $71,124,887 $71,124,887 31-Dee-04 1-Jan-05 478% 15 $4,779,842 $72,547,384 $72,547,384 31-Dec-05 I-Jan-06 488% 15 $4,875,439 $73,998,332 S73,998,332 31-Dec-06 I-Jan-07 497% 15 $4,972,949 $75,479,299 $75,479,299 31-Dec-07 1-Jan-08 507% 15 S5,072,407 S76,987,865 S76,987,865 ManiCap, Inc. Ranch TRt7rCONSULTINGIPjecdon,/[Wahh Ranch TIRZProjeceon,-v1.0D(7058-2068Develop a#f).shsjl74.1.2 22-Feb-26 rAcmNing b the Pater County AppeisallNsnicl sad Tama[ Count AppnisalI)istrict pmpeny n aavesdm oflsnwry 1 mmually. Dming —structim, We assessed value ri premm the portion ofthe building complmd as oflenuery 1. A— no assessed value Laing musnucnon. 'Assume an —1 inflation factorof2 0%. 3Sce Exhibit C-1.34.1 'See Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.35.1: Proiected Assessed Value - 2059 Develooment' - Parker Countv Residential Development 2.0% Single Family Custom TP2 Year Assessed Inflation Value Per Projected Total Projected Ending As Ole Factor Units' Unite Assessed Value Assessed Value 31-Dao,25 1-Jw-26 100% 0 SI1000,000 $0 $0 31-Dec-26 I-Jan-27 102% 0 $1,020,000 SO SO 31-Dec-27 1-Jan-28 104% 0 $1,040,400 $0 SO 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 SO 30-Dec-29 1-Jan-30 108% 0 $1,082,432 SO $0 30-Dec-30 1-Jan-31 110% 0 S1,104,081 SO SO 30-Dec-31 I-Jan-32 113% 0 $1,126,162 SO $0 29-Dec-32 I-Jan-33 115% 0 $1,148,686 SO SO 29-Dec-33 1-Jan-34 117% 0 $1,171,659 SO SO 29-Dec-34 l-Jan-35 120% 0 S1,195,093 SO $0 29-Dec-35 1-Jan-36 122% 0 $1,218,994 $0 $0 28-Dec-36 1-Jan-37 124% 0 SI,243,374 SO SO 28-Dec-37 1-Jan-38 127% 0 $1,268,242 $0 SO 28-Dec-38 1-Jan-39 129% 0 $1,293,607 SO SO 28-Dec-39 1-Im-00 132% 0 $1,319,479 SO SO 27-Dec-00 1-Jan-01 135% 0 $1,345,868 SO $0 27-Dec-01 1-Jan-42 137% 0 $1,372,786 SO SO 27-Dec-02 1-Jan-43 140% 0 $1,400,241 SO $0 27-Dec-43 1-Jan-44 143% 0 S1,428,246 SO SO 26-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 $0 26-Dec-05 1-Jan-46 1490% 0 S1,485,947 SO SO 26-Dec-06 I-Jan-07 152% 0 $1,515,666 $0 SO 26-Dec-07 I-Jan-08 155% 0 $1,545,980 SO SO 25-Dec-08 1-Jan-49 158% 0 $1,576,899 SO SO 25-Dec-09 1-Jan-50 161% 0 $1,608,437 SO $0 25-Dec-50 1-Jm-51 164% 0 $1,640,606 SO SO 25-Dec-51 I-Jan-52 167% 0 $1,673,418 SO SO 24-Dec-52 1-Ian-53 171 % 0 S1,706,886 SO So 24-Dec-53 1-Jan-54 174% 0 $1,741,024 $0 SO 24-Dec-54 1-Jan-55 178% 0 $1,775,845 SO SO 24-Dec-55 1-Jan-56 181% 0 $1,811,362 $0 SO 23-Dec-56 I-Jan-57 185% 0 $1,847,589 SO $0 23-Dec-57 1-Jan-58 188% 0 $1,884,541 SO SO 23-Dec-58 1-Jan-59 192% 0 $1,922,231 $0 $0 23-Dec-59 1-Jan60 1961/6 15 S1,960,676 $29,758,705 $29,758,705 22-Dec-60 I-Jan-61 200% 15 $1,999,890 $30,353,879 S30,353,879 22-Dec61 I-Jm-62 204 % 15 $2,039,997 $30,960,957 $30,960,957 22-Doc62 I-Jan-63 208% 15 $2,080,685 $31,580,176 S31,580,176 22-Dec63 1-Jan-64 212% 15 S2,122,299 S32,211,779 S32,211,779 21-Doc64 1-Jan-65 216% 15 $2,164,745 $32,856,015 $32,856,015 21-Dec-65 1-Jan-66 221% 15 $2,208,040 S33,513,135 S33,513,135 21-Dec66 1-Jan-67 225% 15 S2,252,200 $34,183,398 $34,183,398 21-Dec67 I-Jan-68 230% 15 $2,297,244 $34,867,066 S34,867,066 20-Dee68 I-Jim-69 2341% 15 S2,343,189 S35,564,407 S35,564,407 20-Doc69 I-Jan-70 239% 15 $2,390,053 S36,275,695 S36,275,695 20-Dec-70 1-Jm-71 244% IS $2,437,954 $37,001,209 $37,001,209 20-Dec-71 Wan42 249% 15 $2,486,611 $37,741,234 537,741,234 19-Dec-72 1-Jan-73 254% 15 $2,536,344 S38,496 058 S38,496,058 19-Dec-73 1-Jan-74 259% 15 $2,587,070 $39,265,979 S39,265,979 19-Dec-74 1-Jan-75 264% 15 $2,638,812 $40,051,299 S40,051,299 19-Dec-75 1-Jan-76 269% 15 $2,691,588 S40,852,325 $40,852,325 18-Dec-76 I-Jan-77 275% 15 $2,745,420 $41,669,371 S41,669,371 18-Dec-77 1-Jan-78 280% 15 $2,800,328 S42,502,759 S42,502,759 18-Dec-78 I-Jan-79 286% 15 $2,856,335 S43,352,814 S43,352,814 18-Dec-79 I-Ian-80 291% 15 S2,913,461 S44,219,870 $44,219,870 17-Dec-80 I-Jan-81 297% 15 S2,971,731 S45,104,268 $45,104,268 17-Dec-81 1-Jan-82 303% 15 S3,031,165 S46,006,353 $46,006,353 17-Dec-82 1-Jan-83 309% 15 S3,091,789 S46,926,480 $46,926,480 17-1)ec-83 1-Jan-84 315% 15 $3,153,624 S47,865,010 $47,865,010 16-Dec-84 1-Jan-85 322% 15 S3,216,697 S48,822,310 S48,822,310 16-Dec-85 I-Jan-86 328% 15 S3,281,031 S49,798,756 S49,798,756 16-Dec-86 1-Jim-87 335% 15 S3,346,651 $50,794,731 $50,794,731 16-Dec-87 I-Jan-88 341% 15 S3,413,584 S51,810,626 S51,810,626 15-Dec-88 1-Ian-89 348% 15 S3,481,856 $52,846,838 $52,946,838 15-Dec-89 I-Jan-90 355% 15 $3,551,493 S53,903,775 $53,903,775 15-Dec-90 1-Jan-91 362% 15 S3,622,523 $54,981,851 $54,981,851 15-Dec-91 1-Jan-92 369% 15 S3,694,974 $56,081,488 $56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 S57,203,117 $57,203,117 14-Dec-93 War-94 384% 15 S3,844,251 $58,347,180 $58,347,180 14-Dec-94 1-Jan-95 392% 15 S3,921,136 S59,514,123 $59,514,123 14-Dee-95 J-Jan-% 400% 15 S3,999,558 $60,704,406 $60,704,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 S61,918,494 13-Dec-97 1-Jan-98 416% 15 S4,161,140 $63,156,964 $63,156,864 .3 Dec-98 1-Jan-99 424% 15 S4,244,363 $64,420,001 $64,420,001 13-Dec-99 1-Jan-00 433% 15 S4,329,250 $65,708,401 $65,708,401 13-Dec-00 1-Jan-01 442% 15 S4,415,835 $67,022,569 $67,022,569 13-Dec-Ol 1-Jan-02 450% 15 $4,504,152 S68,363,021 S68,363,021 13-Dec-02 1-Jan-03 459% 15 S4,594,235 $69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 $4,686,120 S71,124,887 S71,124,887 12-Deo-04 I-Jan-05 478% 15 $4,779,842 S72,547,384 $72,547,384 12-Dec-05 1-Jan-06 488% 15 $4,875,439 $73,998,332 S73,998,332 12-Dec-06 I-Jan-07 497% 15 $4,972 948 S75,478,299 $75,478,299 12-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 S76,987,865 bfaniC,rg Inc. sh Ranch TIRZCONSULTING/P.,ernoWtwtrh Rorch TIRZP jec--vt.OD(20J8-2068D—lpwm9s1>rnI,A.2.: 21-Feb-26 'Accordtgtothe Pert.Cotwty App..Ilhsnictand Tenmtemmtappraisal Ditltietpropertyun—c.d.ofJmouy1—,Wly. Ruing conxftmtio% the asmsed value represents the portion of the building -nplded ss of January 1. A— no assessed value daring construction. 'As+uoree ors emual inflation factor of 2.0% 'Sm Exhlbn C-135.1. 'See Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.36.1: Proiected Assessed Value - 2060 Develonmentl - Parker County Residential Development 2.0% Sing Family - Custom TyUe 2 Year Assessed Inflation Valuc Per Projected Total Projected Ending As & Facto( Units, Unit Assessed Value Assessed Value 31-Dea25 1-1an-26 100% 0 $1,000,000 s0 so 31-Dec-26 1-Jan-27 102% 0 S1,020,000 so $0 31-Dec-27 1-Jan-28 104% 0 $1,040,400 $0 so 31-Dec-28 1-Jan-29 106% 0 S1,061,208 so $0 31-Dec-29 1-Jan-30 108% 0 $1,082,432 $0 $0 31-Dec-30 I-Jan-31 110% 0 $1,104,081 s0 $0 31-Dec-31 1-Jan-32 113% 0 $1,126,162 $0 so 31-Dec-32 I-Im-33 115%. 0 $1,148,686 so $0 31-Dec-33 1-Jan-34 117% 0 SI,171,659 $0 so 31-Dec-34 I-Jan-35 120% 0 $1,195,093 s0 s0 31-Dec-35 1-Jan-36 122% 0 S1,218,994 $0 so 31-Dec-36 I-Jan-37 124% 0 $1,243,374 s0 s0 31-Dec-37 1-Jan-38 127% 0 $1,268,242 $0 $0 31-Dec-38 J-Jan-39 129% 0 $1,293,607 $0 so 31-Dec-39 1-Jan-40 132% 0 $1,319,479 s0 s0 31-Dec-40 1-Jan-01 135% 0 $1,345,868 so s0 31-Doe 41 I-Im-42 137% 0 $1,372,786 s0 $0 31-Dec42 1-Jan43 140% 0 $1,400,241 $0 so 31-Dec-03 1-Jan-44 143% 0 $1,428,246 $0 s0 31-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 $0 31-Dec45 1-Jan-06 149% 0 S1,485,947 so so 31-Dec46 1-Jan-47 152% 0 S1,515,666 s0 $0 31-Dec-07 1-Jan48 155% 0 $1,545,980 so so 31-Dec-48 I-Jan-49 158% 0 $1,576,899 so $0 31-Dec49 1-tan-50 161% 0 $1,609,437 $0 so 31-Dec-50 I-Ian-51 1640/6 0 $1,640,606 so so 31-Dec-51 1-Jan-52 167% 0 $1,673,418 s0 so 31-Dec-52 I-Jan-53 171 % 0 $1,706,896 s0 so 31-Dec-53 1-Jan-54 174% 0 $1,741,024 s0 $0 31-Dec-54 I-Jan-55 178% 0 $1,775,945 so $0 31-Dec-55 1-Jan-56 181% 0 $1,811,362 so s0 31-Dec-56 1-Jan-57 185% 0 S1,847,589 $0 so 31-Dec-57 1-Jau-58 188% 0 S1,884,541 s0 s0 31-Dec-58 1-tan-59 192% 0 $1,922,231 $0 $0 31-Der-59 1-1--60 1969/4 0 $1,960,676 $0 so 31-Decfi0 1-Jan-61 200% 15 $1,999,890 $30,353,879 $30,353,879 31-Decfi1 I-Jan-62 204% is $2,039,887 S30,960,957 $30,960,957 31-Dec-62 14an-63 208% 15 $2,080,685 $31,580,176 $31,580,176 31-Dec-63 1-Jau-64 212% 15 $2,122,299 $32,211,779 $32,211,779 31-Dec-64 1-Jan-65 216% 15 $2,164,745 S32,856,015 $32,856,015 31-Dec-65 1-Jan-66 221 % 15 $2,208,040 $33,513,135 $33,513,135 31-Dec-66 14an-67 225% 15 $2,252,200 S34,183,398 $34,183,398 31-Dec-67 1-Jau-68 230% 15 $2,297,244 $34,867,066 $34,867,066 31-Decfi9 I-Im-69 234% 15 $2,343,199 $35,564,407 $35,564,407 31-Dec-69 1-Jan-70 239% 15 S2,390,053 $36,275,695 $36,275,695 31-Dec-70 I-Jan-71 244% is $2,437,854 $37,001,209 $37,001,209 31-Dec-71 14an-72 249% 15 $2,486,611 S37,741,234 $37,741,234 31-Dec-72 1-Jau-73 254% 15 $2,536,344 S38,496,058 $38,496,058 31-Dec-73 1-Jan-74 259% 15 $2,587,070 S39,265,979 $39,265,979 31-Dec-74 1-Jau-75 264% 15 S2,638,812 $40,051299 S40,051,299 31-Dec-75 1-Jan-76 269% 15 $2,691,588 $40,852,325 $40,852,325 31-Dec-76 1-Jan-77 275% 15 $2,745,420 $41,669,371 $41,669,371 31-Dec-77 I-Ian-78 2800 15 S2,800,328 S42,502,759 S42,502,759 31-Dec-78 1-Jan-79 286% 15 S2,856,335 S43,352,814 $43,352,814 31-Dec-79 1-Jaa-80 291 % 15 $2,913,461 $44219,970 $44,219,970 31-Dec-80 1-Jan-81 297% 15 $2,971,731 $45,104268 $45,104268 31-Dec-81 1-Jan-82 303% 15 S3,031,165 $46,006,353 $46,006,353 31-Dec-82 1-Jan-83 309% 15 $3,091,789 S46,926,480 $46,926,480 31-Dee-83 J-Jau-84 315% 15 S3,153,624 $47,865,010 $47,865,010 31-Dec-84 1-Jan-85 3221/6 15 $3216,697 $48,822,310 $48,822,310 31-Dec-85 I-Jau-86 328% 15 $3281,031 S49,798,756 S49,798,756 31-Dec-86 I-Ian-87 335% 15 $3,346,651 $50,794,731 S50,794,731 31-Dec-87 J-Jan-88 341% 15 $3,413,594 $51,810,626 $51,810,626 31-Dec-88 1-Jan-89 348 % 15 $3,481,856 $52,946,939 $52,946,938 31-Dec-89 1-Jan-90 355% 15 $3,551,493 $53,903,775 $53,903,775 31-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,981,851 S54,981,851 31-Dec-91 1-Jan-92 369% 15 $3,694,974 $56,081,488 S56,081,488 31-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 S57203,117 31-Dec-93 1-Jan-94 394% 15 $3,844,251 $58,347,180 S58,347,180 31-Dee-94 14an-95 392% 15 $3,921,136 $59,514,123 S59,514,123 31-Dec-95 1-Jan-96 4000/6 15 $3,999,558 $60,704,406 $60,704,406 31-Dec-96 I-Jan-97 408% 15 S4,079,549 $61,918,494 $61,918,494 31-Dec-97 1-Jan-98 416% 15 $4,161,140 $63,156,864 S63,156,864 31-Dec-98 I-Jan-99 424% 15 S4,244,363 564,420,001 $64,420,001 31-Dec-99 1-Jan-00 433% 15 $4,329,250 $65,708,401 $65,708,401 31-Dec-00 1-tan-01 442% 15 $4,415,835 S67,022,569 S67,022,569 31-Dec-01 1-Jan-02 450% 15 $4,504,152 $68,363,021 $68,363,021 31-Dec-02 14m-03 459% 15 $4,594,235 $69,730,281 $69,730281 31-Dec-03 1-Jan-04 469% 15 $4,686,120 $71,124,887 $71,124,887 31-Dec-04 1-1an 05 478% 15 $4,779,942 $72,547,394 $72,547,384 31-Dec-05 1-Jan-06 488% 15 $4,875,439 S73,998,332 $73,998,332 31-Dec-06 1-Jan-07 497% 15 $4,972,948 $75,478,299 $75,479,299 31-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 S76,987,865 MwiCap, Ix. Lrh l7aneh TIR7.COA5(/LTI.�Ti/ProjrcHm.✓[WaGhRnn<F TVfZPrq"ecHwu vI.OD(1858-186B Desfopnent)sl�rJVf A3.� 21-Feb-26 'A —ding tothe Puler Coyly Appraisal District and Tea®(Count AppniwIDistet properly is xsvedmof J=—y l mmuelly.Ding construction, the awned value reprints the portion of the building completed m of 7®uery 1. A+suma m assessed value during construction. 'Assumes m annual inflation fxtar of 2.04'0. ,See Exhibit C-1.36.1. sSee Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.37.1: Proiected Assessed Value - 2061 Develoomentl - Parker Countv Residential Development 2.0 % Single Family - Custom Typy 2 Year Assessed Inflation Value Per Pmlected Total Projected Fading As Off Factor' Unit? Uaie Assessed Value Assessed Value 314Dec-25 1-Jan46 I00% 0 51,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 51,020,000 $0 $0 31-1ec-27 WM-28 104% 0 $1,061,208 $0 SO 30-Dec-28 1-Jan-29 106% 0 51,082,432 $0 $0 30-Dec-29 I-Jan-30 108% 0 51,104,081 $O SO 30-Dec-30 1-Jan-31 110% 0 $1,126,162 $0 $0 30-Dec-31 I-Jan-32 113% 0 $1,148,696 SO $0 29-Dec-32 I-Jan-33 115% 0 S1,171,659 $0 $0 29-Dec-33 I-Jan-34 117% 0 51,195,093 $0 $0 29-Dec-34 I-Jan-35 120% 0 $1,219,994 SO $0 29-Dec-35 i-Jan-36 122% 0 $1,243,374 $O $0 28-Dec-36 1-Jan-37 124% 0 $1,268,242 $o $0 28-Dec-37 1-Jan-38 127% 0 $1,293,607 $0 S0 28-Dec-38 1-Jan-39 1290% 0 $1,319,479 EO SO 28-Dec-39 1-Jan40 132% 0 $1,345,868 SO $0 27-Dm40 I-1an41 135% 0 $1,372,786 SO $0 27-Dec41 1-Jaa42 137% 0 $1,400,241 SO $0 27-Dec42 1-1an43 140% 0 $1,428,246 $0 SO 27-Dec43 I-Jan44 1431/6 0 $1,456,911 SO SO 26-Dec44 1-1an45 146% 0 51,485,947 $0 $0 26-Dec45 1-Jan46 149% 0 $1,515,666 $0 SO 26-Dec46 1-Jan-47 152% 0 51,545,980 $0 $0 26-Dec47 I-Jan48 155% 0 $1,576,899 $0 SO 25-Dec48 I-Jan-49 158% 0 $1,608,437 SO $0 25-Dec49 1-Jan-50 161% 0 $1,640,606 $0 $0 25-Dec-50 1-Jan-51 164% 0 $1,673,418 SO $0 25-Dec-51 1-Jan-52 167% 0 $1,706,886 $0 $0 24-Dec-52 I-Jan-53 171% 0 $1,741,024 $0 SO 24-Dec-53 1-Jan-54 174% 0 51,775,845 SO SO 24-Dec-54 1-Jan-55 178% 0 $1,811,362 $0 $0 24-Dec-55 1-Jan-56 181% 0 $1,847,589 SO SO 23-Dec-56 1-Jan-57 185% 0 51,884,541 $0 $0 23-Dec-57 1-Jan-58 188% 0 $1,922,231 $0 SO 23-Dec-58 1-Jan-59 192% 0 $1,960,676 $O $0 23-Dec-59 1-Jan-60 I w/6 0 $1,999,890 $0 $0 22-Dec-60 1-Jan-61 200% 0 $2,039,887 $0 SO 22-Dec61 1-1 -62 2040l0 l5 52,080,685 $31,580,176 $31,590,176 22-Dec-62 1-Jan-63 208% 15 52,122,299 $32,211,779 532,211,779 22-Dec-63 1-Jan-64 212% 15 52,164,745 $32,856,015 $32,856,015 21-Dec-64 I-Jan-65 216% 15 $2,208,040 $33,513,135 $33,513,135 21-Decfi5 1-Jan-66 221% 15 52,252,200 534,183,398 $34,183,398 21-Dec-66 1-Jan-67 225% 15 $2,297,244 $34,867,066 534,867,066 21-Dec-67 1-Jan-68 230% 15 52,343,189 $35,564,407 535,564,407 20-Dec{8 1-Jan-69 234% 15 S2,390,053 $36,275,695 536,275,695 20-Dec-69 1-Jan-70 239% 15 $2,437,854 $37,001,209 537,001,209 20-Dec-70 1-Jan-71 244% 15 52,486,611 537,741,234 537,741,234 20-Dec-71 I-Jan-72 249% 15 $2,536,344 $38,496,058 538,496,058 19-Dec-72 1-Jan-73 254% 15 $2,587,070 $39,265,979 539,265,979 19-Dec-73 1-Jan-74 2591% 15 $2,638,812 $40,051,299 540,051,299 19-Dec-74 I-Jan-75 264% 15 $2,691,588 $40,852,325 540,852,325 19-Dec-75 1-Jan-76 269% 15 52,745,420 $41,669,371 541,669,371 18-Dec-76 I-Jan-77 275% 15 52,800,328 $42,502,759 542,502,759 18-Dec-77 1-Jan-78 280% 15 $2,856,335 $43,352,814 $43,352,814 18-Dec-78 I-Jan-79 286% 15 $2,913,461 $44,219,870 $44,219,870 19-Dec-79 1-Jan-80 291 % 15 $2,971,731 545,104,268 $45,104,269 17-Dec-80 1-tan-81 297% 15 53,031,165 $46,006,353 $46,006,353 17-Dec-81 I-Jan-82 303% 15 53,091,789 $46,926,480 546,926,480 17-Dec-82 1-Jan-83 309% 15 53,153,624 $47,865,010 $47,865,010 17-Dec-83 1-Jan-84 315% 15 $3,216,697 $48,822,310 $48,822,310 16-Dec-84 l-Jan-85 322% 15 $3,281,031 $49,798,756 $49,798,756 16-Dec-85 I-Jan-86 328% 15 $3,346,651 550,794,731 $50,794,731 16-Dec-86 14 -87 335% 15 $3,413,584 551,810,626 $51,810,626 16-Dec-87 1-Jan-88 341% 15 $3,481,856 $52,946,838 $52,846,838 15-➢ec-88 I-Jan-89 349 % l5 $3,551,493 $53,903,775 553,903,775 15-Dec-89 1-Jan-90 355% 15 53,622,523 $54,991,851 $54,981,851 15-Dec-90 I-Jan-91 362% 15 $3,694,974 $56,081,499 $56,091,499 15-Dec-91 1-Jan-92 369% 15 53,768,873 557,203,117 557,203,117 14-Dec-92 1-Jan-93 377% 15 53,844,251 $58,347,180 $58,347,180 14-Dec-93 1-Jan-94 394% 15 $3,921,136 559,514,123 559,514,123 14-Dec-94 I-Jan-95 392% 15 53,999,558 560,704,406 $60,704,406 14-Dec,95 1-Jan-96 400% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-96 1-Jan-97 408% 15 $4,161,140 $63,156,864 $63,156,864 13-Dec-97 1-1an-98 416% 15 $4,244,363 564,420,001 $64,420,001 13-Dec-98 14 -99 424% 15 54,329,250 565,708,401 $65,708,401 13-Dec-99 1-Jan-00 433% 15 54,415,835 $67,022,569 567,022,569 13-Dec-00 1-Jan-OI 442% 15 54,504,152 568,363,021 568,363,021 13-Dec-01 1-Jan-02 450% 15 54,594,235 $69,730,281 $69,730,281 13-Dec-02 1-Jan-03 459% 15 54,686,120 $71,124,887 571,124,887 13-Dec-03 I-Jan-04 469% 15 $4,779,842 $72,547,394 $72,547,384 12-Dee-04 1-Jan-05 478% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-05 I-Jan-06 488% 15 $4,972,948 575,478,299 575,478,299 12-Dec-06 1-Jan-07 497 % 15 $5,072,407 $76,997,965 $76,997,965 12-Dec-07 14-08 507a/o 15 55,173,855 578,527,622 578,527,622 MrWCap, Ina. l7�ch TIR7�LONSULTIhTi/Projrcelau� a4h Rmrh 7fRZ -- -- -- /W Prgecriom-v/.OD(20J8-206a Orvebjv.mtj.�[uJPf-A4.; 22-Frb-26 rAmontiogto the Pater Cotaly Appaial Districtcod Tarrant Count AppraialD tmtpmpertymassessed a of Im—y I annually. Doting eomnuctioo, the assessed value rel n rats the pomon of the building coapletd as of January I Assume no saesxd value daag -. tr tioo. 'Agnates an annual inflation f for of20.. 'gee Exhibit C-1.37.1. 49ee Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Tee (Walsh Ranch) Exhibit C-2.38.I Proieoted Assessed Value - 2062 Development' - Parker Countv Residetdial Developmem 2.0% SiaP,(e F�i�y -Custom Tyne 2�� Year Assessed Inflation m r to' Total Pm'eeled 1 Eadin¢ As Olt Facto? Units' Uaii Assessed Valw Assessed Value 31Dw25 I-Jso-26 J00% 0 $1,000,000 $0 so 31-Dec-26 1-Jan-27 1021/6 0 $1,020,000 so $0 31-De 27 1428 104% 0 S1,040,400 so so 30-Dec-28 1-Jan-29 1061 0 S1,061,208 SO $0 30-Dec-29 1-1an-30 108% 0 SI,082,432 so SO 30-De�30 1-Jaa-31 II(M 0 S1,104,081 SO $0 30-D-31 1432 113% 0 $1,126,162 so SO 29-Dec-32 I-JW-33 115% 0 $1,148,696 so SO 29-Dec-33 1434 117% 0 $1,171,659 so so 19-Dec-34 1-Jan-35 120% 0 SI,195,093 SO SO 29-Dec-35 I-Jaa-36 122% 0 S1,218,994 so so 28-Deo36 1-Jan-37 124% 0 $1,243,374 SO so 28-De 37 1-Jan-38 127% 0 $1,268,242 SO so 18-Dec-38 I-Jan-39 129% 0 $1,293,607 so so 28-Dec-39 1-Jw-40 132% 0 $1,319,479 so so 21-Dec-10 1-1aa41 135% 0 $1,345,868 so so 27-Dev41 1-Jaa62 137% 0 S1,372,786 $0 SO 27-Doo 42 1-1-43 140% 0 S1,400,241 SO so 27-Dec 43 1-J=-44 143% 0 S1,428,246 $0 so 26-Dec44 1-Jan-45 146% 0 S1,456,811 $0 SO 26-Dec-45 1-Jan-46 149% 0 S1,485,947 so so 26-Dec46 1-Ian-47 152% 0 $1,515,666 $0 SO 26-Dec-47 1-jw-48 155% 0 S1,545,980 50 so 25-D=-48 I-Ian-49 158% 0 S1,576,899 so so 25-Dec49 1-1an-50 161% 0 S1,608,437 SO 50 25-Dec-50 I-Jan-51 164% 0 S1,640,606 50 so 25-De 51 1-1-52 167% 0 S1,673,418 SO SO 24-Dec-52 1-Jan-53 171% 0 S1,706,886 SO 50 24-Dec-53 14=-54 174% 0 S1,741,024 so SO 24-Dec-54 14an-55 178% 0 $1,775,945 $0 SO 24-Dec-55 1456 181% 0 S1,811,362 so $0 23-Dec-56 14-57 185% 0 $1,947,589 SO $0 23-Dec-57 1-Jan-58 188% 0 S1,884,541 50 50 23-De 58 1-Jan-59 1921/6 0 $1,922,231 i0 i0 23-1)eo-59 1-Jan60 196% 0 S1,960,676 SO 50 22-Dec60 1-1 61 200% 0 S1,999,890 so so 22-Dec61 1-Jan62 204% 0 $2,039,887 SO $0 22-Dec62 1-Jan63 208% 15 S2,080,685 S31,580,176 S31,580,176 22-Dec63 14 64 212% 15 S2,122,299 $32,211,779 $32,211,779 21-Dec64 1-Jan65 216% 15 S2,164,745 S32,856,015 S32,856,015 21-Dec65 I-Jan66 221% 15 S2,208,040 S33,513,135 S33,513,135 21-Dec66 14=67 225% 15 S2,252,200 S34,183,398 $34,183,398 21-Dm67 1-Jan68 2301/6 15 $2,297,244 S34,867,066 $34,867,066 20-Dec68 1-Jan69 234% 15 $2,343,189 S35,564,407 S35,564,407 20-Dec69 I-J=-70 239% 15 S2,390 053 S36,275,695 S36,275,695 20-Dec-10 1-Jaa-71 244% 15 S2,437,854 $37,001,209 S37,001,209 20-De0l 1-1an-72 2491/6 15 S2,486,611 $37,741,234 $37,741,234 19-Dec-12 I-Jan-73 254% 15 S2,536,344 -S38,496,058 S38,496,058 19-Dec-73 1-Jan-74 2599% 15 $2,587,070 $39,265,979 S39,265,979 19-Dec-74 1-Jan-75 264% 15 $2,638,812 S40,051,299 S40,051,299 19-Dec-75 I-Jan-76 269% 15 $2,691,588 540,852,325 $40,852,325 18-Dec-76 1-1a 77 275% l5 $2,745 420 $41,669,371 $41,669,371 18-Dec-17 I-J-78 280% 15 S2,800,328 S41,502,759 S42j02,759 18-Dec-78 14 -79 2861/6 15 S2,856,335 S43,352,814 S43,352,814 18-Dec-79 1-Jan-W 291% 15 S2,913,461 $0,219,870 S44,219,870 17-Dec-80 1-Jaa-81 297% 15 $2,971,731 S45,104,268 $45,104,268 17-Dm-81 1-J-82 303% 15 $3,031,165 $46,006,353 S46,006,353 17-Dec-82 14aa-83 309% 15 S3,091,789 S46,926,480 $46,926,480 17 Dec-83 1-3an44 315% 15 S3,153,624 $47.865,010 $47,965,010 16-Dec-84 J-Jan-85 322% 15 S3,216,697 S48,822,310 $48,822,310 16-Dec-85 1-Jao-m 328% 15 $3,291,031 $49,798,756 $49,799,756 16-Dec-86 1-Jan-87 335% 15 S3,346,651 S50,794,731 $50,794,731 16-Dec-87 WM-88 341% 15 53,413,594 $51,U0,626 $51,910,626 15-Dec-88 1-Jan-89 348% 15 S3,481,856 $52,846,838 $52,846,838 15-Dec>89 1-Jaa-90 355% 15 S3,551,493 S53,903,775 S53,903,775 15Dec-90 1-Jan-91 362% 15 S3,622,523 $54,981,851 $54,981,851 15-De 91 I-Jaa-92 369•/ 15 $3,694,974 $56,081,488 $56,081,488 14-Dec-92 1-3an-93 377% 15 S3,768,873 $57,203,117 $57,203,117 14-Dec-93 1494 384% 15 S3,844,251 $58,347,180 S58,347,180 14-Deo94 14an-95 392% 15 $3,921,136 $59,514,123 S59,514,123 14-Dec-95 1-Jan-96 400% 15 S3,999,558 SW,704,406 SW,704,406 13-De 96 1497 408% 15 $4,079,549 $61,918,494 $61918,494 13-Dec-97 1-1an-98 416% 15 S4,161,140 $63,136,864 $63,156,864 13-Dec-98 I-Jan-99 424% 15 $4,244,363 $64,420,001 S64,420,001 13-D-99 1-Ian-00 433% 15 $4,329,250 $65,708,401 S65,708,401 13-Dec-00 1-Jan-01 442% 15 $4,415,835 S67,022,569 S67,022,569 13-Dea01 1-3-02 450e/ IS $4,504,152 $68,363,021 $68,363,021 13-Dec-02 1-Jan-03 459% 15 $4,594,235 S69,730,281 S69,730,281 13-D-03 1-Jan-04 469% 15 $4,696,120 $71,124,887 $71,124,981 12-Dec-04 1-Jan-05 478% 15 $4,779,842 S72,547,384 $72,547,394 12-Dec-05 1-Jm-06 4880/6 15 $4,975,439 S73,998,332 S73,998,332 12-Dec-06 14-07 497% 15 $4,972,948 $75,478,299 S75,478,299 12-Dec47 1-1an-08 507% 15 S5,072,407 S76,987,865 S76,987,865 U-iCtAI hR—h Y7RZCONSULTJNG/PrufeceavW[W" Rmrh TJRZPtq.et u-r1.0D(2058-2061 Q+wlope,m9.sIa1YJ-AJ.I . 22-F b-26 'Amddwg W 61 Pater Cmnty AppttiWDunne[ rid Ttmnt Camt AppniW Dirhim ptoptrty is—dw fJ==y I ...Hy. During amatw,iw.d,e—d vdm rtpeeetn the pordm aid, buildings pineed au ofJm,,y 1. A—to—wdvdue during-6w. 'Aaummmtenwl i. tgm f—of2,O%. '9ee Exhibit C-1.34.1. tSee Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-239.1: Proiected Assessed Value - 2063 Develonmentl - Parker Countv Residential Development 2.0 % Single Family - Custom TyypPe� 2 Year Assessed Inflation Value Per Pmjecled Total Projected Ending As Oft Facto? Units? Unit Assessed Value Assessed Value 31Dec-25 14an-26 1001/ 0 $1,000,000 $0 SO 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 1-Jan-28 104% 0 $1,040,400 SO $0 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dec-29 1-Jan-30 108% 0 $1,082,432 $0 $0 30-Dec-30 1-Jan-31 1101/6 0 51,104,081 $0 $0 30-Dec-31 1-Jan-32 113% 0 $1,126,162 SO $0 29-Dec-32 I-Jan-33 115% 0 $1,148,696 $0 $0 29-Dec-33 1-Jan-34 117% 0 $1,171,659 $0 $0 29-Dec-34 I-Jan-35 120% 0 $1,195,093 $0 $0 29-Dec-35 I-Jan-36 122% 0 , $1,219,994 SO S0 28-Dec-36 1-Jan-37 124% 0 $1,243,374 $0 $0 28-Dec-37 1-Jan-38 127% 0 $1,268 242 $0 $0 28-Dec-38 1-Jan-39 129% 0 $1293,607 $0 $0 28-Dec-39 1-Jan-00 132% 0 $1,319,479 $0 SO 27-Dec-00 1-Jau41 135 % 0 51,345,868 $0 $0 27-Dec-01 1-Jan-02 137% 0 $072,786 $0 $0 27-Dec-02 1-Jan-43 140% 0 $1,400,241 $0 SO 27-Dec-03 1-Jan-43 143% 0 $1,428,246 $0 $0 26-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 SO 26-DecA5 1-Jan-46 149% 0 $1,485,947 SO SO 26-Dec-06 1-Jan-07 152% 0 $1j15,666 $0 SO 26-Dec-47 1-Jan-48 155% 0 $045,980 $0 SO 25-Doc-08 I-Jan-09 158% 0 51,576,899 s0 S0 25-Dec-09 I-Jan-50 161% 0 $1,608,437 $0 $0 25-Dec-50 I-tan-51 164% 0 $1,640,606 $0 SO 25-Dec-51 I-Jan-52 167% 0 $1,673,418 $0 SO 24-Dec-52 1-Jan-53 171% 0 $1,706,886 $0 $0 24-Dec-53 I-Jan-54 174% 0 $1,741,024 SO SO 24-Dec-54 I-Jaa-55 178% 0 $1,775,845 $0 SO 24-Dec-55 I-Jan-56 181% 0 $1,811,362 $0 $0 23-Dec-56 I-Jan-57 185% 0 $1,847,589 $0 SO 23-Dec-57 1-Jan-58 188% 0 $1,884,541 $0 SO 23-Dec-58 I-Jan-59 192% 0 $1,922,231 SO SO 23-Dec-59 I-Jan-60 196% 0 $1,960,676 SO SO 22-Dec-60 1-Jan-61 200% 0 SI,999,890 $0 SO 22-Dec-61 1-Jan-62 204% 0 $2,039,887 $0 SO 22-Dec-62 1-Jan-63 208% 0 52,080,685 $0 SO 22-Dec-63 1-Jan-64 212% 15 $2,122,299 $32,211,779 $32,211,779 21-Dec-64 1-Jan-65 216% 15 $2,164,745 532,856,015 532,856,015 21-Decfi5 1-Jan-66 221% 15 $2208,040 $33,513,135 $33,513,135 21-Dec-66 1-Jan-67 225% 15 52252,200 $34,183,398 $34,183,398 21-Decfi7 1-Jan-68 230% 15 52,297,244 $34,867,066 534,867,066 20-Dec-68 I-Jan-69 234% 15 52,343,189 $35,564,407 535,564,407 20-Dec-69 1-Jan-70 239% 15 $2,390,053 536,275,695 $36275,695 20-Dec-70 I-Jan-71 244% 15 52,437,854 537,001209 537,001209 20-Dec-71 I-Jan-72 249 % 15 $2,486,611 $37,741234 $37,741234 19-Dec-72 1-Jan-73 254% 15 $2,536,344 538,496,058 $38,496,058 19-Dec-73 1-Jan-74 259% 15 $2,587,070 539,265,979 $39265,979 19-Dec-74 1-Jan-75 264% 15 $2,638,812 $40,051,299 540,051299 19-Dec-75 I-Jan-76 269% 15 52,691,588 540,852,325 540,852,325 18-Dec-76 I-Jan-77 275 % 15 52,745,420 $41,669,371 $41,669,371 18-Dec-77 I-Jan-78 280% 15 $2,800,328 542,502,759 542,502,759 18-Dec-78 I-Jan-79 286% 15 52,856,335 $43,352,814 543,352,814 18-Dec-79 1-Jan-80 291% 15 $2,913,461 $44,219,870 $44,219,870 17-Dec-80 1-Jan-81 297% 15 $2,971,731 545,104,268 545,104268 17-Dec-81 I-Jan-82 303% 15 53,031,165 546,006,353 $46,006,353 17-Dec-82 1-Jan-83 309% 15 $3,091,789 $46,926,480 $46,926,480 17-Dec-83 I-Jan-84 315% 15 53,153,624 $47,865,010 547,865,010 16-13ec-84 1-Jan-85 322% 15 $3216,697 $48,822,310 $48,822,310 16-Dec-85 1-Jan-86 328% 15 53,281,031 549,798,756 $49,798,756 16-Dec-86 I-Jan-87 335% 15 53,346,651 $50,794,731 550,794,731 16-Dec-87 1-Jan-88 341% 15 53,413,584 551,810,626 551,810,626 15-Dec-88 1-Jan-89 348% 15 $3,481,856 552,846,838 552,846,838 15-Dec-89 I-Jan-90 355% 15 $3,551,493 553,903,775 553,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 554,981,851 $54,981,851 15-Dec-91 I-Jan-92 369% 15 53,694,974 $56,081,488 $56,081,498 14-1)ec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-93 1-Jan-94 384% 15 $3,844251 558,347,180 $58,347,180 14-Dec-94 1-Ian-95 392% 15 53,921,136 559,514,123 $59,514,123 14-Dec-95 1-Jan-96 400% 15 $3,999,558 560,704,406 $60,704,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 561,918,494 561,918,494 13-Dec-97 I-lan-98 416% 15 $4,161,140 $63,156,864 563,156,864 13-Dec-98 I-Jan-99 424% 15 $4,244,363 $64,420,001 $64,420,OO1 13-Dec-99 Wan-00 433% 15 $4,329250 $65,708,401 565,708,401 13-Dec-00 1-tan-01 442% 15 $4,415,835 $67,022,569 $67,022,569 13-Dec-01 Wan-02 450% 15 $4,504,152 568,363,021 $68,363,021 13-Dec-02 I-Jan-03 459% 15 $4,594,235 569,730,281 569,730281 13-Dec-03 1-Jan-04 469% 15 $4,696,120 $71,124,987 $71,124,887 12-Dec-04 1-Jan-05 478% 15 $4,779,842 572,547,384 572,547,384 12-Dec-05 I-Jan-06 488% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-06 1-Jan-07 497% 15 $4,972,948 575,478299 $75,478,299 12-Dec-07 1-tan-08 507% 15 $5,072,407 576,987,865 $76,987,965 "Micap, Inc. bh Ranh TDUXONSVL771 1Prgecfi—TW hh Ranch TJRZPrgecaau- v7.0D(20J&2068Devel prnO IaJ{7-A.6.: 22-Feb26 tAmmding to the Parka Cauoty Appreilal Dis[det and Te t Count AppmLUI Dieniet Iooperty is assessed av ofJmuuy 1 amually. During comnuction, the assessed valuerepasents the por ion ofthe building completed as of January 1. Assume no —wed value during cansnuction. 'Asa . emus!inVnt- feet. of2.W.. s5ee Exhibit C-1.39.1 4See Exhibit E. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.40.1: Pmiected Assessed Value - 2064 Develoomentl - Parker Countv Residential Development 2.0 % Single Familyp Custom Type 2 Year Assessed Inflation Value Per Projected Total Projected Ending As 01 Faetor� Units Unit` Assessed Value Assessed Value 3I-Dao-25 I-Jan-26 Iow. 0 SI,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 SO $0 31-Dec-27 I-Jan-28 104% 0 $1,061,208 $0 $0 30-Dec-28 1-Jan-29 106% 0 $1,082,432 SO SO 30-Dec-29 1-Jan-30 108% 0 $1,104,081 SO $0 30-Dec-30 1-]an-31 110% 0 $1,126,162 SO SO 30-Dec-31 I-Jae-32 113% 0 $1,148,686 SO $0 29-Dec-32 I-Jan-33 115% 0 $1,171,659 SO SO 29-Dec-33 I-Jan-34 117% 0 $1,195,093 $0 $0 29-Dec-34 1-Jan-35 120% 0 $1,219,994 SO SO 29-Dec-35 I-Jan-36 122% 0 $1,243,374 SO $0 28-Dec-36 1-Jan-37 124% 0 $1,268,242 SO $0 28-Dec-37 1-Jan-38 127% 0 $1,293,607 $0 SO 28-Dec-38 1-Jan-39 129% 0 $1,319,479 SO $0 28-Dec-39 1-Jm40 132% 0 $1,345,968 SO SO 27-Dec40 1-Jan41 135% 0 $1,372,786 SO $0 27-Dm41 1-Jan-42 137% 0 $1,400,241 $0 SO 27-Dec42 1-Jan43 140% 0 $1,428,246 $0 SO 27-Dec43 1-Jan-44 143% 0 S1,456,811 SO SO 26-Dec44 I-Jan45 146% 0 $1,485,947 $0 SO 26-Dec45 1-Jan46 149% 0 $1,515,666 $0 $0 26-Dec46 1-Jan47 152% 0 $1,545,980 SO $0 26-Dec47 I-Jan48 155% 0 $1,576,899 $0 $0 25-Dec48 I-Jan49 158% 0 $1,608,437 SO $0 25-Dec49 1-Jan-50 161% 0 $1,640,606 SO SO 25-Dec-50 I-Jan-51 1641/6 0 $1,673,418 $0 SO 25-Dec-51 1-Jan-52 167% 0 $1,706,886 SO SO 24-Dec-52 I-Ian-53 171% 0 $1,741,024 $0 SO 24-Dec-53 1-Jan-54 174% 0 $1,775,845 SO $0 24-Dec-54 1-Jan-55 178% 0 $1,811,362 SO $0 24-Dec-55 I-Jan-56 181% 0 $1,847,589 SO SO 23-Dec-56 1-Jan-57 185% 0 $1,884,541 SO $0 23-Dec-57 I-Jan-58 188% 0 $1,922,231 SO SO 23-Dec-58 1-Jan-59 192% 0 $1,960,676 SO $0 23-Dec-59 1-Jan-60 1961% 0 $1,9919,890 SO SO 22-Decfi0 1-Janfi1 200% 0 $2,039,887 SO SO 22-Decfi1 1-Jan-62 204°!0 0 S2,080,685 SO $0 22-Dec-62 l-Jan-63 208% 0 $2,122,299 SO SO 22-Dec-63 1-Jan-64 212% 0 $2,164,745 $0 SO 21-Dec-64 1-Jan-65 216% 15 $2,208,040 $33,513,135 $33,513,135 21-Dec-65 1-Jan-66 221% 15 $2,252,200 $34,183,398 $34,183,398 21-Dec-66 1-Jan-67 225% 15 $2,297,244 S34,867,066 $34,867,066 21-Dm-67 Wanfi8 230% 15 $2,343,189 $35,564,407 $35,564,407 20-Dec-68 I-Jan-69 234% 15 $2,390,053 $36,275,695 $36,275,695 20-Dec-69 I-Jan-70 239% 15 $2,437,854 $37,001,209 $37,001,209 20-Dec-70 1-Ian-71 244% 15 $2,496,611 $37,141,234 S31,141,234 20-Dec-71 I-Jan-72 2499% 15 $2,536,344 $38,496,058 $38,496,058 19-Dec-72 1-Jan-73 254% 15 $2,587,070 $39,265,979 $39,265,979 19-Dec-73 1-Jan-74 259% 15 $2,638,812 S40,051,299 $40,051,299 19-Dec-74 I-Jan-75 264% 15 $2,691,588 S40,852,325 $40,852,325 19-Dec-75 I-Jan-76 269% 15 $2,745,420 $41,669,371 $41,669,371 18-Dec-76 1-Jan-77 275% 15 $2,800,329 S42,502,759 $42,502,759 18-Dec-77 I-Jan-78 280% 15 $2,856,335 $43,352,814 $43,352,814 18-Dec-78 1-Jan-79 286% 15 $2,913,461 S44,219,870 844,219,870 18-Dec-79 I-Jan-80 291% 15 $2,971,131 $45,104,268 $45,104,268 17-Dec-80 1-Jan-81 297% 15 $3,031,165 S46,006,353 $46,006,353 17-Dec-81 I-Jan-82 303% 15 S3,091,789 $46,926,480 $46,926,490 17-Dec-82 1-Jan-83 309% 15 $3,153,624 $47,865,010 $47,865,010 17-Dec-83 I-Jan-84 315% 15 S3,216,697 S48,822,310 $48,822,310 16-Dec-84 1-Jan-85 322% 15 $3,281,031 $49,798,756 $49,798,756 16-Dec-85 1-Jan-86 328% 15 $3,346,651 $50,794,731 $50,794,731 16-Dec-86 I-Jan-87 335% 15 $3,413,584 $51,810,626 $51,810,626 16-Dec-87 1-Jan-88 341% 15 $3,481,856 $52,946,838 $52,846,838 15-Dec-88 I-Jan-89 348% 15 S3,551,493 $53,903,175 $53,903,175 15-Dee-89 1-1an-90 355% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-90 l-Jan-91 362% 15 $3,694,074 S56,081,488 S56,081,488 15-Dec-91 Wan-92 369% 15 $3,768,873 $57,203,117 S57,203,117 14-Dec-92 I-Jan-93 377% 15 $3,844,251 $58,347,180 S58,347,180 14-Dec-93 1-Jan-94 384% 15 $3,921,136 S59,514,123 $59,514,123 14-Dec-94 1-Jan-95 392% 15 $3,999,558 $60,704,406 S60,704,406 14-Dec-95 1-Jan-96 400a/o 15 S4,079,549 S61,918,494 S61,918,494 13-Dec-96 1-Jan-97 408% 15 $4,161,140 $63,156,864 S63,156,864 13-Dec-97 Idan-98 416% 15 S4,244,363 $64,420,001 S64,420,001 13-Dec-98 1-Jan-99 424% 15 $4,329,250 $65,708,401 S65,708,401 13-Dec-99 14an-00 433% 15 S4,415,835 $67,022,569 $67,022,569 13-Dec-00 1-tan-01 442% 15 S4,504,152 S68,363,021 S68,363,021 13-Dec-01 1-Jan-02 450% 15 S4,594,235 $69,730,281 S69,730,281 13-Dec-02 I-Jan-03 459% 15 $4,686,120 $71,124,887 $71,124,887 13-Dec-03 1-Jan-04 4691/. 15 $4,779,842 $72,547,394 $72,547,384 12-Dec-04 1-Jan-05 478% 15 S4,875,439 $73,998,332 $73,998,332 12-Dec-05 14an-06 488% 15 $4,972,948 $75,478,299 S75,478,299 12-Dec-06 1-Jan-07 497% IS S5,072,407 S16,987,865 S76,987,865 12-Dec-07 1-Jan-08 507% 15 $5,173,855 $78,527,622 $78,527,622 dfwiCap, Inc. �h-Rama7�TQi7.CONSULTQ,G/P,vjeeHau/[W 4h Rm,M TIRZProjseNuu-v1.OD (70J&7t16BDml �m9aiuJN-A.7.� 12-Feb-16 'A=Wi g to @e Parker county App ziW Distut and Tm t comt Appnieel DL%List pmpeny is we,md uof lmttuwy 1 m mUy. During conshwdes, th nveved value represents the portion of We budding wmpletad ns of lenuary 1. Assumn no s+ wd value during oonsnucaon. 'Aasmmi an annual inflation f mrof2 0%. 'See Exhibit C-1 40 1. rya Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.41.1: Proiected Assessed Valle - 2065 Develonmentl Parker Countv Residential Development 2 0 % Single Family Custom Tyne 2 Yew Assessed Inflation Value Per Projected Total Projected Ending As Of Factor' S9 Ft, Sa Fit Assessed Value Assessed Value 31-Dw-25 I-Jan-26 t00% 0 $1,000,000 s0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 SO SO 31-1) o-27 I-Jan-28 104% 0 $1,040,400 s0 SO 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dec-29 I-Jan-30 108% 0 $1,082,432 s0 s0 30-Dec-30 1-Jan-31 110% 0 $1,104,081 $0 $0 30-Dec-31 I-Jan-32 113% 0 $1,126,162 $0 s0 29-Dec-32 1-Jan-33 115% 0 S1,148,686 s0 s0 29-Dec-33 I-Jan-34 117% 0 $1,171,659 s0 $0 29-Dec-34 1-Jan-35 120% 0 S1,195,093 $0 so 29-Dec-35 1-Jan-36 122% 0 $1,218,994 s0 s0 28-Dec-36 1-Jan-37 124% 0 $1,243,374 $0 $0 28-Dec-37 I-Jan-38 127% 0 $1,268,242 s0 s0 28-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 s0 28-Dec-39 i-Jan-40 132% 0 SI,319,479 s0 s0 27-Dec-00 1-Jan-41 135% 0 $1,345,868 $0 $0 27-Dec-01 1-Jan-02 137% 0 S1,372,786 s0 SO 27-Dec-02 1-Jan-03 140% 0 $1,400,241 s0 $0 27-Dec43 1-Jan-44 143% 0 S1,428,246 $0 $0 26-Dm44 I-Jan-05 146% 0 $1,456,811 s0 s0 26-Dm45 1-Jan-46 149% 0 $1,485,947 SO s0 26-Dec46 1-Jan-07 152% 0 S1,515,666 s0 $0 26-Dm47 1-Jan-08 155% 0 $1,545,980 s0 s0 25-Dec-08 1-Jan-49 158% 0 $1,576,899 s0 s0 25-D=49 1-Jan-50 161% 0 S1,608,437 s0 s0 25-Dec-50 1-Jan-51 164% 0 $1,640,606 $0 $0 25-Dec-51 I-Jan-52 167% 0 S1,673,418 s0 $0 24-Dec-52 1-Ian-53 171% 0 S1,706,886 s0 s0 24-Dec-53 1-Jan-54 174% 0 S1,741,024 s0 s0 24-Dec-54 1-Jan-55 178% 0 $1,775,845 s0 s0 24-Dec-55 1-Jan-56 181% 0 $1,911,362 s0 s0 23-Dec-56 I-Jan-57 185% 0 SI,847,589 $0 $0 23-Dec-57 I-Jan-58 188% 0 $1,884,541 $0 s0 23-Dec-58 1-Jan-59 192% 0 $1,922,231 s0 s0 23-Dec-59 1-Janfi0 196% 0 $1,960,676 s0 s0 22-Decfi0 1-Jan-61 2001/6 0 $1,999,890 $0 s0 22-Decfi1 1-Ian-62 204% 0 $2,039,997 $0 s0 22-Dec-62 I-Jan-63 208% 0 $2,080,685 s0 $0 22-Dec-63 I-Jan-64 212% 0 S2,122,299 so s0 21-Dec-64 1-Jan-65 216% 0 $2,164,745 s0 s0 21-Dec-65 1-Jan-66 221% 15 $2,208,040 S33,513,135 $33,513,135 21-Dec-66 1-Jan-67 225% 15 $2,257,700 $34,183,398 $34,183,398 21-Dec-67 1-Jan-68 230% 15 $2,297,244 $34,867,066 $34,867,066 20-Dec-68 1-Jan-69 2341/. 15 S2,343,189 $35,564,407 $35,564,407 20-Dec-69 1-Jan-70 239% 15 $2,390,053 S36,275,695 $36,275,695 20-Dec-70 1-Ian-71 244% is $2,437,954 $37,001,209 S37,001,209 20-Dec-71 1-Jan-72 249% 15 $2,486,611 S37,741,234 S37,741,234 19-Dec-72 1-Jan-73 254% 15 $2,536,344 $38,496,058 $38,496,058 19-Dec-73 I-Jan-74 259% 15 S2,587,070 $39,265,979 S39,265,979 19-Dec-74 1-Jan-75 264% 15 $2,638,812 $40,051,299 $40,051,299 19-Dec-75 I-Jan-76 269% 15 S2,691,588 $40,852,325 S40,852,325 18-Dec-76 1-Jan-77 275% 15 S2,745,420 $41,669,371 $41,669,371 18-Dec-77 1-Jan-78 280% 15 $2,800,328 S42,502,759 S42,502,759 18-Dec-78 1-Jan-79 286% 15 $2,856,335 $43,352,814 S43,352,814 18-Dec-79 1-Ian-80 291% 15 $2,913,461 $44,219,970 $44,219370 17-Dec-80 I-Jan-81 297% 15 S2,971,731 $45,104,268 $45,104,268 17-Dec-81 1-Jan-82 303% 15 $3,031,165 $46,006,353 $46,006,353 17-Dec-82 1-Jan-83 309% 15 $3,091,789 $46,926,480 $46,926,480 17-Dec-83 1-Jan-84 315% 15 S3,153,624 S47,865,010 $47,865,010 16-Dec-84 1-Jan-85 322% 15 $3,216,697 $48,822,310 $48,822,310 16-Dec-85 I-Jan-86 328% 15 S3,281,031 S49,798,756 S49,798,756 16-Dec-86 1-Jan-81 335% 15 $3,346,651 $50,794,731 $50,7,94,731 16-Dec-87 I-Jan-88 341% 15 $3,413,594 S51,810,626 $51,810,626 l5-Dec-88 1-Ian-89 348% 15 $3,491,956 $52,946,939 $52,846,838 15-Dec-89 1-Jan-90 355% 15 S3,551,493 $53,903,775 $53,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-91 1-Jan-92 369% 15 S3,694,974 $56,081,488 $56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-93 1-Jan-94 394% 15 $3,844,251 S38,347,180 $58,347,180 14-Dec-94 I4an-95 392% 15 S3,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 400% 15 S3,999,558 S60,704,406 S60,704,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-97 1-Ian-98 416% 15 $4,161,140 S63,156,864 $63,156,864 13-Dec-98 1-Jan-99 424% 15 $4,244,363 $64,420,001 $64,420,001 13-Dec-99 14M-00 433% 15 S4,329,250 S65,708,401 $65,708,401 13-Dm-00 14zn-01 442% 15 $4,415,835 $67,022,569 $67,022,569 13-Dec-01 1-Jan-02 450% 15 $4,504,152 $68,363,021 S68,363,021 13-Dec-02 1-Jan-03 459% 15 $4,594,235 S69,730,281 S69,730,281 13-Dec-03 I-Jan-04 469% 15 S4,686,120 $71,124,887 S71,124,887 12-Dec-04 14an-05 479% 15 $4,779,842 $72,547,384 $72,547,384 12-Dec-05 14an-06 488% 15 $4,875,439 S73,998,332 S73,998,332 12-Dec-06 1-Jan-07 497% 15 $4,972,948 S75,478,299 S75,478,299 12-Dec-07 1-Jan-08 507% 15 $5,072,407 S76,987,865 S76,987,865 M ICap, Lrc. 4lfmmh TfRT.�ONSULTJNf;/Pr�'ecrions/�ld Rmxh 77RZPrgmHavu-vJ.OD(l078-2065 DrrbpnentJ.rLvJi'1-A.B.: 546.076 [According to the Parker Comity Appncvd Donner and Tart Count Appraisal District pmperty u txssed as otJem-y 1 aooueLLy. During caoaturtion. the assessed value repreaenb the portion of saw building completed as ufJanmoy 1. Aam es an memed value during construction. 'Aauma an annual inflation f tan of2.0% 'Sae Esbibil C-lAl.l. 4Sm Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Tares (Walsh Ranch) Exhibit C-2A2.1: Proiected Assessed Value - 2066 Develoomentt - Parker County Residential Development 2 0 % Single Family - Custom TyyC0ee 2 Year Assessed Inflation Value Per Pmjecoed Total Projected Ending As Of Factor' Sq Fts Sq Fe Assessed Value Assessed Value 31-Dec-25 I-Jan-24 100% 0 S1,000,000 $0 $0.00 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0.00 31-Dec-27 1-Jan-28 104% 0 $1,040,400 $0 $0,00 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 00 30-Dec-29 1-Jan-30 108% 0 $1,082,432 SO $0.00 30-Dec-30 1-Jan-31 110% 0 $1,104,081 $0 $0.00 30-Dec-31 1-Jan-32 113% 0 S1,126,162 SO S0.00 29-De 32 I-Jan-33 115% 0 S1,148,686 $0 $0.00 29-Dec-33 1-Jan-34 117% 0 $1,171,659 SO $0.00 29-Dec-34 I-Jan-35 120% 0 $1,195,093 $0 $0.00 29-Dec-35 1-Jan-36 122% 0 $1,218,994 $6 $0,00 28-Dec-36 I-Jan-37 124% 0 $1,243,374 $0 S0.00 28-Dec-37 1-Jan-38 127% 0 $1,268,242 $0 $0,00 28-Dec-38 I-Jan-39 129% 0 $1,293,607 $0 $0.00 28-Dec-39 1-Jan-40 132% 0 $1,319,479 $0 $0.00 27-Dec-00 i-Jan-01 135% 0 $1,345,868 $0 $0.00 27-Dec-41 I-Im-42 137% 0 $1,372,786 $0 $0.00 27-Dec-02 1-Jan-43 140% 0 $1,400,241 SO $0.00 27-Dec-43 1-Jan-44 143% 0 $1,429,246 $0 $0.00 26-Dec-04 1-Jan-45 146% 0 $1,456,811 So $0.00 26-Dec-05 1-Jan-46 149% 0 S1,485,947 $0 $0.00 26-Dec-06 1-Jan-47 152% 0 $1,515,666 SO $0.00 26-Dec-07 1-Jan-48 155% 0 $1,545,980 $0 S0.00 25-Dec-48 1-1an-49 158% 0 $1,576,899 $0 $0.00 25-Dec-09 1-Jan-50 161% 0 $1,608,437 SO $0.00 25-Dec-50 1-Jan-51 164% 0 $1,640,606 $0 $0.00 25-Dec-51 i-Jan-52 167% 0 $1,673,418 SO $0.00 24-Dec-52 1-Jan-53 171 % 0 $1,706,896 $0 $0.00 24-Dec-53 1-Jan-54 174% 0 $1,741,024 SO $0.00 24-Dec-54 1-Jan-55 178% 0 $1,775,845 $0 $0,00 24-Dec-55 1-Jan-56 181% 0 $1,811,362 SO $0.00 23-Dec-56 1-Jan-57 185% 0 $1,847,589 $0 $0.00 23-Dec-57 I-Jan-58 188% 0 $1,894,541 SO $0.00 23-Dec-58 1-Jan-59 192% 0 $1,922,231 SO $0.00 23-Dm-59 1-Jan-60 196% 0 $1,960,676 $0 $0.00 22-Dec60 1-Jan-61 200% 0 $1,999,890 SO $0.00 22-Dec61 I-Jar,62 2040/6 0 S2,039,887 $0 $0.00 22-Dec62 1-Jan-63 208% 0 $2,080,685 SO $0.00 22-Dec63 1-Jan64 212% 0 $2,122,299 $0 $0.00 21-Dec64 1-Jan-65 216% 0 $2,164,745 SO $0.00 2I-Dec65 1-Jan-66 221 % 0 S2,208,040 $0 $0.00 21-Dec66 1-Jan-67 225% 15 $2,252,200 $34,183,398 $34,183,398.05 21-Dec67 I-Jan-68 230% 15 $2,297,244 S34,867,066 $34,867,066.01 20-Dec68 1-Jan69 234% 15 S2,343,189 $35,564,407 $35,564,407.33 20-Dec-69 14an-70 239% 15 $2,390,053 $36,275,695 $36,275,695.47 20-Dec-70 I-Jan-71 244% 15 S2,437,854 $37,001,209 $37,001,209.38 20-Dec-71 1-Jan-72 249% 15 S2,486,611 $37,741,234 $37,741,233.57 19-Dec-72 1-Jan-73 254% 15 $2,536,344 $38,496,058 $38,496,058.24 19-Dec-73 1-Jan-74 2599/6 15 $2,587,070 $39,265,979 $39,265,979.41 19-Dec-74 I-Jan-75 264% 15 $2,638,812 S40,051,299 S40,051,298.99 19-Dec-75 1-Jan-76 269% 15 $2,691,588 S40,852,325 S40,852,324.97 18-Dec-76 1-Jan-77 275% 15 $2,745,420 S41,669,371 S41,669,371.47 18-Dec-77 1-Jan-78 280% 15 $2,800,328 S42,502,759 S42,502,758.90 18-Dec-78 14an-79 286% 15 $2,856,335 $43_152,814 S43,352,814.08 18-Dec-79 1-Jan-80 291% 15 S2,913,461 $44,219,970 $44,219,970,36 17-Dec-80 I-Jan-81 297% 15 $2,971,731 S45,104,268 S45,104,267.77 17-Dec-81 1-Jan-82 303% 15 S3,031,165 S46,006,353 $46,006,353.13 17-Dec-82 14an-83 309% 15 $3,091,789 S46,926,480 $46,926,480.19 17-Dec-83 1-Jan-84 315% 15 $3,153,624 $47,865,010 S47,865,009.79 16-Dec-84 1-Jan-85 322% 15 $3,216,697 S48,822,310 $48,822,309.99 16-Dec-85 1-Jan-86 328% 15 $3,281,031 S49,798,756 S49,798,756.19 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731.31 16-Dec-87 1-Jan-88 341% 15 $3,413,594 S51,810,626 $51,810,625.94 15-Dec-88 1-Jan-89 348% 15 S3,481,856 $52,946,939 $52,946,939.46 15-Dec-89 1-Jan-90 355% 15 $3,551,493 $53,903,775 $53,903,775-23 15-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,981,851 $54,981,850.73 15-Dec-91 I-Jan-92 369% 15 S3,694,974 S56,081,488 S56,081,487.74 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117.50 14-Dec-93 1Jan-94 394% 15 $3,844,251 $58,347,180 $58,347,179.85 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123.45 14-Dec-95 1-Jan-96 400% 15 $3,999,558 S60,704,406 $60,704,405.92 13-Dec-96 1-Jan-97 408% 15 S4,079,549 $61,9188,494 $61,918,494.03 13-Dec-97 I-Jan-98 416% 15 S4,161,140 $63,156,864 $63,156,863.91 13-Dec-98 1-Jan-99 424% 15 S4,244,363 $64,420,001 $64,420,001.19 13-Dec-99 1-Jan-00 433% 15 S4,329,250 $65,708,401 $65,708,401.22 13-Dec-00 1-Jan-01 442% 15 S4,415,835 $67,022,569 $67,022,569.24 13-Dec-01 1-Jan-02 450% 15 S4,504,152 $68,363,021 $68,363,020.63 13-Dec-02 1-Jan-03 459% 15 $4,594,235 $69,730,281 $69,730,281.04 13-Dec-03 1-Jan-04 469% 15 S4,686,120 $71,124,887 $71,124„886.66 12-Dec-04 I-Jan-05 478% 15 $4,779,842 $72,547,394 $72,547,384.39 12-Dec-05 IJan-06 488% 15 $4,875,439 $73,998,332 $73,998,332.08 12-Dec-06 I Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,299.72 12-Dec-07 1-Jan-08 507% 15 S5,072,407 S76,987,865 $76,987,864.70 MwlCap,l hRanh 7TR7,CONSULTAri/ProlecHo1u/[Wa4hRmec47IRZPrnJeetiav-vI.6D(70J8.1063Drwlopeenpll.sjf7-9.9.: 21-Feb-26 rAmmdiog to the }Parker ComtyApMM Dstrlct end Te t ComtAppraisd Di,trict property u as=nd es of January 1 amue0y. Dunng coostrrrtim We assessed valuereprraants the portion of the bonding completed as of laouary 1. Assumes no assessed valueduring construction. 'Assumes an annual inflation factorof 2.0%. save Exhibitt C-1.42.1. 4See Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.43.1: Proiected Assessed Value - 2067 Develoomentt - Parker Countv Residential Development 2.0% Single Family - Custom TP 2 Year Assessed Inflation Value Per Projected Total Projected Ending As Of` Facto? Sq Fe Sq Fe Assessed Value Assessed Value 31-1) o-25 I-Jan-26 l00% 0 $1,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 1-Jan-28 104% 0 S1,040,400 $o $0 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $o 30-Dec-29 I-Jan-30 108% 0 S1,082,432 $o $0 30-Dec-30 1-Jan-31 110% 0 $1,104,081 $0 $0 30-Dec-31 I-Jan-32 113% 0 $1,126,162 $o $0 29-Dec-32 1-Jan-33 115% 0 $1,148,686 $0 $0 29-Dec-33 1-Jan-34 117% 0 S1,171,659 So $0 29-Dec-34 1-Jan-35 12O% 0 S1,195,093 $0 SO 29-Dec-35 1-Jan-36 122% 0 S1,218,994 $o $0 28-Dec-36 1-Jan-37 124% 0 $1,243,374 $0 SO 28-Dec-37 1-Jan-38 127% 0 S1,268,242 $0 $o 28-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 $0 28-Dec-39 I-Jan-40 132% 0 S1,319,479 $0 $o 27-Dec-00 1-Jan-01 135% 0 S1,345,868 $0 $0 27-Dec-01 1-JanA2 137% 0 $1,372,786 $0 $o 27-Dec-02 I-Jan-03 140% 0 S1,400,241 $o $0 27-Dec-03 1-IanA4 143% 0 $1,429,246 $0 SO 26-Dec-04 1-JanA5 146% 0 S1,456,811 $0 $0 26-Dec-05 1-JanA6 149% 0 $1,485,947 $0 So 26-Dec-06 1-JanA7 152% 0 $1,515,666 $0 $0 26-Dec-07 I-Jan-08 155% 0 $1,545,980 SO $0 25-Dec-08 1-JanA9 158% 0 $1,576,899 $0 $o 25-Dec-09 I-Jan-50 161% 0 S1,608,437 SO $0 25-Dec-50 1-Jan-51 164% 0 $1,640,606 $0 $0 25-Dec-51 1-Jan-52 167% 0 $1,673,418 $0 So 24-Dec-52 Wan-53 171% 0 $1,706,996 $0 SO 24-Dec-53 1-Jan-54 174% 0 $1,741,024 $0 $0 24-Dec-54 I-Jan-55 178% 0 S1,775,845 $o $0 24-Dec-55 1-Jan-56 181% 0 $1,811,362 $0 $0 23-Dec-56 1-Jan-57 185% 0 S1,847,589 $0 $0 23-Dec-57 1-Jan-58 188% 0 S1,884,541 $o $0 23-Dec-58 1-Jan-59 192% 0 $1,922,231 $0 $0 23-Dec-59 1-Jan60 1961/6 0 $1,960,676 S0 $0 22-Dec60 1-Jan-61 200% 0 $1,999,890 $0 $0 22-Dee61 1-Ian-62 204% 0 S2,039,887 $0 $o 22-Dec62 1-Jan-63 208 % 0 $2,080,685 $0 $0 22-Dec63 1-Jan64 212% 0 $2,122,299 $o SO 21-Dec64 1-Jan-65 216% 0 $2,164,745 $o $0 21-Dec65 1-Jan-66 221 % 0 S2,208,040 $0 SO 21-Dec66 I-Jan-67 225% 0 $2,252,200 So $0 21-Dec67 1-Jan68 230% 15 $2,297,244 S34,867,066 $34,867,066 20-Dec68 I-Jan-69 2341/6 15 $2,343,189 $35,564,407 $35,564,407 20-Dec69 1-Jan-70 239% 15 $2,390,053 $36,275,695 $36,275,695 20-Dec-70 1-Jan-71 244% 15 $2,431,954 S37,001,209 $37,001,209 20-Dec-71 1-Jan-72 249% 15 $2,486,611 S37,741,234 S37,741,234 19-Dec-72 1-Jan-73 254% 15 $2,536,344 S38,496,058 $38,496,058 19-Dec-73 1-Jan-74 259% 15 S2,587,070 $39,265,979 S39,265,979 19-Dec-74 1-Jan-75 264% 15 $2,638,812 $40,051,299 S40,05 U99 19-Dec-75 I-Jan-76 269% 15 S2,691,588 $40,852,325 $40,852,325 18-Dec-76 1-Jan-77 275% 15 $2,745,420 S41,669,371 S41,669,371 18-Dec-77 J-Jan-78 280% 15 S2,800,328 $42,502,759 S42,502,759 18-Dec-78 1-Jan-79 286% 15 $2,856,335 S43,352,814 S43,352,814 18-Dec-79 1-Jan-80 291% 15 $2,913,461 $44,219,870 S44,219,870 17-Dec-80 1-Jan-81 297% 15 $2,971,731 S45,104,268 S45,104,268 17-Dec-81 1-Jan-82 303% 15 S3,031,165 $46,006,353 S46,006,353 17-Dec-82 1-Jan-83 309% 15 S3,091,789 S46,926,480 S46,926,480 17-Dec-83 1-Jan-84 315% 15 $3,153,624 S47,865,010 S47,865,010 16-Dec-84 I-Jan-85 322% 15 S3,216,697 S48,822,310 $48,822,310 16-Dec-85 1-Jan-86 328% 15 $3,281,031 S49,798,756 $49,798,756 16-Dm-86 J-Jan-87 335% 15 $3,346,651 $50,794,731 S50,794,731 16-Dec-87 1-Jan-88 341% 15 S3,413,584 S51,810,626 $51,810,626 15-Dec-88 I-Jan-89 348% 15 $3,491,956 $52,846,839 $52,846,838 15-Dec-89 1-Jan-90 355% 15 S3,551,493 $53,903,775 S53,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-91 I-Jan-92 369% 15 $3,694,974 $56,081,488 S56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-93 1-Jan-94 384% 15 S3,844,251 $58,347,180 S58,347,180 14-Dec 94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 400% 15 $3,999,558 $60,704,406 $60,704,406 13-Dec-96 1-Jan-97 408% 15 S4,079,549 $61,918,494 $61,918,494 13-Dec-97 1-Jan-98 416% 15 S4,161,140 $63,156,964 $63,156,864 13-Dec-98 1-Jan-99 424% 15 $4,244,363 $64,420,001 $64,420,001 13-Dec-99 I-JM-00 433% 15 S4,329,250 S65,708,401 $65,708,401 13-Dec-00 I-Jan-OI 442% 15 S4,415,835 $67,022,569 S67,022,569 13-Dec-01 I-Jan-02 450% 15 S4,504,152 S68,363,021 $68,363,021 13-Dec-02 1-Jan-03 4591/. 15 $4,594,235 S69,730,281 $69,730,281 13-Dec-03 I-Jan-04 469% 15 54,686,120 $71,124,887 $71,124,887 12-Dec-04 1-Jan-05 479% 15 S4,779,842 $72,547,384 $72,547,384 12-Dec-05 1-Jan-06 488% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-06 I-Jan-07 497% 15 $4,972,948 V5,478,299 $75,479,299 12-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 S76,987,865 U.,Cap, Inc. :R-thTDIZ ONSOL7IAG4'rojrch-.7Warh R—ch TIRZPrvjsetiow-vI.OD(70J8-1044Derebpeent).xtv]f7„410.:' 71-Feb-26 rACWWing to the Pinta Corsty Appresal Dimict end Tartan[ Co=tAppraiW District ptopety is assessed m orim,wy 1 emuaily During construction. the as mad value repramm the portion of the budding oampleted m of Jarurary 1. Asssnn no assessed value during construction. rAsaurnes en annual inflation f torof2 O%. rSeeEnhibitC4.43.1. sS%EAdbit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.44.1! Ptoiected Assessed Value - 2068 Develonmentt - Tarrant Countv Residential Development 2.0% Single Fat" Custom T�2 Year Assessed Inflation Vah�e�er 'n cuod To- mje. Ending Moe Factor' So Ft' SC, Fta Assessed Value Assessed Value 31,Deo-25 I-Jan-26 100% 0 $1,000,000 So $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 so 31-Dec27 1-Jan-28 104% 0 $1,040,400 so $0 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dec-29 Wan-30 108% 0 $1,092,432 so $0 30-Dec-30 1-Ian-31 110% 0 $1,104,081 $0 $0 30-Dec31 1-Jm-32 113% 0 $1,126,162 SO $0 29-Dec-32 1-Jan-33 115% 0 $1,148,686 $0 SO 29-Deo-33 1-Jan-34 117% 0 $1,171,659 $0 $0 29-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 $o 29-Dec-35 1-Jan-36 122% 0 $1,218,994 $0 $0 28-Dec-36 1-Jan-37 124% 0 $1,243,374 $0 $0 28-Dec-37 1-Jan-38 127% 0 $1,268,242 $0 $0 28-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 $0 28-Dec-39 1-Jan-40 132% 0 $1319,479 $0 $0 27-Dec-40 1-Jan-41 135% 0 $1,345,868 $0 $0 27-Dec-41 1-Im-42 137% 0 $1,372,786 $0 SO 27-Dec-42 I-Jan-43 140% 0 $1,400,241 so $0 27-Dec-43 1-Jan-44 143% 0 $1,429,246 $0 So 26-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 $0 26-Dec-45 1-Jan-46 149% 0 $1,485,947 $0 $0 26-Dec-46 I-Jan-47 152% 0 $1,515,666 $0 $0 26-Dec-47 1-Jan-48 155% 0 $1,545,990 $0 $0 25-Dec-48 I-Jan-49 158% 0 $1,576,899 $0 $0 25-Dec-49 1-Jan-50 161% 0 $1,609,437 so $0 25-Dec-50 1-Jan-51 1641/6 0 $1,640,606 $0 $0 25-Deo-51 1-Jan-52 167% 0 $1,673,418 $0 $0 24-Dec-52 1-Ian-53 171% 0 $1,706,996 So $0 24-Dec-53 J-Jan-54 174% 0 $1,741,024 $0 SO 24-Dec-54 1-Jan-55 178% 0 $1,775,845 $0 $0 24-Dec-55 1-Jan-56 181% 0 $1,811,362 $0 SO 23-Dec-56 1-Jan-57 185% 0 $1,847,589 SO so 23-Dec-57 1-Jan-58 188% 0 $1,884,541 $0 $0 23-Dec-58 1-Jan-59 192% 0 $1,922,231 $0 so 23-Dec-59 I-Jan-60 1961/6 0 $1,960,676 SO SO 22-Dee-60 I-Jan-61 200% 0 $1,999,890 $0 SO 22-Deo-61 1-Ian-62 204% 0 $2,039,997 So $0 22-Dec62 1-Jan-63 208% 0 $2,080,685 $0 $0 22-Dec-63 1-Jan-64 212% 0 $2,122,299 SO $0 21-Dec-64 1-Jan-65 216% 0 $2,164,745 so $0 21-Deo-65 1-Jan-66 221% 0 $2,208,040 $0 $0 21-Dec-66 1-Jan-67 225% 0 $2,252,200 $0 $0 21-Dec-67 1-Jan-68 230% 0 $2,297,244 $0 so 20-Dec-68 1-Ian-69 234% 15 $2,343,189 $35,564,407 $35,564,407 20-Dec-69 i-Jan-70 239a/o 15 $2,390,053 $36,275,695 $36,275,695 20-Dec-70 I-Ian-71 244 % 15 $2,437,954 $37,001,209 $37,001,209 20-Dec71 1-Jan-72 249% 15 $2,486,611 $37,741,234 S37,741,234 19-Dec-72 I-Jan-73 254% 15 $2,536,344 $38,496,058 $38,496,058 19-Dec-73 1-Jan-74 259% 15 $2,587,070 $39,265,979 S39,265,979 19-Deo-74 1-Jan-75 264% 15 $2,639,812 $40,051,299 $40,051,299 19-Dec-75 1-Jan-76 2691/6 15 $2,691,588 $40,852 325 $40,852,325 18-Dec-76 1-Jan-77 275% 15 $2,745,420 $41,669,371 $41,669,371 18-Dec-77 1-Ian-78 280% 15 $2,900,328 $42,502,759 $42,502,759 18-Dec-78 I-Jan-79 286% 15 $2,856,335 $43,352,814 $43,352,814 18-Dec-79 1-Ian-80 291% 15 S2,913,461 S44,219,870 $44,219,970 17-Dec-80 i-Jan-81 297% 15 $2,971,731 $45,104,268 $45,104,268 17-Dec-81 1-Jan-82 303% 15 $3,031,165 S46,006,353 06,006,353 17-Dec-82 1-Jan-83 309% 15 $3,091,789 $46,926,480 $46,926,480 17-Dec-83 I-Jan-84 315% 15 $3,153,624 $47,865,010 $47,865,010 16-Dec-84 1-Jan-85 322% 15 $3,216,697 $48,822,310 $48,822,310 16-Dec85 I-Jan-86 328% 15 $3,281,031 $49,798,756 $49,798,756 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $30,794,731 $50,794,731 16-Dec87 I-Jan-88 341 % 15 $3,413,584 $51,810,626 $51,810,626 15-Dec-88 1-Ian-89 348 % 15 $3,491,956 $52,946,938 $52,846,838 15-Dec89 I4an-90 355% 15 $3,551,493 $53,903,773 $53,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 S54,981,851 $54,981,851 15-Deo-91 I-Jm-92 369% 15 $3,694,974 $56,081,488 S56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-93 1-Jan-94 384% 15 $3,844,251 $58,347,180 $58,347,180 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 4001% 15 $3,999,558 S60,704,406 560,704,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-97 Wan-98 416% 15 $4,161,140 $63,156,964 $63,156,964 13-Dec98 l4an-99 424% 15 $4,244,363 S647420,001 S64,420,001 13-Dec-99 1-Jan-00 433 % 15 S4,329,250 $65,708,401 $65,708,401 13-Dec-00 1-Jan-Ol 442% 15 $4,415,835 $67,022,569 $67,022,569 13-Dec-01 1-Jan-02 450% 15 $4,504,152 S68,363,021 $68,363,021 13-Dec-02 14an-03 459% 15 $4,594,235 $69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 $4,686,120 S71,124,887 $71,124,887 12-Dec-04 I-Jan-05 478% 15 $4,779,942 $72,547,384 $72,547,384 12-Dec-05 1-Jan-06 488% 15 $4,875,439 $73,996,332 $73,998,332 12-Dec-06 I-Jan-07 497% i5 $4,972,948 $75,479.299 $75,478,299 12-Dec-07 1-Jan-08 507% 15 S5,072,407 $76,987,865 $76,987,865 MiWiCap,! . taocF7MZiCONSLtTMC17pmjechmsIX lahit ¢h TlRZProJicnau-vl.0D(IOSd-]OG4D—i4mmr)slssJi7-A11.2 22-Feb-26 'AcmNieg to the Papa County Appraisal District and Tmml Coon Appusel District pmparq is assessed as ofdanuery I annually. Dsiag meetmedon. the assessed value rtpe¢nb the portion ofthe bwMing cosplehd as of7muary 1. Assume m asseswd value during wesnuctim. 'Assnma m annual Mau= facts, of2.11%. 'See P.-Ahibif C-1.44.1 sScs EAib3 B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.45.1: Proiected Assessed Value - 2069 Develonmentl - Parker County Residential Development 2.0% Si—,�tv��Fam'�'-Custom Tyu�2 Year Assessed Inflation VaWe Per Projected Total Projected Ending Moe Factot' Units' Unit` Assessed Value Assessed Value 31-Dee-25 Was-26 100% 0 $1,000,000 SO SO 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec27 1-Jan-28 I04% 0 $1,040,400 SO SO 31-Dec-28 I-Jan-29 106% 0 $1,061,208 $0 $0 31-Dec-29 1-Jan-30 108% 0 $1,082,432 $0 $o 31-Dec-30 1-Jan-31 110% 0 $1,104,081 $0 $0 31-Dec-31 1-Jan-32 113% 0 $1,126,162 SO $0 31-Dec-32 1-Jan-33 115% 0 $1,148,686 $0 $0 31-Dec-33 1-Jan-34 117% 0 $1,171,659 $0 $0 31-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 SO 31-Dec-35 1-Jm-36 122% 0 $1,218,994 $0 $0 31-Dec-36 I-Jan-37 124% 0 $1,243,374 $0 $0 31-Dec-37 7-Jen-38 127% 0 $1,268,242 $0 $0 31-Dec-38 1-Jan-39 129% 0 $U93,607 $0 SO 31-Dec-39 1-Jan-40 132% 0 $1,319,479 $0 $0 31-Dec-40 1-Jm-41 135% 0 $1,345,868 $0 SO 31-Dec-41 1-Jm42 137% 0 $1,372,786 SO $0 31-Dec-42 1-Jan-43 140% 0 $1,400,241 $0 SO 31-Dec 43 1-Jan-04 143% 0 $1,428,246 $0 $0 31-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 $0 31-Dec-45 1-Jm-46 149% 0 $1,485,947 SO $0 31-Dec-46 1-Jan-47 152% 0 $1,515,666 $0 $0 31-Dec-47 1-Jan-48 155% 0 $1,545,980 $0 SO 31-Dec-48 I-Jan-49 158% 0 $1,576,899 $0 $0 31-Dec-49 1-Jan-50 161% 0 $1,608,437 $0 SO 31-Dec-50 I-Jan-51 164% 0 $1,640,606 $0 $0 31-Dec-51 1-Jm-52 167% 0 $1,673,418 $0 SO 31-Dec-52 1-Jan-53 171% 0 $1,706,886 SO $0 31-Dec-53 1-Jan-54 174% 0 $1,741,024 SO $0 31-Dec-54 1-Jan-55 178% 0 $1,775,845 SO $0 31-Dec-55 1-Jan-56 181% 0 $1,811,362 $0 SO 31-Dec-56 1-Jan-57 185% 0 $1,847,589 $0 SO 31-Dec-57 1-Jan-58 188% 0 $1,884,541 $0 SO 31-Dec-58 1-Jan-59 192% 0 $1,922,231 SO SO 31-Dec-59 1-Jm-60 196% 0 $1,960,676 $0 $0 31-Dec-60 1-Jan-61 200% 0 $1,999,890 SO $0 31-Dec-61 1-Jan-62 204% 0 $2,039,887 $0 $0 31-Dec-62 1-Jan-63 208% 0 $2,080,685 SO $0 31-Dec-63 I-Janfi4 212% 0 $2,122,299 SO SO 31-Dec-64 1-Jan-65 216% 0 $2,164,745 SO SO 31-Dec-65 I-Jan-66 221% 0 $2,208,040 SO $o 31-Dec-66 1-Jan-67 225% 0 $2,252,200 $0 $0 31-Dec-67 I-Jm-68 230% 0 $2,297,244 $0 $0 31-Dec-68 1-Jan-69 234% 0 $2,343,189 $0 SO 31-Dec-69 1-Jan-70 239% 15 $2,390,053 $36,275,695 $36,275,695 31-Dec-70 1-Jan-71 244% 15 $2,437,854 $37,001,209 $37,001,209 31-Dec-71 J-Jan-72 249% 15 $2,486,611 $37,741,234 $37,741,234 31-Dec-72 I-Jan-73 254% 15 $2,536,344 $38,496,058 $38,496,058 31-Dec-73 14m-74 259% 15 $2,587,070 $39,265,979 $39,265,979 31-Dec-74 1-Jan-75 264% 15 $2,638,812 $40,051,299 $40,051,299 31-Deo-75 1-Jm-76 269% 15 $2,691,588 $40,852,325 $40,852,325 31-Dec-76 1-Jm-77 275% 15 $2,745,420 $41,669,371 $41,669,371 31-Dec-77 1-Jao-78 280% 15 $2,800,328 $42,502,759 $42,502,759 31-Dec-78 1-Jm-79 286% 15 $2,856,335 $43,352,814 $43,352,814 31-Dec-79 1-Jm-80 291% 15 $2,913,461 $44,219,870 S44,219,870 31-Dec-80 14m-81 297% 15 $2,971,731 $45,104,268 $45,104,268 3I-Dec-81 1-Jm-82 303% 15 $3,031,165 $46,006,353 $46,006,353 31-Dec-82 1-JanA3 309% 15 $3,091,789 $46,926,480 $46,926,480 3I-Dec-83 1-Jan-84 315% 15 $3,153,624 $47,865,010 $47,865,010 31-Dec-84 1-Jm-85 322% 15 $3,216,697 $48,822,310 $48,822,310 31-Dec-85 1-Jan-86 328% 15 $3,281,031 $49,798,756 $49,798,756 31-Dec-86 14m-87 335% 15 $3,346,651 $50,794,731 $50,794,731 31-Dec-87 1-Jm-88 341% 15 $3,413,594 $51,810,626 $51,810,626 31-Dec-88 1-Jm-89 348% 15 $3,481,856 $52,846,838 $52,846,838 3I-Dec-89 i-Jart,90 355% 15 $3,551,493 $53,903,775 $53,903,775 31-Dec-90 1-Jm-91 362% 15 $3,622,523 $54,981,851 $54,981,851 31-Dec-91 J-Jm-92 369% 15 $3,694,974 $56,081,488 S56,081,488 31-Dec-92 1-Jm-93 377% 15 $3,768,873 $57,203,117 $57,203,117 31-Dec-93 1494 384% 15 $3,944,251 $58,347,180 S58,347,180 31-Dec-94 1-Jm-95 392% 15 $3,921,136 $59,514,123 $59,514,123 31-Dec-95 1-Jm-96 400% 15 $3,999,558 $60,704,406 $60,704,406 31-Dec-96 1-Jm-97 408% 15 $4,079,549 $61,918,494 $61,918,494 31-Dec-97 I-Jm-98 416% 15 $4,161,140 $63,156,864 $63,156,864 31-Dec-98 I-Jan-99 424% 15 $4,244,363 $64,420,001 $64,420,001 31-Dec-99 I-Jm-oo 433% 15 $4,329,250 $65,708,401 $65,708,401 31-Dec-00 1-Jan-01 442% 15 $4,415,835 $67,022,569 $67,022,569 31-Dec-Ol I-JM-02 450% 15 $4,504,152 $68,363,021 $68,363,021 31-Dec-02 1-Jan-03 459% 15 S4,594,235 $69,730,281 $69,730,281 31-Dec-03 I-Jm-04 469% 15 $4,686,120 $71,124,887 $71,124,887 31-Dec-04 I-Jm-05 478% 15 $4,779,842 $72,547,384 $72,547,394 31-Dec-05 14 -06 488% 15 $4,875,439 $73,998,332 $73,998,332 31-Dec-06 I-Jan-07 497% 15 S4,972,948 $75,478,299 $75,478,299 31-Dec-07 Wao-OS 507% 15 $5,072,407 $76,987,865 $76,987,865 MmiCap, lne. nrh TIR7�CONSl2TIIVCiP Jeetlon✓(WaGh fimreh 77RZPrvjeeHanr-v1.0E(2069-2079 Deve(entJv2.0.xGs]p1A/.2 27-Feb-16 tAsordmg to the Parka County Appraisal District end Tarmat Count Appraisal DHetrict property u assessed as oflaaumy 1 e®ually. During anstnetios, the aut'sed value rgxaa" the portion of the building compkted as of lanuary 1. Assume m sasessed v 1. wring convtnmtion 'Assumes an maual mf ation factor of2.W,. 'See Exhibit C-1.45.1. 'Sin Exhibit e Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.46.1: Proiected Assessed Value - 2070 Dtevelonmentl - Parker Count, Residential Development 2.0e/ Sio p�gtily-Custom Ttlpe2 Year Assessed Inflation Value Per Projected Total Projected Ending As Of Factor'- Units' Unie Assessed Value Assessed Value 31-Dec-25 1-Jan-26 100% 0 $1,000,000 $0 $0 31-Dec-26 I-Jan-27 102% 0 S1,020,000 $0 $0 31-Dec-27 1-Jan-28 104% 0 $1,040,400 i0 $0 30-Dec-28 Idan-29 106% 0 $1,061,208 $0 $0 30-1)ee-29 I-Jan-30 108% 0 $1,082,432 $0 $0 30-Dec-30 1-Jan-31 110% 0 $1,104,081 $0 $0 30-Dee-31 I-Jan-32 113% 0 $1,126,162 $0 $0 29-Dec-32 1-Jan-33 115% 0 $1,148,686 $0 $0 29-Dee-33 1-Jan-34 I171/ 0 $1,171,659 $0 $0 29-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 i0 29-1)ec-35 1-Jan-36 122% 0 $1,218,994 $0 SO 28-Dec-36 IJan-37 124% 0 $1,243,374 $0 $0 28-Dec-37 1-Jan-38 127% 0 $1,269,242 $0 $0 28-Dec-38 I-Jan-39 129% 0 $1,293,607 $0 $0 28-Dec-39 1JM-40 132e/s 0 $1,319,479 $0 $0 27-Dw-40 1-Jan41 135% 0 $1,345,868 $0 $0 27-Dec-41 1-Jan-42 137% 0 $1,372,786 $0 $0 27-Dee-42 1-Jan-43 1401/6 0 $1,400,241 $0 SO 27-Dec-43 1-Jan44 143% 0 S1,428,246 $0 $0 26-Dec-44 1-Jan-45 146% 0 $1,456,911 $0 $0 26-Dec45 I-Jan-46 149e/ 0 S1,485,947 $0 SO 26-Dec-46 1-Jan-47 152% 0 $1,515,666 SO SO 26-Dec47 I-Jan48 155% 0 S1,545,980 $0 SO 25-Dec48 I-Jan-49 158% 0 $1,576,899 $0 SO 25-Dec-49 1-Jan-50 161% 0 $1,608,437 $0 $0 25-Dec-50 I-Jan-51 164% 0 $1,640,606 $0 $0 25-Dec-51 1-Jan-52 167% 0 $1,673,419 $0 SD 24-Dec-52 f-Jm-53 171% 0 $1,706,886 $0 SO 24-Dec-53 1-Jan-54 174% 0 $1,741,024 SO SO 24-Dec-54 1-Jan-55 178% 0 SI,775,845 $0 SO 24-Dec-55 I-Jan-56 181% 0 $1,811,362 $0 $0 23-Dec-56 1-Jan-57 185% 0 $1,847,589 $0 $0 23-Ike-57 1-Jm-58 188% 0 $1,894,541 $0 SD 23-Dec-58 1-Jm-59 192% 0 $1,922,231 $0 $0 23-Dec-59 I-Jan-60 196% 0 $1,960,676 $0 $0 22-Dec-60 1-Jan-61 200% 0 $1,999,890 $0 i0 22-Ike-61 I Jan-62 2040% 0 $2,039,887 $0 $0 22-Dec-62 I-Jan-63 208% 0 $2,080,685 $0 SO 22-Dec-63 1-Jan-64 212% 0 $2,122,299 $0 SD 21-Dec-64 I-Jan-65 2160/6 0 $2,164,745 $0 $0 21-Dec-65 1-Jan-66 221% 0 $2,209,040 $0 $0 21-Dw-66 1-Jan-67 225% 0 $2,252,200 $0 $0 21-Dec-67 1Jan-68 230% 0 $2,297,244 $0 $0 20-1)ec-68 1-Jm-69 234% 0 $2,343,189 $0 $0 20-Dec-69 1-Jan-70 239% 0 $2,390,053 SO $0 20-Dec-70 1-Jan-71 244% 15 $2,437,854 $37,001,209 $37,001,209 20-Dec-71 I-Jan-72 2491/6 15 $2,486,611 $37,741,234 S37,741,234 19-Dec-72 1-Ian-73 254% 15 $2,536,344 $38,4%,058 $38,496,058 19-Dec-73 I-Jm-74 259% 15 $2,587,070 $39,265,979 $39,265,979 19-Dec-74 1-Jan-75 264% 15 $2,638,812 $40,051,299 $40,051,299 19-Dec-75 1-Jan-76 2690% 15 $2,691,588 $40,852,325 S40,852,325 18-Dec-76 I-Jan-77 275% 15 $2,745,420 S41,669,371 $41,669,371 18-Dec-77 1-Im-79 28(eJ 15 $2,800,328 S42,502,759 $42,502,759 18-Dec-78 1-Jan-79 2861/o 15 $2,856,335 $43,352,814 S43,352,814 18-Dec-79 1-Ian-80 291 % 15 $2,913,461 S44,219,870 S44,219,870 17-Dec-80 1-Jan-81 297% 15 $2,971,731 S45,104,268 $45,104,268 17-Dec-81 14m-82 303% 15 $3,031,165 $46,006,353 $46,006,353 17-Dec-82 I-Jan-83 3090% 15 $3,091,789 S46,926,480 $46,926,480 17-Dec-83 1-Jan-84 315% 15 $3,153,624 $47,865,010 S47,865,010 16-Dec-84 1-Jan-85 322% 15 S3,216,697 S48,822,310 $48,822,310 16-Dec-85 1-Jan-86 328% 15 S3,281,031 $49,798,756 $49,798,756 16-1) c 86 1-Ian-87 335% 15 $3,346,651 $50,794,731 $50,794,731 16-1) c 87 1-Jan-88 341% 15 $3,413,584 $51,810,626 $51,810,626 15-1)=48 1-Jan-89 348% 15 $3,481,856 $52,846,838 $52,846,838 15-Iko-89 1-Jm-90 355% 15 $3,551,493 $53,903,775 $53,903,775 15-1)ec-90 1-Jm-91 362% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-91 1-3m-92 3691/o 15 $3,694,974 $56,081,488 S56,081,488 14-Dec-92 1-Jm-93 377% 15 $3,768,873 $57,203,117 S57,203,117 14-Dec-93 I-Jm-94 3841% 15 $3,844,251 $58,347,180 $58,347,180 14-Dec-94 1-Jm-95 392% 15 $3,921,136 $59,514,123 S59,514,123 14-Dec-95 I-Jan-96 4000% 15 $3,999,558 $60,704,406 $60,704,406 13-Dec•96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-97 1-Jm-98 416% 15 $4,161,140 $63,156,864 S63,156,864 13-Dec-98 1-Jan-99 424eJo 15 $4,244,363 $64,420,001 $64,420,001 13-1)ec-99 I-Jm-00 433% 15 $4,329,250 $65,708,401 $65,708,401 13—Dec-00 l-jm-01 4420% 15 $4,415,935 $67,022,569 $67,022,569 13-Dec-Ol 1-Jan-02 4500% 15 $4,504,152 $68,363,021 $68,363,021 13-Dec-02 1-Jan-03 4590% 15 S4,594,235 $69,730,281 $69,730,281 13-Dec-03 1-Jm-04 4690/. 15 $4,686,120 $71,124,887 $71,124,887 12-Dec-04 1-Jm-05 478% 15 $4,779,842 $72,547,394 $72,547,384 12-Dec-05 1-Jan-06 488% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-06 I-Jan-07 4971% 15 $4,972,948 $75,478,299 $75,478,299 12-Dec-07 1-jm-08 507% IS $5,072,407 S76,987,865 $76,987,865 M ,Cap, I.e. 1A Ranch 7DUX0NSULI7NG/Prof—eTW,&h Ranch ITRZP,4eenom-v1.0E(2069-2079 Developwent)v20.,LvIVI-A.1.1 22-Feb-26 rAcwding W the Puke, County Appreiaeh District end Torrent Cwnt Appnisel Diehiel property is eeseesed w of —wy 1 an—Ily. Dunng watrvcam, the ese nd slue repreaente the pm on fthe building—pleted w aflmuwy 1. Ane— w enemw niw duri a mnrtrucsim. 'Assume en ennuel inflation lector oN.0%. 'Sm Exhlbrt C-1.46 1. 'S. Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.47.1: Proiected Assessed Value - 2071 Develonmentt - Parker County Residential Development 2.0% S' Family - Custom Type 2 Value Year Assessed Inflation Per Projected Tool Projected Endmuf As Ol Factor' Umm' Unit Assessed Value Assessed Value 314)eo25 1-Jan-26 Iw/o 0 $1,000,000 $0 SO 31-Dec-26 1-Jan-27 102% 0 51,020,000 SO $0 31-1)eo-27 1-Jan-28 104% 0 $1,040,400 $0 SO 31-Dec-28 I-Jan-29 106% 0 51,061,208 SO $0 31-Dec-29 1-Jan-30 108% 0 51,082,432 SO $0 31-Dec-30 1-Jan-31 110a/o 0 $1,104,081 SO SO 31-Dec-31 1-Jm-32 113% 0 $1,126,162 $0 SO 31-Dec-32 I-Jan-33 115% 0 51,148,686 SO SO 31-Dec-33 1-Jan-34 117% 0 $1,171,659 SO SO 31-Dec-34 1-Jan-35 120% 0 $1,195,093 SO SO 31-Dec-35 1-Jan-36 1229/6 0 $1,218,994 SO $0 31-Dec-36 1-Jan-37 124% 0 $1,243,374 SO $0 31-Dec-37 Wan-38 127% 0 51,268,242 SO SO 31-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 $0 31-Dec-39 1-Jun-40 132% 0 51,319,479 SO SO 31-Dec-40 1-Jan41 135% 0 $1,345,969 SO SO 31-Dec-41 1-Jan-42 137% 0 $1,372,786 SO SO 31-Dec-42 1-Jan43 140% 0 51,400,241 SO SO 31-Dec-03 1-Jan-44 143% 0 $1,428,246 $0 SO 31-Dec-44 1-Jan-05 146% 0 $1,456,811 SO SO 31-Dec-05 1-Jm46 149% 0 $1,485,947 $0 SO 31-Dec-46 1-Jm47 152% 0 $1,515,666 SO SO 31-Dec-07 I-Jan-48 155% 0 51,545,980 SO SO 31-Dec-48 1-Im-49 158% 0 $1,576,899 SO $0 31-Dec-49 1-Jan-50 161% 0 $1,608,437 SO SO 31-Dec-50 l-Jun-51 164% 0 51,640,606 SO SO 31-13 o-51 1-Jan-52 167% 0 $1,673,418 $0 $O 31-Dec-52 1-Jan-53 171% 0 $1,706,896 $0 SO 31-Dec-53 1-Jan-54 1740/6 0 $1,741,024 SO $O 31-Dec-54 I-Jan-55 178% 0 $1,775,845 $0 $0 31-Dec-55 I-Jm-56 181% 0 51,811,362 SO SO 31-Dec-56 1-Jan-57 185% 0 51,847,589 SO SO 31-Dec-57 1-Jan-58 188% 0 51,884,541 $0 SO 31-Dec-58 I-Jan-59 192% 0 $1,922,231 SO $0 31-Dec-59 1-Jan-60 196% 0 $1,960,676 SO $0 31-Dec-60 1-Jan-61 200% 0 $1,999,890 SO SO 31-Deo-61 1-Jan-62 204% 0 $2,039,887 $0 $0 31-Dec-62 1-Jan-63 208% 0 $2,080,685 SO SO 31-Dec-63 1-Jan-64 212% 0 $2,122,299 SO $0 31-Dec-64 1-Jan-65 216% 0 $2,164,745 SO $0 31-Dec-65 1-Jm-66 221% 0 52,208,040 SO SO 31-Dec-66 I-Jun-67 225OJo 0 $2,252,200 $0 $0 31-Dec-67 1-Jan-68 230% 0 52,297,244 SO SO 31-Dec-68 1-Jan-69 234% 0 $2,343,189 SO $0 31-Dec-69 1-Jan-70 239% 0 $2,390,053 SO $0 31-Dec-70 1-Jan-71 244% 0 $2,437,854 SO SO 31-Deo-71 1-Jim-72 249% 15 $2,496,611 $37,741,234 $37,741,234 31-Dec-72 1-Jan-73 254% 15 52,536,344 $38,496,058 $38,496,058 31-De 73 1-Jan-74 259% 15 52,587,070 539,265,979 539,265,979 31-Dec-74 I-Jan-75 264% 15 $2,638,812 540,051,299 540,051,299 31-Dec-75 I-Jan-76 269% 15 $2,691,588 540,852,325 540,852,325 31-Dec-76 I-Jan-77 275% 15 $2,745,420 541,669,371 $41,669,371 31-Dec-77 I-Jim-78 280% 15 52,800,328 542,502,759 S42,502,759 31-Dec-78 1-Jan-79 286% 15 $2,856,335 543,352,814 543,352,814 31-Dec-79 1-tan-80 291% 15 $2,913,461 544,219,870 $44,219,870 31-Dec-80 1-Jan-81 297% 15 $2,971,731 545,104,268 545,104,268 31-Dec-81 1-Jim-82 303% 15 $3,031,165 546,006,353 546,006,353 3l-Dec-82 I-Jan-83 309% 15 53,091,789 546,926,480 546,926,480 31-Dec-83 1-Jan-84 315% 15 $3,153,624 547,865,010 547,865,010 31-Dec-84 1-Jun-85 322a/o 15 $3,216,697 $48,822,310 548,822,310 31-Dec-85 1-Jan-86 328% 15 $3,281,031 $49,798,756 $49,798,756 31-Dec-86 I-Jim-87 335% 15 $3,346,651 $50,794,731 $50,794,731 31-Dec-87 I-Jan-88 341% 15 $3,413,384 551,810,626 S5I,810,626 31-Dec-88 1-Jan-89 348% 15 $3,481,856 552,846,838 $52,846,838 31-Deo-89 I-Jun-90 355% 15 53,551,493 $53,903,775 S53,903,775 31-Deo-90 1-Jan-91 362% 15 $3,622,523 554,981,851 $54,981,851 31-Dec-91 1-Jan-92 369e/ 15 53,694,974 $56,081,488 $56,081,488 31-Deo-92 1-Jan-93 377% 15 53,768,873 $57,203,117 $57,203,117 31-Dec-93 1-Jan-94 384% 15 $3,844,251 558,347,180 $58,347,180 31-Dec-94 I-Jan-95 392% 15 $3,921,136 559,514,123 $59,514,123 31-Deo-95 1-Jan-96 400% 15 53,999,558 $60,704,406 SM,704,406 31-Dec-96 I-Jan-97 408% 15 $4,079,549 $61.918.494 $61,918,494 31-Dec-97 1-Jan-98 416% 15 54,161,140 $63,156,864 563,156,864 31-Dec-98 I-Jan-99 424% 15 54,244,363 $64,420,001 564,420,001 31-Deo-99 1-Jan-00 433% 15 54,329,250 $65,708,401 $65,708,401 31-Dec-00 1-Jan-OI 442% 15 54,415,835 $67,022,569 567,022,569 31-Dec-01 1-Jan-02 450% 15 54,504,152 568,363,021 $68,363,021 31-Deo-02 I-Jan-03 459% 15 54,594,235 569,730,281 $69,730,281 31-Dec-03 1-Jan-04 469% 15 $4,686,120 $71,124,887 $71,124,887 31-Dec-04 I-Jan-05 478% 15 54,779,842 $72,547,384 572,547,384 31-Dec-05 I-Jan-06 488% 15 $4,875,439 $73,998,332 $73,998,332 31-Dec-06 I-Jan-07 497% 15 54,972,948 575,478,299 $75,478,299 31-Dec-07 I-Jan-08 507% Is 55,072,407 $76,997,965 $76,997,965 Man1CaP, Jne. mch r7RZICOhSULTINO/Pnjeenon.-Ifftsh Raaelr 7RtZProjreNau-r1.0E(206D-207DDerebp.-,.#v2.0.s1ssfVf-A3.1 22-Feb-26 'Accoding to the Pad=comfy Appaied District and Tarrant count Appni d District ley is assessed ea oflamrmy 1 annually. During wMmctioq the assessed value represents the portion ofthe butWing compkmd as ofJanumy 1 Assuns no assssed value doing consm lion. 'As— an annul Wish. factor or2.0%. is. Ddtibit C-1AT 1. 'Sae E d.W B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.48.1: Proiected Assessed Value - 2072 Develoomentl - Parker Countv Residential Development 2 0% Single Famil Custom Ty' 2 Year Assessed Inflation ValueVer Projected Total Projected Ending As Ott Factor' Ututs3 Unit' Assessed Value Assessed Value 31-Dec25 1-1an-26 100% 0 $1,000,000 $0 $0 31-Dec-26 1-Jaa-27 102% 0 $1,020,000 SO $0 31-Dec27 1-Jan-28 104% 0 $1,061,208 SO $0 30-Dec-28 1-Jan-29 106% 0 $1,082,432 SO $0 30-Dec-29 1-Jan-30 108% 0 $1,104,081 $0 so 30-Dec-30 I-Jan-31 110% 0 $1,126,162 $0 $0 30-Dec-31 1-Jan-32 113% 0 $1,148,696 $0 SO 29-Dec-32 1-Jan-33 115% 0 $1,171,659 $0 SO 29-Dec-33 1-Jaa-34 117% 0 $1,195,093 SO SO 29-Dec-34 1-Jan-35 120% 0 $1,218,994 $0 $0 29-Dec-35 I-Jan-36 122% 0 $1,243,374 s0 SO 28-Dec36 1-Jan-37 124% 0 $1,268,242 $0 $0 28-Dec-37 1-Jan-38 127% 0 $1,293,607 SO $0 28-Dec-38 1-Jan-39 129% 0 $1,319,479 SO SO 28-Dec-39 1-Jan40 132% 0 $1,345,868 $0 $0 27-Dec-40 1-1arr41 135% 0 $1,372,796 so $0 27-Dec41 1-Jan42 137% 0 $1,400,241 $0 SO 27-Dec42 I-Jan43 140% 0 $1,428,246 $0 SO 27-Dec43 1-Jan44 143% 0 $1,456,811 SO SO 26-Dec44 1-Jan45 146% 0 $1,485,947 $0 $0 26-1)eo-45 l-Jan-46 149% 0 $1,515,666 SO $0 26-Dec46 1-Jan47 152% 0 $1,545,980 $0 SO 26-Dec47 1-Jan48 155% 0 $1,576,899 $0 $0 25-Dec48 1-Jaa-49 158% 0 $1,608,437 $0 $0 25-Dee49 1-Jan-50 161% 0 $1,640,606 $0 $0 25-Dec-50 I-Jan-51 164% 0 $1,673,418 $0 $0 25-Dec51 1-Jao-52 167% 0 $1,706,886 $0 SO 24-Dec-52 1-Jan-53 171% 0 $1,741,024 $0 $0 24-Dec-53 I-Jan-54 174°/0 0 $1,775,845, s0 SO 24-Dec-54 1-Jan-55 178% 0 $1,811,362 SO $0 24-Dec-55 I-Jan-56 181% 0 $1,847,589 $0 $0 23-Dec-56 1-Jan-57 185% 0 $1,894,541 SO $0 23-Dec-57 1-Jar-58 188% 0 $1,922,231 SO $0 23-Dec58 I-1art-59 192% 0 $1,960,676 $0 $0 23-Dec59 1-Jan-60 196% 0 $1,999,890 SO SO 22-Dec-60 1-Jan-61 200% 0 $2,039,887 $0 $0 22-Dec61 1-Jaa-62 - 204% 0 $2,080,695 SO SO 22-Dec-62 1-Jan-63 209% 0 $2,122,299 SO $0 22-Dec-63 I-Jan64 212% 0 $2,164,745 $0 $0 21-Dec-64 1-Jan-65 216% 0 $2,208,040 $0 SO 21-Dec-65 1-Jan66 221% 0 $2,252,200 SO SO 21-Dec-66 1-Jan-67 225% 0 $2,297,244 $0 $0 21-Dec-67 Waa-68 230% 0 $2,343,189 SO SO 20-Dec-68 I-Jan-69 234% 0 $2,390,053 s0 $0 20-Dec69 14ao-70 239% 0 $2,437,854 SO SO 20-Dec-70 1-Jan-71 244% 0 $2,486,611 SO $0 20-Deo-71 I-Jan-72 249% 0 $2,536,344 SD sit 19-Dec-72 1-Jan-73 254% 15 $2,587,070 $39,265,979 $39,265,979 19-Dec-73 I-Jan-74 259% 15 $2,638,812 540,051,299 540,051299 19-Dec-74 1-Jan-75 264% 15 $2,691,588 540,852,325 540,852,325 19-Dec-75 1-Jan-76 269% 15 $2,745,420 $41,669,371 $41,669,371 18-Deo-76 1-1 -77 275% IS $2,800,328 542,502,759 542,502,759 18-Deo-77 1-Jan-78 280% 15 $2,856,335 543,352,814 543,352,814 18-Dec-78 I-Jan-79 286% 15 $2,913,461 $44,219,870 544,219,870 18-Dec-79 I-Jao-80 291% 15 $2,971,731 545,104,268 545,104,268 17-Dec-80 1-Jau-81 297% 15 $3,031,165 $46,006,353 546,006,353 17-Dec81 1-Jan-82 303% IS 53,091,789 $46,926,490 546,926,480 17-Dec-82 1-Jaa-83 309a/o 15 $3,153,624 $47,865,010 547,865,010 17-Dec-83 1494 315% 15 $3,216,697 $48,822,310 $48,822,310 16-Dec-84 1-Jan-85 322% 15 $3,281,031 549,798,756 549,798,756 16-Dec-85 1-Jan-86 328% 15 $3,346,651 $50,794,731 $50,794,731 16-Dec86 1-Jan-87 335% 15 $3,413,584 $51,810,626 $51,810,626 16-Dec-87 1-Jan-88 341% 15 $3,481,856 $52,846,838 $52,846,838 15-Dec-88 1-Jan-89 348% 15 $3,551,493 $53,903,775 $53,903,775 15-Dec-89 1-Jan-90 355% 15 S3,622,523 $54,981,851 $54,981,851 15-Dec-90 1-1an-91 362% 15 $3,694,974 $56,081,488 $56,081,488 15-Dec-91 1-Jan-92 369% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-92 1-1ava-93 377% 15 53,844,251 558,347,180 558,347,180 14-Dec93 1-Jaa-94 384% 15 $3,921,136 559,514,I23 559,514,123 14-Dec-94 1-Jao-95 392% IS $3,999,559 $60,704,406 0,704,406 14-Dec95 1-Jan-96 400% 15 54,079,549 $61,918,494 561,918,494 13-Dec-96 1-Jan-97 408% 15 $4,161,140 $63,156,864 $63,156,864 13-Dtx-97 I-IM-98 416% 15 $4,244,363 $64,420,001 564,420,001 13-Dec98 1-Jan-99 424% 15 54,329,250 $65,709,401 $65,708,401 13-Dec-99 I-Jau-00 433% 15 $4,415,835 $67,022,569 567,022,569 13-Dec-00 1-Jan-01 442% 15 54,504,152 $68,363,021 $68,363,021 13-Dec-01 1-Jaa-02 450% 15 54,594 235 $69,730,281 $69,730,281 13-Deo-02 I-Jan-03 459% 15 $4,686,120 $71,124,887 571,124,887 13-Dec-03 1-Jau-04 469% 15 $4,719,842 $72,547,384 572,547,384 12-Dec-04 I-Ian-05 478% 15 $4,875,439 $73,998,332 573,998,332 12-Dec-05 1-Jan-06 488% 15 $4,972,948 $75,478,299 $75,478,299 12-Dec-06 i-Jau-07 497% 15 $5,072,407 $76,987,865 $76,987,865 12-Deo-07 I-Jan-08 507% 15 $5,173,955 $79,527,622 $78,527,622 Maa,CapI.. TW7XONSUL7IAY',IPvj,e.-.0ls*R7,"TlRZPI.J- u-v1.OE(TO69-29f97b k,p;m(Iv7.0..I.!-A4.7 22,F b-26 'According to the Parker County Appraisal District and Tarrant Count Appraisal District prupcty is ars®sed as oflaosu.ry I =..11Y. Dining coastiuction, the assessed value Mpaeseeb the portion of dke building completed as oflaotuuy 1. Assumes no assessed value during constructioa 'A—. an ®nu.l mfltioo factor oft 0%. 'See Exldbil C-1.48.1. 'Sae E:hlbit & Reinvestment Zone Number Eighteen Foil Worth, Te s (Walsh Ranch) Exhibit C-2.49.1: Proiected Assessed Value - 2073 Develonmentl - Parker County Residential Development 2.00/, Sir1eF CuslomT 2 l Year Assessed Inflation �alt>zkr jecled Total Projected Ending As Oft Factor' Units' Umt4 Assessed Value Assessed Value 31-Dec25 1-1an-26 11NP/ 0 11,000,000 so s0 31-Dec-26 1-Jan-27 102% 0 11,020,000 so s0 31-Dec-27 1-Jan-29 104% 0 11,040,400 s0 so 30-Dec-28 1-1an-29 106% 0 11,061,208 $0 s0 30-Dec-29 1-Jan-30 108% 0 $1,092,432 s0 s0 30-Dec-30 1-Jaa-31 110% 0 11,I04,081 s0 so 30-13ec-31 14an-32 113% 0 $1,126,162 s0 $0 29-Dec-32 I-Jan-33 115% 0 $1,148,686 s0 s0 29-Dec-33 1-Jan-34 117% 0 $1,171,659 s0 s0 29-Dec-34 1-Ian-35 120%. 0 $1,195,093 $O s0 29-Dec-35 1-Jan-36 122% 0 $1,218,994 s0 s0 28-Dec-36 1-Jan-37 124% 0 11,243,374 s0 $0 28-Dec-37 1-1an-38 127% 0 $1,268,242 $0 s0 28-Dec-38 I-Jan-39 129% 0 $1,293,607 s0 s0 28-Dec-39 I-IM40 132% 0 SU19,479 so s0 27-Dec40 1-1an41 135% 0 S1,345,868 s0 s0 27-Elm41 1Jan42 137% 0 11,372,786 s0 so 27-Dec42 1Jea43 I400/. 0 11,400,241 so s0 27-Dec-43 I-Jan44 143% 0 $1,429,246 $0 s0 26-Dec44 1-Jan45 146% 0 $1,456,811 s0 s0 26-Dec45 1-JM46 149% 0 11,485,947 s0 s0 26-Dec46 J-IM47 152% 0 $1,515,666 s0 s0 26-Dec7 I-Jan-48 155% 0 $1,545,980 so so 25-Dec48 14-49 1581 0 11,576,899 s0 s0 25-1) cA9 1-1an-50 161% 0 S1,608,437 SO $0 25-Dec-50 1-Jan-51 164% 0 $1,640,606 s0 s0 25-Dec-51 1-Jan-52 167% 0 $1,673,418 s0 s0 24-Dec-52 14 -53 171% 0 S1,706,8W s0 $0 24-Dec-53 Waa-54 174% 0 $1,741,024 s0 s0 24-Dec-54 1-Jan-55 178% 0 11,775,845 s0 $0 24-Dec-55 1-Ian-56 191% 0 S1,811,362 s0 s0 23-Dec-56 1-1an-57 185% 0 $1,847,599 s0 s0 23-D-57 1-Jan-58 188% 0 11,884,541 s0 s0 23-Dec-58 1-Jan-59 192% 0 t1,922,231 s0 s0 23-Dec-59 I-Jan60 196% 0 $1,960,676 $0 s0 22-Dee60 1-Jan61 200% 0 11,999,890 s0 $0 22-Dec61 1-JM62 204% 0 S2,039,887 s0 s0 22-Dec62 1-Jan63 208% 0 $2,090,685 s0 s0 22-Deo63 1-Jan64 212% 0 12,122,299 s0 so 21-Dec64 1-Jan65 2160/6 0 .$2,164,745 so so 21-Dec65 1-Jan66 221% 0 $2,208,040 $0 s0 21-Dec66 1-JM67 225% 0 S2,252,200 s0 s0 21-Dec67 I-Jan68 230% 0 $2,297,244 s0 s0 20-Dec68 1-Jan69 234% 0 $2,343,189 $0 s0 20-Dec69 1-JM-70 239% 0 12,390,053 s0 s0 20-Dec-70 1-Jan-71 244% 0 $2,437,854 s0 SO 20-D-71 14au-72 249% 0 $2,496,611 $0 s0 19-Dec-72 1-Jan-73 254% 0 12,536,344 s0 s0 19-Deo-73 1-Jan-74 259% 15 $2,387,070 $39,265,979 S39,265,979 19-De 74 I-Jan-75 264% 15 $2,638,812 $40,051,299 $40,051,299 19-Dec-75 Wan-76 269% 15 12,691,588 $40,852,325 $40,852,325 18-Dec-76 I-Jan-77 275% 15 $2,745,420 $41,669,371 S41,669,371 18-Dec-77 1-Jaa-78 2800/. 15 $2,800,328 $42,502,759 $42,502,159 19-Dec-78 Wan-79 296% 15 12,856,335 $43,352,814 $43,352,814 18-Dec-79 I-Jan-80 291% 15 $2,913,461 S44,219,870 S44,219,870 17-Dec-80 1-1an-81 297% 15 $2,971,731 $45,104,268 $45,104,268 17-Dm-81 1-IM-82 303% 15 $3,031,165 $46,006,353 $46,006,353 17-Dec-82 1-1an-83 3090/. 15 $3,091,789 $46,926,480 s46,926,480 17-Dec-83 1-Jan-84 315% 15 13,153,624 $47,865,010 $47,865,010 16-Dec-84 I-Jan-85 322% 15 $3,216,697 $48,822,310 $48,822,310 16-Dec-85 1-1ao-86 3289/6 15 $3,281,031 $49,798,756 $49,798,756 16-Dec-86 1-Jan-87 335% 15 S3,346,651 $50,794,731 $50,794,731 16-Dec-87 I-Jan-88 341% 15 $3,413,584 151,810,626 151,810,626 15-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,846,838 $52,846,838 15-Dec-89 I-Jaa-90 355% 15 $3,551,493 $53,903,775 153,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 154,981,851 154,981,851 15-Dec-91 1-JM-92 3699/. 15 13,694,974 $56,081,488 $56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 157,203,117 14-Dec-93 1-lan-94 3841/6 15 $3,844,251 158,347,180 S58,347,180 14-13ec-94 1-Jan-95 392% 15 13,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 400% 15 $3,999,558 S60,704,406 S60,704,406 13-Dec-96 1-Jan-97 408% 15 S4,079,549 161,918,494 $61,918,494 13-D-97 1-Jan-98 416% 15 $4,161,140 S63,156,864 S63,156,864 13-Dec-98 1-Jan-99 424% 15 S4,244,363 $64,420,001 164,420,001 13-Dec-99 1-7an-00 433% 15 S4,329,250 S65,708,401 $65,708,401 13-Dec-00 1-Jan-01 442% 15 S4,415,835 $67,022,569 $67,022,569 13-Dec-01 1-Jan-02 4500/6 15 S4,504,152 $68,363,021 $68,363,021 13-Dec-02 1-Jan-03 459% 15 S4j94,235 S69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 $4,696,120 $71,124,887 $71,124,887 12-Dec-04 Wan05 478% 15 S4,779,842 172,547,384 $72,547,394 12-13ea05 1-Jan-06 488% 15 $4,875,439 $73,998,332 S73,998,332 12-13-06 1-Jan-07 497% 15 $4,972,948 175,478,299 S75,478,299 12-13ec-07 1-Jan-08 5070/6 15 15,072,407 $76,987,865 S76,987,865 M.4Cap, M. ch TIRZCONSULTJNC.1P.J.—WjWaW, Rmch TfRZP j.M--W 0E(2069-2079 D—bpneN)0O.. YVj-A.J.2 22-Feb-26 'Aocotdiegmthe PukaCaary App,ei�el DimuY and rastmtcmet Appsai>.1 Di�ia pony nssaemN u otjmnary 1 umu.ur. Dutieg �mv�, r>b.��4..1ae tsp�n me 9m8m acme 6Yamaa eompleoe6 u dLouary I ,t.vma na nrmd.,ms a.oe mt>a,e6a. tAmma rT een�d m0anaa Gcmr oE2 0°/. 'S. F.hil it C-IA9.1. ,S. Exhlbit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.50.1: Proieeted Assessed Value - 2074 Develoomentl -Parker Countv Residential Development 2.0 % Single Family - Custom T�pF 2 Year Assessed Inl3ation Vahte Yer Projected Total Projected Ending As Of` Units, Unit, Assessed Value Assessed Value 31-Deo-25 I-Jan-26 1001% 0 $1,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 l-Ian-28 104% 0 $1,040,400 $0 $0 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dec-29 I-Jan-30 108% 0 $1,082,432 $0 $0 30-Dec-30 1-Ian-31 110% 0 $1,104,081 $0 $0 30-Dec-31 I-Jan-32 113% 0 $1,126,162 $0 $0 29-Dec-32 1-Jan-33 115% 0 $1,148,686 $0 $0 29-Dec-33 1-Jan-34 117% 0 $1,171,659 SO $0 29-Dec-34 I-Jan-35 120% 0 $1,195,093 $0 $0 29-Dec-35 1-Jan-36 122% 0 $1,218,9194 $0 $0 28-Dec-36 l-Jan-37 124% 0 $1,243,374 $0 $0 28-Dec-37 t-Jan-38 127% 0 $1,268,242 $0 $0 28-Dec-38 I-Jan-39 129% 0 $1,293,607 $0 $0 28-Dec-39 1-Jan40 132% 0 $1,319,479 $0 SO 27-Dec40 1-Jan-41 135% 0 $1,345,868 $0 $0 27-Dec-41 1-Jaa-42 137% 0 $1,372,786 $0 $0 27-Dec42 1-1an43 140% 0 S1,400,241 $0 $0 27-Dec43 1-Jan-44 143% 0 $1,428,246 $0 $0 26-Dec-44 1-Jan45 146% 0 $1,456,811 $0 $0 26-Dec-45 l-Jan46 149% 0 S1,485,947 $0 SO 26-Dec46 I-Jao47 152% 0 $1,515,666 $0 $0 26-Dec-47 I-Jan48 155% 0 $1,545,980 $0 $0 25-Dec48 1-Jan49 158% 0 $1,576,999 $0 $0 25-De"9 I-Jan-50 161% 0 $1,608,437 SO $0 25-Dec-50 I-Jan-51 164% 0 $1,640,606 $0 $0 25-Dec-51 1-Ian-52 167% 0 S1,673,418 $0 $0 24-Dec-52 14an-53 171% 0 $1,706,886 $0 $0 24-Dec-53 1-Jan-54 174% 0 $1,741,024 $0 $0 24-Dec-54 1-Jan-55 178% 0 S1,775,845 $0 $0 24-Dec-55 I-Jan-56 181% 0 $1,811,362 $0 $0 23-Dec-56 I-Jan-57 185% 0 $1,847,589 $0 $0 23-Dec-57 I-Ian-58 188% 0 S1,884,541 $0 SO 23-Dec-58 I-Jan-59 192% 0 $1,922,231 $0 SO 23-Dec-59 I-Jan-60 196% 0 $1,960,676 $0 $0 22-Dec-60 1-Ian-61 200 % 0 S1,999,890 $0 $0 22-Dec-61 I-Jan-62 204% 0 $2,039,887 SO $0 22-Dec-62 I-Jan-63 208% 0 $2,080,685 $0 $0 22-Dec-63 1-1an-64 2121/. 0 S2,122,299 $0 $0 21-Dec-64 I-Jan-65 216% 0 $2,164,745 $0 $0 21-Dm-65 I-Jan-66 221 % 0 $2,208,040 $0 $0 21-Dec-66 1-Ian-67 225 % 0 $2,252,200 $0 $0 21-Dec-67 I-Jan-68 230% 0 $2,297,244 SO $0 20-Dec-68 I-Jm-69 234% 0 $2,343,189 $0 $0 20-Dec-69 1-Ian-70 239% 0 $2,390,053 $0 $0 20-Dec-70 I-Jan-71 244% 0 $2,437,854 SO $0 20-Dec-71 1472 249% 0 $2,486,611 $0 $0 19-Dec-72 1-Ian-73 254% 0 $2,536,344 $0 $0 19-Dec-73 I-Jan-74 259% 0 $2,587,070 SO $0 19-Dec-74 1-Jan-75 264% 15 $2,638,812 S40,051,299 S40,051,299 19-Dec-75 1-Jan-76 269% 15 $2,691,599 $40,852,325 S40,852,325 18-Dec-76 1-Jan-77 275% 15 $2,745,420 $41,669,371 $41,669,371 18-Dec-77 I-Jan-78 280% 15 $2,800,328 $42,502,759 S42,502,759 18-Dec-78 1-Ian-79 2860% 15 $2,956,335 $43,352,914 S43,352,914 18-Dec-79 1-Jan-80 291 % 15 $2,913,461 $44,219,870 $44,219,870 17-Dec-80 1-Jan-81 297% 15 $2,971,731 S45,104,268 $45,104,268 17-Dec-81 1-1=42 303% 15 $3,031,165 $46,0%,353 S46,006,353 17-Dec-82 1-Jan-83 309% 15 $3,091,789 S46,926,480 S46,926,480 17-Nc-83 Wan-84 315% 15 S3,153,624 S47,865,010 $47,865,010 16-Dec-84 I-Ian-85 322% 15 $3,216,697 S48,822,310 S48,822,310 16-Dec-85 1-Jan-86 328% 15 S3,281,031 S49,798,756 S49,798,756 16-Dec-86 1-Ian-87 335% 15 $3,346,651 $50,794,731 S50,794,731 16-Dec-87 1-Jan-88 341% 15 $3,413,584 $51,810,626 S51,810,626 15-Dec-88 1-Jan-89 348% 15 S3,481,856 $52,846,838 $52,846,838 15-Dec-89 I-Jan-90 355% 15 S3,551,493 S53,903,775 S53,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,991 851 $54,981,951 15-Dec-91 I-Jan-92 369% 15 S3A94,974 S56,081,488 S56,081,488 14-Dec-92 I-Jan-93 377% 15 $3,768,873 S57,203,117 S57,203,117 14-Dec-93 1-Ian-94 384% 15 $3,944,251 S58,347,180 $59,347,190 14-Dec-94 1-Jan-95 392% 15 S3,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 400% 15 $3,9199,558 S60,704,406 S60,704,406 13-Dec-96 I-Ian-97 409% 15 S4,079,549 $61,918,494 S61,918,494 13-Dec-97 1-Ian-98 416% 15 S4,161,140 S63,156,864 $63,156,864 13-Dec-98 1-Jan-99 424% 15 S4,244,363 S64,420,001 $64,420,001 13-Dec-99 1-Ian-00 433 % 15 S4,329,250 S65,708,401 $65,709,401 13-Dec-00 1-Jm-OI 442% 15 S4,415,835 $67,022,569 $67,022,569 13-Dec-01 Wan-02 450% 15 S4,504,152 $68,363,021 $68,363,021 13-Dec-02 1-Jan-03 459% 15 $4,594,235 $69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 S4,686,120 S71,124,887 $71,124,887 12-Dec-04 1-Jan-05 478% 15 $4,779,842 $72,547,384 $72,547,384 12-Dec-05 J-Jan-06 488% 15 94,875,439 $73,999,332 $73,999,332 12-Dec-06 I-Jan-07 497% 15 S4,972,948 S75,478,299 $75,478,299 12-Dec-07 I-Jan-08 507% 15 S5,072,407 S76,987,865 $76,987,865 ManiCap,Inc. mtch TatTiCONS!/LTING?mjrenca✓�(ah Kovach 7fRZPrgeetlonr-vI.OE(706D-707DJhwbpmrnt)vl.OslssJVf-A6.7 72-F.6-76 'According m the Pala comtyAppei el Dfehict and Trmot count AppmiW Dbn&t pmpary is vseued u ofJmuvy I mmually. During eomauetion, the Mend value rquesents the portion ofthe building completed u ofJmmy 1. Anumes on somsed value during wuertuctiun. 'A— as —uel inflation factor of 2.0%. 'Sx Eiddbit C-1.50.1 4See EAtibit H. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.51.1: Proiected Assessed Value - 2075 Development] - Parker Countv Residential Development 2.0 % Single Family - Custom T�e 2 Yew Assessed Inflation Value Per Projected Total Projected Ending As Of` Factor' Unit? Unit Assessed Value Assessed Value 31 Dec-25 Han-26 100% 0 $1,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 s0 s0 31-Dec-27 I-Jan-28 104% 0 $1,061,208 $0 $0 30-Dec-28 I-Jan-29 106% 0 $1,082,432 $0 $0 30-Deo-29 1-Jan-30 108% 0 $1,104,081 $0 so 30-Dec-30 I-Jan-31 110°/6 0 $1,126,162 $0 $0 30-Dec-31 1-Jan-32 113% 0 $1,148,686 s0 s0 29-Dec-32 1-Jan-33 115% 0 $1,171,659 $0 $0 29-Dec-33 1-Jan-34 117% 0 $1,195,093 $0 s0 29-Dec-34 1-Jan-35 120% 0 $1,218,994 $0 $0 29-Dec-35 I-Jan-36 122% 0 S1,243,374 $0 $0 28-Dec-36 I-Jan-37 124% 0 $1,268,242 $0 so 28-Dec-37 1-Jan-38 127% 0 $1,293,607 s0 $0 28-Dec-38 I-Jan-39 129% 0 $1,319,479 $0 $0 28-Dec-39 1-Jan-40 132% 0 $1,345,868 $0 $0 27-Dec-40 14an41 135 % 0 $1,372,786 so so 27-Dec-41 I-Jan-42 137a/o 0 S1,400,241 s0 $0 27-Dec-42 1-Jan-43 140% 0 $1,428,246 $0 $0 27-Dec-43 1-Jan-44 143% 0 $1,456,811 so $0 26-Dec-44 I-Jan-45 146% 0 $1,485,947 $0 s0 26-Dec-45 1-Jan45 149% 0 $1,515,666 so s0 26-Dec-46 1-Jan47 152% 0 $1,545,980 s0 $0 26-Dec-47 1-Jan-48 155% 0 S1,576,899 so so 25-Dec-48 1-Jan-49 158% 0 $1,608,437 s0 $0 25-Dec-49 1-Jan-50 161% 0 S1,640,606 $0 s0 25-Dec-50 I-Jan-51 164% 0 $1,673,418 s0 so 25-Dec-51 1-Jan-52 167% 0 $1,706,886 $0 so 24-Dec-52 1-Jan-53 171% 0 $1,741,024 $0 s0 24Dm-53 1-Jan-54 1741/. 0 S1,775,845 $0 $0 24-Dec-54 1-Jan-55 178% 0 $1,811,362 $0 s0 24-Dec-55 I-Jan-56 181% 0 $1,847,589 $0 s0 23-Dec-56 1-Jan-57 185% 0 $1,884,541 $0 so 23-Dec-57 1-Jan-58 188% 0 $1,922,231 $0 s0 23-Dec-58 1-Jan-59 1921/. 0 S1,960,676 $0 so 23-Dec-59 1-Jan-60 196% 0 $1,999,890 so so 22-Dec-60 1-Jan-61 200% 0 $2,039,887 $0 s0 22-Dec-61 1-Jan-62 204% 0 $2,090,685 s0 so 22-Dec-62 1-Jan-63 208% 0 $2,122,299 $0 so 22-Dec-63 1-Jan-64 212% 0 S2,164,745 $0 $0 21-Dec-64 1-Jan-65 216% 0 $2,208,040 s0 so 21-Dec-65 1-Jan-66 221% 0 $2,252,200 $0 $0 21-Dec-66 I-Jan-67 225% 0 $2,297,244 so $0 21-Dec-67 1-Jan-68 230% 0 $2,343,189 so s0 20-Dec-68 1-Jan-69 234% 0 $2,390,053 $0 $0 20-Dec-69 1-Jan-70 239% 0 $2,437,854 s0 s0 20-DecJ0 1-Jan-71 244% 0 $2,486,611 s0 $0 20Dec-71 1-Jan-72 249% 0 $2,536,344 so $0 19-Dec-72 I-Jan-73 254% 0 $2,587,070 $0 $0 19-Dec-73 I-Jan-74 259% 0 $2,638,812 s0 s0 19-Dec-74 I-Jan-75 264% 0 S2,691,588 s0 $0 19Dec-75 1-Jan-76 269% 15 S2,745,420 S41,669,371 S41,669,371 18-Dec-76 1-Jan-77 275% 15 $2,900,329 $42,502,759 S42,502,759 18-Dec-77 I-Jan-78 280% 15 $2,856,335 S43,352,814 S43,352,814 18-Dec-78 1-Jan-79 286% 15 S2,913,461 $44,219,870 S44,219,870 18-Dec-79 1-Jan-80 291% 15 S2,971,731 $45,104,268 $45,104,268 17-Dec-80 1-Jam-81 297% 15 S3,031,165 $46,006,353 S46,006,353 17-Dec-81 1-Jan-82 303% 15 $3,091,789 S46,926,480 $46,926,490 17-Dec-82 I-Jan-83 309% 15 $3,153,624 $47,865,010 $47,865,010 17-Dec-83 I-Jan-84 315% 15 S3,216,697 S48,822,310 S48,822,310 16-Dec-84 1-Jan-85 322% 15 $3,281,031 S49,798,756 S49,798,756 16-Dec-85 1-Jan-86 328% 15 S3,346,651 S50,794,731 S50,794,731 16-Dec-86 1-Jan-87 335% 15 S3,413,584 $51,810,626 $51,810,626 16-Dec-87 I-Jan-88 341% 15 S3,481,856 $52,946,838 $52,846,838 15-Dec-88 1-Jan-89 348% 15 S3,551,493 S53,903,775 S53,903,775 15-Dec-89 1-Jan-90 355% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-90 1-Jan-91 362% 15 S3,694,974 $56,081,488 $56,081,488 15-Dec-91 1-Jan-92 369% 15 S3,768,873 S57,203,117 S57,203,117 14-Dec-92 1-Jan-93 377% 15 S3,844,251 $58,347,180 $58,347,180 14-Dec-93 1-Jan-94 384% 15 S3,921,136 $59,514,123 $59,514,123 14-Dec-94 1-Jan-95 392% 15 S3,999,558 $60,704,406 $60,704,406 14-Dec-95 I-Jan-96 400% 15 S4,079,549 S61,918,494 S61,918,494 13-Dec-96 I-Jan-97 408% 15 S4,161,140 $63,156,864 $63,156,864 13-Dec-97 1-Jaa-98 416% 15 S4,244,363 $64,420,001 S64,420,001 13-Dec-98 I-Jan-99 424% 15 $4,329,250 $65,708,401 $65,708,401 13-Da-99 1-Jan-00 433% 15 S4,415,835 $67,022,569 S67,022,569 13-Dec-00 1-Jan-01 442% 15 $4,504,152 S68,363,021 S68,363,021 13-Dec-01 1-Jan-02 450% 15 $4,594,235 S69,730,281 $69,730,281 13-Dec-02 1-Jan-03 459% 15 $4,686,120 $71,124,887 $71,124,887 13-Dec-03 1-Jan-04 469% 15 S4,779,842 $72,547,384 S72,547,384 12-Dec-04 1-Jan-05 478% 15 $4,875,439 $73,998,332 S73,998,332 12-Dec-05 1-Jan-06 488 % 15 $4,972,948 $75,478,299 $75,478,299 12-Dec-06 1-Jan-07 497% 15 $5,072,407 $76,987,865 $76,987,865 12-Dec-07 J-Jaa-09 507% 15 $5,173,855 S78,527,622 $78,527,622 MaaiCaP, Ine. nneh TwCOZULTWG/P Jeeim✓fMhh Raveh 17AZP �eetlau-4JE(2069-I679De vbpmenyvl.0.xluJi'!-A7.7 77-Feb-76 rAcconling ro the Parka Coaty Appndsel District sal Tartan Count Appraisal District property is aysesead as oCJanunry I usually. Dunne mastructim, the essessad value represents the portion orthe building completed as oCJauery 1. Assumes as manned value during construction. 'Assumes an sand inflation 6Ror or2.09'a. 'S=Exhibit C-1 51.1. 'Sa E>mibn B Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.52.1: Proiected Assessed Value - 2076 Develoomentl - Parker Countv Residential Development 2.0% Single Famllp-Custom T�'p.�2 Year Assessed Inflation Value Per Projected Total Pmiected Ending moo Factorz Sui Ft' Sq Fe Assessed Value Assessed Value 31-Dec-25 I-Jan-26 100% 0 SI,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 I-Jan-28 1041% 0 $1,040,400 SO SO 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dce-29 1-Jan-30 108% 0 $1,082,432 $0 s0 30-Dec-30 1-Ian-31 110% 0 $1,104,091 SO $0 30-Dec-31 1-Jan-32 113% 0 $1,126,162 $0 $0 29-Dec-32 I-Jan-33 115% 0 $1,148,686 $0 s0 29-Deo-33 I-Jan-34 117% 0 $1,171,659 SO SO 29-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 $0 29-Dce-35 1-Jan-36 122% 0 $1,218,994 $0 s0 28-Dec-36 I-Jan-37 124% 0 $1,243,374 SO SO 28-Dec-37 1-Jan-38 127% 0 $1,268,242 $0 $0 28-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 $0 28-Deo-39 1-Jan-40 132% 0 $1,319,479 SO $0 27-Deo-40 14m41 135% 0 $1,345,868 $0 $0 27-Dce41 1-Jan42 137% 0 $1,372,796 $0 $0 27-Dec-42 l-Jaa-43 140% 0 SI,400,241 $0 $0 27-Deo-43 I-Jan-44 143% 0 $1,428,246 $0 $0 26-Dec44 1-Jan45 146% 0 $1,456,811 $0 $0 26-DmA5 1-Jaa-46 149% 0 $1,485,947 $0 $0 26-Dec-46 I-Jan47 152% 0 $1,515,666 s0 $0 26-Dec47 1-Jan48 155% 0 $1,545,980 $0 $0 25-Dec4g 1-Jan49 158% 0 $1,576,899 $0 $0 25-Dec-49 I-Jan-50 161% 0 $1,608,437 $0 $0 25-Dec-50 I-Jan-51 164% 0 $1,640,606 $0 $0 25-Dec-51 J-Jan-52 167% 0 $1,673,418 $0 $0 24-Dec-52 I-Jan-53 171% 0 $1,706,886 s0 $0 24-Dec-53 Wan-54 174% 0 $1,741,024 s0 $0 24-Der54 I-Jan-55 179 0 $1,775,845 $0 $0 24-Deo-55 I-Jan-56 181% 0 $1,811,362 $0 s0 23-Dec-56 I-Jan-57 185% 0 $1,847,589 s0 $0 23-1)eo-57 1-1 -58 199 0 $1,984,541 $0 $0 23-Dec-58 1-Jan-59 192% 0 $1,922,231 s0 s0 23-Deo-59 1-Jan-60 196% 0 $1,960,676 $0 $0 22-Dec-60 I-Jan-61 200% 0 S1,999,S90 $0 $0 22-Deo-61 J-Jan-62 204% 0 $2,039,897 $0 $0 22-Dec-62 I-Jan-63 208% 0 $2,080,685 s0 s0 22-13eo-63 1-Jan-64 2120/6 0 $2,122,299 $0 $0 21-Dec-64 I-Jan-65 216% 0 $2,164,745 $0 $0 21-Deo-65 1-Jan-66 221 % 0 $2,208,040 $0 $0 21-1)eo-66 1-Jan-67 225% 0 $2,252,200 $0 $0 21-Deo-67 I-Jan-68 230% 0 $2,297,244 $0 s0 20-Dec-68 I-Jan-69 234% 0 $2,343,189 $0 s0 20-Dec-69 1-Jan-70 239% 0 $2,390,053 $0 $0 20-Dec-70 1-Jan-71 244% 0 $2,437,854 $0 $0 20-Deo-71 I-Jan-72 249% 0 $2,486,611 $0 $0 19-1)eo-72 1-Jan-73 254% 0 $2,536,344 SO $0 19-Deo-73 14m-74 259% 0 $2,587,070 $0 $0 19-Dec-74 I-Jan-75 264% 0 $2,638,812 $0 s0 19-Dec-75 1476 269% 0 $2,691,599 $0 SO 18-Dec-76 I-Jan-77 275% 15 $2,745,420 $41,669,371 $41,669,371 18-Deo-77 I-Jan-78 290% 15 $2,800,328 $42,502,759 $42,502,759 18-Dce-78 l-Jm-79 2860/6 15 $2,956,335 $43,352,914 $43,352,814 18-Dec-79 1-Jan-SO 291% 15 $2,913,461 S44,219,870 S44,219,870 17-Dec-80 I-Jan-81 297% 15 $2,971,731 S45,104,268 $45,104,268 17-Dce-81 I-Jan-82 303% 15 $3,031,165 $46,006,353 S46,006,353 17-Dec-82 I-Jan-83 309% 15 $3,091,789 $46,926,480 $46,926,480 17-Dec-83 1-Jan-84 315% 15 $3,153,624 $47,865,010 $47,865,010 16-Dec-84 1-lan-85 322% 15 $3,216,697 $48,922,310 $49,822,310 16-Dec-85 1-Jan-86 328% 15 $3,281,031 $49,798,756 S49,798,756 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 16-Dec-87 1-lan-88 341% 15 $3,413,594 $51,810,626 S51,810,626 15-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,846,838 $52,846,838 15-Deo-89 14m-90 355% 15 S3,551,493 $53,903,775 S53,903,775 15-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,981,951 $54,981,851 15-Dec-91 I-Jan-92 369% 15 $3,694,974 S56,081,488 $56,081,488 14-Dec-92 I-Jan-93 377% 15 S3,768,873 $57,203,117 $57,203,117 14-Dec-93 1-Jan-94 384% IS $3,944,251 $59,347,190 $59,347,180 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 400% 15 $3,999,558 $60,704,406 S60,704,406 13-Dec-96 I-Jan-97 409% 15 $4,079,549 $61,918,494 $61,918.494 13-Dec-97 1-tan-98 416% 15 S4,161,140 $63,156,864 $63,156,864 13-Dec-98 I-Jan-99 424% 15 54,244,363 $64,420,001 $64,420,001 13-Dec-99 I-Jan-00 433% 15 S4,329,250 $65,708,401 $65,708,401 13-Dec-00 1-Jan-01 442% 15 S4,415,835 $67,022,569 $67,022,569 13-Dec-01 I-Jan-02 450% 15 54,504,152 $68,363,021 $68,363,021 13-Dec-02 1-Jan-03 459% 15 $4,594,235 $69,730,291 $69,730,281 13-Dec-03 1-Jan-04 469% 15 $4,686,120 $71,124,887 $71,124,887 12-Dec-04 1-Jan-05 478% 15 S4,779,842 $72,547,384 $72,547,384 12-Dec-05 1-Ian-06 488% 15 $4,975,439 $73,999,332 $73,999,332 12-Dec-06 1-Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,299 12-Dee-07 1-Jan-08 507% 15 S5,072,407 $76,987,865 $76,987,865 Xf iCap,A. ouch7YZCONSf/LTING/Pmjectlo-1[Wolah Rmreh TIRZPrtq,eoru-v1.0E(2069-1079DevelopwentJv7.071sJV7-A.8.2 S,6,076 'Aowtdmg to the Paher Cwmty Appntsal District sod Tenant Count Appian] Dutnct Mperty is as red as oflmumy I annually. D-W wmmstion, the assessed value represents the portion ofthe buiWing owWMof as ofJmomy 1. Assumes no assessed value during wastuetim. Assumes m annual inflation tactar of2 0%. 'Sw Exhibit C-1.52.1 4Sw Exhibd B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.53.1 : Proiected Assessed Value - 2077 Develonmentt - Parker Countv Residential Developmera 2 0 % SinFamily - Custom TyU� 2 Year Assessed Intletion Value Per Projected Total Projected Ending As 00 Factor Sq Fe Sq Fts Assessed Value Assessed Value 31-Dec-25 1-Jan-26 100Yo 0 $1,000,000 $0 $0.00 31-Dec-26 I-Jan-27 102% 0 $1,020,000 SO $0.00 31-Deo-27 1-Jaa-28 104% 0 S1,W,400 s0 SO.00 30-Dec-28 1-Jan-29 106% 0 $1,061,208 s0 $0.00 30-Deo-29 I-Jan-30 108% 0 $1,082,432 SO $0.00 30-Dec-30 1-Jan-31 110e10 0 $1,104,081 s0 $0.00 30-Dec-31 I-Jau-32 113% 0 S1,126,162 SO $0.00 29-Dec-32 1-Jan-33 115% 0 $1,148,686 s0 SOAO 29-Dec-33 1-Jan-34 117% 0 $1,171,659 s0 SO.00 29-Dec-34 1-Jan-35 120% 0 S1,195,093 SO $0.00 29-Deo-35 1-Jan-36 122% 0 $1,218,994 s0 SO.00 28-Dec-36 14m-37 124% 0 $1,243,374 s0 $0.00 28-Dec-37 1-Jar-38 127% 0 S1,268,242 s0 $0.00 28-Dec-38 I-Jan-39 129% 0 $1,293,607 s0 $0.00 28-Dec-39 1-Jm40 132% 0 S1,319,479 s0 $0.00 27-Dec-40 1-Jan-41 135% 0 $1,345,969 s0 $0.00 27-Dec41 1-Jan42 137% 0 $072,786 s0 $0.00 27-Dec42 1-Jaa_43 140% 0 $1,400,241 SO $0.00 27-Deo-43 14m44 143% 0 S1,428,246 s0 $0.00 26-Dec44 14m45 146% 0 $1,456,811 s0 $0.00 26-Dec-45 t-Jatr46 149% 0 $1,495,947 s0 SO.00 26-Dec46 I-Jaa-47 152% 0 $1,515,666 s0 $0.00 26-Dec 47 1-Jm48 155 % 0 Sl j45,980 s0 $0.00 25-Dec48 1-Jac49 158% 0 $1,576,899 SO $0.00 25-Deo-49 1-Jm-50 161% 0 S1,608,437 s0 S0.00 25-Dec-50 14m-51 164% 0 S1,640,606 s0 $0.00 25-Dec-51 1-Jm-52 167% 0 S1,673,418 SO SO.00 24-Dec-52 14m-53 171% 0 $1,706,886 s0 SO.00 24-Dec-53 I-Jm-54 1741/6 0 $1,741,024 s0 $0.00 24-Dec-54 I-Jm-55 178% 0 $1,775,845 SO $0.00 24-Dec-55 1-Jar-56 181% 0 S1,811,362 s0 SO.00 23-Dec-56 I-Jac-57 185% 0 S1,847,589 SO $0.00 23-Deo-57 I-Jan-58 188% 0 $1,894,541 s0 S0.00 23-Dec-58 1-Jatt-59 192% 0 $1,922,231 s0 S0.00 23-Dec-59 1-Jan-60 196% 0 S1,960,676 s0 S0.00 22-Dec-60 1-Jan-61 200% 0 $1,999,890 s0 SO.00 22-Dec-61 I-Jm-62 204% 0 S2,039,887 s0 $0.00 22-Dec-62 I-Jan-63 208% 0 $2,080,685 SO SO.00 22-➢ee-63 I-Jm-64 212% 0 S2,122,299 s0 $0.00 21-Dec-64 I-Jan-65 216% 0 S2,164,745 s0 $0.00 21-Dec-65 1-Jan-66 221 % 0 $2,208,040 SO $0.00 21-Dec-66 1-Im-67 225% 0 $2,252,200 $0 $0.00 21-Dec-67 1-Jar-68 230% 0 W97,244 s0 $0.00 20-Dec-68 1-Jan-69 234% 0 $2,343,189 s0 $0.00 20-Deo-69 1-Jm-70 239% 0 $2,390,053 SO $0.00 20-Dec-70 I-Jm-71 244% 0 $2,437,854 s0 $0.00 20-13eo-71 1-Jm-72 249% 0 S2,486,611 s0 $0.00 19-Dec72 1-Jm-73 254% 0 $2,536,344 s0 $0.00 19-Dec-73 1-Jm-74 259% 0 $2,587,070 SO $0.00 19-Dec-74 1-Jan-75 264% 0 $2,638,812 s0 $0.00 19-Deo-75 1-Jm-76 269% 0 S2,691,588 SO SO.00 18-Dec-76 1-Jere-77 275% 0 $2,745,420 s0 SODO 18-Dec-77 1-Jan-78 280% 15 S2,800,328 S42,502,759 $42,502,758.90 18-Dec-78 I-Jm-79 286% 15 $2,856,335 S43,352,814 $43,352,814.08 18-Dec-79 I-Jar-80 291 % 15 $2,913,461 $44,219,870 S44,219,870.36 17-Dec-80 1-Jac-81 297% 15 $2,971,731 $45,104,268 $45,104,267.77 17-Dec-81 1-Jan-82 303% 15 S3,031,165 $46,006,353 $46,006,353.13 17-Dec-82 1-Jan-83 309% 15 $3,091,789 $46,926,480 $46,926,480.19 17-Dec-83 1-Jm-84 315% 15 $3,153,624 S47,865,010 S47,865,009.79 16-Dec414 1-Jon-85 322% 15 $3,216,697 $48,822,310 S48,822,309.99 16-Dec-85 1-Jam-86 328% 15 S3,281,031 $49,798,756 $49,798,756.19 16-Dec-86 1-Jan-87 335 % 15 $3,346,651 $50,794,731 $50,794,731.31 16-Deo-87 I-Jan-88 341 % 15 S3,413,584 S51,810,626 S51,810,625.94 15-Dec-88 I-Jan-89 348% 15 S3,481,856 $52,846,838 $52,846,838.46 15-Dec-89 I-Jan-90 355% 15 $3,551,493 $53,903,775 $53,903,775.23 15-Dec-90 1-Jm-91 362% 15 $3,622,523 $54,981,851 $54,981,850.73 15-Dec-91 I-Jm-92 369% 15 S3,694,974 S56,081,488 $56,091,487.74 14-Dec-92 1-Jm-93 377% 15 S3,768,873 $57,203,117 $57,203,117.50 14-Dec-93 1-Jan-94 384% 15 S3,844,251 $58,347,180 $58,347,179.85 14-Dec-94 1-Jm-95 392% 15 S3,921,136 $59,514,123 $59,514,123.45 14-Dec95 1-Jm-96 400% 15 $3,999,558 $60,704,406 $60,704,405.92 13-Dec-96 I-Jm-97 408% 15 $4,079,549 S61,918 494 $61,918,494.03 13-Dec97 1-Jm-98 416% 15 $4,161,140 $63,156,864 $63,156,863.91 13-Dec-98 1-Jan-99 424% 15 S4,244,363 $64,420,001 $64.420,001.19 13-Deo-99 I-Jm-00 433% Is S4,329,250 $65,708,401 $65,709,401.22 13-Dec-00 1-Jan-Ol 442% 15 $4,415,835 $67,022,569 $67,022,569.24 13-Deo-01 I-Jan-02 450% 15 $4,504,152 $68,363,021 S68,363,020.63 13-Dec-02 1-Jm-03 459^/ 15 $4,594,235 $69,730,281 S69,730,281.04 13-Dec-03 1-Jac-04 469% 15 $4,686,120 $71,124,887 $71,124,886.66 12-Dec-04 1-Jac-05 478% 15 S4,779,842 S72,547,384 $72,547,384.39 12-Dec-05 1-Jzn-06 488% 15 $4,875,439 $73,998,332 S73,998,332.08 12-Dec-06 I-Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,298.72 12-1)eo-07 1-Jm-09 507 % 15 $5,072,407 $76,987,865 $76,987,864.70 MimiCap, fae. mrch 7DZMONSULTWG/Prolecnmw/WWHaneh 77RZPnYectimu-v1.6E(7069-7079A;wlopnentJv20staJf7dP2 77-Fib-76 tAceording tu the Patter Cotrnty Appraise] District anal Tetreat Cowl Appraisal District property is useurd as oflwumy 1 emually. During cua ouction, the n tessed vM¢ repreemta the ponies of the building completed as oflwuuy I Assume no ss s d value dining mnstructiw. 'A-. as annual WIstion factor oft 0%, saee Exhibit C-1.53.1. '&z Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.54.1: Proiected Assessed Value - 2078 Develonmentl - Parker Countv Residential Development 2.0% Single Famil CustomTK2 Year Assessed Jnflation Value�er Projected Total Projected Ending As Of Facto? Sq Ft' Sq Fe Assessed Value Assessed Value 31-Dec25 I-Jan-26 100% 0 $1,000,000 $0 $0 31-Dec-26 1-Jan-27 102% 0 $1,020,000 $0 $0 31-Deo-27 1-Jan-28 104% 0 $1,040,400 $0 $0 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dec-29 1-Jan-30 108% 0 $1,082,432 $0 $0 30-Deo-30 1-Jan-31 110% 0 $1,104,081 $0 $0 30-Dec,31 I-Jm-32 113% 0 $1,126,162 $0 $0 29-Dec-32 I-Jm-33 115% 0 $1,148,686 $0 $0 29-Dec33 I-Jan-34 117% 0 $1,171,659 $0 $0 29-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 $0 29-Deo-35 1-Jan-36 122% 0 $1,219,994 $0 $0 28-Dec36 1-Jan-37 124% 0 $1,243,374 $0 $0 28-1)eo-37 1-Jan-38 127% 0 $1,268,242 $0 $0 28-Dec-38 1-Jan-39 129% 0 $1,293,607 $0 $0 28-Deo-39 1-IM- 0 132% 0 $1,319,479 $0 $0 27-Dec-40 1-Jan-01 135% 0 $1,345,868 $0 $0 27-Dec-41 1-Jm-42 137% 0 $1,372,786 $0 SO 27-Dm-42 i-Jan-43 1400/6 0 $1,400,241 $0 $0 27-Dec-43 1-Jan-04 143% 0 $1,428,246 $0 $0 26-Dec-44 1-Jan-45 146% 0 $1,456,811 $0 s0 26-Dec-45 1-Jan46 1490/6 0 $1,495,947 $0 $0 26-Dec-46 1-Jan-47 152% 0 $1,515,666 $0 $0 26-Dec-47 I-Jan-48 155% 0 $1,545,980 $0 s0 25-Dm-48 1-Jm-09 158% 0 $1,576,899 $0 $0 25-1)eo-49 1-Jan-50 161% 0 S1,608,437 $0 $0 25-Dec-50 1-Jan-51 164% 0 $1,640,606 $0 s0 25-Deo-51 1-Jan-52 167% 0 $1,673,418 so s0 24-Dec-52 1-Jan-53 171% 0 $1,706,886 $0 s0 24-Dec-53 1-tan-54 174% 0 $1,741,024 $0 s0 24-Dec-54 1-Jan-55 178% 0 $1,775,845 $0 s0 24-Dec-55 1-Jan-56 181% 0 $1,811,362 $0 s0 23-Dec-56 1-Jm-57 185% - 0 $1,947,589 $0 s0 23-Dec-57 1-Jm-58 188% 0 $1,894,541 $0 $0 23-Dec-58 1-Jan-59 192% 0 $1,922,231 $0 s0 23-Doc59 1-Jan-60 196% 0 $1,960,676 $0 $0 22-Dec-60 1-Jm-61 2001% 0 $1,999,890 $0 $0 22-Dw-61 1-Jm-62 204% 0 $2,039,887 $0 $0 22-Dec-62 1-Jan-63 208% 0 $2,080,685 $0 $0 22-Dec-63 1-Jau-64 2129/6 0 $2,122,299 $0 $0 21-Dec-64 1-Jan-65 216% 0 $2,164,745 so s0 21-Dec-65 1-Jao-66 221% 0 $2,208,040 $0 $0 21-Dec-66 J-Jam-67 225% 0 $2,252,200 $0 $0 21-Dec-67 1-Jm-68 230% 0 $2,297,244 $0 s0 20-Dec-68 1-Jan-69 234% 0 $2,343,189 $0 $0 20-Dec-69 J-Jm-70 2391/6 0 $2,390,053 $0 $0 20-Dec-70 1-Jan-71 244% 0 $2,437,854 $0 s0 20-Dec-71 1-1an-72 249% 0 $2,496,611 s0 $0 19-Dec-72 1-Jan-73 2541/6 0 $2,536,344 $0 $0 19-Dec-73 1-tan-74 259% 0 $2,587,070 SO s0 19-Dec-74 1-Jan-75 264% 0 $2,638,812 $0 s0 19-Dec-75 1-1an-76 2690/6 0 $2,691,588 $0 $0 18-Dec-76 1-Jan-77 275% 0 $2,745,420 $0 s0 18-Dec-77 1-tan-78 280% 0 $2,800,328 $0 s0 18-Dec-78 Warn-79 2861/ 15 $2,856,335 $43,352,814 $43,352,814 18-Dec-79 1-Jm-80 291% 15 $2,913,461 $44,219,870 $44,219,870 17-Dec-80 1-Jan-81 297% 15 $2,971,731 $45,104,268 $45,104,268 17-Dec81 I-Jam-82 303% 15 $3,031,165 $46,006,353 $46,006,353 17-Dec-82 1-Jm-83 309% 15 $3,091,789 $46,926,480 S46,926,480 17-Deo-83 1-Jm-84 315% 15 $3,153,624 $47,865,010 $47,865,010 16-Dec-84 1-Jan-85 3221/ 15 $3,216,697 s48,822,310 S48,822,310 16-Dec-85 1-tan-86 328% 15 $3,281,031 S49,798,756 $49,798,756 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 16-Dec-87 I-Jan-88 341 % - 15 $3,413,584 $51,810,626 $51,810,626 15-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,946,838 $52,846,838 15-Dec-89 1-Jan-90 355% 15 $3,551,493 $53,903,775 $53,903,775 15-Dec-90 1-Jan-91 3621/6 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-91 1-Jan-92 369% 15 $3,694,974 $56,081,488 $56,081,488 14-Dec-92 I-Jan-93 3770A 15 $3,768,873 $57,203,117 $57,203,117 14-Deo-93 1-Jan-94 3841/6 15 $3,844,251 $58,347,180 $58,347,180 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 400% 15 $3,999,558 $60,704,406 $60,704,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-97 1-Jan-98 416% 15 $4,161,140 $63,156,864 $63,156,864 13-Dec-98 1-Jan-99 424% 15 $4,244,363 $64,420,001 $64,420,001 13-De 99 1-Jan-00 433% 15 S4,329,250 $65,708,401 $63,708,401 13-Dec-00 1-Jan-01 442% 15 $4,415,835 $67,022,569 $67,022,569 13-Dec-01 I-San-02 450% 15 $4,504,152 $68,363,021 $68,363,021 13-13m-02 1-1an-03 4591/6 15 S4,594,235 $69,730,281 $69,730,281 13-Doc03 1-Jan-04 469% 15 $4,686,120 $71,124,987 S71,124,887 12-Dec-04 1-tan-05 478% 15 $4,779,842 $72,547,394 $72,547,384 12-Dec.05 1-Jm-06 4889/6 15 S4,875,439 $73,999,332 $73,998,332 12-Dec-06 1-Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,299 12-Dec-07 1-Ian-08 507% 15 S5,072,407 $76,987,865 $76,987,865 MrorlC p, /ne. ---r TEt7.�ON5l/L7Ae;/Plvjecnm.+�lW/ah Raneeh l7RZProjeci/cos-v/.OE(7069-107➢tlmloy�rnt)v7.0.zluJVf,4.70.7 77-F D-16 'According to the Parka County Appraisal District and Tureen Count Appraisal District property is aaressed as ofJsnuery 1 snnunlly. During construction, the assessed value represents the portion of the building completed as oflmuay 1. Assumes no eesased rah. during construction. 'Assumes a annual inflation (attar of2.0%. rase Ez h bit C-13C 1. 'S. E> hibit E. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.55.1: Proiected Assessed Value - 2079 Develoomentl - Parker Countv Residential Development 2 0 % Single Family - Custom Type 2 Year Assessed Inflation Vabu Per Projected Total Projected Ending As Of' Factor Sq Ft' Sq Fe Assessed Value Assessed Value 31 Deo25 1-Jan-26 100% 0 $1,000,000 s0 $0 31-Dec-26 1-Jan-27 102% 0 SI,020,000 SO s0 31-Dec-27 1-Jan-28 104% 0 $1,040,400 s0 $0 30-Dec-28 I-Jan-29 106% 0 $1,061,208 s0 $0 30-Dec-29 1-Jan-30 108% 0 $1,092,432 s0 $0 30-Dec-30 1-Jan-31 110% 0 $1,104,081 s0 $0 30-Dec-31 1-Jan-32 113% 0 $1,126,162 SO $0 29-Dec-32 1-Jan-33 115% 0 $1,149,696 $O s0 29-1) o-33 I-Jan-34 117% 0 $1,171,659 s0 $0 29-Dec-34 I-Jan-35 120% 0 $1,195,093 SO $0 29-Dec-35 Wan-36 122% 0 $1,219,994 SO s0 28-Dec-36 1-Jan-37 124% 0 $1,243,374 SO $0 28-Dec-37 1-Ian-38 , 127% 0 S1,268,242 SO $0 28-Dec-38 1-Ian-39 12VI 0 $1,293,607 $O s0 28-Dec-39 1-Jaa40 132% 0 $1,319,479 SO $0 27-Dec40 1-Jan-41 135% 0 S1,345,868 SO $0 27-Dec41 1-Jan-42 1371Y. 0 $1,372,786 s0 SO 27-Dec-42 1-1an43 140% 0 $1,400,241 SO $0 27-Dec43 1-Jan-44 143% 0 $1,428,246 SO $0 26-Dec-44 1-lan-45 146% 0 $1,456,811 $0 s0 26-Dec45 1-Jan46 149% 0 $1,485,947 SO SD 26-Dec46 1-Ian-47 152% 0 $1,515,666 SO SO 26-Dec47 1-lan48 155% 0 $1,545,990 $0 s0 25-Dec-48 1-Jan-49 158% 0 $1,576,899 SO $0 25-Dec49 I-Jan-50 161% 0 $1,608,437 SO SO 25-Dec-50 1-Ian-51 1641% 0 $1,640,606 $0 s0 25-Deo-51 1-Jan-52 167% 0 $1,673,418 $0 $0 24-Dec-52 1-Jan-53 171% 0 $1,706,886 $0 SO 24-Dec-53 1-Ian-54 1740% 0 $1,741,024 SO s0 24-Dec-54 I-Jan-55 178% 0 $1,775,845 SO SO 24-Dec-55 I-Jan-56 181% 0 $1,811,362 $0 s0 23-Dec-56 1-Jan-57 185% 0 $1,847,589 $0 SO 23-Dec-57 1-Jan-58 188% 0 $1,884,541 SO SO 23-Dec-58 I-Jan-59 192% 0 $1,922,231 $0 s0 23-Dec-59 1-Ian-60 19694. 0 $1,960,676 SO s0 22-Dec-60 1-Jan-61 200% 0 $1,999,890 SO SO 22-Dec-61 1-Jan-62 204% 0 $2,039,887 $0 SO 22-Dec-62 1-Jan-63 208 % 0 $2,080,685 so SO 22-Dec-63 1-Jan-64 212% 0 $2,122,299 SO SO 21-Dec-64 I-Jan-65 216% 0 $2,164,745 $0 $0 21-Dec-65 1-Ian-66 221 % 0 $2,208,040 SO $0 21-Dec-66 I-Jan-67 225% 0 $2,252,200 SO SO 21-Dec-67 1-Jan-68 230% 0 $2,297,244 $0 $0 20-Dec-68 1-tan-69 2340/. 0 $2,343,189 so s0 20-De 69 I-Jan-70 239% 0 $2,390,053 $0 SO 20-Dec-70 1-Jan-71 244% 0 $2,437,854 SO $0 20-1)ec-71 1-Jaa-72 249% 0 $2,496,611 so SO 19-Dec-72 I-Jan-73 254% 0 $2,536,344 $0 $0 19-Dec-73 1-Jmo-74 259% 0 $2,587,070 SO $0 19-Dec-74 1-Ian-75 2640/. 0 $2,639,812 s0 SO 19-Dec-75 I-Jan-76 269% 0 $2,691,588 $0 SO 18-Dec-76 1-Jan-77 275 % 0 $2,745,420 SO s0 18-De 77 1-Jan-78 2800/6 0 $2,800,328 SO SO 18-Dec-78 I-Jan-79 286% 0 $2,856,335 s0 $0 18-Dec-79 1-Jan-80 291 % 15 $2,913,461 $44,219,870 S44,219,870 17-De 80 1-Jan-81 297% l5 $2,971,731 S45,104,268 S45,104,268 17-De 81 I-Jan-82 303% 15 $3,031,165 $46,006,353 $46,006,353 17-Dec-82 1-Jan-83 309% 15 $3,091,789 S46,926,480 $46,926,480 17-Dec-83 1-Jan-84 315% IS $3,153,624 $47,865,010 S47,865,010 16-Dec-84 I-Jan-85 322% 15 $3,216,697 $48,822,310 S48,822,310 16-Dec-85 1-Jan-86 328% 15 $3,281,031 $49,798,756 S49,798,756 16-Dec-86 1-1an-87 335% 15 $3,346,651 $50,794,731 $50,794,731 16-Dec-87 1-Jan-88 341% 15 $3,413,584 S51,810,626 S51,810,626 15-Dec-88 1-Ian-89 348% 15 $3,481,856 $52,846,838 $52,846,838 15-Dec-89 1-Jan-90 355 % 15 $3,551,493 $53,903,775 $53,903,775 15-Dec-90 I-Jau-91 362% 15 $3,622,523 S54,981,851 $54,981,851 15-Dec-91 1-Jaa-92 369% 15 $3,694,974 $56,081,488 $56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-93 1-Jan-94 384% 15 $3,944,251 $58,347,180 $58,347,180 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 14-De 95 1-Im-96 400% IS $3,999,558 $60,704,406 $60,7D4,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-97 1-Jaa-98 416% 15 S4,161,140 $63,156,864 $63,156,864 13-Dec-98 1-Ian-99 424% IS S4,244,363 564,420,001 $64,420,001 13-Deo-99 1-Jan-00 433% 15 $4,329,250 $65,708,401 $65,708,401 13-Dec-00 I-Jan-01 442% 15 $4,415,835 $67,022,569 $67,022,569 13-Dec-01 I-Ian-02 450e10 IS S4,504,152 $69,363,021 $68,363,021 13-Dec-02 I-Jan-03 459% 15 $4,594,235 $69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 $4,686,120 $71,124,887 $71,124,887 12-Dec-04 1-1an-05 478 % 15 S4,779,842 $72,547,384 $72,547,384 12-Dec-05 I-Jan-06 488% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-06 1-Ian-07 497% 15 $4,972,948 $75,478,299 $75,478,299 12-Deo07 I-Ian-08 507% 15 $5 072,407 $76,997,965 $76,987,865 M ''Cap, hW chl'1R726&U-LI7NG4AgeedonsJjF46 Paneh I I J 27 F b-2d rAmmdiog to the Pedrer County Appmi M District and Tarrant C000t Appnisel District pmpv y is ess—d m oflanuery 1 annually. During constmetim tine svessed value rep,es" the pm%n of the building compkkd as of]anumy 1. As umea no as—d value during oong—tion. rA—s an annual inflation &cto[ of2.0-A. 'S® Eshibd C-1.55.1 'S-Eahibn B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.56.1: Proiected Assessed Value - 2080 Develonmentl - Parker Countv Residential Development 2.0% Single Fan) -- Custom T�2 Year Assessed Inflation Vahte Per Projected Total Pmjecmd Ending As OfFacr Unus' Units Assessed Value Assessed Value 31•Dee-25 1•Jeo-26 100% 0 SI,000,000 s0 so 31-Dec-26 1-Jan-27 102% 0 $1,020,000 s0 so 31-Dec-27 1-Jan-28 104% 0 $1,040,400 s0 s0 31-Dec-28 I-Jan-29 1061/6 0 $1,061,208 so $0 31-De 29 I-Jan-30 108% 0 $1,082,432 so s0 31-Dec-30 I-Jan-31 110% 0 $1,104,081 s0 so 31-13 o-31 1-Jan-32 113% 0 $1,126,162 s0 so 31-Dec-32 I-Jan-33 115% 0 S1,148,686 so s0 31-Dec-33 1-Jan-34 117% 0 S1,171,659 so so 31-Dec-34 I-Jan-35 120% 0 $1,195,093 s0 so 31-Dec-35 I-Jan-36 122°Jo 0 $1,218,994 so $0 31-Dec-36 1-Jan-37 124% 0 $1,243,374 s0 s0 31-Dco-37 1-Jan-38 127% 0 $1,268,242 $0 s0 31-Dec-38 1-Jan-39 129% 0 $1,293,607 s0 $0 31-Dec-39 1-Jan40 132% 0 S1,319,479 so s0 31-Dec40 1-Jan41 135% 0 $1,345,868 $0 so 31-Dec4l I-Jan-42 137% 0 $1,372,786 s0 s0 31-Dec42 Wan43 1401/6 0 $1,400,241 so s0 31-Dec43 1-Jan44 143% 0 S1,428,246 s0 s0 31-Dec-44 1-Jan45 146% 0 $1,456,811 $0 so 31-Dec-45 I-Jan46 149% 0 $1,485,947 so $0 31-Dee46 I-Jan47 152% 0 S1,515,666 s0 s0 3I-Dec-47 1-Jan48 155% 0 $1,545,980 so s0 31-Dec48 1-Jan49 158% 0 $1,576,899 s0 $0 31-Dec49 1-Jan-50 161% 0 S1,608,437 s0 s0 31-Dec-50 1-Jan-51 164% 0 $1,640,606 s0 s0 31-Dec-51 1-Jan-52 167% 0 S1,673,418 s0 so 31-Dec-52 1-Jan-53 171% 0 $1,706,886 s0 $0 31-13eo-53 l-Jan-54 1741/6 0 S1,741,024 so s0 3I-Dec-54 1-Jan-55 178% 0 S1,775,845 s0 SO 31-Dec-55 1-Jan-56 181% 0 $1,811,362 so $0 31-Dec-56 I-Jan-57 185% 0 S1,847,589 so s0 31-Dec-57 1-Jan-58 199% 0 S1,884,541 s0 so 31-Dec-58 I-Jan-59 192% 0 S1,922,231 s0 $0 31-Dec-59 I-Jan-60 196% 0 S1,960,676 so so 31-Dec-60 I-Jan-61 200% 0 $1,999,890 $0 s0 31-Dee-61 1-Jan-62 204% 0 S2,039,887 s0 SO 31-Dec-62 1-Jan-63 208% 0 $2,080,685 s0 s0 31-Dec-63 1-Jan-64 212% 0 S2,122,299 s0 s0 31-Dec-64 1-Jan-65 2161/6 0 $2,164,745 $0 $0 31-Dec-65 1-Jan-66 221 % 0 $2,208,040 s0 s0 31-Dec-66 I-Jan-67 225% 0 $2,252,200 s0 s0 31-Dea67 1-Jan-68 230% 0 S2,297,244 s0 s0 31-Dec-68 1-Jan-69 234% 0 $2,343,189 s0 $0 31-Deo•69 I-Jan-70 239% 0 $2,390,053 s0 $0 31-Dec-70 1-Jan-71 244% 0 S2,437,854 s0 s0 31-Deo-71 14atc-72 249% 0 $2,486,611 s0 s0 31-Dec-72 I-Jan-73 254% 0 $2,536,344 s0 $0 31-De 73 I-Jan-74 259% 0 S2,587,070 so s0 31-Dec-74 1-Jan-75 264% 0 $2,638,812 s0 s0 31-Dec-75 1-1an46 269% 0 $2,691,588 $0 $0 31-Dec-76 I-Jan-77 275% 0 S2,745,420 $0 s0 31-Dec-77 1-Jan-78 280% 0 S2,800,328 so $0 31-13 t 78 I-Jan-79 2861/6 0 $2,856,335 s0 s0 31-De 79 I-Jan-80 291 % 0 S2,913,461 so $0 31-Dec-80 1-Jan-81 297% 15 S2,971,731 $45,104,268 S45,104,268 31-Dec-81 1-Jan-82 303% 15 $3,031,165 $46,006,353 S46,006,353 31-Dec-82 I-Jan-83 309% 15 $3,091,789 $46,926,480 S46,926,480 31-Dec-83 I-Jan-84 315% 15 $3,153,624 $47,965,010 S47,865,010 31-Dec-84 I-Jan-85 322% 15 S3,216,697 $48,822,310 $48,822,310 31-Deo-85 1-Jan-86 328% 15 $3,281,031 $49,798,756 $49,798,756 3l-Dec-86 I-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 31-Dec-87 1-Jan-88 341 % 15 S3,413,584 $51,810,626 $51,910,626 31-Dec-88 1-Jan-89 348% 15 S3,481,856 $52,846,838 $52,846,838 31-Dec-89 1-Jan-90 355% 15 $3,551,493 $53,903,775 S53,903,775 31-Dec-90 1-Jan-91 362% 15 $3,622,523 $54,991,951 $54,981,851 31-Dec-91 I-Jan-92 369% 15 S3,694,974 S56,081,488 S56,081,488 31-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 S57,203,117 31-Dec-93 1-Jan-94 3849/. 15 $3,944,251 $58,347,180 $58,347,180 31-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 31-Dec-95 1-Jan-96 400% 15 $3,999,558 S60,704,406 S60,704,406 31-Dec-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 31-Dec-97 1-Jan-98 416% 15 $4,161,140 S63,06,864 S63,156,864 31-Dec-98 1-Jan-99 424% 15 $4,244,363 $64,420,001 $64,420,001 31-Dec-99 1-Jan-00 433% 15 $4,329,250 S65,708,401 S65,708,401 31-Dec-00 Wan-01 442% 15 $4,415,835 S67,022,569 S67,022,569 31-Dec-01 1-Jan-02 450% 15 $4,504,152 $68,363,021 $69,363,021 31-Dec-02 I-Jan-03 459% 15 S4,594,235 $69,730,281 $69,730,281 31-Dec-03 J-Jan-04 4691% 15 $4,696,120 $71,124,887 $71,124,887 31-Dec-04 1-Ian-05 478 % 15 $4,779,942 $72,547,394 $72,547,384 31-1)eo-05 1-Jan-06 488% 15 S4,875,439 S73,998,332 S73,998,332 31-Dec-06 I-Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,299 31-Deo-07 1-lae-09 507% 15 $5,072,407 $76,987,865 $76,987,865 MsniCep,h 77RZCONSUi77WdProt,cii-wish Rmreh TfRZProjseaaes-vJ.OF(2050.A 7Devslopnrnr)v2.0.zts ,4.J.2s 77-Feb-26 'Awarding to the Parka County Appteissl District and Torrent COW Appmiml District propmty is --d as oflent uy I annually. Dining conW dos4 the easeteed value rWesems [be pmton ofthe building completed as ofJenuay 1. Assumes no ueesd value during umhaeton. 'Assume ® mnuel idleton factor oft 0%. 'Sa Exhibit C-1.56.1. 4See Exhibn B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.57.1: Proiected Assessed Value - 2081 Develoarnentl - Parker Countv Development 2.0% Year Assessed Inflation Ending As & Facto? 31-Doc-25 1-Ja-26 lo0% 31-Dec-26 l-Jan-27 102% 31-Dec-27 I -Jan-28 104% 30-Det 28 1-Jan-29 106% 30-Dec-29 1-Jan-30 108% 30-Dec-30 1-Jan-31 110% 30-Dec-31 ldaa-32 113% 29-Dec-32 1-Jan-33 115% 29-Dec-33 1-Jan-34 117% 29-Dec-34 1-Jan-35 120% 29-Dec-35 I-Jan-36 122% 28-Deo-36 I-Jan-37 124°Jo 28-Dec-37 I-Jan-38 127% 28-Dec-38 1-Jan-39 129% 28-1)eo-39 1-Jan-40 1329% 27-Dec-00 . 1-Jan-01 135 % 27-Dec-41 1-Jsn-42 137% 27-Dec42 I -Jan-43 140% 27-Dec-03 i-Jan-44 143% 26-Dec-44 1-Ian-45 146% 26-Dec45 1-Jan-46 149% 26-Dec-06 I-Jan-07 152% 26-Dec-47 1-Jan48 155% 25-Dec48 I-Jan49 158% 25-Dec49 I-Ian-50 161% 25-Dec-50 I-Jan-51 164% 25-De 51 I-Jan-52 167% 24-Dec-52 1-Jan-53 171% 24-Dec-53 1-Jan-54 174% 24-1ec-54 1-Jan-55 179% 24-Dec-55 1-Jan-56 181 % 23-Dec-56 I-Jan-57 185% 23-Dec-57 1-Ian-58 198 % 23-Dec-58 1-Jan-59 192% 23-Dec-59 I-Jan-60 196% 22-Dec-60 1-Jan-61 200% 22-1)t 61 I-Jan-62 204% 22-Dec-62 I-Ian-63 209% 22-Dw-63 1-Jan-64 212% 21-Dcc-64 1-Jan-65 216% 21-Dec-65 1-Jan-66 221% 21-Dec-66 1-Jan-67 225% 2I-Dc"7 I-Jan-68 230% 20-Dec68 1-Jan-69 234% 20-Dea69 1-Jan-70 239% 20-Dec-70 1-Jan-71 244% 20-1)et 71 1-Jan-72 249% 19-Dec-72 I-Ian-73 254% 19-Dec-73 1-Jm-74 259% 19-1)et 74 1-Jan-75 264% 19-Dec45 I-Jam76 269% 18-Dec-76 1-Jan-77 275% 18-Deo-77 I-Jan-78 280% I8-Dec-78 1-Dart-79 286% 18-Dec-79 1-Jan-80 291% 17-Dec-80 1-Ian-81 297% 17-Dec-81 ldaa-82 303% 17-Dec-82 1-Jan-83 309% 17-Dec-83 I-Jan-84 315% 16-Dec-84 1-Jan-85 322% 16-Dw95 1-Jan-86 328% 16-Dec-86 i-Jan-87 335% 16-Dec-87 1-Jan-88 341% 15-Dec-88 1-Jan-89 348% 15-Dec-89 1-Jan-90 355% 15-Dec-90 1-Jan-91 3625/6 15-1) t 91 I-Jan-92 369% 14-Dec-92 1-Jan-93 377% 14-1) o-93 1-Jan-94 384% 14-Dec-94 i-Jaa-95 392% 14-Dec-95 I-Jan-96 4001/6 13-Dec-96 I-Jau-97 408% 13-Dec-97 I-Jan-98 416% 13-Dec-98 I-Ian-99 424% 13-1)et 99 I-Jan-00 433% 13-Dec-00 1-Ian-01 442% 13-Dec-01 I-Jan-02 450% 13-Dec-02 I-Jan-03 459% 13-Dec-03 I-Ian-04 469% 12-Dec-04 I-Jan-05 478% 12-Dec-05 I-Jan-06 488% 12-Dec-06 1-Jan-07 497% 12-Dec-07 1-Jan-08 507% Residential Single Family - Custom T7peE 2 Value Per 'oletted Total PmjecW Uartr3 Uni[4 Assessed Value Assessed Value IS 15 15 15 15 IS 15 15 15 15 15 15 15 15 $1,000,000 $0 so S1,020,0W so so s1,040,400 $0 $0 $1,061,208 s0 s0 $1,082,432 so So S1,104,081 $0 $0 $1,126,162 s0 $0 $1,148,686 $0 $0 S1,171,659 s0 s0 S1,195,093 s0 s0 S1,218,994 s0 s0 $1,243,374 s0 s0 S1,268,242 s0 so $1,293,607 s0 s0 $1,319,479 s0 s0 $1,345,868 s0 s0 $1,372,786 s0 so $1,400,241 so so S1,428,246 s0 s0 $1,456,811 s0 s0 S1,485,947 s0 s0 $1,515,666 s0 s0 $1,545,980 s0 so $1,576,899 $0 s0 $1,609,437 so s0 $1,640,606 $0 $0 S1,673,418 s0 s0 S1,706,886 s0 s0 s1,741,024 so so $1,775,845 so s0 $1,811,362 s0 s0 S1,847,589 s0 s0 $1,994,541 s0 s0 $1,922,231 s0 s0 S1,960,676 s0 s0 $1,999,890 s0 so S2,039,887 s0 s0 $2,080,685 so s0 $2,122,299 s0 s0 $2,164,745 so so $2,208,040 s0 so $2,252,200 so so $2,297,244 so s0 $2,343,189 s0 s0 $2,390,053 s0 s0 $2,437,854 s0 s0 $2,486,611 s0 s0 $2,536,344 so s0 $2,587,070 so so $2,638,812 s0 s0 S2,691,588 s0 s0 $2,745,420 so so $2,800,328 s0 s0 $2,856,335 s0 s0 $2,913,461 s0 s0 $2,971,731 so so $3,031,165 S46,006,353 S46,006,353 $3,091,789 S46,926,480 S46,926,480 $3,153,624 S47,865,010 S47,865,010 $3,216,697 S48,822,310 S48,822,310 $3,281,031 S49,798,756 S49,798,756 S3,346,651 S50,794,731 S50,794,731 S3,413,584 $51,810,626 $51,810,626 $3,491,956 S52,846,838 $52,846,838 S3,551,493 S53,903,775 S53,903,775 S3,622,523 S54,981,851 S54,981,851 S3,694,974 S56,081,488 $56,081,488 S3,768,873 S57,203,117 $57,203,117 S3,844,251 S58,347,180 S58,347,180 $3,921,136 S59,514,123 S59,514,123 S3,999,558 S60,704,406 S60,704,406 $4,079,549 S61,918,494 $61,918,494 $4,161,140 $63,156,864 $63,156,864 $4,244,363 $64,420,001 $64,420,001 S4,329,250 S65,708,401 S65,708,401 S4,415,835 S67,022,569 $67,022,569 S4,504,152 $68,363,021 S68,363,021 S4,594,235 $69,730,281 S69,730,281 $4,696,120 $71,124,887 S71,124,887 S4,779,842 S72,547,384 S72,547,384 S4,875,439 $73,998,332 $73,998,332 S4,972,948 $75,478,299 S75,478,299 $5,072,407 $76,987,865 S76,987,865 MhnlCap.Ine. TB?Z—CONSULTfNG/Prajecnw.✓[W,6h Rawh TIRZProqchow-,1.OF(2080-2087Devr(penr)v7.0.xIs]i?-9.7.7 22-Feb-26 to—diag to the Pettey County Appmid District and Tattmt C—u Appmieal Disttictptopany is assessed w of lanuary 1 annuany. Dunngoanatmctiet>.awe ,dvdm Teptamutheponionoflhebuildingcompletedashflenuuyl.A�musessedvalwdunog con t—fi . 'Amano anaowal inflation6dor of 2.0%. 'see Exhibit C-1.57.1. 4Sm Etmibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.58.1.: Proiected Assessed Value - 2092 Develonmentl - Parker Countv Residential Development 2.0 % Single Family - Custom Type�2 Year Assessed Inflation Value Per Aojected Total Projected F.oding As 00 Factor' Uuas3 Unit" Assessed Value Assessed Value 31.13%45 I-Jvt 26 100% 0 $1,000,000 $0 $0 31-Dec26 1-Jan-27 102% 0 $1,020,000 $0 $o 31-Dec-27 I-Jan-28 104% 0 $1,040,400 $0 s0 31-Dec-28 I-Jan-29 106% 0 $1,061,208 $0 s0 31-Dec-29 1-Jan-30 108% 0 $1,082,432 SO $0 31-Dec30 1-Jan-31 110% 0 $1,104,081 $0 SO 31-Dec-31 1-Jan-32 113% 0 $1,126,162 $0 SO 31-Dec-32 I-Jan-33 115% 0 $1,148,686 $0 s0 31-Dec-33 1-1an-34 117% 0 $1,171,659 $0 s0 31-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 s0 31-Dec-35 1-Jan-36 122% 0 $1,218,994 $0 $0 31-Dec-36 I-Jan-37 124% 0 $1,243,374 $0 s0 31-Dec-37 1-Jaa-38 127% 0 $1,268,242 $0 SO 31-Dec-38 I-Jan-39 129% 0 $1,293,607 $0 $0 31-Dec-39 1-Jan40 132% 0 $1,319,479 $0 SO 31-Dec 40 I-Ian-41 135% 0 $1,345,969 $0 SO 31-Dec41 1-1=42 1370% 0 $1,372,786 SO s0 31-Dw 42 1-Jan43 140% 0 $1,400,241 SO SO 31-Dec43 1-Jan-44 143% 0 $1,428,246 $0 s0 31-Dec-44 1-Jan45 146% 0 $1,456,811 s0 $0 31-Dec45 I-Jan46 149% 0 $1,485,947 SO s0 31-Dec-46 1-Jan47 152% 0 $1,515,666 s0 SO 31-Dec47 1-Jan-48 155% 0 $1,545,980 $0 s0 31-Dec48 1-Jau49 158% 0 $1,576,899 SO s0 31-Dcc-49 I-tan-50 161% 0 $1,609,437 SO SO 31-Dec-50 1-Jan-51 164% 0 $1,640,606 SO s0 31-Dec-51 1-Jan-52 167% 0 $1,673,418 SO s0 31-Dec-52 1-Jan-53 171% 0 $1,706,886 $0 s0 31-Dec-53 1-Jan-54 174% 0 $1,741,024 s0 $0 31-Dec-54 1-Jan-55 178% 0 $1,775,845 s0 s0 3143eo-55 I-Jan-56 181% 0 $1,811,362 SO SO 31-Dec-56 1-Jan-57 185% 0 $1,847,589 $0 s0 31-Dec57 1-Jan-58 188% 0 S1,884,541 $0 s0 3I-Dec-58 I-J=-59 192°/0 0 $1,922,231 SO $0 31-Dec-59 1-Jen-60 196% 0 $1,960,676 SO SO 31-Dee-60 I-Jan-61 200% 0 $1,999,890 $0 SO 31-Dec-61 I-Jan-62 204% 0 $2,039,887 $0 s0 31-Dec-62 1-Jan-63 208% 0 $2,080,685 s0 s0 31-Dec-63 1-Jan-64 212% 0 $2,122,299 s0 s0 31-Dec-64 1-Jan-65 216% 0 $2,164,745 $0 SO 31-Dec-65 1-Jan-66 221% 0 $2,208,040 s0 $0 31-Dec-66 1-Jan-67 225% 0 $2,252,200 s0 s0 31-Dec-67 I-Jao-68 230% 0 $2Z97,244 SO $0 31-Dec-68 1-Jan-69 234% 0 $2,343,189 s0 s0 31-De"9 1-Jan-70 239% 0 $2,390,053 $0 $0 31-Dec-70 1-Jan-71 244% 0 $2,437,854 SO s0 31-Dec-71 1-Jan-72 2491/6 0 $2,486,611 SO $0 31-Dec-72 1-Jan-73 254% 0 $2,536,344 SO s0 31-Dec-73 1-Jan-74 259% 0 S2,587,070 SO SO 31-Dec-74 l-Jan-75 264% 0 S2,638,812 s0 s0 31-Dec-75 1-Jan-76 269% 0 $2,691,588 $0 s0 31-Dec-76 I-Jan-77 275% 0 $2,745,420 SO SO 31-Dec-77 1-Jan-78 280% 0 $2,800,328 SO s0 31-Dec78 1-IM-79 296% 0 $2,856,335 $0 $0 31-Dec79 I-Jan-80 291% 0 $2,913,461 SO s0 31-Dec-80 1-Jan-81 297% 0 $2,971,731 s0 $0 31-Dec81 1-Jan-82 303% 0 $3,031,165 SO $0 31-Dec-82 1-Jan-83 309% 15 $3,091,789 $46,926,480 $46,926,480 31-Dec83 1-Jan-84 315% 15 $3,153,624 S47,865,010 S47,865,010 31-Dec-84 1-Jau-85 322% 15 $3,216,697 $48,822,310 $48,822,310 31-Dec85 I-Jan46 328% 15 $3,291,031 $49,798,756 S49,798,756 31-Dec-86 I-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 31-Dec-87 1-Jan-88 341% 15 $3,413,584 S51,810,626 $51,810,626 31-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,946,838 $52,846,838 31-Dec-89 I-Jan-90 355% 15 $3,551,493 S53,903,775 $53,903,775 31-Dec-90 I-Jan-91 362% 15 $3,622,523 $54,981,851 $54,981,851 31-Dec91 Wan-92 369% 15 $3,694,974 $56,081,488 $56,081,488 31-Dec-92 I-Jan-93 377% 15 $3,768,873 S57,203,117 S57,203,117 31-Dec-93 Wan-94 384% 15 $3,844,251 $58,347,180 $58,347,180 31-Dec-94 1-Ian-95 392% 15 $3,921,136 $59,514,173 $59,514,123 31-Dec95 1-Jan-96 400% 15 $3,999,558 $60,704,406 $60,704,406 31-Deo-96 1-Jan-97 4080% 15 $4,079,549 $61,918,494 S61,918,494 31-Dec-97 1-Jan-98 416% 15 $4,161,140 $63,156,864 $63,156,864 31-Dec-98 I-Jan-99 424% 15 $4,244,363 $64,420,001 S64,420,001 31-Dec-99 I-Jau-00 433% 15 S4,329,250 $65,708,401 $65,708,401 31-Dec-00 I-Jan-01 442% 15 $4,415,835 $67,022,569 $67,022,569 31-Dec-01 1-Jan-02 450% 15 S4,504,152 $68,363,021 $68,363,021 31-Dec-02 1-Jan-03 459% 15 $4,594,235 $69,730,281 $69,730,281 31-Dec03 I-Jan-04 469% 15 $4,686,120 S71,124,887 S71,124,887 31-Dec-04 1-Jan-05 478% 15 $4,779,842 $72,547,384 $72,547,384 31-Dec-05 I-Jan-06 4881/6 15 S4,875,439 $73,998,332 $73,998,332 31-Dec-06 1-Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,299 31-Dec07 1-Jan-08 507% 15 $5,072,407 $76,987,865 $76,987,865 MasnCap. lnc. 77RLLONS(/LTING/Prcy'eeHoru/ Lh Raneh TlRZAejacnons-vl.a F(70Ha-7a37Devdopmrnr) v7.Os1ssJF7-A.3.7 77-Frb-16 rArmrdigg to the Puker County ApWaLul District ad "scoot Corot Appouad Dtatrictpmperty is assenedas otlsauvy 1 anmvdly. Dining ovosb utioo, the usessad vdue repesents the portion otthe buildiug completed w oMatwy 1. Amume no wend slue during conamretion. 2Assume an annual infbidw fictor ot2.0%. saes Eduba C-1.58A Ogee Exhibit B. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.59.1: Proiected Assessed Value - 2083 Develoornentl -Parker Countv Residential Development 2.0 % Single Family Custom TyP� 2 Year ar se Assessed Inflation Value?er Pmjected Total Pmjccted Ending As Ott Factor2 Unit? Unit° Assessed Value Assessed Value 31-Dee-25 1-Jim-26 100% 0 $1,000,000 $0 so 31-Doc 26 1-Jan-27 102% 0 $1,020,000 so so 31-1)eo-27 1-Jan-28 104% 0 51,061,208 s0 so 30-Dec-28 1-Jan-29 106% 0 $1,082,432 $0 so 30-Dec-29 I-Jan-30 I08% 0 $1,104,091 so so 30-Dec-30 I-Jm-31 110% 0 $1,126,162 $0 $0 30-Dec31 1-Jan-32 113% 0 $1,148,686 so $0 29-Dec-32 l-Jm-33 115% 0 $1,171,659 $0 $0 29-1)eo-33 I-Jan-34 117% 0 $1,195,093 $0 $0 29-Da-34 l-Ian-35 120°% 0 $1,219,994 so so 29-Dec-35 I-Jm-36 122% 0 51,243,374 s0 $0 28-Dec-36 1-Jan-37 124% 0 $1,268,242 $0 $0 28-Dec-37 I-Jan-38 127% 0 $1,293,607 so $0 28-Dec-38 1-Jm-39 129% 0 $1,319,479 $0 so 28-Dec-39 1-Jm40 132% 0 $1,345,868 so s0 27-Dec-40 1-Jan41 135% 0 $1,372,786 s0 $0 27-Dee-41 1-Jan42 137% 0 $1,400,241 $0 so 27-Doc42 1-Jm43 140% 0 $1,428,246 SO $0 27-Deo-43 1-Jan-44 143% 0 $1,456,811 so so 26-Dec44 1-Jan45 146% 0 $1,485,947 $0 so 26-Dec45 I-Jan46 149% 0 $015,666 so so 26-Dec46 I4m47 152% 0 $1,545,980 so so 26-1)ec47 14m48 155% 0 $1,576,999 so $0 25-Dec48 I-Jan-49 158% 0 $1,608,437 $0 $0 25-Dec49 1-3an-50 161% 0 $1,640,606 $0 s0 25-Dec-50 14m-51 164% 0 $1,673,418 $0 so 25-Dec-51 I-Jan-52 167% 0 51,706,886 so so 24-Da-52 1-Jan-53 171% 0 $1,741,024 so $0 24-1)eo-53 1-Jan-54 174% 0 $1,775,845 so $0 24-Dec-54 1-Jan-55 178% 0 51,811,362 so so 24-Da-55 I-Jm-56 181% 0 $1,847,589 so so 23-Deo-56 1-Jan-57 185% 0 51,884,541 so so 23-Dec-57 1-Jan-58 199% 0 $1,922,231 s0 $0 23-1)eo-58 1-Jm-59 192% 0 $1,960,676 $0 so 23-Deo-59 i-Jan-60 196% 0 51,999,890 so s0 22-Dec-60 I-Jan-61 200% 0 $2,039,887 so so 22-Dec-61 I-Jan-62 204% 0 52,080,685 so so 22-Dec-62 I-Jan-63 208% 0 $2,122,299 so $0 22-Dec-63 1-Jan-64 212% 0 52,164,745 so s0 21-Dec-64 I-Jan-65 216% 0 52,208,040 s0 $0 21-Deo-65 I-Ian-66 221% 0 $2,252,200 $0 $0 21-Dec-66 I-Jan-67 225% 0 $2,297,244 $0 so 21-Dec-67 1-Jan-68 2305/6 0 $2,343,189 s0 so 20-Dec-68 I-Jm-69 234% 0 $2,390,053 $0 so 20-Dec-69 1-Jan-70 239% 0 52,437,854 $0 so 20-Dec-70 1-Jan-71 244% 0 $2,486,611 $0 so 20-Dec-71 I-Jan-72 249% 0 52,536,344 s0 s0 19-Dec-72 1-Jau-73 254% 0 $2,587,070 s0 $0 19-Dec-73 I-Jan-74 259% 0 $2,638,812 $0 s0 19-Dec-74 I-Jan-75 264% 0 $2,691,588 s0 s0 19-1) o-75 1 mOfi 269110 0 $2,745,420 $0 $0 18-De 76 I-Jan-77 275% 0 52,800,328 $0 s0 18-Dec-77 1-Jan-78 280% 0 $2,856,335 s0 s0 18-Dec-78 1-Jan-79 286% 0 $2,913,461 s0 $0 18-Dea-79 1-Jan-80 291% 0 52,971,731 $0 s0 17-Dec-80 1-Jan-81 297% 0 $3,031,165 $0 s0 17-1) o-81 I-Jan-82 303% 0 53,091,789 s0 s0 17-Dec-82 1-Jan-83 309% 0 $3,153 624 s0 $0 17-Dec-83 1-Ian-84 315% 15 53,216,697 $48,822,310 $48,822,310 16-Dec-84 I-Jan-85 322% 15 $3,281,031 $49,798,756 $49,798,756 16-Dec-85 Waa-86 328% 15 53,346,651 550,794,731 $50,794,731 16-Dec-86 l-Jan-87 335% 15 $3,413,584 $51,810626 $51,810,626 16-1)ec-87 1-Ira-88 341% 15 53,481,856 552,846,838 $52,846,838 15-Dec-88 1-Jan-89 349 % 15 $3,551,493 $53,903,775 $53,903,775 15-1)ea89 1-Ira-90 355 % 15 53,622,523 554,981,851 $54,981,851 15-Dec-90 14201-91 362% 15 $3,694,974 556,081,488 $56,081,488 15-Dec-91 1-Jan-92 369% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-92 I-Jan-93 377% 15 53,844,251 $58,347,180 $58,347,180 14-Dec-93 1-Jan-94 384% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec94 I-Jm-95 392% 15 53,999,558 $60,704,406 $60,704,406 14-Dec-95 1-Jm-96 400% 15 $4,079,549 561,918,494 561,918,494 13-Dec-96 1-Jan-97 408% 15 $4,161,140 $63,156,964 $63,156,964 13-Dec-97 I-Jan-98 416% 15 $4,244,363 564,420,001 $64,420,001 13-13ec-98 1-Jan-99 4241/6 15 $4,329,250 $65,708,401 $65,708,401 13-1)eo-99 LIm-00 433% 15 $4,415,835 567,022,569 567,022,569 13-Dec-00 1-Jan-01 442% 15 $4,504,152 $68,363,021 $68,363,021 13-Dec-01 I-Jan-02 4500% 15 $4,594,235 569,730,281 569,730,281 13-Dec-02 I-Jan-03 459% 15 $4,686,120 571,124,887 $71,124,887 13-13ec-03 I-Jan-04 4691/1 15 $4,779,842 $72,547,394 $72,547,394 12-Dec-04 I-Jan-05 478% 15 $4,875,439 573,998,332 $73,998,332 12-Dec05 I-Jm-06 488% 15 54,972,948 575,478,299 $75,478,299 12-Dec-06 1-Jan-07 497% IS $5,072,407 $76,987,965 576,987,865 12-Dec-07 I-Jan-08 5071% 15 55,173,855 $78,527,622 $78,527,622 M�onCap,7 .. 7i7�C0 ULTJNG/P �'ecnoW[Wa6h Ranch l7RZ Prgeetlau-v1.OF(7090.1087Devsl �sn{�v2.0s(uJY!-A4.7 22-Fsb-26 'Amnliog to the Post. CcuntyAppratsal District and Tarrant Caunt Appraisal District pr puty is assessed as ofJsoumy 1 --fly Dunngwnatwbm,theassessedvatmn,Ka tstheporhonofasebuildingwmpletdasof3m1ary1.Assumemws wdvalueduring wnsm vd— rAsssme an maod ration fact. of 2.046. aScckhibit C-1.59.1. 'Sae Exhibit H Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.60.1: Proiecled Assessed Value - 2084 Develonmentl -Parker Countv Residential Developmnl 2.0% Simle F iily - C mlom 7l,ne 2 Year Assessed It111atim Valor Per PNjaYed Told Pmjated Endim As Cie Facmrz Utdts' Uttie Assessed Value Assessed Value 314Deo25 1-Ja06 t00% 0 S1,000,000 so SO ec 31-D-26 1-Jatt-27 102% 0 51,020,000 so so 31-Dec-27 1-Jan-28 104% 0 S1,040,400 SO so 30-1)eo-28 1-Jaa-29 106% 0 $1,061,208 so SO 30-13 c29 I-In-30 108% 0 $1,082,432 SO SO 30-Dec-30 1-Jan-31 110% 0 $1,104,081 SO so 30-Dec-31 1-Jaa-32 113% 0 $1,126,162 SO $0 29-Dec-32 1-Jan-33 115% 0 $1,148,696 $0 SO 29-Deo-33 14atr34 117% 0 $1,171,659 SO SO 29-Dec-34 I-Jan-35 120% 0 $1,195,093 so SO 29-D-35 I-Jan-36 122% 0 S1,218,994 SO SO 28-Dec-36 1-Jan-37 124% 0 $t243,374 SO $0 28-D-37 I-Jan-38 1271/6 0 $1,268242 SO $0 28-D.-38 1-Jan-09 129% 0 $1293,607 SO so 28-D-39 1-Jan-40 132% 0 $1,319,479 SO $0 27-Dec-40 1-Jan-41 135% 0 S1,345,868 so so 27-Dec41 1-Jan-42 137% 0 $1,372,796 SO $0 27-Dec-42 I-IM-43 1409/6 0 $1,400241 SO $0 27-Dec-43 1-Jan-44 143% 0 $1,428,246 $0 SO ec 26-D-44 1-Jan-05 146% 0 S1,456,811 SO SO 26-Dec-45 1-Jan-46 149% 0 $1,495,947 so SO 26-Dec-46 1-JM-47 152% 0 $1,515,666 $0 so 26-Dec47 1-Jan-48 155% 0 $1,545,980 $0 SO 25-1)ec-08 1-Jan-49 158% 0 $1,576,899 $0 so 25-131ec49 1-Jaa-50 161% 0 $1,608,437 $0 $0 25-Dec-50 J-Jan-51 164% 0 S1,640,606 $0 so 25-Dec-51 1-J-52 167% 0 $1,673,418 $0 $0 24-Dec-52 I-Jan-53 171% 0 $1,706,896 $0 SO 24-Dec-53 1-J-54 174% 0 $1,741,024 $0 so 24-Dec-54 1-Jan-55 178% 0 $1,775,845 SO $0 24-Dec-55 I-Ian-56 181% 0 $1,911,362 SO $0 23-Dec-56 1-Jan-57 185% 0 $1,847,589 SO SO 23-Dec57 1-3an-58 188% 0 $1,884,541 so SO 23-1)ec-58 1-Jaa-59 192% 0 $1,922231 $0 so 23-Dec-59 1-Jan60 196% 0 $1,960,676 SO $0 22-Dec60 J-JM61 200% 0 $1,999,890 so SO 22-Dtx-61 1-Jan62 2040/6 0 $2,039887 SO $0 22-Dec62 1-Jan63 208% 0 $2,080,685 SO SO 22-Dec63 1-Jan-64 212% 0 $2,122299 $0 SO 21-Dec64 14an65 216% 0 $2,164,745 so SO 21-Dec65 l-Jaw66 221% 0 $2,208,040 so $0 21-Dm66 14an67 225% 0 $2252200 SO SO 21-Dec67 I-Jan68 230% 0 $2297,244 SO $0 20-Dec68 14an69 234% 0 S2,343,189 SO so 20-Dec-69 1-J-70 239% 0 $2,390053 SO SO 20-Dec-10 1-Ian-71 2440/6 0 $2,437,854 so $0 20-1)ec71 14au-72 249% 0 $2,496,611 SO $0 19-13ec-72 1-Jan-73 254% 0 $2,536,344 SO SO 19-De 73 14an-74 2590/. 0 $2,587,070 SO $D 19-Dec-74 1-Jan-75 264% 0 $2,638,812 SO SO 19-Deo-75 1-Jan-76 269% 0 $2,691,388 SO so 18-Dec-76 I-Jan-77 275 % 0 $2,745,420 SO SO 18-Dec77 1-Jan-78 280% 0 $2,800,328 SO SO 18-DM.78 1-Jan-79 286% 0 $2856,335 SO $0 18-Dec79 t-J®-80 291 % 0 $2,913,461 SO SO 17-Deo-80 1-Jaa-81 2971/6 0 $2,971,731 $0 SO 17-Dec-81 I-Jan-82 303% 0 $3,031,165 SO SO 17-Dec-82 1-Jan-83 309% 0 $3,091,789 SO SO 17-Dec83 1-1 -84 315% 0 S3,153,624 SO so 16-Dm-84 1-Jan-85 322% 15 $3,216,697 S48,822,310 $48,822,310 16-Dec$5 lJan-86 328% 15 $3,281,031 $49'798,756 $49,798,756 16-Dec-86 I-Jan-87 335% 15 $3,346,651 $50,794,731 $50,794,731 16-Da-87 1-Jan-88 341% 15 $3,413,594 $51,810,626 $51,810,626 15-Dec-88 1-Jaa-89 348% 15 $3,481,8% $52,946,938 $52,946,839 15-Dec89 1-Jan-90 355% 15 $3,551,493 $33,903,775 $53,903,775 15-Dec-90 1-Jan-91 3621/6 15 S3,622,523 $54,981,851 $54,981,851 15-Dec91 I-J-92 369% 15 $3,694,974 $56,081,488 $56,091,488 14-Dec92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-93 1-1-94 384% 15 $3,844251 $58,347,180 $58,347,180 J4-Dec-94 t-1an-95 392% 15 S3,921,136 $59,514,123 S59,514,123 14-Dec95 Waa-96 400% 15 $3,999,558 $60,704,406 $60,704,406 13-Dec-96 14an-97 408% 15 S4079,549 $61,919,494 S61,918,494 13-Da-97 1-Ian-98 416% 15 $4,161,140 $63,156,864 $63,156,864 13-Dec-98 1-Jan-99 424 % 15 S4244,363 $64,420,001 $64,420,001 13-Dec-99 I-Jan-00 433% 15 $4,329,250 $65,708,401 $65,708,401 13-Deo-00 1-Jaa-01 4A2% 15 S4,415,835 $67,022,569 $67,022,569 13-Dec-0i I-Jan-02 4500/6 15 S4,504,152 $68,363,021 $68,363,021 13-Dec-02 1-Jaa-03 4590/6 15 $4,594235 $69,730281 $69,730,281 13-Deo03 1-Jan-04 469% IS $4,696,120 $71,124,887 S71,124,887 12-Dec-04 1-Jan-05 478% 15 $4,779,942 $72,547,384 $72,547,394 12-Dec05 1-Jan-06 488% 15 $4,875,439 $73,998,332 $73,998.332 12-Dec-06 I-J-07 497/ 15 S4,972,948 $75,478,299 S75,478,299 12-Dec-07 I-Jan-08 507% 15 $5,072,407 $76,987,965 $76,987,865 MunlCep, 1— 7R7XONSULnNCvP kreaWjl IL*P ,ch 17RZP *do - PI 0F(2080.1087De Igpmen)4.a.rla/VIA 5.2 22-F b-26 'Aoc &,gkd,ePut"Cmoty AgevWDmietand Tutmt Carat AppniWDmktpmp"yi4m=,Wuolluuly1uoueay. Dudng aveutuctaa, d, vexed veketep—tLe paten fthe building eompkW uafJ=uly 1. Am—, mmed �we dutmg emuuctim. 'Aroma u m W u0.tm kmm o0.0%. 'See EA Ibis C-1.60.1. Ogee Exhibit B. Reinvestment Zone Number Eighteen Fart Worth, Texas (Walsh Ranch) Exhibit C-2.61.1: Proiected Assessed Value - 2085 Develonlnentl - Parker Countv Residential Development 2.0% sin Faryj'�'-Custom Tie 2 Year Assessed Inflation Value Per Projected Total Projected Ending As bf Factor' Units' Unit' Assessed Value Assessed Value 31-Dec-25 I-Ap-26 IOMA 0 S1,000,000 SO SO 31-Dec-26 Wan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 1-Jan-28 104% 0 $1,040,400 $0 SO 30-Dec-28 I-Jan-29 106% 0 $1,061,208 SO $0 30-Dec-29 ]den-30 108% 0 S1,082,432 $0 SO 30-Dec-30 1Jan-31 Ito% 0 $1,104,081 $0 $0 30-Dec-31 I-Jan-32 113% 0 $1,126,162 $0 SO 29-Dec-32 1-Jan-33 115% 0 S1,148,686 $0 SO 29-Dec-33 1-Jan-34 117% 0 $1,171,659 $0 $0 29-Dec-34 1-Jan-35 120% 0 $1,195,093 SO SO 29-Dec-35 1-Jan-36 122% 0 $1,218,994 $0 SO 28-Dec-36 I-Jan-37 124% 0 $1,243,374 $0 SO 28-Dec-37 1-Jan-38 127% 0 S1,268,242 $0 $0 28-Dec-38 1.Jan-39 129s/o 0 S1,293,607 Sd SO 28-Dec-39 I-Jan-40 132% 0 S019,479 $0 SO 27-Dec-40 1-Jan-41 135% 0 $1,345,868 $0 $0 27-Dec-41 I-Jan-42 1371/6 0 SI,372,786 SO SO 27-Dec-42 I-Jan-43 140s/o 0 S1,400,241 SO SO 27-Dec-43 I Jaa-44 143% 0 $1,428,246 $0 SO 26-Dec-44 1-Jan-45 146% 0 $1,456,811 SO SO 26-Dec-45 I-Jan-46 149% 0 $1,485,947 $0 $0 26-Dec-46 1-Jan-47 152% 0 $1,515,666 $0 $0 26-Dec-47 1-Jan-48 155% 0 $1,545,990 SO Sa 25-Dec-48 1-Jan-49 158% 0 S1,576,899 $0 $0 25-Dec-49 1-Jan-50 161% 0 $1,608,437 SO SO 25-Dec-50 1-Jan-51 164% 0 $1,640,606 SO SO 25-Dec-51 1-Jan-52 167% 0 SI,673,418 SO $0 24-Dec-52 Wan-53 171% 0 $1,706,886 SO SO 24-Dec-53 1-Jan-54 174% 0 $1,741,024 SO SO 24-Dec-54 I-Jan-55 178% 0 $1,775,845 $0 $0 24-Dec-55 I-Jan-56 191% 0 $1,811,362 SO SO 23-Dec-56 I-Jan-57 185% 0 $1,847,599 SO $0 23-Dec-57 1-Jan-58 188% 0 $1,894,541 $0 SO 23-Dec-58 1-1 -59 192% 0 $1,922,231 SO SO 23-D=-59 1-Jan-60 196% 0 $1,960,676 SO SO 22-Dec-60 I-Jau-61 200% 0 $1,999,890 SO SO 22-Dec-61 1-Jan-62 204% 0 $2,039,897 so $0 22-Dec-62 1-Jan-63 208% 0 $2,080,685 $0 $0 22-Dec-63 I-Jan-64 212% 0 $2,122,299 SO SO 214)ec-64 1-Jan-65 216% 0 S2,164,745 $0 $0 21-Dec-65 I-Jan-66 221% 0 S2,208,040 SO SO 21-Dec-66 I-Jan-67 225% 0 $2,252,200 SO SO 21-Dec-67 1-Jan-68 230% 0 S2,297,244 $0 SO 20-Dec-68 I-Jan-69 234% 0 $2,343,189 SO Sa 20-Dec-69 1-Jan-70 2391/. 0 S2,390,053 s0 SO 20-Dec-70 I-Jan-71 244% 0 $2,437,854 SO $0 20-Dec-71 I-Jan-72 249% 0 S2,486,611 SO SO 19-Dec-72 I-Jan-73 2541/6 0 $2,336,344 $0 $0 19-Dec-73 I-Jan-74 259% 0 $2,587,070 So SO 19-Dec-74 I-Jan-75 264% 0 $2,638,812 SO SO 19-Dec-75 I76 269a/o 0 $2,691,588 So SO 18-Dec-76 I-Jan-77 275% 0 $2,745,420 SO $0 18-Dec-77 1-Jan-78 2801A 0 $2,800,328 SO SO 18-Dec-78 1-Jan-79 286% 0 $2,956,335 $0 $0 18-Dec-79 IJan-80 291% - 0 S2,913,461 SO $0 17-Dec40 1-Jan-81 297% 0 $2,971,731 $0 $0 17-D=-81 1Jau-82 303 % 0 $3,031,165 SO $0 17-Dec-82 I-Jan-83 3091/. 0 $3,091,789 SO SO 17-Dee-83 1-Jan-84 315% 0 $3,153,624 SO $0 16-Dec-84 I-Jan-85 322% 0 $3,216,697 is SO 16-Dec-85 I-Jan-86 328% 15 $3,281,031 $49,798,756 $49,798,756 16-Dec-86 1-Jan-87 335% 15 $3,346,651 $50,794,731 S50,794,731 16-Dec-87 I-Jan-88 341% 15 $3,413,584 S51,810,626 $51,910,626 15-Dec-88 1-Jan-89 348% 15 $3,481,856 $52,846,838 S52,846,838 15-Dec-89 1-Jan-90 355% 15 S3,551,493 $53,903,775 $53,903,775 15-Dec-90 I-Jan-91 362% 15 $3,622,523 $54,981,851 $54,981,951 15-Dec-91 1-Jan-92 369% 15 $3,694,974 $56,081,498 S56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,769,973 S57,203,117 $57,203,117 14-Dec-93 I-Jan-94 394% 15 $3,844,251 S58,347,180 S58,347,180 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec-95 1-Jan-96 4001/6 15 $3,999,559 $60,704,406 $60,704,406 13-Dec-96 I-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-97 1-Jan-98 416% 15 $4,161,140 $63,156,964 $63,156,864 13-Dec-98 1-JM-99 4240/. 15 S4,244,363 $64,420,001 $64,420,001 13-Dee-99 1-Jan-00 433% 15 $4,329,250 $65,708,401 $65,709,401 13-Dec-00 1-Jan-Ol 442e/s 15 $4,415,835 $67,022,569 $67,022,569 13-Dec-01 1-Jan-02 450% 15 $4,504,152 $68,363,021 S68,363,021 13-Dec-02 I-Jan-03 4590% 15 $4,594,235 $69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 $4,696,120 $71,124,887 $71,124,887 12-Dec-04 IJan-05 478% 15 $4,779,842 $72,547,394 $72,547,384 12-Dec-05 I-Jan-06 488% 15 $4,875,439 $73,998,332 $73,998,332 12-Dec-06 1Jan-07 497e/6 15 S4,972,948 $75,479,209 $75,478,299 12-Dec-07 I-Jan-08 507% 15 S5,072,407 $76,987,865 S76,987,865 M 'Cp, I-A77RZCONSUU1NC/Projeh..1[W,GARam-h 77RZPojaaw-vl.OF(1080-7087D—Ip-1) v7.0.w.JV1-.4 6.2 22-Feb-26 'Acmrding W the Puku CountyAppnisel Dismet and Torun Count App"M Dwinnt praprdy is sassed as of7otuaty 1 sanudly. During waamction, the amwa value teprraeab the pmaon &0, Wilding ron�dd ss ofJwuay 1. Arnumm no aP ssrd value during construct— rAssunrs so annual inflation f M„ r of2.0•-AA. 'S. Exhibit G7.61.1. 'Sce Exhibit B Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.62 1, Projected Assessed Value - 2086 Develonmeotl - Parker Countv Residential Development 2.0% Sink Family Custom Tye 2 Year Assessed Inflation Value Per Projected Total Projected Ending moo Facto" Units, Una` Assessed Value Assessed Value 314Dem-25 Waem 26 100% 0 $1,000,000 $0 $0 31-Dec-26 I-Jan-27 102% 0 $1,020,000 $0 $0 31-Dec-27 1-Jan-28 104% 0 $1,061,208 $0 $0 30-Dec-28 1-Jan-29 106% 0 $1,082,432 $0 $0 30-1)eo-29 1-Jan-30 108% 0 $1,104,081 $0 $0 30-Dec-30 1-Jan-31 110% 0 $1,126,162 $0 $0 30-1)ec-31 1-Jan-32 113% 0 $1,148,686 $0 $0 29-Dec-32 1-Jan-33 115% 0 $1,171,659 $0 $0 29-Dec33 1-Jan-34 117% 0 $1,195,093 $0 $0 29-Dec-34 1-Jan-35 120% 0 $1,218,994 $0 $0 29-1)eo-35 1-Jan-36 122% 0 $1,213,374 $0 $0 28-Dec-36 I-Jan-37 124% 0 $1,268,242 $0 $0 28-1) o-37 1-Jan-38 127% 0 $1,293,607 $0 $0 28-Dec-38 I-Jan-39 129% 0 $1,319,479 $0 $0 28-Dec-39 1-Jan-40 132% 0 $1,345,868 $0 $0 27-Dec-40 1-Jan-41 135% 0 $1,372,786 $0 $0 27-Dec-41 1-Jan-42 137% 0 $1,400,241 $0 $0 27-Dec-42 I-Jan-43 140% 0 $1,428,246 $0 $0 27-Dec-43 1-Jan-44 143% 0 $1,456,811 $0 $0 26-Dec-44 I-Jan-45 146% 0 $1,485,947 $0 $0 26-Dec-45 1-Jan-46 1499% 0 $1,515,666 $0 $0 26-Dec-46 1-Jan-47 152% 0 $1,545,980 $0 $0 26-Dec-47 1-Jan48 155% 0 $1,576,899 $0 $0 25-Dec-48 1-Jan-49 158% 0 $1,608,437 $0 SO 25-Dec-49 1-Jan-50 161% 0 $1,640,606 $0 $0 25-Dec-50 1-Jan-51 164% 0 $1,673,418 $0 $0 25-De 51 1-Jam-52 167% 0 $1,706,886 $0 $0 24-Dec-52 1-Jan-53 171% 0 $1,741,024 $0 $0 24-Dec-53 1-Jam-54 174% 0 $1,775,845 $0 $0 24-Dec-54 I-Jan-55 178% 0 $1,811,362 $0 $0 24-1)eo-55 1-Jan-56 181% 0 $1,847,589 $0 $0 23-Dec-56 1-Jan-57 185% 0 $1,884,541 $0 SO 23-Dec-57 1-Jan-58 188% 0 $1,922,231 $0 $0 23-Dec-58 1-Jan-59 192% 0 $1,960,676 $0 SO 23-Dec-59 1-Janfi0 196% 0 $1,999,890 $0 $0 22-Dec-60 1-Jan-61 200% 0 $2,039,887 SO $0 22-Dec-61 1-Jan-62 204% 0 _ $2,080,685 $0 $0 22-Dec-62 1-Jan-63 208% 0 $2,122,299 SO $0 22-1)ec-63 1-Jan-64 212% 0 $2,164,745 $0 SO 21-Dec-64 1-Jan-65 216% 0 $2,208,040 SO $0 21-Dec-65 I-Jan-66 221 % 0 $2,252,200 $0 SO 21-Dec-66 1-Jan-67 225% 0 $2,297,244 SO $0 21-Dec-67 1-Jan-68 230% 0 $2,343,189 $0 SO 20-Dec-68 I-Jan-69 234% 0 $2,390,053 $0 $0 20-Dec-69 I-Jan-70 239% 0 $2,437,854 SO SO 20-1) o-70 1-Jan-71 244% 0 $2,486,611 $0 $0 20-Dec-71 I-Jan-72 249% 0 $2,536,344 $0 SO 19-Dec-72 1-Jan-73 254% 0 $2,587,070 $0 $0 19-Dec-73 1-Jan-74 259% 0 $2,638,812 $0 $0 19-1)eo-74 1-Jan-75 264% 0 $2,691,588 $0 $0 19-Dec-75 1-Jam-76 269% 0 $2,745,420 SO SO 18-Dec-76 1-Jan-77 275% 0 $2,800,328 $0 $0 18-Dec-77 1-Jan-78 280% 0 $2,856,335 $0 $0 18-1)co-78 1-Jan-79 286% 0 $2,913,461 $0 SO 18-Dec-79 1-Jan-80 291 % 0 $2,971,731 SO $0 17-Dec-80 1-Jan-81 297% 0 $3,031,165 $0 SO 17-Dec-81 14an-82 303% 0 $3,091,789 $0 $0 17-1)co-82 I-Jan-83 309% 0 $3,153,624 SO SO 17-De 83 1-Jan-84 315 % 0 $3,216,697 $0 $0 16-Dec-84 I-Jan-85 322% 0 $3,281,031 SO SO 16-1)eo-85 1-Jan-86 328% 0 $3,346,651 SO $0 16-Dec-86 1-Jan-87 335 % 15 $3,413,584 $51,810,626 $51,810,626 16-Dec-87 1-Jan-88 341% 15 $3,491,856 $52,846,838 $52,846,838 15-Dec-88 1-Jan-89 348% 15 $3,551,493 $53,903,775 $53,903,775 15-Dec-89 1-Jan-90 355% 15 $3,622,523 $54,981,851 $54,981,851 15-Dec-90 I-Jan-91 362% 15 $3,694,974 $56,081,488 $56,081,488 15-Dea91 1-Jae-92 3691% 15 $3,768,873 $57,203,117 $57,203,117 14-Dec-92 1-Jan-93 377% 15 $3,844,251 $58,347,180 $58,347,180 14-Dec-93 1-Jan-94 384% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec-94 I-Jan-95 392% 15 $3,999,558 $60,704,406 $60.704,406 14-Dec-95 1-Jan-96 400% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec-96 1-Jae-97 408% 15 $4,161,140 $63,156,864 $63,156,864 13-Dec-97 l.Jan-98 416% 15 $4,244,363 $64,420,001 $64,420,001 13-Dec-98 1-Jan-99 424% 15 $4,329,250 $65,708,401 $65,708,401 13-Dec-99 1-Jan-00 433% 15 $4,415,835 $67,022,569 $67,022,569 13-Dec-00 1-Jan-01 442% 15 $4,504,152 $68,363,021 $68,363,021 13-1)eo-01 1-Jan-02 450% 15 $4,594,235 $69,730,281 $69,730,281 13-1)ec-02 1-Jan-03 459% 15 $4,686,120 $71,124,887 $71,124,887 13-Dec-03 1-Jan-04 4691/. 15 $4,779,942 $72,547,384 $72,547,384 12-Dec-04 1-Jan-03 478% 15 $4,875,439 $73,998,332 $73,998,332 12-1)eo-05 1-Jan-06 488% 15 $4,972,948 $75,478,299 $75,478,299 12-Dec-06 I-Jan-07 497% 15 $5,072,407 $76,987,865 $76,987,865 12-Dec-07 1-Jan-08 507% 15 $5,173,855 $78,527,622 $78,527,622 Af-Wap, roc- A ZCOAULTNO/Pecaas-(Wa— HmbTl Z-PoJc-s-'v.0F(70a0.Jd7Davbpwent) -vJd.-rJ-A.. 7J JJf b-J6 tAccmdmg to the Parts County Appreisd District and Torrent Count App—W District property is esseseed as oflomsry l smtuelty. Dming cosstinctien, the sssesed value repasasits the portion ofthe building completed as ofJmuuyI Assmoesmeesuaednluedmiugco vhuctian. 'A— m antrum inflation fsctm of2.0%. sgee Exhibit C-1.62.1. 'See Exhibit E. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-2.63.1: Proiected Assessed Value - 2087 Develontnentl - Parker Countv Residential Development 2.0% Sink Family - Custom Tj 2 Year Assessed Inflation Value Per Projected Total Projected Ending As Oe Factor; Sa Ft' Sq Ft4 Assessed Value Assessed Value 31-Dec-25 1-Jan-26 100% 0 $1,000,000 $0 ti0 31-Dec-26 I-Jan-27 102% 0 $1,020,000 $0 $0 31-Deo-27 I-Jaa-28 104% 0 $1,040,400 $0 EO 30-Dec-28 1-Jan-29 106% 0 $1,061,208 $0 $0 30-Dec29 I-Jan-30 108% 0 $1,082,432 $0 $0 30-Dec-30 1-Jan-31 110% 0 $1,104,081 $0 $0 30-Dec31 I-Jaa-32 113% 0 $1,126,162 s0 s0 29-Dec-32 1-Jan-33 115% 0 _ S1,148,686 $0 $0 29-Dec.33 i-Jan-34 117% 0 $1,171,659 $0 EO 29-Dec-34 1-Jan-35 120% 0 $1,195,093 $0 tin 29-Dec-35 l-Jaa-36 122% 0 $1,218,994 $0 EO 28-Dec-36 1-Jan-37 124% 0 $1,243,374 s0 $0 28-Dec-37 1-Jan-38 127% 0 $1,268,242 s.0 $0 28-Dec-38 1-Jan-39 129% 0 $1,293,607 s0 s0 28-Dec-39 1-tan-00 132% 0 $1,319,479 s0 s0 27-Dec40 I-Jan41 135% 0 $1,345,868 $0 $0 27-Dec-41 1-Im42 137% 0 $1,372,796 $0 SO 27-Dec42 1-Jan-43 140% 0 $1,400,241 $0 $0 27-Dec-43 1-Jan44 143% 0 $1,428,246 $0 $0 26-Dec44 1-Jan-45 146% 0 $1,456,811 $0 $0 26-Da45 1-Jan46 149% 0 $1,485,947 s0 s0 26-Dec46 1-Jan47 152% 0 $1,515,666 $0 $0 26-Dec-47 1-Jan48 155% 0 $1,545,980 $0 $0 25-Dec48 I-Jan49 158% 0 $1,576,899 $0 $0 25-Dec-49 I-Jan-50 161% 0 $1,608,437 EO $0 25-Dec-50 1-Ian-51 164% 0 $1,640,606 $0 $0 25-Dec-51 I-Jan-52 167% 0 $1,673,418 EO EO 24-Dec-52 1-Jan-53 171% 0 $1,706,886 $0 $0 24-Dec-53 1-Jan-54 174% 0 $1,741,024 $0 $0 24-Dec-54 I-Jan-55 178% 0 $1,775,845 s0 s0 24-Dec-55 1-Jan-56 181% 0 $1,811,362 $0 $0 23-Dec-56 I-Jan-57 185% 0 $1,847,589 $0 s0 23-Dec-57 1-Jan-58 188% 0 $1,894,541 $0 s0 23-Dec-58 I-Jan-59 192% 0 $1,922,231 $0 $0 23-Dec-59 1-Jan-60 196% 0 $1,960,676 $0 $0 22-Dec-60 1-Jan-61 200% 0 $1,999,890 $0 $0 22-Deo-61 1-Jan-62 204% 0 $2,039,887 $0 $0 22-Dec62 1-Jan-63 208% 0 $2,080,685 $0 $0 22-Dec-63 1-Jan64 212% 0 $2,172,299 EO $0 21-Dec-64 1-Jan-65 216% 0 $2,164,745 $0 $0 21-Dec-65 1-Jan-66 221% 0 $2,208,040 $0 $0 21-Dec-66 1-Jan-67 225% 0 $2,252,200 $0 $0 21-1)a67 1-Jan-68 230% 0 $2,297,244 $0 EO 20-Dec-68 1-Ian-69 234% 0 S2,343,189 $0 $0 20-Dec-69 i-Jan-70 239a/o 0 $2,390,053 $0 s0 20-Dec-70 1-Jan-71 244% 0 $2,437,854 $0 $0 20-Dec71 I-Jan-72 249% 0 $2,486,611 $0 $0 19-Dec-72 1-Jan-73 254% 0 $2,536,344 s0 s0 19-Dec-73 1-Jan-74 2590% 0 $2,587,070 $0 $0 19-Dec-74 1-Jan-75 264% 0 $2,638,812 $0 $0 19-Deo-75 1-Jan-76 269% 0 $2,691,588 $0 $0 18.Dec-76 14=47 275% 0 $2,745,420 $0 $0 18-Dec-77 I-Jan-78 280% 0 S2,800,328 $0 $0 18-Dec-78 I-Jan-79 286% 0 $2,856,335 $0 $0 18-Dec-79 WM-80 291% 0 $2,913,461 s0 EO 17-Dec-80 I-Jan-81 297% 0 $2,971,731 $0 $0 17-Dec-81 1-Jan-82 303% 0 $3,031,165 s0 s0 17-Dec-82 1-Jan-83 309% 0 $3,091,789 $0 $0 17-Dec-83 1-Jan-84 315% 0 $3,153,624 s0 s0 16-Dec-84 I-Jan-85 322% 0 $3,216,697 $0 $0 16-Dec-85 1-Jan-86 328% 0 $3,281,031 $0 s0 16-Dec-86 1-Jan-87 335% 0 $3,346,651 $0 $0 16-Dec87 1411,1-88 341% 15 $3,413,584 $51,810,626 $51,810,626 15-Dec-88 1-Jan-89 349% 15 $3,481,856 $52,846,838 $52,846,838 15-Dec-89 I-Jan-90 355% 15 $3.551,493 $53,903,775 $53,903,775 15-Dec-90 1-Jan-91 362% IS $3,622,523 $54,981,851 $54,981,851 15-Dec91 1-Jan-92 369% IS $3,694,974 $56,081,488 $56,081,488 14-Dec-92 1-Jan-93 377% 15 $3,768,873 $57,203,117 $57,203,117 14-Deo-93 I-Jan-94 3841/6 15 $3,844,251 $58,347,180 $58,347,180 14-Dec-94 1-Jan-95 392% 15 $3,921,136 $59,514,123 $59,514,123 14-Dec-95 I-Ian-96 400% 15 S3,999,558 $60,704,406 $60,704,406 13-Dec-96 1-Jan-97 408% 15 $4,079,549 $61,918,494 $61,918,494 13-Dec97 I-Jan-98 416% 15 $4,161,140 $63,156,864 $63,156,864 13-Dec-98 I-Jan-99 424% 15 $4,244,363 $64,420,001 $64,420,001 13-Dec-99 I-Jan-00 433% 15 S4,329,250 $65,708,401 $65,708,401 13-Dec-00 1-Jan-01 442% 15 $4,415,835 $67,022,569 $67,022,569 13-Dec01 I-Jan-02 450% 15 $4,504,152 $68,363,021 $68,363,021 13-Deo-02 I-Jan-03 459% 15 $4,594,235 $69,730,281 $69,730,281 13-Dec-03 1-Jan-04 469% 15 S4,686,120 $71,124,887 $71,124,887 12-Dec-04 I-Jan-05 478% 15 $4,779,842 $72,547,394 $72,547,394 12-Dec-05 I-Jan-06 488% 15 S4,875,439 S73,998,332 $73,998,332 12-Dec-06 1-Jan-07 497% 15 $4,972,948 $75,478,299 $75,478,299 12-Dec-07 1-Jan-08 507% 15 $5,072,407 $76,987,865 $76,987,865 MwlCap.Inc. T/ItL�ONSULT%NG/ProjecnoW(WaGh Rm,ch T7RZRviream-v1.UF(71140-2a47Drvelopmm9 v2.Os1uJV7-A.8.1 $46.076 tAccadiog to the Puker County Apptaied ashid and Tenmt Court Appmieal DW=t property is eaaeswd as ofJanuary 1 annually. Drama construction, the aueuN vdue represents the pornan ofoo bwWms completed as of January 1. Asamrn oo assessed slue during conshuedon. 'A- an aanud m0ation f.W of2.0% 'SmExbibitC-1.63.1 'S.E.WbnB '�N�^„_»»��^armxmmmn..snex�s^<a_�r:e°aaa^�e"^s°'o<�",-r_eoeaae-amMs�maaes"< aQ^ �> s n nns4a"'m=��s•�nosem :,en4^ a�r'°�^.����eemeamaM r-Qa= .gmmm,,a_4mar��:�:,e"s.e�,e�, e�o�se3a&»"na»„�s-e��""s"anal_^agnA��e«`as^o^�^a""»��rga"ma��aa�e^'a=Pxa e.m edawe sabers^-^ er�N_��Ne��aa�ad«aRe�aN«���m�axs7��maM�m� �s �xs grx,e_nnaq�,~4-� z o �x as� „arnms$SeE»W^a`s5»A<^ es^sa"�a,_ma�n�»=avan.maaq��_s���e� n ➢ A�'^ araxe.ae��Fem _ O929Yxxx�^x���Fxn»�Na^.xr aNn»»3xAmRF»_ °`^=�e_•eM- .",q--e„ „�.�e;n�=8;:���w�«»e3_:;F;«M,.a�^'�' Fa"F�="Y8=.F=�F�=.�=g«$eBa««�.wsn`e�«'AaS»t,»^em -»i RttHsEsQ»md»mmtti« R Vo e as - i¢ R^8 QFr8eF 8 Rm�maeaRa�a�»=8a�s�x°$Fa�=��^=arm��8�r3..B an^ §=�ng�QaeK»n�maeaes5��a"aver n n qe n- asr` ^sa�a�sa"as�n«�e«i3amxa�e€�ama�r3==$iF a`ies^a�:�R5�saaa»�= N'^���± •�� ^No �4j '" �^oveem^�.:�M�S��Se�n�s�:=a «'��«"`F&s-=^S; ..«.......^-A...«»»: m--°am-$ aas^Rma a $eamme sradrrsrme •»�MOM AAua»cn»Q$�33ssxQA»�H:»:sas-»s»SSSG��GF�E«is»»�naa��»$»«�.»w»axm��«.-a.�h O .�..ptlA�."7.�P7 m'HAQAAGQQAQAAalxxs4i^xgag sa».��:i7„A«CBaS�tS"S�,QRGG«G�GY»Li.?£$..«.�.. _ �»eOs�4��a=sa»�sm�a�5ar"sx�^���=n$o�"a�vam9agn�^3m�m„yes$maa�o«°�»$��»»"xm�a�a�ra�ase�a�� g$ r4eaem�axna�:�anm.,m�k�a_Nemr�=er.� <N� nee NrNrN N '.�4 H gg-�Jdri ��ss €��mmmaa&o �^°°�7 AARAAAA AAaA«A� xS^S��S $fix«F�»�YA:A»�iRB B�iR�G�FF.GL�', �� "gg �gg�gga�� "ggL$gg�ggaQy9gq554gg $gg�$$§§4gq59�s yg�r{§yNrgg$gg$gggvg39wwgw$9o��1��9esN�gb�g�$$$4g- r-gerogro$g-sg"gag &'sg�$4"age$4$44 7------------- -- ---------5--- -'_- �xs= AS2 Ax gs2AAnIPV n$R"F»PaFa"aF^oj�:,eAn=m„meRiaM�o:ee-Amse`=;=aH »w„"AA»n^a«a»ass»ass»a»»»M»»»«sass»ass&�»» ^ a �a-^�=B�a��"s„���?w"s�3�a"a�"a$$��"s�"a„�:a'seea�e�"a_s�'s� e-1ndcMi^.'o-. Ndm.i �n d �aaaaa�srn���soe�r �n^gwafc^��= w;?q=a»a�=e���r��sn��gea�,$r?$a4rsa��� a R N ffeS �=T^ ra�F»m aaQNd- gin^a-idr?m$s�-^s_ -Ase»„ggars R Via- aax»a� eallo� „;,w^„A-„„-„-„««»MAC,««„««M«�, ..«..«..»«..:«..«PY»AA «.�»AAA».7„a A A A AA QAAA AAQQQA Q.�.Y3 �aaaao:�mma$=s�_a»m�nsM'"s rn� =aaa m.n^=o�a��rasaPa < eas'a=o? »„R_�aR�.; QQ> ��aa»»a»»a»»a»»a»»aa»a»»a»aa»aaaaa»aa»a»a»»a»aaaaaaaa»aa»aa»a»»aa»aaaaaaaa»aa»aa»»a»a "a �2� �:'�6X„���QRnF„�R�Y6�r�a'QR':m�'�anXoX�htCeK„=v�e�:S�v�VX,,�e?Xrll.X.�oxXmMH�XXXXo�o vX.Xve��eLXR •C9�;-------9j„g?5?"aa^5$T5 g4 ��S Rg t-5,! 'gF1'Tg'F7" ge Y7;i q - n 7I:F 4 Y--I- - ---- ^ -� �R^g4,44}4,111MIY�44,41 4,91 STy'�ey711411441444 T41 1444� 1�4�444T�- ——- 4 Y � � V V � - - -- --- a sn^C�6�p=��goaox��r�M��E�cs„s-a�_gash#a�=ga��n�"a�r�®s,�E�s,eE�3g �ga�cga���a�ga bg a� 9 ce= E ns#a�s� actRa x� gig U=:! .ilaaaaa !" N KdNn"N a ga W E R s#�g5lll aa5#?"s rqase^# "a:e#a$"!# n "ages"F3#�$ HUM 4ry Cdo•�R=-�Ne1NM'innof!!a'ri ri ri .+d'K r e?rmaa dd;i;U S1L(»RYA a.�AwlQriSS7(S�i4 CiaaaG C. aP4 Y4 P4 aP4 A.aiW&BFP.,-',««»«««««««««««»..««««.,««M«�«»»»«»«« 22" aka#��m�_�#�a�g`amace�s#aag=Amax#m��s'sslo"sSSa�maS:#x#5�#m�^se__�a��a#aaa#6#o# •��.: ,�ryng�#�aa"s��IIEaa� a»»„ »»««««»� .":,;«r-,'.-.'m: »: a aa#dadGdG dadaCAadaaadaaG � � y t aaaaassa#""x�asga##"saxaxgdsR#aF�,a�$�aa"m3��5�a=nge#a gaasa�E�san=aSa m m»» .'' . ^� .. ..mmmm a33�xa aasaasaaa"xa#fie#a####qqa�qq'#gR^�9asi�^"a�v5a N •°`•'N °` okS�Sa'mfCRS.'='.SN riSR$1RRa.?.p^nnT�a6gFFS"a,a-#m F,�a' a_:»«m:-..«a»:«am-daaaaaaa�adaad3clacAaaaaaga12 & m mmmmmm .mm $$ es,��gsn�^�a:sxsE"agE"sg3�ss���a$�^g,g���="a?.��a ss�&�#€"s", #�"s•"��+�#�a�as�a=m='a-a�=�3�- aasass#3#nR=Sa�agExa_c":' a Q' NK 3 a +m�Ng a ! �vara ZgCi $ gougx F# Waa���g Eat s u=x��a���g"g^:�����a�x_��r�""ar�W_Eae�r^=a�sg�^€a"n�eg��R��g�ma"s� aasaa�x$aM H H- aa,N H5,#nn n as as s�� as ap#aa?an '�aa� Nr $ m Nr� a""ao"s# ary�maoa=a:n"aas"srae�#aa"a�aRa"a#m^`�g=aee�#ad as^ gg s m-n § e .�flG E,GG�ERAQ�� Aa�aa«mm»m.«..»«»»»»«m»mmm»mmmm»»»m««»««»aaaadaadGpaGd da Cid aaa olio g � x--`--- ---- xx����xx x xx x �xx:#X x X x X xx x^"fix x„ < <••x x x � � e_�__��sr�a�----=a����__ta���stirand'aaa$xaa���g�����"Ea�xa����a<���������� ; - E� sg s"s P-s---------- - -- ------------ ---- �s�sob�sP----------- ----------�---- � �LLLLLL3 _ _ 7 'i7T ?_^TT ?-T�^ T 7 T ? ••yT yTTTT yT7 T _ T^ '^iT _ _ - ^-_^- _...TT � w ----- -------------- �.,�,mm�-Ma,a"sm�"mM-a-,�aa"am�".,�ma�"a�M=.,ma"�r.m"�a.,a�,�,a.,m�"m"a�..,a".,a.,M�"�"�,«"=Ma�,�,��,�, �-g� _ o«�«.���C •.�" gales"ss�5ec�arng�"�=`<'csA���dx���m�aq�oo�ffi'a�a�=B��="=�m3a�Bdm�a' .. gQg E F �e5EXA O iF^An«G-AAn„°'A8 ;RRGAR=-a- - - ale " tt" _a�aa_e ^ m an��_m���ao��F1s�m�^Ar;��Mgx�a�cm;� �gaaaaaaaaaa r^a = =��tH'UM a« ,<��=osd U � EcER a 2ef��a��aggoga�#�a fagg a ad= aQQ� aa--e m yafiffi�=�«� aRR"XiAR6c « a a$� ttttattttttattAAAAAAAAAAAAAA.SA5,5",. S.A ^3,A.i5, AAAAAAAA R i1RSSi I E, E31904 a,aa�a�» n � «M.n aaaaaaaaaR�`ss�a�o"aaa=��o�eaexc"s��aa��m�Rs^��="^""a��sRa"s�xaa3��eB�a�<�^-��e�B<�s���aR e�»G"G"A""G"»«""tt«G..aaaattf�ppp�ttaaaaG�attUa�AaaAaaAAaaAAa3.�xsJf.�Jf.iAssxAAAAAAAA« "arAEMU RIP"M Fa=§asttMHAUH� a��E�F�= ea�wx�Nac«'»��aa aatt��aaaa aaa aaa aaaaaaa aaaAac+Axax s�xa „a«a„A as rA Rim^sa^_"E=sah<.an9,-_as<=39��F 4a_m<�aF�x���aFBas Y aaaaaaa3 =` � = a � s� n= E xegqR'ae ��„a�&His " -�ap� i^�E�s"i=-a�9oe �nigiiR 5 ?� " as8ga-=-_'�7�Fm��R4d7edadea� rt s!ffidss=^sus �-^si<A� d c a ^sa ^a GGaGGNGGG«GGGGGGGGG«G»aGGGGAGG»GGEM 556 aaaa Ma u a a aaa as aaaaaa ��ca 9rye 0§;oM n �aami5 a"4%=nzlsH�V ooeegs:a��S�rF����: R� RE, �.a����Qa�a WGGGGGGGGG:,GG«GGGGGGGG«GGGGG«GGGGG«G�Aapaq���ppAtt�aattLSA�aAAAAQAA �� ns5a�sa a�x^a�^=�"a-4o`^er?ash^�6eRaa��R����^sae"aa�aas"ea������ha���'s,'oc��aaa?s3s dd^�8sggg.-..^._^�"irv�ia«nd�fE�a�dv"iv°"i„-^„nnnn�m�'sia-'gga'=�az'i-mgg ="s�'ifnmssia8-=ar�,�i^�G�sz'��qq �+crL R�aw��AGGA«GGG"GGGGGG."".A.�^.GGG»»GGGGGAGGGGGGG�AaattaafittagpgaF�aaAattttAAAAA A1�aAAARAAA3xG XXX n X X X X XXCX XX „X�XX X X X X XX XX XXCXX# X �rXoXXX C �5^FfC - R a- S"'7c+n R-KRZ^ FFR ^� SA S S �i'II" IiI'-11-1iIiIiUI3Ii51"sii�olDiillMII�����sssso���ro1�1��s1�bs�s�s���s���g�g�g��S T-4--- ---- --- T - --T TTT------TyTTT9^ - T_9y 3=aaosa��„Oman$a$��a"msx�as=x-Ro_�;,�M�a�mss?s�n�aao^a$Aett-a<�����m^��"a� gg " s���^R�»:asg?m.� xa ya"aam:^$�ensaas;g$ na0.n; f aaaaaaaaaaa__m�� " � de^o=n :I^ �sa�adislAAAAAAfJAQAi$A7CSAS.'SA$.Y,A««A��«»A�555,5:4��'4'G6FFGF66»C,J i:�F.£ASW�«:,««A««»»�.. S �n�m Sa„^„<&eEa_no_yp.yG,o;Sdr=�Raannrm�y�e.3 �:2q+:yeiR ,;r e_oq y-y�o,eao aaaaaaaaaaa»aa»°?=�'^a"^"s^`a=a� n m A��e�ovAs�ad«��tt_M�s�:nrz,�- ?�aaam$ �rm^.S2mN�Rd 'sue-i==.. r.� ia� S^o gam_,=_��n•'!t1R ^1RSN�an"_wnmagr i;r mmm ��Em�_« a»aaaaaaaaa»aa$^on��e»»maatl&��$s.a��mrS�sMran=�aFtl^�<m H"�rese���� �3e�o�°��aas""�?a� H„�agga2eS �s-�g^"ago�s3x� a€n_one"as,ggsNffix5maaa,=see=�a,�s R � S.�i+F Va aa»aaaaasaaaaaA=^'^aPx.^esAn�Pn�sa�a����o='sa�-�ce�a��s���n as�n ^ •a^y d�� m �;��'^a�Ha•n: - �H�_ ^� �a_'s»��^s'=a��^ F�$m�ad� m n�r�p e m �nry..y...... "a�55m.8F�CFF+G»�aa�t��««-„»�«»«-„.:»=�»»»»»»=»» saaaaa»aaaaa: sans n�ss=xm^mama^:�'3a����� R&"aan#i^�^'axs=es"",�= $a " 3 g :m ^_a `• „a86dd�r oF�S�{r nAS�Y=R2'dNffi�9iaaa-« �-^=�B:R� egg-��e�mRr ngr�e��'°�,ym �,yw «y ., ,_ d y eX"�_fi^ ".yF�'n= _.. e�n•a. aeo n= r�¢ »-�^darA:�sm=g�R"`"-»»fir»F�s"� m�8gema^a L aaahaaaaaaa��n�nR�,ryw��ehio dN V'�od R. HrwH _ _R»�a�m93`dp %��$� <enA'n°^ee$Ar�1e W:q$SiggB.SC-R" tf�,-G Va �A_ A^ a' a tttt��tt„a�W&�===w««««m„„m«..«„?staM„t� .�=��_�e__ea=ttasx�a�a°araaar�nnatt��N�:xma�mase�m��,mssc:5"s.:ss:$a ----------------------------------------------------------- $1, it I FS.,a»»»»»»»a»»a _m-;d.-_dSr^L4ffi�-i13 ^e Nd�o NeenP .LN dm N dN Nde!ry ^ .f d s�.a_^m_ a<ro^esn s'mAmaaao »?S"All '_F�ra��F���<m "^n�m�Aen"�me.ilh�e.e o�IF3n"$neFce�$vn=�.+^�a .1ver ar niaryr4_�$ee ��o .1nR$m n ^'n ffl Ff" �,�aa_-tl�44`�^m���as=;^,eas�a���eam�s�,�^_-Av «1�A,�«A�.��«'S-iAA�7 AY»AAAARAACIA�A AAAA.�x.i.ii���.i.mi�»»xi�a�»Qxixia���s�ssuG�GGE��a�s _ � a Ns��r��NF_m Aten&Xena�SS�� aa»»»»a»aa»»»�_:,s���"S=n-<sa��q���•�"a$���... ar �€,r.-���;�m:-;r< ^_ „ o=xssan�fiFs� a � waia«H Di a ttaa a8aaaaa aaaaaaaa ifs �� xE.a�;arva�a-�-asrymax" F^a_ aspo^ sort s xas� so^^e� H .._�Sn$m_w%y��3,P.'�i..:gn�:ryomma^va g ��sa�a��assaaa ;Qr fa r s x��R�s�_ra :^°eEFBS$ smK,^a�da a�- ma .�.: A."7 N � ��a�'air.o^ag=Rm�araemas�saa°�ara�m��g�sm=�$�GoSwam=m`x,°amo^=^�^R��5amo�= 'Y ,^tm :lniq RenaR4 R'^. a a..fvt afa N�N- �asa»»»»»a»a �-mr arm $°I.nrFre g ^.,-��.,a�$.,ga�4 oRR�ma-^fig 5t85t 5t�8FGGGGG �.S»AAA«E3£@�««««»AAA,:,A»»«AAAwN»A»»AG»�»»AaAA^«AGA.�. �.7-AS9„p.A,a»�«i3 6 XT'X r�X`�.<X `ZX e ��Xt XXXX XXXXXXXXX XT'XX XXXX X'�X 'e XX X �X XXXXXX CX XnX X'� XT' a4��444�4d�8 MM4�f�f�7�144��4919��9444p488d8 G gngg�a�an®s'vE�=� "n A2SG:UnCIRCGS # SAzc x A 124 a Ai,iAQ N 1i a 4NGCl�ia?m rta: gRk�3�asas$ rp d Yi Pi dW»^�„»«»«»«»a a l a a aaaaaaaaaaaasaaaaaaasa�5�_m�E u��:� n���&a�a��,a^_;a�=s�� -��a� �- - M1 �. ��a= s 2 Ngs ymyy�gg RSFF sa���_sn_q����x��3.��- �o�R� AAA.» a s� E sF„GG �9Y„d W WWW »rG«»»G»«««»a«ARSA W aaaaaaaaaaaaaaaaaaaa�a�=^^na,s�$sa"six:„��.�s��e ='^=x^5s��sa ��asaaasaaEta aaasaaass��§��9g��^$a�n�go:y�[,¢^5=amebas A�3iAG�,G»E�F7�t4RbERE 1���»»»s«=====»=»»»«»===«»»w«»„'w»»«»^:d»rldd ' �R �F R_�a� a aaaasasassaaaaaaas^sEe$o oy�$ea agaasEnm af=.,�nnss uaa__<3-sP_a gA AAAp AAdA � iR�3 �F, C,GG r. a;; A«w «:.„..Ua.u.v9 d d Mal i "RW� '' aaaaaasaaaaaaaaaa , �m o affix en rt �'aa, s $_sns&x<s HEa��s�R"s"^,nRa�vanm MPH,, »aass 6 � G E i Ogg a „ �»»«mow:« � � «yas�w�»�„ :�� --- „ - - »aa� i �A sa �m°'�a��r��� MBHam j= sa"ai"-vs"s�"58ae6 be-F=�1-°�iRR " 5� cR ��rG of ^ .a R� � c_F�.,sS� X.x X xXXX X Xx XX Xt t E � mR. 47:4 MAMA ^ ma ,�_ asaaaa'aa� s g.#,g:g-414------------ --z--- s---27::223. FKR`�8iW S ��=icfl q£1 £ mAP�a&nnm3�R;r �m�rvemR^ "w ad"'^F .'a3 ann Awe»S«««»«««««nS C^&N$�miN«�&ej�'"-»�-�^�'°'o4 a �ssassassassaasassasaaaasasaaaaaasasass»saaassaassssaaaassasaaasa»sassasaa»sa»»asaaa a �aasaassa»»»»sa»sasaasa»saasaassass»sa»a�saas»»»eases»assesses»ass»»sea»eases»»»sass � � Rrffi^Qmv-i'n «mG'°mA^RS _n an-«amrvn"e-.m.. E�eRrv-ma�Roe=«<r S x&g�&G_:�aR�a�$,m; �,q--,e,-en-m a ., «�e "cRf m.n rya,n S;�$�.3.^-,m n.. q.; o:: Leo-mm..� � ■ �Raaesaeaaeaaesaeaaag&°w'�'S.RoT�����Rmm�mG6-£�K''�<�^�S-6�""-',&micn3R$��BRa$r6F3R2��rre.zRA��6Krv' � �G a� gww aaU; » g» » 3.rm^^<Rm«mrmrv"m"nnsmma Rh�eK °'«r9rnnm��ffi$n9<n �Aesaaeaaeaaeaaesae� �asens- �d�€=<"aa^�ssee;�^�������B�e����a�e�a,r$"s�da�d�� .5��U. n �e a see7s_ �Rslr�Rr��=as�N�ee���aHdaax= mr1^-Ts:s» �+ H"nrn on .oHd��v"Ha'm 'N�rv-a^d�vi.c ���etll.��mrYrya^�riace��n'.fa-:v Hadnnn� 2 <gaRMS� A$�'n RAmxA &-°e AF'' �Mr��w�«m sBNar AR^m:-.a,enm«RgN3ne&�o'� AAAAA ARARAAAARAA$S�S3.i .ii«« g ey a�easne�a���=�s",ne$a�^���o�"ss,a;��o"xaa�»maseaasmaa�a��^��aaga��l°'�aa�e�� H»ee»ee»eeaa^eo"nn€eae anma=a"aRMa .AO»7m �qom.N-a°rva A�E»a" Rg�^eandcm<^ sno m.:g"mm 4—m�aSa S�=Xaa^n-diiasA�.lHamYiras.N`��«o a�S�MR+mA—�Moa xa4 _ N 4 $R$�r$ $q Q $$ $4 434$4 � 5, fi5,�fi95 9 fi69 9i9 5995 95fifi5�95S 59fi,�59 ,�5555, �59, 5�5,�5995,11DMI ,�59 S�B�fi5�99�99995� ---- -- --- - 'x� '_lull d _n=-R- _ R .'4n�wh�a-� aesS_s�m„„�„" w AAA.S �Sd�SiSrA««�«»AA.�ASSS�«��,GF.FGG�YC«�«.:Ad�.��,a=''»«»»»A»-•: .:»-» aaaaaaaaaaaaaaaaaaaaaaaaaa�����g"s��m��:�H„��„ s<��o���r=��a�����N�e���n�a�a�e�Fx���a M Nr, 6rnaim Nm� �Nrf .J r�ma r.'}Rvr e`, r�P . s� tt&���tt��ci�aaAAAdaaAAAAA�3tss��s����sa„�A�aHaaa�s"s�"s�snG����� �saag�3�aaRma��o=��5n�u^���m�mszaAasea�aa�m4-sa�a3-sss�arm?a�3 trRwor" e Eg»oR� aaaaaaaaaaaaaaaaaaaaaaaa"����d�a"."s=�mai��m„a���s���s�m=�r`.s .`�,a „.FifJ�„ . 4UAtlAAa'S' AA."�AAA.��S.AHHI�A.�.��aaaa a Aa sie s ^ �a_ �aaaaaaaaaaaaaaaaaaaaaaaa"x"a�sa"a��$aam�a�j��ege�_a^m��rE�kea�a�#a��:�x�:,g���eno�==��p��� R 5 «« ,.��, ..m,w«G� .'%AACJaa.A,G�ap��Gp AAAAAAAG«AAGAAa a2aiaai.I AA«.7na 6� ��aaaaaaaaaaaaaaaaaaaaaaxa��9eF-�agB��°na,���$�-�,�_���a^���nd��'�$�asmo�sesoam�e_ese�eG��ry� d eF�Pllm gage, vf� Nye_y NggggBB�O-°�.-i e0aa FmmLtv�RFiny w..«A6A«A,w«�A.'%LI„aa.�p«pi�."Agtl`�AAAAAAGAG«A A AAA:SAAAA.�. A.SiAA«� ozggEiE^akMxxmx$ xxxxxx xxxxexx x x e g o m s s t s s m s- ----- a-- s--------------- s s s m----- -�-I- ,�-�,�-------------- ,T,�RTT'7T T'?7�Ty_ _17y:„}_TTyT7Ty7TT �,7y^TT yTTT'Ty^T 7RT^TT TT^7 ^'TT ^T y,�7 ,vTTT ITT 'i ^7T'i 7$§ F¢ f$9 Fp1 RQ A 7p g� S�'4444 44 4-------r��6$GS�6c��GS CS���d���dd44�4466�66d�����6���d8Y44� �8�d�d�6��CnR 7S r r r r r k - �b ��JSgJHJS a HE»Uaaa9aapGG a a a""& ERR sEU MC�a��IH 'as a as a asaaaaRas aaaaaasaaaasRasa a ae a&&aaaaa'ud"aa„a„c", R 9��3�ai"aia��aA$�ra3��aaaGaaG� �y axR�E^coo=����$a4�s�^a=�s^as=�a"aa��E_99�a3s"as"mfi�"aaa ��assaaasaaaaaaasaaaaaaasaaasaaaso���`m��=�„�5a£s�.��m��g��vk'�am�`an���a�:�"s��s��:� a0aa$ua9U555$a9aaaaa1aaaa�` 5H3a1RIaaa6a31ais�aa�aF� R tl� ��'saaaaaaaaassaaasaaaaaaaaaassaaa`s«m��awa��$�-s��ae"°�^-����m�����m�ss'n�a���td R�=�a g a #�SsR€F�H^T�as�$a^as^asma�^�-=xa&aF==�9a3"sssa6m^aa a �gaaaaaaaaaaaasaRasaaaaaaaaaaaa� � ^x�, „�� ns, #t � �g � a maft o xs„ �s a8 auA a�aua aHaua"�aa"aa 3"x �#aa &fa�aaa3�"aag �a�aa�sS�aGaaH 9 �,�aaaaaaaaaaaaaaaaaaaaaa"aaaaaa�¢sn��;,$$�KaG���s���a9��nra��m��d�dm'l��,o��'��q������^a��� se pa j�8aass asaga asassaaaaaaaaaaaaa5 eaa�a g a' ""s Haig �z G«R»F»G«»:,»�agaa C,aad'a �aaa�agG�aGAGAARAGAA�E7AAA3$A.t-S �:�SA ass- ---- s� -----------,�---- ------------���'sss�s�ogs$s���s�����rO���g�s�s�g������� $ $ a � � aaaaa a aa�a � �� va��aa�aaa MUM---- -------------^^^m^^�^^��^�^�^�.,�A..A�^�«m^m^�^^^�.,���^mom 2 aa N T Rx CM 882 3HIM :mm � H aaaaaaaaaaaasasaaaaaaaaaaaaasaaas�g9�?"saaae=ao�a&"s�Ro�as� Ric a sia: �� S��ee���ffdeTa=gggg eaa pp @dgg ((22 -ss �.)e g �g BFA«»»»««»»««»««CAgAppQpagapGCI�AAApq AAAA aAau£A C'i a R �aasaasaasaaaaaaseasasasasasaaasasasaa�=m„��„„g���ev��„a���,�_p�a$„�„�axs����«:•��a a� aaa"aad"Akan"A$�3Is��#a��&3Sca"Aaa$$arow�A�$�$AsG�`�`�� g � a �aaasaaaasaaaaaaaaaaaaaaaaasasasssaRs�KJ„,°�� $<��-a�snra� �a�a g aaaac3a�"a&�ass33��K»»3fA5�a��GRG�AE g a,°4aasaaasasaasaaaasaaasaaasaaaaaaasaa� s„„>�®�$����e�����$��=R��ag�a's���a��a�#�=�� a A Beata g a ��aaaaasaaaaaaaaaasaaaaaaasaaasaaaaa���$=K�a�a�g'���.,���'^� �a�mR�m��ag�x„���#�a � ��aaaaaaaaaaaaaasaRaRRBaRaaaRaaaRaa�����=v.�?���s���» � �=a����f�fi,3;� �'�}��€a����'�_5i �. EE f&'eH�aa�'Aa ABaa a � ��3�.F.�.iAGL�� lllsl �gug G� aE g s x x ----- --- „� < --- $y � 311iiI;; 'IiIaIiIIiiI:141,1�4$ IIi�III I " �;i"I�oa�g�E�s�c�g�s�s�s�;�����gS jx; 3 ----^'- ----------^--- --- - - - --- - - - - - - - --- ` B Cddddc d8d $ g$YiS 1; d� 2S d� d88 88 dao 8da d 8d t3H---ddd :-- -� --:- -- - -m --------m �R asaaaaasaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa=R�aRe�s��"&,agg&^e^$yikE�Qf�"s9^^�Ra `�� A »«+gppaElAp�q�p 66p �gUAp�ApAAG&POE AS . A a aeaaa��£�^m����eekF�^Fm�=k:kakas£sn£T^k£ e ��aaaaaaaaaaaaaaaaaaaaaaaaaasaaaaaaaaaaaaaaaa�^s��nem���n��^�mk��m��a���n�a�k� �n<�+�a �y ��aaaaaaaaaaaaaaaaaaaaaaaasaaasaaaaaaaaasaaay�kg����r��n�$������e�€�as��„�ax��� �� a un�n6a£ ''x�a3i £ $kaa"ad a a£s�� MEN m�'s£$nokk£�Rm�s£�==xF�aFmg=k?�'s3'ask'sm£$"akk �aaaaaaaaaaaaaaaaaaaaaaasaaaaaaaaaaaaaaaaa®���g��ao���n�$���E��m��mm�:'„�axa"�e �.��s �,�aaaaaaaaaaaaaaaaaaaaaaaaaaaasaaasaaaaaaa�9£�Fg��£e�e �=a_ ��'��;g���a9�a��^�}'„�dq�a�fa s"fx^.r�� �� Qa4A�pI7A��.�.i�3.�3�.rt.�.S�AAA.7A�T7ANlA��i1���Ga EiG a ;l INIM-HUH =aka£�a"s��aFa=�k^fie^'^F"a3�a3-sA�e3'a-£s"£�^k£� a aaaaaaaaaaaaasaaaaaaaaasaaaaaaaasaaaaa„®� 8� �mg ?=fig g m a a„ a,: �£a i �I& Sduauu Hno,gi£laakWG9` 96 _y ��aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa=�?®�(��d`op��dh�d�d�nn����y�£'gm�gm,£d„�„�axR��eFx��� X XX � XX XR t +X� X� XX R XX X X X X X XX X XX XX X XXR �' aw �. ysaasaaaaaaaaaaaaaaaaaaaaaaaaaaasasaaaaaaaaaa�$�`=e9�o��s��5�®&���P;=����a«#�����E�E �� �4 �w»„s$�a'aad�ad�ada�a�5$a�&�+aaA�da"�iaau6aa � gaxi:-�,gea�eexFggFsc�„ga�'s.s�s,mss"g� � e ��aaaaaaaaaaaaasaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaas���Tng���m����ma�sr�a�ts��te�x��� g �,paasaaaaaaaaaasaaaaaaaaaasaaaasaassaaaaaaaaaaaaayo«g�`�„����«��m��«o�m„ka«$♦��a«�§�„�a« � �� p«�''xaa3������aa««oo5»PA��i�R19L9�AGE.F.GGE g y 8 a a W aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaasaaaaaasa� �e«°'«�°' � �� $$�i�„�i;,_eg �aaaaaaaaaaaaaasasaaasaaaaaasaaaasasaaasaaaaas �� e � � aosG„Fa?? e? ws PURR �� g °� vaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa„$�� �„« „�- � �« R a , $aaaa'cc Hsli«3Si«ur"+�d5&a$�t�3��$S��GG �.9 x x x x xx xx x x xxe xx x x x x xx x x x x< x�xxx xiff � ,5 A fi „ A �R RFRRAF�FR'R C C � T 'i T T R T7T^ T^ T _1 T 7 T T^TT T 7 TT .7^ .'? �L� LL4 L �LLLC LL �L 4 LLLLL L1 LL LLLL;L ALL L ^CELL LLL L �C LLB g- i s s° 3 i i ifiiiix¢ii� I'l ai sasa�s sys i a i i i vxa v��i ss� " a��d-"5aawg Na s _- - - -r^ a �ffi� ������n a��g�a�,i�■���gj}�EE�L��r�4k � � Pif-ofllr.- ILI ��Nr^PP•R�H��-wro�ggggggnBBg�aBBgggeag�sagaggssggsggsgggeggaaggseg � `e F yw �����.`s e�p6aA�r�s`-�-����S��R`ys�BBBBgggggggggggggggagggggaggggaaaaggggggggggggsegg�� e s ���L-�����-:��r$m �`-������Rer��ggaggmagggegagaggggagsagggaggBggsegsgegsgggggggBggg� 5 �y �P��"r�pi��i�m�s�.s$w s'����A��em�adangggegggagggagggeggggaxggagggggggggsgggsgggggagags R �I18emggggggggagg�ggngegngeggggagggaggngagaggsbgnsgggBgggga�� s R £� aag��� xgF���gaaF�aca_"s�Fsl£�r� �� 3W��x� ��s'ism#=�3�=`�RA��x�F�Y=ggasgngagaggmagagggaaggggaaagggggnaasagnnggn�sggegagaga� g�w.9�s�as��RWa�£_yg&yaaoagm� r� � ,El ���e��o a c�� =: oa>" geggagsggsgggsgggaxmgggggggBagaggsaegsaeagsgagagaa � xeUa�g��a_�nssas_��lewwae_�$���s'�g e Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-3.11.1: Proiected Assessed Value - All Land Uses - Develo0ment Years 2080-2084 - Summary Development 2 0% Total Year Assessed Inflation 2080 Development 2081 Development 2082 Development 2083 Development 2084 Development Pmjmted End* As Cie Facmr' Projected Assessed Value' Projected Assessed Value Pmiected Assessed Values Pmiected Assessed Value' Proiected Assessed Value Assessed Value 31-DecIS I-Jan-26 100% SD $D $o $0 So m 31-Dec-26 1-Jan-27 102% SD $0 $0 $0 $0 $0 31-Dec-27 I-Jan-28 104% $D $0 $0 $0 SO $D 31-Dec-28 1-Jan-29 106% so $0 $0 $0 $0 $o 31-Dec-29 1-Jm-30 108% $0 so $0 $D $0 $D 3i-Dec-30 t-Jm-31 110% $D so $0 SO $D $0 31-Dec-31 1-Jm-32 113% $0 $0 $0 $D $0 $D 31-Dec-32 1-Jan-33 115% $0 $0 $0 $0 $0 $D 31-Dec-33 I-Jan-34 117% So $o $o $0 $0 $0 31-Dec-34 1-Jan-35 120% so $0 $0 $D $0 so 31-Dec-35 Waa-36 1221/a $0 $D $0 $0 So $o 31-Dec-36 Wan-37 124% $0 $D so $0 $D $0 31-Dec-37 1-Jan-38 12r/. $0 $0 so $D $0 $D 31-Dec-38 Wan-39 1291/6 $0 $0 $0 $0 so $0 31-Dec-39 1-Jan-40 132% $0 $0 SO so $D SO 31-Dec40 1-Jan-41 135 % $o $0 $0 $D $0 $0 31-Dec41 I-Jan42 137% $D $D so so $0 $D 31-Dec42 1-Jan-43 140% $0 $D so so $0 $o 31-Dec43 I-Jan-44 143% $0 $0 $0 $D $0 SO 31-Dec44 1-Jan-45 146% $D so $0 $0 so $0 31-Dec45 1-Jan-46 149%. $0 $0 $D $D so SO 31-Dec46 I-Jan-47 152% so $0 $0 $0 so $D 31-Dec47 1-Jan48 155% $D $0 $0 $0 $0 $0 31-Dec48 14-49 158% $0 $0 $D $D so so 31-Dec49 IJan-50 161% SO $0 $0 $D So $o 31-Dec-50 I-Jan-51 164% $0 $D $0 so $0 $0 31-DecJ1 1-Jan-52 167% $0 $0 $D $0 $0 $o 31-Dec-52 1-Jan-53 171% $0 $0 $0 $0 $0 $0 31-Dec-53 I-Jan-54 174/. $0 $D so $0 $D $0 31-Dec-54 I-Ian-55 179% $0 $D $0 $0 $0 $0 31-Dec-55 I-Jan-56 181% so $0 so $0 $0 $0 31-Dec-56 I-Jan-57 185% $0 $0 $0 $0 $o SO 31-Dec-57 1-Jan-58 188% so SO $D $0 so $o 31-Dec-58 I-Jan-59 192% $0 so $0 $0 $0 $0 31-Dec-59 1-Jau-60 1961/6 $0 $0 $0 $0 $o $o 31-Dec-60 I-Jan-61 200% so $0 $0 $0 so $0 31-Dec-61 1Jan-62 204/0 $0 $0 $0 $0 $0 $0 31-Dec-62 I-Jan-63 208% $0 so $0 $0 so $0 3l-Dec-63 I-Jan-64 212% so $0 $0 $D $o $o 31-Dec-64 I Jan-65 216% $0 $0 $0 $0 $0 $0 31-Dec-65 l-Jan-66 221% $0 SO $0 $0 $0 SO 31-Dec-66 1-Jan-67 225% $0 $0 $0 $0 $0 $0 31-Dec-67 1-Jan-68 230% $0 $0 so $0 $0 $0 3I-Dec-68 I-Jan-69 234% So SO $0 SO $0 $0 31-Dec-69 I-Jan-70 239% $0 $0 so so $0 $0 31-Dec-70 I-Jm-71 244% $0 $0 $D $0 SO So 31-Dec-71 I-Jan-72 249% SO SO $0 $0 $0 so 31-Dec-72 1-Jan-73 254% $0 $0 $0 so $0 $0 31-Dec-73 1-Jan-74 259% $0 so $0 $0 $0 $0 31-Dec-74 1-Jan-75 264% so so $0 so $0 $0 31-Dec-75 1-Jan-76 26W. $0 SO $0 $0 $0 $o 3I-Dec-76 I-Jan-77 275% $0 $0 $0 $0 $0 $0 31-Dec-77 1-Jan-78 2801/6 $0 $0 $0 $0 So $0 31-Dec-78 1-Jan-79 286% $0 $0 $0 $0 $0 $0 31-Dec-79 1-Jan-80 291% $0 $o $o SO $D $0 31-Dw-80 1-Jm-81 2971/6 $45,104,268 $0 $0 so $0 $45,104,268 31-Dec4l 1-Jan-82 303% $46,006,353 $46,006,353 $0 $0 $0 $92,012,706 31-Dec-82 1Jan-83 309% $46,926,480 S46,926,480 $46,926,480 $0 $0 $140,779,441 31-Dec-83 I-Jan-84 315% $47,865,010 $47,865,010 $47,865,010 $48,822,310 $0 $192,417,339 31-Dec-84 I-Jan-85 322% $48,822,310 $48,822,310 $48,822,310 $49,798,756 $48,922,310 $245,097,996 31-Dec-85 IJan-86 328% $49,798,756 $49,799,756 S49,798,756 S50,794,731 $49,798,756 $249,989,756 31-Dec-86 I-Jm-87 335% S50,794,731 $50,794,731 $50,794,731 $51,810,626 $50,794,731 $254,989,551 31-Dec-87 1-Jan-88 341% $51,910,626 $51,810,626 S51,810,626 S52,846,838 $51,810,626 $260,089,342 31-Dec-88 1-Jan-89 348% S52,846,838 $52,846,838 $52,846,838 $53,903,775 $52,846,838 $263,291,129 3I-Dec-89 Wan-90 3S5% $53,903,775 $53,903,775 $53,903,775 $54,981,851 $53,903,775 $270,596,952 31-Dec-90 1-Jan-91 362% $54,981,851 $54,981,851 $54,981,851 $56,081,488 $54,981,951 $276,008,891 31-1)ec-91 1-Jan-92 3691/o S56,081,488 S56,081,488 $56,081,488 S57,203,1t7 $56,081,499 $281,529,069 31-Dec-92 1-Jm-93 3771/. $57,203,117 $57,203,117 $57,203,117 $58,347,180 $57,203,117 $287,159,650 31-Dec-93 I-Jan-94 384% $58,347,180 $58,347,180 $58,347,180 $59,514,123 $58,347,180 $292,902,843 31-Dec-94 1-Jan-95 392% $59,514,123 $59,514,123 S59,514,123 $60,704,406 $59,514,123 $298,760,900 31-Dec-95 1-Jan-96 400% $60,704,406 $60,704,406 $60,704,406 $61,918,494 $60,704,406 $304,736,118 31-Dec-96 I-Jan-97 408% $61,919,494 $61,919,494 $61,91g,494 $63,156,864 $61,918,494 $310,830,840 31-Dec-97 1-Jan-98 4160/6 $63,156,864 $63,156,864 $63,156,864 $64,420,001 $63,156,864 $317,047,457 31-Dec-98 14m-99 424/. $64,420,001 $64,420,001 S64,420,001 $65,708,401 $64,420,001 $323,399,406 31-Dec-99 1-Jan-00 433% $65,708,401 $65,708,401 $65,708,401 $67,022,569 $65,708,401 $329,856,174 31-Dec-00 IJm-01 442% $67,022,569 $67,022,569 $67,022,569 $68,363,021 $67,022,569 $336,453,298 31-Dec-01 I-Jan-02 450% $68,363,021 $68,363,021 $68,363,021 $69,730,281 $68,363,021 $343,182,364 31-Dec-02 1Jan-03 4591/0 $69,730,281 $69,730,281 $69,730,281 $71,124,887 $69,730,281 $350,046,011 31-Dec-03 1-Jan-04 469% VIJ24,887 $71,124,997 $71,124,997 $72,547,394 $71,124,887 S357,046,931 31-Dec-04 1-Jan-05 478% $72,547,384 $72,547,384 $72,547,384 $73,998,332 $72,547,384 $364,187,870 31-Dec-05 1-Jan-06 488% $73,998,332 $73,998,332 $73,998,332 $75,478,299 $73,999,332 $371,471,627 31-Dec-06 I-Jan-07 497% $75,478,299 $75,478,299 $75,478,299 $76,987,865 $75,478,299 $378,901,060 31-Dec-07 1-Jan-08 507% $76,987,865 $76,987,865 $76,987,865 $78,527,622 $76,987,865 $.34§,479,081 M icap, Inc hap.Ilm-k.p.d—V.ntcw✓utWAUSrAFFITEG I,—..,Fo Wonh WnIAAm,ch7L97/CONSUL77KG/Projcbm,/[WbkR h7MZP,,*vtWw-v].a Fe2080-2087➢—I.p-nV,20xtaM-BI2 2AF,b-26 tAeemding W the Pxrkar Ca my Appnid District and Tenant County Appres.l Disrict property i..aeee.ed u ofhnn.ry 1 .nnwlly. Dnriag eonstrvctioq the a..exd vdea mpreeanb the portion of the bmldiog..Tlaed .s fJ. -q I. Amuttee no we nd wlue during cc. ucficn. 'A..urmam. .Iina.fionfecx of2o%. 'See Exhibit C-2.56.1 fee Exhibit C-2.57.1. 'See Exhibit C-2.58.1. 'See Exhibit C-2.59.1. rSce Exhibit C-2.60 1. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-3.12.1: Proiected Assessed Value -All Land Uses - Develonmellt Years 2085-2087 - S111nmary Development 2.0% Total Year Assessed Inflation 2085 Development 2086 Development 2087 Development Projected Enj " As Of, Fact.? Proiccted Assessed Value' Projected Assessed Value Projected Assessed Value' Assessed Value 31-JJe�25 I4am26 100% $0 s0 $0 so 31-Dec-26 1-Jan-27 102% $0 $0 $0 $0 31-Dec-27 I-Jan-28 104% so so $0 s0 31-Dec-28 1-Jan-29 1060/6 $0 $0 so so 31-Dec-29 1-Jan-30 I08% so so s0 so 31-Dec-30 I-Jan-31 110% $0 $0 so so 31-Deo-31 1-Jan-32 113% s0 so $0 $0 31-Dec-32 I-Jan-33 115% so $0 s0 s0 31-Deo-33 1-Jan-34 117% s0 so $0 $0 31-Dec-34 1-Jan-35 120% s0 s0 s0 $0 31-Dec-35 1-Jan-36 122% s0 so so so 31-Dec-36 1-Jan-37 124% $0 s0 so so 31-Dec-37 I-Jan-38 127% so so $0 s0 31-Dec-38 1-Ian-39 129% so s0 so s0 31-Dec-39 1-Jan40 132% so s0 $0 so 31-Dec40 1-Jan41 135% s0 $0 s0 so 31-Dea41 1-Jan42 137 % $0 so so so 31-Dec42 1-Jan-43 140% s0 so s0 $0 31-Dec43 1-Jan44 143% s0 $0 so s0 31-Dec-44 1-Jan45 146% $0 so so so 31-Dec45 1-Jan46 149% so s0 s0 s0 31-Dec46 1-Jan47 1520% s0 $0 so s0 31-Dec-47 1-Jan48 155% so $0 s0 s0 31-Dec48 I-Jan49 158% s0 s0 s0 s0 31-Dec-49 1-Jan-50 161% so $0 so s0 31-Dec-50 1-Jan-51 164% so $0 s0 $0 31-1)eo-51 1-Jan-52 167% s0 s0 so s0 31-Dec-52 1-Jan-53 171 % so s0 s0 s0 31-Dec-53 1-Jan-54 174% so $0 so $0 31-Dec-54 1-Jan-55 178% s0 so s0 s0 31-Dec-55 1-Jan-56 181% so s0 so s0 31-Dec-56 1-Ian-57 185% so s0 s0 so 31-Dec-57 Wan-58 188% so so s0 s0 31-Dec-58 I-Jan-59 192% s0 s0 s0 s0 31-Dec-59 1-Jan-60 196 % s0 so so so 31-Dec-60 1-Jan-61 200% so so s0 s0 31-Dec-61 I-Jan-62 204% so so s0 s0 31-Dec-62 1-Jan-63 208% s0 so s0 s0 31-Da-63 I-Jan-64 212% so s0 so s0 31-Dee-64 1-Jan-65 2160/6 s0 $0 so s0 31-Dec-65 1-Jan-66 221% so so s0 s0 31-Dee-66 1-Jan-67 225% so s0 s0 s0 31-Da-67 1-Jan-68 230% so s0 so so 31-Da-68 I-Jan-69 234% s0 so s0 s0 31-Dec-69 1-Jan-70 239% s0 s0 so so 31-Dec-70 I-Jan-71 244% so so s0 s0 31-Dec71 1-Jan-72 249% so s0 s0 s0 31-Dec-72 1-Jan-73 254% s0 s0 so s0 31-Da-73 1-Jan-74 259% so so s0 $0 31-Dec-74 1-Ian-75 264% so s0 $0 $0 31-Dec-75 1-Jan-76 2691/ so s0 so so 31-Dec76 1-Jan-77 275% s0 s0 so $0 31-Dec-77 1-Jan-78 280% so s0 so so 31-Dec-78 Wao-79 286% s0 s0 s0 s0 31-Deo-79 1-Jan-80 291% s0 s0 so $0 31-Dec-80 I-Jan-81 297% s0 s0 so so 31-Dec-81 Wan-82 303% s0 s0 s0 s0 31-Dec-82 1-Jan-83 309% $0 so s0 s0 31-Dec-83 I-Jan-84 315% so s0 s0 s0 31-Dec-84 1-Jan-85 322% s0 s0 s0 so 31-Dec85 1-Jan-86 328% $49,798,756 so s0 549,798,756 31-Deo-86 1-Jan-87 335% $50,794,731 $51,810,626 s0 $102,605,357 31-Deo-87 Wan-88 341% $51,810,626 $52,946,938 $51,810,626 $156,468,090 31-Dec-88 1-Jan-89 348% $52,846,838 $53,903,775 $52,846,838 $159,597,452 31-Dec-89 1-Jan-90 355% 553,903,775 554,981,851 553,903,775 $162,789,401 31-Dec-90 1-Jan-91 362% $54,981,851 $56,081,488 $54,981,851 $166,045,189 31-Da-91 1-Jan-92 369% $56,081,488 557,203,117 $56,081,488 5169,366,093 31-Dec-92 I-Jan-93 377% $57,203,117 $58,347,190 557,203,117 S172,753,415 31-Dec-93 1-Jan-94 384% $38,347,180 559,514,123 $58,347,180 $176,208,483 31-Dec-94 I-Jan-95 392% 559,514,123 $60,704,406 559,514,123 5179,732,653 31-Dec95 1-Jan-96 400% 560,704,406 561,918,494 560,704,406 $I83,327,306 31-Dec-96 I-Jan-97 408% $61,918,494 $63,156,864 $61,918,494 $186,993,852 31-Dec-97 Wanm 416% $63,156,864 564,420,001 563,156,864 5190,733,729 31-Dec98 1-Jan-99 424% $64,420,001 $65,708,401 $64,420,001 5194,548,404 31-Dec99 I-Jan-00 433% $65,708,401 $67,022,569 $65,708,401 5198,439,372 31-Dee-00 1-Jan-01 4421/6 $67,022,569 $68,363,021 $67,022,569 $202,408,159 31-Dec-01 I-Jan-02 450% $68,363,021 $69,730,281 $68,363,021 5206,456,322 31-Deo-02 1-Jan-03 459% $69,730,281 $71,124,887 $69,730,281 5210,585,449 31-Dec-03 1-Jan-04 469% 571,124,887 $72,547,384 571,124,887 5214,797,158 31-Dec-04 1-Jan-05 478% $72,547,384 $73,998,332 $72,547,394 $219,093,101 31-Dec-05 I-Jan-06 499% 573,998,332 $75,478,299 $73,998,332 $223,474,963 31-Dec-06 1-Jan-07 497% $75,478,299 $76,987,865 $75,478,299 $227,944,462 31-Dec-07 1-Jan-08 507% $76,987,865 578,527,622 $76,987,865 $232,503,351 MndCop, fnc. vspoint�idYAlI.5Ti1FF!/EXr15/d�rfWhh Raneh TBiZ[�ONS(R.7[NCvTrojecbm�l Wa6h A.mck 7B2Z "eenw -v3.OF 080-7067 Drve --- -- ( Prq (2 bpesnq v2.0.dsrJpf-B.2.2 22-Fe6-26 'Acmding to the Poker Cmmty Appraisal District end Terraut County App¢n eal District property is essased err orlmuery 1 maually. Dining w M¢tian, the assessed value rq—ts the portion orthe huildmg camplered as of lauuery 1. Assumes m esxved value during coastnxtioa 'Assam® m mood mflefi- feclotar2.0%. 'See Edubh C-2.61 1. 'See Exhibit C-2.62.1. 'See Exhrbh C-2.63.1. Reinvestment "Lone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-4.1: Proiected Assessed Value - All Land Uses - Develooment Years 2025-2035 - Summary Development 2.0% Total Year Assessed Inflation 2025-2029 Development 2030-2035 Development Pmjwted Endin As Oe Factor' PmiectAssessed ed Value' Proiwhd Assessed Value Assessed Value 31-Deo-23 14tm-26 100% $148,050,000 SO $148,050,000 31-Doo26 1-Jan-27 102% $385,096,750 SO $385,096,750 31-Dom-27 I-Jm-28 104% $409,150,122 SO $409,150,122 31-Dec-28 1-3m-29 106o/s $933,747,514 SO $935,747,514 31-Dw-29 I-Jan-30 108% $1,760,371,227 SO $1,760,371,227 31-Dom-30 I-Jw31 110% $1,795,578,651 $773,006,506 $2,568,585,157 31-De 31 1-Jm 32 113% $1,831,490,225 51,547,421,193 $3,378,911,418 31-Dom-32 I-Jm-33 115% $1,868,120,029 $2,428,464,794 $4,296,584,823 31-Dec-33 I-Jan-34 11T/o $1,905,482,430 $3,336,429,267 $5,241,911,696 31-13 o-34 1-Jan 35 120% $1,943,592,078 $4,260,084,866 $6,203,676,944 31-Dw35 I-Jm-36 1221/6 $1,982,463,920 55,592,747,681 $7,575,211,601 31-Dom-36 1-Jan-37 1241% $2,022,113,198 55,704,602,635 $7,726,715,833 31-Dos 37 1-Jan-38 1270% $2,062,555,462 $5,918,694,698 $7,11SIX0,150 31-Dec-38 I-Jm-39 129% $2,103,806,571 $5,935,068,581 $8,038,875,153 31-Dec-39 1-Jan-00 1320% $2,145,882,703 56,053,769,953 $8,199,652,656 31-13cAO Wan-01 135% $2,188,800,357 $6,174,945,352 $9,363,645,709 31-DrnAl 1-Jan-02 137s/s $2,232,576,364 56,298,342,259 $8,530,918,623 31-Dom42 1-Jan-03 140% $2,277,227,991 56,424,309,104 $8,701,536,996 31-Dec-03 1-J--44 143% $2,322,772,449 $6,552,795,286 $8,875,567,736 31-Dec44 1-Jan-05 146% $2,369,227,898 $6,683,851,192 $9,053,079,090 31-Dec-05 I-Jm46 149% $2,416,612,456 $6,817,528,216 $9,234,140,672 31-Dec-06 1-J--47 152% $2,464,944,705 $6,953,878,780 $9,418,823,485 31-Dec-07 1-Jmd8 155% $2,514,243,599 57,092,956,356 $9,607,199,955 31-I)m48 1-Jan-09 158% $2,564,528,471 57,234,815,483 $9,799,343,954 31-Dec-09 1-Jm-50 161% $2,615,819,041 57,379,511,793 $9,995,330,833 31-Dw-50 I-Jan-51 164% $2,668,135,421 57,527,IO2,029 $10,195,237,450 31-De 51 1-Jan-52 167s/s $2,721,498,130 57,677,644,069 $10,399,142,199 31-De 52 1-Jm-53 171% $2,775,928,092 $7,931,196,951 $10,607,125,043 31-Dow53 I-Jm-54 174% $2,831,446,654 57,987,820,890 $10,819,267,544 31-Dw-54 1-Jan-55 178% $2,988,075,587 $9,147,577,307 $11,035,652,895 31-De 55 1-Jan-56 191% $2,945,837,099 $8,310,528,854 $11,256,365,953 31-Dec-56 I-Jan-57 185% $3,004,753,841 58,476,739,431 $11,481,493,272 31-De 57 1-Jan-58 188% 53,064,848,918 58,646,274,219 $11,711,123,137 31-De 58 1-lea-59 192% 53,126,145,896 $8,819,199,704 $11,945,345,600 31-Deo-59 J-Jm60 196% $3,188,668,814 $8,995,583,698 S12,184,252,512 31-Dw60 1-Jmb1 2001/6 $3,252,442,191 $9,175,495,372 $12,427,937,562 31-Dec-61 1Jm62 204% 53,317,491,034 $9,359,005,279 $12,676,496,313 31-1)ec62 1-3--63 208% $3,383,940,955 $9,546,185,383 $12,930,026,240 31-Dec-63 1-Jan-64 212% $3,451,517,672 $9,737,109,092 $13,188,626,764 31-Dw-64 1-Jm65 216% $3,520,548,026 $9,931,851,274 $13,452,399,300 31-Dw-65 L-Jm66 22Ls/o 53,590,958,986 SIO,130,488,300 $13,721,447,286 31-De 66 I-Jm67 225 % $3,662,778,166 $10,333,098,066 $13,995,876,231 314)eo67 1-Jm68 2300% $3,736,033,729 $10,539,760,027 $14,275,793,756 31-Dw68 I-J-69 2340% $3,810,754,404 510,750,555,227 514,561,309,631 31-Dec-69 14m-70 2396/, 53,886,969,492 $10,965,566,332 514,852,535,824 31-Dec-70 1-Jm-71 244% $3,964,708,882 $11,184,877,659 $15,149,586,540 31-Dw-71 I-Jan-72 2490% $4,044,003,059 S11,408,575,212 515,452,578,271 31-Dom-72 1-Jan-73 254% $4,124,983,120 $11,636,746,716 $15,761,629,837 31-Dec-73 1-Jan-74 259% $4,207,380,783 $11,869,481,650 $16,076,862,433 31-Dw-74 1-Jan-75 264% $4,291,528,399 $12,106,871,283 $16,398,399,682 31-De 75 1-Jm-76 269s/s $4,377,358,%6 $12,349,008,709 $16,726,367,676 31-Dec-76 1-Jm-77 275% $4,464,906,146 $12,595,988,883 $17,060,895,029 31-Dec-77 I-Jan-78 280'/O $4,554,204,269 312,947,909,661 517,402,I12,930 31-De 78 1-Jan-79 286% $4,645,288,354 $13,104,866,834 517,750,155,188 31-Dec-79 1-Jm-80 291% $4,738,194,121 $13,366,964,171 $18,105,158,292 31-Dec-80 1-Jm-81 297s/o $4,832,958,004 $13,634,303,454 SIB,467,261,458 31-De 81 1-Jm-82 303% $4,929,617,164 $13,906,989,523 518,836,606,687 31-Dt 82 1-Jae-83 309% 55,028,209,507 $14,185,129,314 $19,213,338,821 31-Dec-83 1-Jan-84 315% $5,128,773,697 $14,468,931,900 $19,597,605,597 31-De 84 1-Jm-85 322% 55,231,349,171 $14,759,208,538 $19,989,557,709 31-Dw-85 I-Jm-86 328% $5,335,976,154 $15,053,372,709 $20,389,348,963 31-Dec-86 1-Jan-87 335% $5,442,695,678 515,354,440,163 $20,797,135,941 31-De 97 1-Jm-88 341% $5,551,549,591 $15,661,528,966 $21,213,078,557 31-Dec-88 I.Jan-89 348% $5,662,580,583 $15,974,759,546 $21,637,340,128 31.De 89 1-Jm-90 355% 55,775,832,195 $16,294,254,736 522,070,086,931 31-Dec-90 1-JM-91 3621/6 55,891,348,838 $16,620,139,831 $22,511,488,670 31-Dom-91 1-Jm-92 369s/o 56,009,175,815 516,952342,628 $2Z%1,718,443 31-D-92 1-Jan-93 377% $6,129,359,332 $17,291,593,480 $23,420,952,812 31-D-93 1-Jm-94 384% 56,251,946,518 $17,637,425,350 523,889,371,868 31-Dec-94 1-Jm-95 392% $6,376,985,449 $17,990,173,857 $24,367,159,306 31-13-95 1-Jan-96 400% $6,504,525,158 518,349,977,334 524,854,502,492 3l-Dec-96 1-1m-97 408% 56,634,615,661 $19,716,976,991 $25,351,592,541 31-D-97 1-Jan-98 416% $6,767,307,974 519,09016,418 $25,858,624,392 31-Dec-98 1-Jan-99 424% $6,902,654,133 519,473,142,747 $26,375,796,880 31-Dec-99 1-lees-00 433% $7,040,707,216 $19,962,605,602 526,903,312,818 31-Dec 00 1-Jm-01 442% $7,181,521,360 $20,259,857,714 $27,441,379,074 31-Dom-01 1-Jm-02 450% 57,325,151,788 $20,665,054,968 $27,990,206,656 31-Dec-02 1-Jm-03 459s/s $7,471,654,823 $21,078,355,965 $28,550,010,789 31-Dw-03 1-Jm-04 4690% 57,621,087,920 $21,499,923,085 529,121,011,004 31-Dec-04 I-Jm-05 478% 57,773,509,678 $21,929,921,546 $29,703,431,225 31-Dom !i I-Jan-06 488% $7,928,979,872 522,368,519,977 $30,297,499,849 31-Dom-06 1-Jm-07 497 $8,087,559,469 $22,815,890,377 530,903,449,846 31-Dm-07 I-Jm-08 507% $8,249,310,659 $23,272,208,184 531,521,518,843 MmrlCop,! nF tW,*VGh Rm b TflZVCOMVLT7NGPG owdau1ICopy,fWlsh Ranch 7MP�v ftw-v1.1tiAIID"dpnmlvLnl{7-C.1.1(Ja75-2035) 24Oct-25 'Aesxding h do Pmka Com ty Appcsisd Dtstrid and Tu County AppW W Oiatrict properly is u— d ee d5mus y 1 annually. D dng mmttuetim, tie avxssad W w mpreaenh tk proton ofthe bdlding canpleted u ot2mwry 1. Auumes tom ensured Niue doming mnprudiaa 'Assumes en sonusl infl tion f less ot2.0°/.. 'See Exhibit C-3.1.1. 4See Exhibit C-3.2.1. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C42 Proiected Assessed Value - All Lend Uses - Develooment Years 2036-2046 - Summary Development 2.00% Total You Assessed Inflation 2036-2040 Development 2041-2046 Development Projected �Wee As Oe Factor' Projected Assessed Value3 Projected Assessed Assessed Value Assessed Value 31F-Dae-i5 l-Jan-26 1W°h $o s0 `.e9 31-Dec-26 1-Jan-27 102% $0 $0 $0 31-Dec-27 1-Jan-28 104% $0 $0 $o 31-Dec-28 1-Jan-29 106% $0 SO $0 31-Dec-29 1-Jan-30 108% $0 $0 $o 31-Dec-30 1-Jan-31 110% $0 $o $0 31-Dec-31 I-Jan-32 113% $0 SO $0 31-Dec-32 D-Jan-33 115% $0 $0 $0 31-Dec-33 I-Jan-34 117% $0 $0 $o 31-Dec-34 D-Jan-35 120% $0 $0 $0 31-Dec-35 1-Jan-36 122% $0 $0 $o 31-Dec-36 I-Jan-37 124% $743,127,885 $0 $743,127,885 31-Dec-37 1-Jan-38 127a/o $1,544,840,089 $0 $1,544,840,089 31-Dec-38 1-Jan-39 1291/6 $2,246,634,632 $0 $2,246,634,632 31-Dec-39 1-Jan-40 132% $3,099,251,249 $0 $3,099,251,249 31-Dec40 1-Jan-41 135% $4,091,571,123 $0 S4,091,571,123 31-Doc41 I-Jan-42 137a/o $4,173,402,546 $874,975,852 $5,048,378,398 31-Dec42 1-Jan-43 140% $4,256,870,597 $1,610,144,497 S5,867,015,094 3l-Dec43 lJan-44 143% $4,342,009,009 $2,193,629,589 S6,535,637,597 31-Dec-44 I-Jan-45 146% $4,428,848,169 $2,933,901,918 S7,362,750,086 31-Dec45 1-Jan-46 149% $4,517,425,132 S3,649,355,630 $8,166,780,763 31-Dec-46 I-Jan-47 152% $4,607,773,635 $4,251,416,815 $8,859,190,449 31-1ec-47 1-Jan-48 155% $4,699,929,108 $4,336,445,151 S9,036,374,258 31-Dec-48 1-Jan-49 158% $4,793,927,690 $4,423,174,054 S9,217,101,744 31-Doc49 1-Jan-50 161% $4,889,806,244 $4,511,637,535 $9,401,443,778 31-Dec-50 1-Jan-51 164% $5,075,821,360 $4,601,870,286 S9,677,691,646 31-D cci51 1-Jan-52 167% $5,087,354,416 S4,693,907,691 S9,78D,262,107 31-Dec-52 I-Jan-53 171% S5,189,101,504 $4,787,785,845 $9,976,887,349 31-De 53 1-Jan-54 174% $5,292,883,534 $4,883,541,562 $10,176,425,096 31-Dec-54 I-Jan-55 178% $5,398,741,205 $4,981,212,393 $10,379,953,598 31-Dec-55 I-Jan-56 181% S5,506,716,029 $5,080,836,641 $10,587,552,670 31-Dec-56 t-Jan-57 195% $5,616,850,350 S5,182,453,374 $10,799,303,724 31-Dec-57 1-Jan-58 188% $5,729,187,357 S5,286,102,441 $11,01SA9,798 31-Dea58 I-Jan-59 192% S5,843,771,104 $5,391,824,490 $11,235,595,594 31-Dec-59 Wan-60 196% $5,%0,646,526 $5,499,660,980 $11,460,307,506 31-Dec-60 1-Jan-61 200a/o $6,079,859,456 $5,609,654,200 $11,689,513,656 31-Dec-61 I-Jan-62 204% $6,201,456,645 $5,721,847,284 $11,923,303,929 31-Dec-62 1-Jan-63 208% $6,325,485,778 S5,836,284,229 $12,161,770,008 31-Dec-63 1-Jan-64 212% $6,451,995,494 $5,953,009,914 $12,405,005,408 31-Dec-64 1-Jan-65 216% $6,581,035,404 $6,072,070,112 $12,653,105,516 31-Dec-65 1-Jan-66 221% $6,712,656,112 $6,193,511,514 $12,906,167,626 31-Dec-66 I-Jan-67 225% $6,846,909,234 S6,317,381,745 $13,164,290,979 31-Dec-67 14=an 68 230% $6,983,847,419 $6,443,729,380 $13,427,576,798 31-Dec-68 1-Jan-69 234% $7,123,524,367 $6,572,603,967 $13,696,128,334 31-Dec-69 D-Jan-70 239% S7,265,994,854 $6,704,056,047 $13,970,050,901 31-Dec-70 D-Jan-71 244% $7,411,314,752 $6,838,137,168 $14,249,451,919 31-Deo-71 1-Jan-72 2490/6 $7,559,541,047 $6,974,899,911 $14,534,440,957 31-Dec-72 I-Jan-73 254% $7,710,731,867 $7,114,397,909 $14,825,129,777 31-Dec-73 1-Jan-74 259a/ S7,864,946,505 $7,256,685,967 $15,121,632,372 31-Dec-74 1-1an-75 264% $9,022,245,435 $7,401,919,585 $15,424,065,020 31-Dec-75 I-Jan-76 269a/o $8,182,690,344 $7,549,855,976 $15,732,546,320 31-Dec-76 1-Jan-77 275% $8,346,344,151 $7,700,853,096 $16,047,197,246 31-Dec-77 I-JaciM 2801. $8,513,271,034 $7,854,870,158 $16,368,141,191 31-Dec-78 D-Jan49 286% $8,683,536,454 $8,011,967,561 $16,695,504,015 3I-Dec-79 1-Jan-80 291% $9,957,207,183 $9,172,206,912 $17,029,414,095 31-Dec-80 I-Jan-81 297a/o $9,034,351,327 $8,335,651,050 $17,370,002,377 31-Dec-81 I-Jan-82 303% S9,215,038,353 $8,502,364,071 $17,717,402,425 31-Dec-82 1-Jan-83 309% $9,399,339,121 $8,672,411,353 $18,071,750,473 31-Dec-83 14=44 315% $9,587,325,903 $8,845,859,580 $18,433,185,483 31-Dec-84 1-Jan-85 322% $9,779,072,421 $9,022,776,771 $19,901,949,192 31-Dec-85 I-JmA6 328% $9,974,653,869 $9,203,232,307 $19,177,886,176 31-Dec-86 14=47 335% $10,174,146,947 $9,387,296,953 $19,561,443,900 31-Dec-87 1-Jan-88 341% $10,377,629,886 $9,575,042,892 $19,952,672,778 31-Dec-88 1-Jan-89 348% $10,585,182,483 $9,766,543,750 $20,351,726,233 31-Dec-89 I-Jan-90 355% $10,796,886,133 S9,961,874,625 $20,758,760,759 31-Dec-90 1-Jan-91 362% $11,012,823,856 $10,161,112,117 $21,173,935,973 31-Dec-91 1-Jan-92 3690/. $11,233,080,333 $10,364,334,360 $21,597,414,693 31-Dec-92 1-Jan-93 377/6 $11,457,741,940 $10,571,621,047 $22,029,362,987 31-Dec-93 1-Jan-94 384% $11,686,896,778 $10,783,053,468 $22,469,950,246 31-Dec-94 D-Jan-95 392% $11,920,634,714 $10,998,714,537 $22,919,349,251 31-Dec-95 1-Jan-96 400% $12,159,047,408 $11,218,688,828 $23,377,736,236 31-Dec-96 I-Jan-97 408% $12,402,228,356 $11,443,062,605 $23,845,290,961 31-Dec-97 D-Ian-98 416% $12,650,272,924 $11,671,923,857 $24,322,196,790 31-Dec-98 1-Jan-99 424% $12,903,278,382 $11,905,362,334 $24,808,640,716 31-Dec-99 Wan-00 433% $13,161,343,950 $12,143,469,580 $25,304,813,530 31-Dec-00 1-Jan-ol 442% $13,424,570,829 $12,386,338,972 $25,810,909,801 31-Dec-01 I-Jan-02 450a/ $13,693,062,245 $12,634,065,752 $26,327,127,997 31-Dec-02 I-Jan-03 4590/. $13,966,923,490 $12,886,747,067 $26,953,670,557 31-Dec-03 1-Jan-04 4690% $14,246,261,960 $13,144,482,008 S27,390,743,968 31-Dec-04 D-Jan-05 478% $14,531,187,199 $13,407,371,648 $27,938,558,847 31-Dec-05 I-Jan-06 488% $14,921,810,943 $13,675,519,081 $29,497,330,024 31-Dec-06 I-Jan-07 497% $15,118,247,162 $13,949,029,463 $29,067,276,625 31-Dec-07 1-Jan-08 507% $15,420,612,105 $14,228,010,052 $29,648,622,157 AfvniCap, Inc, aWoclh 41A Ranch nR&rONSVLTTNCrhVwbmWfCopy J WWA Ranch TIRZ Frgmimu-A.2GAll leveiq—t.A,nIVI-C.J 2 t2936-2046) 24-0cl-2J 'A —ding to the Faker County Appraisal Dnhiat and Tartan County Approied Diattia property is ae —d u ofJenaety 1 annually. During conatntobon, the aateaeed value tepte N Rw portion oftbe building completed u ofJ...y 1 Aumm no..med value during —9-6an 'Aasumea en —W rogation fut,, of 2.0%. .See Exhibit G3.3.1. See Exhibit G3A.1. Reinvestment7.one Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-4.3: Protected Assessed Value - All Land Uses - Develonment Years 2047-2057 - Summary Development 2.0% Total Year Assessed oration 2047-2051 Development 2052-2057 Development Projected As Olt Factor' Proimted Assessed Value' Protected Assessed Value Assessed Value 311--iisc- l-Jw26 100°h 3o So $0 31-Dec-26 1-Jan-27 102% SO $0 $0 31-Dec-27 1-Jan-28 104% SO So So 31-Dec-28 1-Jan-29 106% SO $0 $o 31-Dec-29 I-Jan-30 108% SO $o $0 31-Dec-30 I-Jan-31 110% $0 $o So 31-Dec-31 1-Jan-32 113% so so $0 31-Dec-32 1-Jan-33 115% $o SO $0 31-Dec-33 1-Jan-34 117% $0 $0 So 31-Dec-34 1-Jan-35 120% SO $0 SO 31-Dec-35 1-Jan-36 122% so SO $o 31-Dec-36 I-Jan-37 124% $0 $0 So 31-Dec-37 1-Jan-38 127% $0 $o SO 31-Dec-38 1-Jan-39 1290/6 SO SO SO 31-Dec-39 1-Jan.40 132% $0 $o So 31-Dec-40 I-Jen-41 135% $0 $o so 31-Dec-41 1-Jan-42 137% SO SO So 31-Dec-42 1-Jan-43 I400% so So $o 31-Dec-43 1-Jan-44 143% $0 SO so 31-Dec-04 I-Jan-45 146% $0 $0 SO 31-Dec-45 1-J®-46 1490% $0 So $0 31-Dec-46 1-Jan-47 152% $0 SO $0 31-Det,47 1-Jan-48 155% $165,763,925 $0 $165,763,925 31-Dec48 1-Jan-49 158% $335,312,420 SO $335,312,420 31-Dec49 I-Jan-50 161% S366,431,172 SO $366,431,172 31-Dec-50 1-Jm-51 164% $399,158,563 $0 $399,158,563 31-Detr51 1-Jan-52 167% $432,540,503 $0 S432,540,503 31-Dec-52 I-Jan-53 171% $441,191,313 $162,457,662 $603,648,975 31-Dec-53 1-Jan.54 1741/6 $450,015,139 $192,660,191 $642,675,330 31-Dec-54 1-Ian-55 178% $459,015,442 S223,466,771 $692,482,213 31-Detr55 I-Jan-56 181% S468,195,751 $255,428,550 $723,624,301 31-Dec-56 1-Jan-57 185% $477,559,666 $288,579,413 $766,139,079 31-Dec-57 1-Jm-58 188% S487,110,859 $322,954,140 $910,064,999 31-Dec-58 1-Jan-59 192% S496,853,076 $329,413,223 $826,266,299 31-Dec-59 Wau-60 196% S506,790,138 $336,001,487 $842,791,625 31-Dec-60 I-Jan-61 200e/ $516,925,941 $342,721,517 $859,647,459 31-Dec-61 1-Jan-62 204% $527,264,460 $349,575,947 S876,840,407 31-Dec-62 I-Jan-63 208% S537,809,749 $356,567,466 $894,377,215 31-Dec-63 1-Jan-64 212% S548,565,944 S363,698,816 $912,264,759 31-Dec-64 1-Jan-65 216% $559,537,263 $370,972,792 $930,510,055 31-Dec-65 1-Jan-66 221% $570,728,008 S378,392,248 $949,120256 31-Dec-66 1-Jan-67 225% S582,142,568 $385,960,093 $969,102,661 31-Dec-67 1-Jan-68 230e/ $593,785,419 $393,679,295 $987,464,714 31-Dec-68 1-Jan-69 234% $605,661,128 S401,552,881 $1,007,214,008 31-Dec-69 1-Jan-70 2390% $617,774,350 S409,583,938 S1,027,358,288 31-Dec-70 1-Jm-71 244% $630,129,837 S417,775,617 $1,047,905,454 31-Det,71 1-Jan-72 249% $642,732,434 $426,131,129 $1,068,863,563 31-Dec-72 I-Jan-73 254% $655,587,083 $434,653,752 $1,090,240,935 31-Dec-73 1-Jan-74 2591/o $668,698,824 S443,346,827 $1,112,045,651 31-Dec-74 1-Jan-75 264% $682,072,801 $452,213,763 $1,134,286,564 31-Dec-75 1-Jan-76 2690/. $695,714,257 $461,259,039 S1,156,972,296 31-Dec-76 1-Jen-77 275% $709,628,542 $470,483,199 $1,180,1 t1,742 31-Dec-77 1-Jan-78 280% $723,821,113 S479,892,863 St,203,713,976 3t-Dec-78 1-Jan-79 286% $738,297,535 $489,490,721 S1,227,788,256 31-Dec-79 1-Jan-$0 291% S753,063,486 S499,280,535 $1,252,344,021 31-Dec-80 1-Jan-81 297% $768,124,756 $509,266,146 $1,277,390,901 31-Dec-81 1-Jan-82 303% $783,487,251 S519,451,469 S1,302,938,719 31-Dec-82 1-Jan-83 3090% $799,156,996 $529,840,498 $1,328,997,494 31-Dec-83 1-Jan-84 3t5% S815,140,136 S540,437,308 $1,355,577,444 31-Dec-84 1-Jan-85 322% $831,442,938 S551,246,054 S1,382,688,993 31-Dec-85 1-Jan-86 328% $948,071,797 $562,270,975 $1,410,342,772 31-Dec-86 1-Jan-87 335% $865,033,233 $573,516,395 $1,438,549,628 31-Dec-87 1-Jan-88 341% $882,333,898 5584,986,723 $1,467,320,620 31-Dec-88 1-Jan-89 348% $899,980,576 $596,686,457 $1,496,667,033 31-Dec-89 1-Jan-90 355% $917,980,187 $608,620,186 $1,526,600,374 31-Dec-90 I-Jan-91 362% $936,339,791 $620,792,590 S1,557,132,381 31-Dec-91 1-Jan-92 3691/6 S955,066,587 $633,208,442 $1,588,275,029 31-Dec-92 1-Jan-93 377% $974,167,918 $645,872,611 S1,620,040,529 31-Dec-93 1-Jan-94 384% S993,651,277 $658,790,063 S1,652,441,340 31-Dec-94 1-Jan-95 392% $1,013,524,302 $671,965,864 $1,685,490,167 31-Dec-95 1-Jan-96 4000/6 $1,033,794,788 $685,405,181 $1,719,199,970 31-Dec-96 I-Jan-97 408% $1,054,470,684 $699,113,285 $1,753,593,969 31-Dec-97 14an-98 416% $1,075,560,098 $713,095,551 $1,788,655,649 31-Dec-98 1-Jan-99 424% $1,097,071,300 $727,357,462 $1,824,428,762 31-Dec-99 1-Jen-00 433% $1,119,012,726 $741,904,611 $1,960,917,337 31-Dec-00 1-Jan-01 442% $1,141,392,980 $756,742,703 $1,898,135,684 31-Dec-01 1-Jan-02 450e/ $1,164,220,840 S771,877,557 $1,936,098,397 31-Dec-02 I-Jan-03 4590% SIJ87,505,257 $787,315,t08 $1,974,820,365 31-Dec-03 1-Jan-04 4690% $1,211,255,362 $803,061,411 $2,014,316,773 31-Dec-04 1-Jan-05 478% $1,235,480,469 S819,122,639 $2,054,603,108 31-Dec-05 I-Jan-06 488% $1,260,190,079 S835,505,092 S2,095,695,170 31-Dec-06 1-Jan-07 497% S1,285,393,880 S852,215,193 $2,137,609,074 31-Dec-07 1-Jan-08 507% St,311,101,758 S869,259,497 S2,180,361,255 MwiCap, 1— rtW ".kh Ranch TZIWCONSUL77NG/PRnjetlon4Cpy ofW.Ih Rand 7TRZ Arojec0an3-W.2 G A11De.e(oprnenexluJ['lL 1.3(2047-2051) 24-Ort-25 'A—rding to the Puke County APpnisd Distriu end Tarrsnt County Appretml Dieniet property is assessed as ci`R vy 1 annually. During co ,tion, the essnsed W m repraaeote the potion ofthe building completed a ofJmuuy 1. Assume m se .d valor during conehu 6m. 'Assume an ennud inderiw licta af2.0%. 3Sm Exhibit C-3.5.1. 'SoeExhibit C-3 6.1 Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-4.4: Proiected Assessed Value - All Land Uses - Develonment Years 2058-2068 - Slmmmary Development 2 0% Total Year Assessed Inflation 2058-2062 Development 2063-2068 Development Projected E As Oe Factor' Projected Assessed Value Projected Assessed Value Assessed Value 31-ikc-25 I-Jan-26 100% So $0 $0 31-Dec-26 1-Jan-27 102% So SO $0 31-Dec-27 1-Im-28 104 % $0 SO $0 3I-Dec-28 I-Jan-29 1060% $0 So $0 31-Dec-29 1-Jan-30 108% $0 $0 So 31-Dec-30 1-Jan-31 110% $0 $0 $0 31-Dec-31 1-Jan-32 113% $0 $0 $0 31-Dec-32 1-Jan-33 115% $0 So $0 31-Dec-33 1-Jan-34 117a/o So $0 $0 31-Dec-34 1-Jan-35 120% $0 $0 SO 31-Dec35 I-Jan-36 122% $0 $0 $0 31-Dec-36 1-Jan-37 124% $0 $0 $0 31-Dec-37 1-Jan-38 127% So $0 SO 31-Dec-38 1-Jan-39 129% So SO $0 31-Dec-39 I-Jan-40 132% $0 $0 $0 3I-Dec-00 1-Jan-41 135% $0 SO $0 31-Dec-0I 1-Jan-02 137% SO $0 SO 31-Dec-02 1-Jan-43 140% So $0 So 31-Dec-03 I-Jan-44 143% So $0 $0 31-Dec-04 I-lan-45 146% $0 $0 $0 31-Dec-05 1-Jam-46 149% $0 $q $0 31-Dec-06 1-Jan-47 152% $0 $0 $0 31-Dec-07 I Jan-48 155 % SO $0 $0 31-Dec-08 1-Jan-49 158% $0 $0 $0 31-Dec-49 1-Jan-50 161% So So $0 31-Dec-50 1-Jan-51 164% $0 $0 $0 31-Dec-51 I-Jan-52 167% $0 $0 $0 31-Dec-52 I-Jan-53 171% $0 $0 i0 31-Dec-53 1-Jan-54 174% $0 $0 $o 31-Dec-54 1-Jan-55 178% $0 $0 $0 31-Dec-55 I-Jan-56 181% $0 $0 $0 31-Dec-56 1-Jan-57 195% $0 So SO 31-Dec-57 1-Jan-58 188% SO $0 $0 31-Dec-58 1-Jan-59 192% $29,175,201 $0 $29,175,201 31-Dec-59 1-Jan-60 196% $59,517,410 SO $59,517,410 31-Dec-60 1-Jan-61 200% $91,061,638 $0 $91,061,638 31-Dec-61 1-Jan-62 204% $124,463,046 SO $124,463,046 31-Dec-62 I-Jan-63 208% $158,532,483 $0 $158,532,483 31-Decfi3 1-Jaa-64 212% $161,703,133 $32,211,779 $193,914,912 31-Dec-64 1-Jan-65 2161/6 $164,937,195 S66,369,150 $231,306,346 31-Dec-65 I-Jan-66 221% $168,235,939 $101,209,669 $269,445,608 31-Dec-66 1-Jan-67 225% $171,600,658 $137,417,260 $309,017,918 31-Dec-67 1-Jan-68 230% $175,032,671 $175,032,671 $350,065,343 31-Dec-68 1-Jan-69 234% $178,533,325 $214,097,732 $392,631,057 31-Dec-69 I-Jan-70 239% $182,103,991 $218,379,687 $400,483,678 31-Dec-70 1-Jan-71 244% $185,746,071 $222,747,290 $409,493,352 31-Dec 71 1-Jan-72 249a/o $189,460,993 $227,202,226 S416,663,219 31-Dec-72 1-Jan-73 254% $193,250,212 $231,746,271 $424,996,483 31-Dec-73 I-Jan-74 259% $197,115,217 $236,381,196 $433,496,413 31-Dec-74 1-Jan-75 2641/6 $201,057,521 $241,108,820 $442,166,341 31-Dec-75 1-Jan-76 269% $205,078,671 $245,930,996 $451,009,668 31-Dec-76 1-Jaa-77 275% $209,180,245 $250,849,616 S460,029,861 31-Dec-77 14ava-78 280% $213,363,850 S255,866,609 $469,230,458 31-Dec-78 I-Jan-79 286% $217,631,127 $260,983,941 $478,615,067 31-Dec-79 1-Jam-80 291% $221,983,749 $266,203,620 S488,187,369 31-Dec-80 1-Jam-81 297% $226,423,424 $271,527,692 $497,951,116 31-Dec-81 I-Jan-82 303% $230,951,993 $276,958,246 S507,910,139 31-Dec-82 1-Jan-83 309% $235,570,931 $282,497,411 $518,068,341 31-Dec-83 14ava-84 315% $240,282,349 $288,147,359 S528,429,708 31-Dec-84 14an-85 322% $245,087,996 $293,910,306 $538,998,302 31-Dec-85 1-Jan-86 328% S249,989,756 S299,788,512 $549,778,268 31-Dec-86 1-Jan-87 335% $254,989,551 $305,784,282 $560,773,834 31-Dec-87 1-Jam-88 341% $260,089,342 $311,899,968 $571,989,310 31-Dec-88 1-Jan-89 348% $265,291,129 $318,137,969 1583,429,097 31-Dec-89 1-Jao-90 355% $270,596,952 $324,500,727 S595,097,678 31-Dec-90 14ava-91 362% $276,008,891 $330,990,741 S606,999,632 31-Dec-91 1-Jan-92 369% $28029,068 $337,610,556 S619,139,625 31-Dec-92 1-Jan-93 377% $287,159,650 $344,362,767 $631,522,417 31-Dec-93 1-Jan-94 384% S292,902,843 $351,250,023 $644,152,866 31-Dec-94 1-Jam-95 392% $298,760,900 $358,275,023 $657,035,923 31-Dec-95 LJan-96 400% $304,736,118 $365,440,524 $670,176,641 31-Dec-96 1-Jan-97 408% S310,830,840 $372,749,334 $683,580,174 31-Dec-97 1-Jan-98 4165/6 $317,047,457 $380,204,321 $697,251,778 31-Dec-98 I-Jan-99 424% $323,388,406 $387,808,407 $711,196,813 31-Dec-99 1-Jan-00 433 % $329,956,174 $395,564,575 $725,420,749 31-Dec-00 1-Jam-ol 442% $336,453,298 $403,475,867 $739,929,164 31-Dec-01 I-Jan-02 450% $343,182,364 $41"45,384 $754,727,748 31-Dec-02 1-Jan-03 459% $350,046,011 $419,776,292 $769,822,303 31-Dec-03 1-Jan-04 4691/6 $357,046,931 S428,171,818 $785,218,749 31-Dec-04 1-Jan-05 478% $364,187,870 $436,735,254 $800,923,124 31-Dec-05 I-Jaa-06 488% $371,471,627 $445,469,959 S816,941,586 31-Dec-06 1-Jan-07 497% $378,901,060 $454,379,358 $833,280,418 31-Dec-07 1-1an-08 507•/ $386,479,081 S463,466,945 $849,946,026 Maa1Cp, Ina. vt W-t ✓Wolsh Ranch TMZiCONSULTMG/Prq.de u/1Copy of Welsh R—h 71RZ Rnjectimu - v1.2 GA1IDare1opmmGd jw-C1.I (7D78-2068) 2FOa-2J 'Aree,ding to the Parka CountyAppnisel D,aaiet sad Tamnt County Appniesl I%shict property is assesud a oflanuay 1 ammily During comtruct,on, the meaeed value ,,presente the potion ofthe budding oonplaed a oNsetsuy 1. As ww ne mead slue dunng eenenu;aon. 'A. —en annual in8stion F.I. of2.0%. 'See Exhibit C-3.7.1. tSee Exhibit C-3.8.1. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C-4.5: Protected Assessed Value - Afl Land Uses - Development Years 2069-2079 - Summary Development 2.0% Total Year Assessed Inflation 2069-2073 2074-2079 Development Projected Endirl As DI' Factor' Projected Assessed Value' Projected Amassed Value' Assessed Value 31-Dec $ 1Jan-26 l0U% So so $0 31-Dec-26 1-Jan-27 102% $0 $o $0 31-Dec-27 I-Jan-28 104% $0 SO So 31-Dec-28 I-Jaa-29 106% $0 $0 $0 31-Dec-29 1-Jan-30 108% $0 $o $0 31-Dec-30 I-Jan-31 110% $0 $0 so 31-Dec-31 1-Jan-32 113% $0 $0 sO 31-Dec-32 1-Jan-33 115% $o $0 $0 31-Dec-33 I-Jm-34 1170% $0 $0 so 31-Dec-34 I-Jaa-35 120% $0 $0 sO 31-Dec-35 1-Jan-36 122% $o $0 $0 31-Dec-36 1-Jaa-37 124% $0 So So 31-Dec-37 1-Jan-38 127% $0 SO $0 31-Dec-38 I-Jan-39 129% $0 SO sO 31-Dec-39 1-Jan-40 132% $o $0 SO 31-Dec-00 I-JaaAI 135% $0 $0 $0 31-DecAl I-Jan-02 137% $0 $0 $o 31-Dec-02 I Jan-43 l4O% $0 $0 So 31-Dec-03 1-Jan-44 143% $0 $o $0 31-Dec-44 I-J-A5 146% $0 $0 $0 31-Dec-45 I-Jan-46 149s/o $0 So $o 31-Dec-46 1-Jan-47 152% $0 $0 $0 31-Dec-47 I-Jm48 155% $0 $0 SO 31-Dec-48 1-Jaw-49 158% $0 $0 $o 31-Dec-49 I-Jan-50 161% $0 $0 $o 31-Dec-50 I-JW-51 164% $0 $0 $0 31-Dec-51 I-Jm-52 1671% $0 $o so 31-Dec-52 1-Jan-53 171% $0 $0 $o 31-Dec-53 1-Jaa-54 174% $0 $0 $o 31-Dec-54 I-Jan-55 178% $0 So so 31-Dec-55 I-Jan-56 181% $0 SO sO 31-Dec-56 1-Jan-57 185% $0 sO $0 31-Dec-57 I-Jan-58 188% $0 $0 $o 31-Dec-58 I-Jaa-59 192% SO $0 $0 31-Dec-59 I-Jan-60 196% $0 $0 $0 31-Dec-60 1-Jan-61 200% $0 $o So 31-Dec-61 I-Jan-62 204% $0 $0 $0 31-Dec-62 1-Jan-63 208% $0 $0 $0 31-Dec-63 1-Jaa-64 212% $0 $o So 31-Dec-64 I-Jan-65 216% $0 $0 $0 31-Dec-65 I-Jan-66 221% $0 $0 $0 31-Dec-66 I Jaa-67 225% $0 $o So 31-Dec-67 l-Jaa-68 2301% SO $0 $0 31-Dec-68 I-Jan-69 234% SO $0 $0 31-Dec-69 I-Jan-70 239s/o $36,275,695 SO $36,275,695 31-Dec-70 I-Jan-71 244% $74,002,419 $0 $74,002,419 31-Dee-71 1-Jaa-72 249% $113,223,701 $0 $113,223,701 31-Dec-72 I-Jaa-73 254% $154,754,154 $0 5154,754,154 31-Dec-73 1-Jan-74 2590/ $197,115,217 $0 $197,115,217 3I-Dec-74 1-Jan-75 264% $201,057,521 $40,051299 $241,108,82O 31-Dec45 I-Jan-76 269% $205,078,671 $82,521,696 $287,600,368 31-Dec-76 I-Jan-77 275% $209,180,245 $125,841jO2 $335,021,747 31-Dec-77 IJm-78 280% $213,363,850 $170,861,O91 $384,224,940 31-Dec-78 1-Jan-79 286% $217,631,127 $217,631,127 $435,262,253 31-Dec-79 1-Jm-80 291% $221,983,749 $266,203,620 $488,187,369 31-Dec-80 1-Jan-81 297% $226,423,424 $271,527,692 $497,951,116 31-Dec-81 I-Jan-82 303% $230,951,893 5276,958,246 5507,91O,139 31-Dec-82 I-Jan.83 309s/o $235,570,931 $282,497,411 $518,068,341 31-Dec-83 I-Jm-84 315% $240282,349 $288,147,359 $528,429,708 31-Dec-84 I-Jan-85 322% 5245,087,996 5293,91O,306 $539,999,302 31-Dec-85 I-Jan-86 328% $249,989,756 $299,788,512 $549,778,268 31-Dec-86 1-Jaa-87 335% $254,989,551 $305,784,282 556O,773,834 31-Dec-87 1-Jan-88 341% $26O,O89342 5311,899,968 9571,999,310 31-Dec-88 I-Jan-89 348% $265291,129 $318,137,968 $583,429,097 31-Dec-89 1-Jan-90 355% $270,596,952 5324,50O,727 5595,O97,678 31-Dec-90 I-Jan-91 362% $276,008,891 5330,99O,741 $606,999,632 31-Dec-91 I-Jan-92 369% $281,529,O68 $337,610,556 $619,139,625 31-Dec-92 I-Jan-93 377% 5287,159,650 $344,362,767 S631,522,417 31-Dec-93 I-Jan-94 384% 5292,9O2,843 $351,250,023 5644,152,866 31-Dee-94 I-Jan-95 392% $298,760,900 5358,275,023 $657,035,923 31-Dec-95 I-Jaa-96 400% $304,736,118 $365,44O,524 5670,176,641 31-Dec-96 I-Jan-97 408% 5310,830,840 $372,749,334 $693,590,174 31-Dee-97 I-Jan-98 4160/6 5317,O47,457 538O2O4,321 $697,251,778 31-Dec-98 I-Jan-99 424% $323,388,406 $387,808,407 $711,196,913 31-Dec-99 I-Jan-0O 433% 5329,856,174 5395,564,575 5725,42O,749 31-Dec-00 I-Jan-01 442% $336,453,298 $403,475,867 $739,929,164 31-Dec-01 I-Jan-02 450% $343,182,364 $411,545,384 $754,727,748 31-Dec-02 I-Jan-03 459% $35O,O46,011 5419,776,292 $769,922303 31-Dec-03 I-Jan-04 469% 5357,046,93I 5428,171,818 $785,218,749 31-Dec-04 I-Jan-05 478% $364,187,870 $436,735254 $8OO,923,124 31-Dec-05 I-Jan-06 488% 5371,471,627 5445,469,959 $816,941,586 31-Dec-06 I-Jan-07 497% $378,901,060 $454,379,358 $833,280,418 31-Dec-07 I-Jan-08 507% 5386,479,081 $463,466,945 5849,946,O26 MvwCep, I- vIW-".IAR-,h TBMCONSIfL77NG'PRalec0o,.IXpy ofWalah Ranch MZproJeotlo.-v1.2 GAll DmIgp wcxWH-C 1.5(20694079) 240et-2J 'According to the Puka C oly Appheixed Disaid and Tempt C-nty Apph d..l District propcny is xxeesxed . of!catty 1 xtm.11y During -.traction, ft —weed ,slue hepmmte the poAm, ofthe building-hupleted hu ofJmue y 1. A— ro —d! slue during eanxWeton 'Assumes . xnn.l in0etion ft etee oft 0% sSee Exhibit C-3.9.1. 4See Exhibit C-3.10 1. Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit C4 6: Projected Assessed Value - All Land Uses - Develonment Years 2080-2087 - S1lrnmary Development 2.0% Total Year Assessed Inflation 2080-2084 Development 2085-2087 Development Projected Endiq As Olt Factor, Projected Assessed Value' Projected Assessed Value' Assessed Value 31-Dee15 I-Jim-26 100% E0 SO, $0 31-Dec-26 1-Jan-27 102"/6 $0 $0 $0 31-Dec-27 1-Jan-28 104% s0 $o $0 31-Dec-28 1-Jan-29 106% $0 $0 $0 31-Dec-29 1-Jm-30 108% $o SO $0 31-Dec-30 I-Jan-31 110% $0 s0 $0 31-Dec-31 1-Jan-32 113% $0 $o SO 31-Dec-32 1-Jan-33 115% $0 $0 so 31-Dec-33 1-Jan-34 11r/o s0 $0 $0 31-Dec-34 1-Jan-35 120% $o $0 $0 31-Dec-35 1-Jan-36 122% $o $0 $0 31-Dec-36 l-Jan-37 124% $o $0 $0 31-Dec-37 I-Jan-38 127a/ $o s0 $0 31-Dec-38 1-Jan-39 129"/0 $0 $0 $0 31-Dec-39 1-Jan40 132% $0 $o $0 31-Dec40 1-Jan-41 135% s0 $o $0 31-Dec41 1-Jan-42 1371/o $o $o $o 31-Dec42 1Jan43 140% $o $0 $0 31-Dec43 I-Jan44 143% $0 $0 $0 31-Dec44 1-Jan-45 146% $0 $0 $0 31-Dec45 1-Jan-46 149% SO $o $0 31-Dec46 1-Jan-47 152% $0 $o $0 31-Dec47 1-Jan-48 155% SO $o $o 31-Dec48 1-Jan-49 158% $o $0 $o 31-Dec-49 1-Jim-50 161% $0 $o $o 31-Dec-50 J-Jim-51 1641/. $0 $0 $0 31-Dec-51 1-Jan-52 167% $o SO $o 31-Dec-52 1-Jan-53 171% $0 $o $0 31-Dec-53 1-Jan-54 174% $0 $0 so 31-Dec-54 I-Jan-55 178% $0 $o s0 31-Dec-55 1-Jan-56 181% SO $0 $o 31-Dec-56 1-Jan-57 185°% $o $0 $o 31-Dec-57 I-Jan-58 188% $o $0 $o 31-Dec-58 1-Jm-59 192% $o s0 $0 31-Dec-59 1-Jan-60 196% $o $o s0 31-Dec-60 1-Jan-61 200% $0 $0 $0 31-Dec-61 1-Jan-62 204% s0 $o $o 31-Dec-62 I-Jan-63 208% $0 $o $o 31-Dec-63 1-Jan-64 212% $o $0 $o 31-Dec-64 I-Jan-65 216% $o $0 $0 31-Dec-65 1-Jan-66 221% $0 SO $0 31-Dec-66 1-Jan-67 225% $0 s0 $0 31-Dec-67 1-Jan-68 230% $0 $o s0 31-Dee-68 1-Jan-69 234% s0 $o $0 31-Dec-69 1-Jan-70 2390/6 $o $0 $o 31-Dec-70 I-Jan-71 244% $o $0 $0 31-Dea71 I-Jan-72 2490/6 $o $0 $o 31-Dec-72 1-Jan-73 2540/ $0 $0 $0 31-Dec-73 1-Jan-74 2590% $0 $o s0 31-Dec-74 1-Jan-75 264% s0 $0 $0 31-Dec-75 1-Jan-76 2690/6 $0 $o $o 31-Dec-76 I-Jan-77 275% $0 $0 $o 31-Dec-77 1-Jan-78 2801/o $0 $0 $0 31-Dec-78 1-Jan-79 2861. $0 SO $0 31-Dec-79 1-Jan-80 291% $0 $o $0 31-Dec-80 1-Jan-81 297% $45,104,268 $0 S45,104,268 31-Dec-81 1-Jan-82 303% $92,012,706 $0 S92,012,706 31-Dec-82 1-Jan-83 309% S140,779,441 SO $140,779,441 31-Dec-83 1-Jan-84 315% S192,417,339 $0 $192,417,339 31-Dec-84 I-Jan-85 322% $245,087,996 SO $245,097,996 31-Dec-85 I-Jan-86 328% $249,989,756 S49,798,756 $299,798,512 31-Dec-86 1-Jan-87 335°% $254,989,551 $102,605,357 $357,594,908 31-Dec-87 1-Jm-88 341% S260,089,342 $156,468,090 $416,557,433 31-Dec-88 1-Jan-89 348% $265,291,129 $159,597,452 $424,888,581 31-Dec-89 1-Jan-90 355% $270,596,952 $162,789,401 S433,386,353 31-Dec-90 I-Jm-91 362% $276,008,891 $166,045,189 S442,054,080 31-Dec-91 I-Jan-92 369% $281,529,068 $169,366,093 $450,895,161 31-Dec-92 1-Jan-93 377% $287,159,650 $172,753,415 $459,913,065 31-Dec-93 1-Jan-94 384% $292,902,943 $176,208,483 S169,111,326 31-Dec-94 1-Jan-95 392% $298,760,900 $179,732,653 $478,493,553 31-Dec-95 I-Jan-96 400% $304,736,118 $183,327,306 S488,063,424 31-Dec-96 I-Jan-97 408% S310,830,840 $186,993,852 $497,824,692 31-Dec-97 1-Jan-98 416% $317,047,457 $190,733,729 $507,781,186 31-Dec-% 1-Jan-99 4241/6 $323,389,406 $194,548,404 $517,936,810 31-Dec-99 1-Jim-00 433% S329,856,174 $198,439,372 S528,295,546 31-Dec-00 1-Jan-01 442% $336,453,298 $202,408,159 S538,861,457 31-Dec-01 I-Jan-02 450% $343,182,364 $206,456,322 $549,638,686 31-Dec-02 1-Jan-03 4590/6 $350,046,011 $210,585,449 $560,631,460 31-Dec-03 I-Jan-04 469e/ S357,046,931 $214,797,158 $571,844,089 31-Dec-04 I-Jan-05 4781/6 $364,187,870 $219,093,101 $583,280,971 31-Dec-05 1-Jan-06 488% $371,471,627 $223,474,963 S594,946,590 31-Dec-06 1-Jan-07 497% $378,901,060 $227,944,462 $606,845,522 31-Dec-07 I-Jan-08 50T/o $386,479,081 $232,503,351 $618,982,432 Afunicsp, Jnc. rtW—VWlssh Rauh TIR71CONSUL77NG/Projecfi.,&[Copy of Webb R..h 77RZ Projsctio -v1.2 G AADenelopn ,h.JW-CJ 6(2080-2087) 24-0ef-2J 'According W the Pukes County App d d District and Tsmnt County Appteisel District property is ssemd sa of January 1 —11y. During construction, the sssessed edue repren+rts tha portion of tlu Wilding annplefed u otlmuary 1. Asurree rw avesd vdm during eonetnwtron. 'Assn n W inflation fsef of2.(P/.. 'See Exhibit C-3.11.1. 'See ExhibitC-3.12 1. If 14 u=RAP x "aF �ga"a$ U€E»»��$�m"G•a$»=��m^�� =a»»»p'»»aQV201Q&acia»a»a»aa'nazi&aaa ass "x"x »»saa»a: nru a»»» s a @ �aaaaaaaaaasaaaasaasaaaaaaaaasasaaasasaaaaasaaassasaaaaag=�:e�x^m�^t��r= ��"€�°nai� �C G •Org Ai A a� AW««AgAASS.�ASASAAa.�.�aaA.� SS 4 �y$aQx�s���a^eRxks�3���A�=�nsa"-�msaasssaem� ��aaaaasaasaaaaaaasasaaaaaaaasaaaaaasasaaaaaaa���^-�§s3rsyyassa�&����a��g^�^"a��:,�R�&»ng�g��@�@ r d�" G»H«I�AAS.iS .�AAAAA"Aaflii a a�Gu.F&G QYWa IS i e ��°aaaasaasaaasasaaaaaasasasasaaaaas"„B��agse�a4�t�y�g�®�=�gssgm»»����� a�=�Q�dG�n�_g»g°^^'a� � b Gad ««&�an'.Ai dz�.l.ni dd;.7 AAA ai a"^.« Ai sal G CGE Wid «Aa A.S AiFGAY9W WP4 Y9WWWWW.....:..«..�w.. .............««««..««.. �G"R�se^`&W_RR_iggFH �sd �H�B n LIR a asa»5� b � _ stax �q Ries ^��a^ naasnrx�na- a��e � �as� eGn-a3= B a� mms �gCCS5�aN�n�N_=$�d�1���vK:-NayyfKa qg �: `Q v}'.: Gi tl•$ '' � d �a w �n'� ^.� � .ri-naM-`5m �agex��msea�Rm�a:§�=RaR�amx"a,$aRx «aSWu»AS�SGFC� »�fPE4 C¢iiiiiiiFA=„ ».'-.„ ..^._„«» »»��«»A� „«G«" »«« „��LiA�A�Li �p a MERNHaa E $.py�3SS5,596959,333,ssss"ssssng"ssss6sssmasssms6ss6ax6ss�s�`sg$g d Z_?3___-?__--- T _,'i'�t___S ---F-nn----'..:�.:n«:.'.:n:nnn:n...:n"n:"mnnn""n'n-..nnnn�mn-n�mn:n�n-.n EXHIBIT D-1.1 PROJECTED INCREMENTAL ASSESSED VALUE & INCREMENTAL REAL PROPERTY TAXES AVAILABLE FOR TIRZ OBLIGATIONS Reinveshnenl Zone Number Eigideen Fort Worth, Texas (Walsh Ranch) Exhibit D-1.1. Pmiected Incremental Assessed Value @ incremental Real Property Taxes Available for TIRZ Obligations 0 50% City of Development Development Land Residual Land Fort Worth Real Total Percant Total Available Year Assessed Inflation Total Projected Inflation Total Projected Estimated Property Tax Rate Incremental Available for Incremental End 31-Ihe-25 As of 14 -26 Facm? 100% Assessed Valuet 5148,050,000 Facto? 100% Assessed Value' $%,481,124 Base Values (594,896,631) Incremental Value $t47,634,493 (Per 5100 A V.)' SO.EI0000 Tex Revenue TIRZ Ob posts' Tax Revenues S9B9,15i 50.� 5494,576 31-Dec-26 1-Jan-27 102% 5385,096,750 101% $90.445,485 (594,896,631) 5380,645,604 $0.670000 52,550,326 50.00% 51,275,163 31-D-27 1-Jan-28 104% $409,150,122 101% 585,800,519 (594,896,631) 5400,054,010 50.670000 S2A80,362 50.00% 51,340,181 31-Dec-28 1-Jan-29 106% 5935,747,514 102% 579,875,135 (594,896,631) 5920,726,018 $0670000 56,168,864 50.00% 53,084,432 31-Dec-29 1-Jan-30 108% 51,760,371,227 102% 573.953,873 ($94,896,631) 51,739,428,468 50.670000 511,654,171 50.00% 55,827,085 31-Dec-30 1-Jan-31 110% 52,568,585,157 103% 567,517,318 (594,896,631) 52,541,205,844 50.670000 517,026,079 50.00% 58,513,040 31-D..31 1-Jan-32 113% 53,378,911,418 103% 560,671,702 (594,8%,631) 53,344,686,489 $0.670000 522,409,399 50A0% SI1,204,700 31-13 -32 1-Jan-33 115% $4,2%584,823 10445 $53,796,062 (594,896,631) 54,255,484,254 $0.670000 $28,511,745 50.00°/ 514,255,872 31-Dec-33 I-Jan-34 117% 55,241,911.696 104% 547,078,542 (594,896,631) 55,194,093,608 50.670000 $34,800,427 50.00% 517,400,214 31-D.-34 1-Jan-35 120% 56,203,676,944 105% $40,248,908 ($94,896,631) $6,149,029,120 50.670000 $41,198,495 50.00% $20,599,248 31-D.-35 1-Jan-36 122% SIj75,211,601 105% 532,991,335 ($W,896,631) 57,513,306,305 $0670000 550,339,152 50.00% 525,169,576 31-Dec-36 I-Jan-37 124% 58,469,843,718 10691. $29,743,318 (594,896,631) 58,404,690,405 $0.670000 556,311,426 5000e/. $28,155,713 31-D.-37 I-Jan-38 127% 59,426,090,239 106% $26.633,371 (594,896,631) 59,357,826,979 50.670000 $62,697,441 50.00% 531,348,720 31-Dcc-38 1-3an-39 129% 510,285,509,784 107% 524,867,509 (294,8%,631) $10,215,480,662 $0.670WO 568,443,720 50,00% 534,221,860 31-D.-39 1-J®40 132% S11,298,903,905 107% $22,811,744 (594,896,631) 511,226,819,018 50.670000 575,219,687 50.00% 537,609,844 31-I3c60 1-Jan61 135% $12,455,216,832 108% 520,680,198 (594,896,631) 512,381,000,400 50.670000 $82,952,703 50.00% 541,476,351 31-D-41 I-Jan62 137% 513,579,297,021 108% 518.624,777 (594,9%k31) 513,503,025,167 50.670000 590,470,269 50.00% 545,235,134 31-Dec42 I-Jan43 1400Y. 514,568,552,090 109% 517,849345 (594.896,631) $14,491,504,803 $0.670000 597,093,082 50.00% 548,546,541 31-13c43 I-Jaa-44 143% 515,411,205332 109% 516,800,994 ($94JM,631) 515333,109,695 $0.670000 5102,731,835 50.00% 551,365,917 31-13c-04 1-1an45 146% 516,415,829,177 110% 515,741,714 (594,896,631) S16,336,674,260 $0,670000 5109,455,718 50.00% 554,727,859 31-Dec45 I-Jan46 149% 517,400,921,435 110% 514,384,520 (594A%,631) 517,320,409324 $0.670000 SI 16,046,742 50.00% 558,023,371 31-Dec-06 I-Jan67 152% 518,278,013,935 111% 513,414,327 (594,896,631) 518,196,531,631 $0.670000 5121,91Q762 50.00% $60,958.381 31-Dec-47 I-Jan48 155% 518,809,338,139 112% $12,921,966 (594,896,631) 518,727,363,474 50.670000 5125,473,335 50,00% 56Z736,668 31-13c68 1-Jan-49 158% 519,351,758,1 IS 112% 512,424,346 (594,896,631) 519,269,285,833 S0670000 5129,104,215 50.00% $64,55Z 108 31-D=49 I-Jan-50 161% 519,763,205,784 113% 512.206,893 ($94,896,631) 519,680,516,046 50.670000 $13IA59,458 50.00% $65,929,729 31-Dec-50 1-Jan-51 164% 520,272,087,659 113% 511,986,955 (594,896,631) 520,189,177,983 $0.670000 S135,267,492 50 OOeh 567,633,746 31-Dec-51 1-Jan-52 167% 520,612,944,809 1149% SI1,764,512 ($94,896,631) 520,529,812,690 $0.670000 5137,549,745 50.00% 568,774,873 31-13 -52 1-Jan-53 171% $21.187,661,367 114% 510,774,270 (594,8%.631) 521,103,539,006 $0670000 5141393,711 50.00% $70,696,956 3I-Dm-53 I-Jm-54 174% $21,638,367,971 115% 510,542,933 (3%.896,631) S21,554,014,272 50,670000 S144,411,896 50.00% 57Z205,948 31-Dce-54 1-J-55 178% $22,098,089,706 11&/o 510,309,013 (594,8%,631) $22,013,501,089 $0.670000 S147,490,457 50 Ow. $73,745.229 31-Dec-55 I-Jan-56 181% 522,567,542,921 116% 510,072A91 ($94JM,631) 522,482,718,783 50.670000 5150,634,216 50.00% 575,317,108 31-Dec-56 1-Jan-57 185% 523,046,936,075 117% 59,833,345 ($94,481,124) 522,962,288,296 $0.670000 S153,847,332 50.00% 576,923,666 31-Dm-57 I-Jan-58 189% 523,536,477,935 117% 59,591,556 (589,995,507) 523,456,073,983 50.670000 $157,155,696 50.00Y. 578577,848 31-Dm-58 I-Jan-59 192% 524,036,382,694 118% 59,347,104 (584,948,906) 523,960,780,892 $0.670000 5160,537,232 50.00% 580,268,616 31-Dm-59 I-Jan60 196% 524,546,869,053 118% 59,099,967 (S78,688,890) $24,477,280,130 $0.670000 5163,997,777 5000% 581,998,888 31-I3c60 1-Jaa61 200% 525,068,160,314 119% 58,850,125 (572,493,100) 525,004,517,338 50.670000 5167,530,266 50.00% 583,765,133 31-Dec61 I-Jan62 204% 525,601,103,696 120% 58,5W,557 (565,854,412) 525,543,846,841 50670000 $171,143,774 50.00% 585,571,887 31-Dec62 I-Jan-63 20891. 526,144,705,946 120% $8,342,242 (558,882,984) 526,094,165,204 50.670000 5174,830,907 50.00% $87,415,453 31-Dm63 1-Jan64 212% 526,699,811,844 121% 58,084,160 ($51,9W,299) 526,655,945,704 $0.670000 5178,594,836 50.00% 589,297,418 31-Dm64 I-Jaa65 216% 527,267,321,216 121% 57,823,287 ($45,237,075) 527,229,907,429 $0,670000 5182,440,380 50.00% 591,220,190 31-Doe65 I-Jan66 221% 527,846,180,776 122% 57,559,604 (538,482,073) 527,815,258,307 $0.670000 518636ZZ31 50.00% 593,181,115 31-13c66 1-Jan67 225% 528,437,287,789 123% 57,293,089 (531,386,238) 528,413,194,640 50.670000 $190.368.404 50.00% 595,184,202 31-Dm67 1-Jan68 230% 529,040,900,611 123% 57,023,719 (528,155,467) 529,019,768,864 $0.670000 5194,432,451 50,00% 597,216,226 31-Dec68 t-Jsn69 234% 529,657,283,031 124% 56,751,474 (525,086,115) 529,638,948,390 $0.670000 5198,580,954 50.00% 599,290,477 31dkc69 I-Jan-70 239% 530,286,704,387 125% 56,476,330 (523,306,308) 530,269,874,409 $0670000 5202,808,159 50.00% 5101,404,079 31-D -70 1-1an-71 2441Y. 530,929,439,684 125% 56,198,266 ($21.273,239) 530,914,364,711 $0.670000 $207,126,244 50.00% $103,563,122 31-Dec-71 I-Jan-72 249% 531,585,769,711 126% 55,917,260 (319,t89,505) 531,572,497,466 $0.670000 5211,535,733 50.00% 5105,767,867 31-f)%-72 1-Jan-73 254% 532,256,751,085 12691. 55,633,288 (S17,196,263) 532,245,188,110 $0670000 5216,042,760 50.00 5108,021,380 31-Dec-73 I-Jan-74 259% 532,941,152,086 127% 55,346,329 ($16,398,315) 532,930,100,100 50.670000 5220.631,671 50.00% 5110,315,835 31-Ike-74 1-Jan-75 264% 533,640,026,427 128% 55,056,360 (S15,358,396) $33,629,724,390 $0.670000 5225,319,153 50.00% SI IZ659,577 31-Ike-75 1-Jan-76 269% $34,354,496327 128% $4,763357 (514,318,478) 534,344,941,206 $0.670000 5230,111,106 5000% $115,055,553 31-f)%-76 1-Jan-77 275% 535,083,255,625 129e/. 54,467,298 (513,018,896) 535,074,704,026 50.670000 5235,000,517 50.00% 5117,500,258 31-De 77 I-Jan-78 280% 535,827,423,496 130% 54,168,159 (SI2,080,408) 535,819,511,247 50.670000 5239,990,725 50.00% $11%995,363 31-13 -78 I-Jan-79 28691. 536,587,324,780 130% 53,865,916 (511,579,112) 536,579,611,585 SO.670000 5245,083,398 50.00% 512Z541,699 31-Iko-79 1-Jan-80 291% 537,363,291,146 131% 53,%0,548 (SJ 1,077,815) $37,355,773,878 50.670000 5250,283,685 50.00% 5125,141,842 31-D%-80 1-Jm-81 297% 538,155,661,237 132% 53,252,029 (510,829,781) 538,148,083,485 $0.670000 5255,592,159 5000% 5127,796,080 31-Dco-81 I-J.42 303% 538,964,780,815 132% $Z940,336 (SIO.581,746) 538,957,139,404 50.670000 $261.OIZ834 50.00% $130,506,417 31-13 -82 1-Jan-83 30M 539,791,002,911 133% 52,625,444 (SIO,333,711) $39,783,294,644 50.670000 $266,548,074 50.00% 5133,274,037 31-D.-83 1-1an-84 3151Y. 540,635,645,279 134% 52,307,330 ($9,416,818) SW,628,535,791 $0.670WO 5272,211,190 50.w/ $136,105,593 31-13-94 1-Jan-85 322% 541,497,180,495 134% SI985,970 (59,168,783) 541,489,997,681 $0670000 5277,982,984 50.00 5138,991,492 31-Dec-85 1-Jan-86 328% 542,376,922,861 135% 51,661,338 (18,920,749) 542369,663,450 50.670000 5283,876,745 50.00% 5141,938,373 31-D.-86 1-Ian-87 335% 543,276,271,944 1369/. 51,333,410 (W672,714) 543,269,932,640 50.670000 5289,901,849 50,001% 5144,950,924 31-Dec-87 1-Jan-88 341% 544,193,608,009 136% 51,002,161 (58,424,679) 544,186,185,491 50.670000 5296,047,443 50.00% 5148,023,721 31-13 -88 1-Jan-89 348% $45,077,480,169 137% SO ($8.176,644) 545,069,303,525 50.670000 5301,964,334 50.00% 5150,982,167 31-Dec-89 1-Jan-90 355% 545,979,029,772 138% SO (57,928,609) 545,971,IO1,163 50.670000 $308,006,378 50.00% 5154,003,189 31-Dec-90 1-Jan-91 362% 546,898,610,368 138°/ SO (57,680,575) 546,890,929,793 $0.670000 5314,169,230 50.00% 5157,084,615 31-Dec-91 I-Jan-92 369% 547,836,582,575 139% SO ($7,43Z540) $47,829,150,036 50.670000 5320,455,305 50.00% 5160,227,653 31-Dec-92 1-Jan-93 377% 548,793,314,227 140% SO (57,184.505) 548,786,129,722 $0670000 5326,867,069 50.00% 5163,433,535 31-Dec-93 1-Jan-94 384% $49,769,180,511 140% SO CS6,936,470) 549,762,244,041 $0.670000 5333,407,035 50.00% $166,703,518 31-Dec-94 1-Jan-95 392% $50,764,564,122 141% SO (56,688,435) $50.757.975,686 50.670000 5340,077,767 50.00°/, 5170,038,894 31-13es-95 1-Jan-96 400% 551,779,855,404 142% SO ($6,440,401) 551,773,415,003 50.670000 5346,881,881 50.00% 5173,440,940 31-Dec-96 t-Jan-97 40M 552,815,452,512 1421Y. SO (56,19Z366) 552,809,260,146 50.670000 5353,82ZO43 50.00% 5176,911,021 31-Dec-97 1-Jm-98 416% 553,871,761,562 143% SO (55,944,331) $53,865,817,231 50.670000 5360,900,975 50.00% SI80,450,488 31-13ec-98 I-Jan-99 424% 554,949,196,794 144% SO ($5,696,296) 554,943,500,497 $0.670000 5368,121,453 50,00% SI84,060,727 31-Dw-99 I-Jan-0O 433% S%,048,180,729 145% SO ($5.448,261) 556,042,732,468 50.670000 5375,486,308 50.00% $187,743,154 31-13-00 1-Jan01 442% 557,169,144344 145% SO ($5,200,226) 557,163,944,118 SO.670000 $382,998,426 50.00% 5191,499,213 31-Dec-01 1-Jan-02 450% 558,3lZ527,231 146% SO (54,95ZI92) 558,307,575,039 50.670000 5390,660,753 50.00% 5195,330,376 31-13ec-02 1-Jan03 459% 559,478,777,775 147% SO (54,704,157) 559,474,073,619 50.670000 5398,476,293 5000% 5199,238,147 31-13ec-03 1-Jan-04 469% 560,668,353,331 148% SO ($4,456,122) 560,663,897,209 50.670000 5406,448,111 50.00% $203,224,056 31-Dec-04 1-Jan05 478% 561,881,720,398 148% SO (54,208,087) 561,877,512,310 S0670000 5414,579,332 50.00% 5207,289,666 31-Dec-05 I-J-06 488% 563,119,354,8W 149% SO (53,960,052) 563,115,394,753 50.670000 5422,873,145 50.00% 5211,436,572 31-13ec-06 1-Jan-07 497% 564,381,741,902 I50% SO (53.71ZO18) $64,378,029,884 $0.670000 $431,332,800 50.00% 5215,666,400 31-Dec-07 1-J-08 507% 565,669,376,740 151% SO (53,463,983) 565,665,912,757 $0.670000 5439,961,615 5000% 5219,980,808 Total 516,749,271,003 58374,635,501 M-Cw,, Iac Awp lhimNaVAd p. caWmhVAUBTAFFlJUA&-Fm W-MahhRa h YWXONSMMGP,,,wd vTCrpyOwtch Rarh 79RZ Prvpcl6>tir-v1,2 GAft Jk+rloprsra+LcJFa7ORl7'&I.I 24Or1-25 'A.-n-W Wad-faebr cf2.0% `see Ea6ihrt C-Z7.1. 'See EddhitH. The TIRZ pmpaW ie the FZ7 ofd, City, ifaey,.iU not geea.re city rues vodl -d iem 1b. Cit 'Rq a, the CaydFo W.% rmf pmpeny m na f myoa2M5.aoura. Tarnm Coney Tax Aaeaor-Wiccmr eAnomea 50%tho iacra m" m mmma ate-1 6k for d, repayment of71RZ obi,p ic, EXHIBIT D-1.2 PROJECTED INCREMENTAL ASSESSED VALUE & INCREMENTAL REAL PROPERTY TAXES AVAILABLE FOR THE CITY Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit D-1.2: Proiected Incremental Assessed Value & Incremental Real ProDerty Taxes Available for the Citv 0.50% City of Development Lend Residue[ Lend Fart Worth Real Total Percent Total Available Year Assessed Inflation Total Protected Inflation Total Projected Exlunmed Property Tax Rate Incremental Available for Incremental Pad' As of Factor Assessed Value Facto? As ved Value° Base Velue3 lncremenml Value (Per S100 A V.)e Tex Revenues W the Cj Tex Revenues 31M-15 I-J®-2b 100% $148,050,000 100% $94,481,124 ($94,896,631) S147,634,493 SO.6700W $989,151 50.Z S494,576 31-13ec-26 1-Jm-27 102% S385,096,750 101% S90,445,485 ($94,8%,631) S380,645,604 $0670000 S2,550,326 50.00% S1,275,163 31-Deo-27 1-Jm-28 104% S409,150,122 101% S85,800,519 ($94,896,631) S400,054,010 $0670000 $2,680,362 50.00% $1,340,181 31-Dec-28 1-Jan-29 10694, $935,747,514 10294. S79,875,135 (S94,896,631) $920,726,018 SO.670000 S6,168,864 5000% S3,084,432 31-Dec-29 I-Jm-30 108% $1,760,371.227 102% S73,953,873 ($94,896,631) SI,739,428,468 SO 6700DO $11,654,171 50,00% S5,827,085 31-Dec-30 I-Jea-31 110e/ $2,568,585,157 103% S67,517,318 (S94,896,631) $2,541,205,944 SO.670000 171026,079 5000% S8,513,040 ec 31-D-31 1-Jai-32 113% S3,378,911,418 103% $60,671,702 (S94,896,631) S3,344,686,489 S0670000 :22,409,399 50.00% $11.204,700, 31-Dec-32 I-Jm-33 115% S4,296,584,823 104% S53,796,062 ($94,8%,631) $4,255,494,254 50.670000 S28,511,745 50.t10% S14,255,872 31-Dec-33 1-Jm-34 117% S5,241,911,696 104% $47,078,542 (994,896,631) E5, 194,093,608 $0.670000 S34,800,427 50.E S17,400,214 31-Dec-34 1-Jm-35 120-A S6,203,676,944 105% S40,248,808 (S94,8%,631) $6,149,029,120 SO.670000 $41,198,495 50.00% S20,599,248 314)ec-35 1-Jm-36 122% $7,575.211,601 105% E32,991,335 ($94,8%,631) S7,513,306,305 SO.670000 S50,339,152 5000% S25,169,576 31-Dec-36 I-Jao-37 124% $8,469,843,718 1069/. $29,743,318 ($94,896,631) S8,404,690,405 SO.670000 S56,311,426 50.00% S28,155,713 31-Dec-37 1-Jan-38 127% S9,426,090,239 106% $26.633,371 (S94,896,631) S9,357,826,979 $0.670000 S62,697,441 50.E S31,348,720 31-D-38 1-Jm-39 129% S10,285,509,784 107% S24,867,509 (S94,8%,631) $10.215,480,662 E0.670000 $68,443,720 50.00% S34,221,860 31-D.-39 1-Jaa-40 132% S11,298,903,905 107% S22,811,744 ($94,896,631) S 11.226,819,0 18 E0.670000 S75,219,687 50.00% S37,609,844 31-D.-40 1-Jtm41 135% S12,455,216,832 108% S20,680,198 ($94,896,631) S12,381,000,400 $0670000 S82,952,703 50.00% $41,476,351 314)ec61 I-J-42 137% S13,579,297,021 108-A S18,624,777 (S94,896,631) S13,503,025,167 SO.670000 S90,470,269 50.00% S45,235,134 31-Dec-42 1-J®-43 140 $14,568,552,090 109% S17,849,345 (S94,896,631) S14,491,504,803 SO.670000 S97,093,082 50.00% S48,546,541 31-Den-43 I-J®-44 143% S15,411,205,332 109% S16,800,994 (S94,896,631) S15,333,109,695 SO.670000 S102,731,835 50.00% S51,365,917 31-Dec-44 1-Jm45 146% S16,415,829,177 1109% $15,741,714 (S94,8%,631) S16,336,674,260 $0.670000 S109,455,718 50.00% S54,727,859 31-Dec-45 I-Jtm46 149% S17,400,921,435 110% S14,384,520 (S94,896,631) $17,320,409,324 SO.670000 S116,046,742 50.00% S58,023,371 31-Dec-46 1-Jm47 152% S18,278,013,935 Ill% S13,414,327 (S94,8%,631) S18,196,531,631 $0.670000 E121,916,762 50.E $60,958,381 31-Dec-47 1-Jtm118 155% S18,809,338,139 112% S12,921,966 (S94,8%,631) S18,727,363,474 SO.670000 $125,473,335 50.00% S62,736,668 31-Dec-48 1-J®49 158% S19,351,758,118 112% S12,424,346 (S94,896,631) $19,269,285,833 $0670000 $129,104.215 5000% S64,552,108 31-D-49 1-1an-50 161% S19,763,205,784 1139/6 $12,206,993 ($94,9%,631) S19,680,516,046 $0.670000 S131,859,458 50.00% $65,929,729 31-Dec-50 1-J®-51 164% S20,272,087,659 113% $11,986,955 (S94,8%,631) S20,189,177,983 SO.670000 $135.267,492 5000% S67,633,746 31-Dec-51 1-1n-52 167% $20,612,944,809 114% $11,764,512 (S94,896,631) S20,529,812,690 SO.670000 $137,549,745 50.00% $68,774,873 31-Dec-52 1-Jm-53 171% $21,187,661,367 114% S10,774,270 ($94,896,631) $21,103,539,006 SO.670000 S141,393,711 50.00% S70,6%,856 31-Dec-53 1-Jtm-54 174% S21,638,367,971 115% SI0,542,933 (S94,896,631) S21,554,014,272 SO.670000 S144,411,896 50.E S72,205,948 31-13ec-54 1-Jm-55 178% S22,098,088,706 116% $10,309,013 (S94,896,631) S22,013,501,088 S0670000 S147,490,457 50.00% S73,745,229 31-Dan-55 1-Jan-56 181% S22,567,542,924 1161% S10,072,491 (S94,896,631) $22,482,718,783 SO.670000 S150,634,216 50.00% S75,317,108 31-Dec-56 1-J®-57 185% S23,046,936,075 117% S9,833,345 (S94,481,124) S22,962,288,296 $06700DO $153,947,332 50.00e/ E76,923,666 31-13ec-57 1-Jan-58 1880A $23,536,477,935 117% S9,591,556 ($89,995,507) S23,456,073,983 SO.670000 S157,155,696 50.E S78,577,848 31-13ec-58 I-J®-59 192% $24,036,382,694 118% S9,347,104 (S84,948,906) S23,960,780,892 SO.670000 S160,537,232 50.00% $80,268,616 31-Dec-59 I-Jm60 196% S24,546,869,053 119% S9,099,967 ($78,688,890) S24,477,280,130 SO.670000 S163,997,777 50.E S81,998,888 31-Dec60 1-Jm61 200% S25,068,160,314 119% $8,850,125 (S72,493,100) S25,004,517,338 SO.670000 S167,530,266 50.00% S83,765,133 31-Dec61 1-Jm62 204% S25,601,103,696 120Ye S8,597,557 (S65,854,412) S25,543,846,841 SO.670000 S171,143,774 50.E S85,571,887 31-Dec62 1-3m63 208% S26,144,705,946 120e/ S8,342,242 (S58,882,984) S26,094,165,204 SO.670000 S174,830,907 50.00% S87,415,453 31-Dec63 1-Jm64 212% S26,699,811,844 121% S8,084,160 ($51,950,299) S26,655,945,704 $0.670000 S178,594,836 50.00% S89,297,418 31-Dec64 1-J®65 216% S27,267,321,216 121% S7,823,287 ($45,237,075) S27,229,907,429 SO.670000 S182,440,380 50.00% E91,220,190 31-Deo65 I-J®66 221% S27,846,180,776 122% S7,559f" (S38,482,073) S27,815,2S8,307 $0.670000 S186,362,231 50.00% S93,181,115 31-Dec66 1-Jm67 225% $28,437.287,789 123% S7,293,089 (S31,386,238) S28,413,194,640 SO.670000 S190,368,404 SaOOY. $95,194,202 31-D-67 1-Im68 2.30% S29,040,900,611 123% S7,023,719 (S28,155,467) S29,019,768,864 SO.670000 $194,432,451 50,00% S97,216,226 31-Dec68 1-Jen69 234% S29,657.283,031 124% S6,751,474 (S25,086,115) $29,638,948,390 S0.670000 S198.580,954 50,00% S99,290,477 31-Dec69 1-Jm-70 239% S30,296,704,387 125% S6,476,330 (S23,306j08) 530.269,874,409 SO.670000 S202,808,159 50.0036 SI01,404,079 31-Dec-70 1-Jan-71 244% S30,929,439,684 125% S6,198,266 (S21,273,239) S30,914,364,711 E0.670000 S207,126,244 50OOMK S103,563,122 31-Dec-71 1-Jtm-72 249% S31,585,769,711 126% S5,917,260 (SI9.189,505) S31.572,497,466 SO.670000 S211,535,733 50.E S105,767,867 31-Dec-72 1-J®-73 25494. $32,256,751,085 126% S5,633,288 (S17,1%,263) S32,245,188,110 $06700DO S216,042,760 50.00eh S108,021,380 31-Dec-73 I-J®-74 259% S32,941,152,086 127% S5,346,329 (S16,398,315) S32,930,100,100 SO.670000 S220,631,671 50.00% SI 10,315,835 31-Den-74 1-Jan-75 264% $33,640.026,427 128% S5,056,360 (SI5,358,396) S33,629,724,390 SO.670000 S225,319,153 5000eA S112,659,577 31-De>;-75 1-Jm-76 269% S34,354,496,327 128Yo S4,763,357 (S14,318,4M S34,344,941,206 SO.670000 S230,111,106 50,00% S115,055,553 31-Dec-76 1-J®-77 275% S35,083,255,625 129% S4,467,298 ($13,018,8%) S35,074,704,026 SO.670000 S235,000,517 50.00% $117,500,258 31-Ds-77 1-J®-78 280% S35,827,423,496 130% $4,168,159 (SI2,08D,408) S35,819,511,247 SO.670000 S239,990,725 50.E SI 19,995,363 31-Den-78 1-Jan-79 28694. S36,587,324,780 130e/ S3,865,916 (SI 1,579,112) $36,579,611,585 S0670000 S245,083,398 50.00e/ S122,541,699 31-Dec-79 I-J®-80 291% S37,363,291,146 131% S3,560,548 (SI1,077,815) S37,355,773,878 SO.670000 S250,283,685 50.E $125,141,942 31-Dec-80 1-Jm-81 297% S38,155,661,237 1320A S3,252,029 (S10,829,781) S38,148,083,485 SO.670000 $255,592,159 50.00% $127,7%,080 31-Dec-81 I-J®-82 303% S38,964,780,815 132% $2,940,336 (SIQ581,746) S38,957,139,404 SO.67OWD S261,012,834 50.00% SM,506,417 31-Dec-82 1-Jan-83 309e/ S39,791,002,911 133% $2,625,444 (S10,333,711) S39,783,294,644 SO.670000 S266,548,074 50.00% $133,274,037 31-Dec-83 I-Jm-84 315% S40,635,645,279 134% S2,307,330 (S9,416,818) S40,628,535,791 E0.670000 S272,211,190 50.00% S136,105,595 31-Den-84 1-Jan-85 322% S41,497,180,495 134% S1,985,970 (S9,168,783) $41,489,997,681 E0.670000 S277,982,984 5000% $138,991,492 31-Dec-85 1-Jen-86 328% S42,376,922,861 135% S1,661,338 (39,920,749) $42,369,663,450 S0670000 S283,876,745 50.00e/ S141,938,373 31-Dec-86 I Jao-87 335% S43,276,271,944 136A S1,333,410 (58,672,714) $43,268,932,640 $0670000 S289,901,849 50.00e/ S144,950,924 31-Dec-87 14m-88 341% S44,193,608,009 136% S1,002,161 (S8,424,679) S44,186,185,491 SO.670000 $296,047,443 50.00% S148,023,721 31-Deo-88 1-Jan-89 348% $45,077,480,169 137% SO (S8,176,644) $45,069,303,5Z5 SO.670000 $301.964,334 50.00% S150,982,167 31-Deo-89 1-Jtm-90 355% $45,9179,029,772 138% SO (97,928,609) $45,971,101,163 SO.670000 S308,006,378 50.00% S154,003,189 31-Dec-90 1-Jan-91 362% S46,898,610,368 138% SO (S7,680,575) $46,890,929,793 SO.670000 S314,169,230 50.00% $157,094,615 31-Dec-91 1-Jan-92 369% $47,836,582,575 139% SO ($7,432,540) S47,829,150,036 E0.670000 S320,455,305 5000% $160,227,653 31-Den-92 1-Jai-93 377% 548,793,314,227 140% SO ($7,184,505) S48,786,129,722 $0670000 S326,867,069 5000% S163,433,535 31-Dec-93 1-Jm-94 394% $49,769,180,511 140% EO (S6,936,470) $49,762,244,041 $0670000 S333,407,035 50.00% S166,703,518 31-Dec-94 1-Jm-95 392% S50,764,564,122 141% So (S6,688,435) S50,757,875,686 SO.670000 $340,077,767 50.00%O S170,038,884 31-Dec-95 1-Jan-96 400% $51,779,855,404 142% SO (S6,440,401) S51,773,415,003 SO.670000 $346,881,881 50.00% S173,440,940 31-Dec-96 1-J®-97 408A S52,815,452,512 142% SO (S6,192,366) S52,809,260,146 SO.670000 S353,822,043 50.00% S176,911,021 31-D--97 I-I®-98 416% $53,811,761,562 143% SO (S5,944,331) $53,965,817.231 SO.670000 S360,900,975 50.00% $180,450,488 31-Dec-98 1-Jtm-99 424% $54,949,1%,794 144% SO (S5,696,2%) S54,943,500,497 E0.670000 S368,121,453 so 001/a $194,060,727 31-Dec-99 1-Jtm-00 433% S56,048,180,729 145% SO (S%448,261) S56,042,732,468 E0.670000 S375,486,308 5000 S187,743,154 31-Dec410 1-Jm-0I 442% S57,169,144,344 145% EO (S5,200,226) S57,163,944,118 SO.670000 S382,998,426 50.00% S191,499,213 31-Den-01 1-J-02 450% S58,312,527,231 1469% SO (S4,952,192) S58,307,575,039 SO 6700DO S390,660,753 50.00% S195,330,376 31-Dec-02 1-Jm03 459% S59,478,777,775 147% SO ($4,704,157) $59,474,073,619 SO 6700DO $398,476,293 50.00% S199,238,147 31-Dec03 I-J®-04 4690/6 S60,668,353,331 148% SO ($4,456,122) S60,663,897,209 $0.670000 S406,448,111 50.00% S203,224,056 31-Dec-04 1-Jm-05 478% S61,881,720,398 148% SO ($4,208,118.7) S61,877,512,310 SO.670000 S414,579,332 50.00% E207,289,666 31-Den-05 I-Jm06 488% S63,119,354,806 1491/6 SO (S3,960,052) S63,115,394,753 SO.670000 $422,873,145 50.00% S211,436,572 31-Dec-06 1-J-07 497% $64,381,741,902 150-A SO (S3,712,018) $64,378,029,894 SO.670000 S431,332,800 50,00% S215,666,400 31-Dm-07 1-1-08 507% $65,669,376,740 151% SO ($3,463,983) $65.665,912,757 E0.670OW $439,961,615 5000% S219,980,808 Total S16,749,271,003 S8,374,635,501 M.wc,w, L- Mpr//evulc-F.AmepcW.cvNlAcs',9(/b7AFF/IEGLSRemVFon Ww&W.4hRoch 77RLC0h5UL77M)/Pr#renm✓fCo gfWa65R-h 77RZPryeclbu-41GARD-,kw dx,1EMM1T./)61.2A4 2l-0cr-2J 'A -ow m -W a0elim f-m2.0% twee Exhibit C-2 7.1 'Sae Exhibit H The TIRZ prvperry iv it, FTJ of Me Ciry, ifwy, w ft om ponce city lees uvtil owed i-he Cit 0 41teproot, the Crry fFoe Wmlh rot Poperty wit no for =year 2025. Saurro' Tarim County Tex Asssnr-C.11c . tAautoa 50%the iroeo-W to moues m mlleble for n um m the Crr EXHIBIT E MAP AND DESCRIPTION OF THE PROPOSED USES OF THE PROPERTY (CURRENT CONCEPT PLAN) r 16 NORTH STAR.-. I PARKER TARRANT COUNTY -COUNTY NORTH STAR Ak� ............ . p—h .............. 4 it — ;WACSHWESF Qui Q-w va" P05 F—h 'NH LE, ft.�h 0— Pokillustotion purposes only. Pr e iojjj;� nary, subject to change Mid T. � ........... .6 L VALLEY VA, QIM �FM COMMUNITY m FM Wl" M7 PARK 413-0 COMMERCIAL c 7 ... . ......... ......... ....... .. ......... ....... f HIGHLAND HILLS Ud—d T— t 0.* L — S .................. be j BIG EAST A CORPORATE BOWL xv 2500 4 ConoW Pim CF40 WALSH RANCH PARKER .:TARRANT i ---1XAMWAy COUNTY COUNTY EXHIBIT F PROJECT COSTS Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Exhibit F: Project Costs' Project Costs Total All Development Roadway Improvements - MTP $292,900,700 ROW $13,668,819 Water Improvements $21,229,600 Water and Sewer Capacity Charges $7,200,000 Financing Costs (including Cost of Issuance) $47,119,545 Other Soft and Miscellaneous Costs (including Contingencies) $157,065,150 Subtotal All Development $539,183,814 2500 Roadway Improvements - Collector $6,491,500 ROW $480,997 Sanitary Sewer Improvements $6,425,000 Trails $25,726,058 Water and Sewer Capacity Charges $1,583,140 Financing Costs (including Cost of Issuance) $1,937,475 Other Soft and Miscellaneous Costs (including Contingencies) $6,458,250 Subtotal 2500 $49,102, 420 Corporate Bowl Roadway Improvements - Collector $7,339,500 ROW $469,358 Water Improvements $1,964,800 Sanitary Sewer Improvements $4,264,500 Trails $35,316,848 Water and Sewer Capacity Charges $410,389 Financing Costs (including Cost of Issuance) $2,035,320 Other Soft and Miscellaneous Costs (including Contingencies) $6,784,400 Subtotal Corporate Bowl $58, 585,115 Big East Roadway Improvements - Collector $19,335,000 ROW $1,412,906 Water Improvements $2,012,200 Sanitary Sewer Improvements $1,613,500 Trails $13,746,645 Water and Sewer Capacity Charges $282,665 Financing Costs (including Cost of Issuance) $3,444,105 Other Soft and Miscellaneous Costs (including Contingencies) $11,480,350 Subtotal Big East $53,327,371 Highland Hills Roadway Improvements - Collector $9,240,500 ROW $145,668 Water Improvements $911,200 Sanitary Sewer Improvements $2,157,500 Trails $7,628,115 Water and Sewer Capacity Charges $73,358 Financing Costs (including Cost of Issuance) $1,846,380 Other Soft and Miscellaneous Costs (including Contingencies) $6,154,600 Subtotal Highland Hills ,$28,157, 321 I-30 Commercial Roadway Improvements - Collector $2,831,000 ROW $218,136 Sanitary Sewer Improvements $2,946,250 Trails $4,207,500 Water and Sewer Capacity Charges $219,103 Financing Costs (including Cost of Issuance) $866,588 Other Soft and Miscellaneous Costs (including Contingencies) $2,888,625 Subtotal1--30 Commercial $14,177,202 Walsh West Roadway Improvements - Collector $9,039,250 ROW $696,498 Water Improvements $1,966,400 Sanitary Sewer Improvements $4,307,250 Trails $6,517,500 Water and Sewer Capacity Charges $823,995 Financing Costs (including Cost of Issuance) $2,296,935 Other Soft and Miscellaneous Costs (including Contingencies) $7,656,450 Subtotal Walsh West ,$33, 304, 278 North Star Roadway Improvements - Collector $37,365,500 ROW $2,158,961 Water Improvements $4,600,000 Sanitary Sewer Improvements $2,499,000 Trails $25,863,750 Water and Sewer Capacity Charges $868,826 Financing Costs (including Cost of Issuance) $6,669,675 Other Soft and Miscellaneous Costs (including Contingencies) $22,232,250 Subtotal North Star ,$102,257,962 Panhandle Water Improvements $235,200 Sanitary Sewer Improvements $1,431,500 Trails $7,260,000 Water and Sewer Capacity Charges $331,190 Financing Costs (including Cost of Issuance) $250,005 Other Soft and Miscellaneous Costs (including Contingencies) $833,350 Subtotal Panhandle $10,341,245 Administrative Costs Administrative Costs $1,705,000 Subtotal Administrative Costs $1, 705, 000 Total Project Costs $890,141,728 MuniCap, Inc. )evelopmenWvcJFxhibit F 27-Feb-26 1Provided by Developer. Note: This table excludes project costs for Chapter 380 Agreements, interest, and escalation as discussed in Section 4.1. EXHIBIT G CURRENT APPRAISED VALUE OF THE ZONE (BASE YEAR) Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Base Year Market Value vs Taxable Value 2025 Taxable Property ID Acreage County Land Use Owner Market Value' Value"' 3739679 314.2349 Tarrant ResAg WALSH RANCHES LP $4,467,731 $16,548 3986535 100.9200 Tarrant ResAg WALSH RANCHES LP $969,351 $7,468 3739961 728.2100 Tarrant ResAg WALSH RANCHES LP $5,427,470 $38,595 42961821 10.5730 Tarrant Residential COUNTY OF TARRANT $404,011 $0 42961830 19.9240 Tarrant ResAg WALSH RANCHES LP $469,468 $1,474 4121341 490.1560 Tarrant ResAg WALSH RANCHES LP $3,761,092 $36,272 4197631 5.1600 Tarrant ResAg WALSH RANCHES LP $206,400 $382 42961856 1.4870 Tarrant Residential COUNTY OF TARRANT $59,480 $0 42961813 153.7000 Tarrant ResAg WALSH RANCHES LP $1,405,900 $11,374 42961848 3.3090 Tarrant ResAg WALSH RANCHES LP $132,360 S245 R000038750 80.0000 Parker ResAg WALSH RANCHES LTD $1,840,000 $4,320 R000043611 167.3630 Parker ResAg WALSH RANCHES LTD $3,849,350 $9,040 R000043615 12.2300 Parker ResAg WALSH F HOWARD III 2006 TRUST FROST BANK TRUSTEE & $437,050 $660 R000043616 21.8990 Parker ResAg WALSH F HOWARD III 2006 TRUST FROST BANK TRUSTEE & $788,450 $1,180 R000043637 153.5000 Parker ResAg WALSH RANCHES LTD $3,530,500 $8,290 R000043654 236.5000 Parker ResAg WALSH RANCHES LTD $5,439,500 $12,770 R000043701 3.8650 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $88,900 $210 R000043702 82.9170 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $1,907,090 $4,480 R000043709 17.3110 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $398,150 $940 R000043716 1.0000 Parker ResAg WALSH RANCHES LTD $23,000 $50 R000043717 311.7370 Parker ResAg WALSH RANCHES LTD $7,169,950 $I6,830 R000044873 1.0000 Parker Residential WALSH RANCHES LIMITED PARTNERSHIP $274,880 $274,880 R000044874 106.7510 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $3,294,130 $5,770 R000044875 57.0000 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $1,758,910 $3,470 R000045406 1.0000 Parker Residential WALSH RANCHES LIMITED PARTNERSHIP $292,120 $292,120 R000045407 34.7440 Parker ResAg ALEDO WC 34 LLC $1,403,630 $1,880 R000045411 1.9960 Parker Residential WALSH RANCHES LIMITED PARTNERSHIP $460,240 $460,240 R000048324 296.8300 Parker ResAg BROWN WILLIAMM M FAMILY RANCHING OPERATIONS LP $6,827,090 $16,030 R000048327 1.0000 Parker Residential WALSH RANCHES LTD $940,970 $940,970 R000048328 210.6600 Parker ResAg WALSH RANCHES LTD $4,845,180 $11,380 R000050467 292.3200 Parker ResAg WALSH RANCHES LTD $6,723,360 $15,790 R000050574 161.9000 Parker ResAg WALSH RANCHES LTD $3,723,700 $8,740 R000050577 82.0000 Parker ResAg WALSH RANCHES LTD $1,886,000 $4,430 R000061602 246.3000 Parker ResAg WALSH RANCHES LTD $5,664,900 $13,300 R000062680 131.9000 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $3,033,700 $7,120 R000063142 236.1220 Parker ResAg WALSH RANCHES LTD $5,430,810 $12,750 R000063143 55.3610 Parker ResAg WALSH RANCHES LTD $6,273,300 $2,990 R000063I45 67.1570 Parker ResAg WALSH F HOWARD III 2006 TRUST FROST BANK TRUSTEE & $2,399,940 $3,630 R000063146 1.0000 Parker Residential WALSH RANCHES LTD $23,000 $23,000 R000063147 7.1620 Parker Residential QUAIL VALLEY DEVCO VIB LLC $164,730 $164,730 R000063227 300.7940 Parker ResAg WALSH RANCHES LTD $6,9I8,260 $16,240 R000063230 132.5390 Parker ResAg WALSH RANCHES LTD $3,048,400 $6,444 R000064880 1.0000 Parker Residential WALSH RANCHES LTD $23,000 $23,000 R000064881 200.9000 Parker ResAg WALSH RANCHES LTD $4,620,700 $10,850 R000065932 76.3300 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $1,755,590 $4,120 R000065939 9.1970 Parker ResAg WALSH RANCHES LIMITED PARTNERSHIP $211,530 $500 R000065946 203.4600 Parker ResAg WALSH RANCHES LTD $4,679,580 $10,990 R000065947 31.3700 Parker ResAg WALSH RANCHES LTD $724,510 $1,690 R000065949 230.6960 Parker ResAg WALSH RANCHES LTD $247,250 $580 R000065950 72.1670 Parker ResAg ATH 1187 LTD $4,690,860 $3,900 R000066079 29.0000 Parker ResAg WALSH RANCHES LTD $667,000 $722 R000068244 240.0000 Parker ResAg WALSH RANCHES LTD $5,520,000 $12,960 R000068372 1.6080 Parker ResAg $36,980 $29 R000068712 10.7500 Parker ResAg WALSH RANCHES LTD $247,250 $580 R000096904 51.8800 Parker ResAg WALSH RANCHES LTD $1,193,240 $2,800 R000096914 60.5200 Parker ResAg WALSH RANCHES LTD $1,391,960 $3,270 R000099072 0.9840 Parker ResAg STATE OF TEXAS $22,630 $22,630 R000099073 0.0240 Parker ResAg 0 $550 $550 R000103517 56.3980 Parker Residential WALSH RANCHES LIMITED PARTNERSHIP $10 $10 R000103641 6.6280 Parker ResAg QUAIL VALLEY DEVCO I LLC $I52,440 $360 R000108262 4.5560 Parker Residential WALSH RANCHES LTD $10 $10 R000108320 4.5610 Parker Residential MD1-041 LLC $3,576,190 $93,048 R000108321 9.4480 Parker Residential MD1-041 LLC $5,100,000 $190,500 R000108322 7.9000 Parker Commercial COOK CHILDRENS HEALTH CARE SYSTEM $12,731,360 $12,731,360 R000113631 0.0000 Parker Not Zoned WALSH HOMEOWNERS ASSOCIATION I INC $to $10 R000123896 15.4930 Parker Residential WALSH RANCH DEVELOPMENT OWNER LP $68,000,000 $68,000,000 R000123917 4.1420 Parker Residential MDI-041 LLC $44,000 $44,000 Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Base Year Market Value vs Taxable Value 2025 'Taxable Property ID Acreage County Land Use Owner Market Value' Value"' R000123918 1.7920 Parker Residential MD1-041 LLC $44,000 $44,000 R000123919 1.2770 Parker Residential MDI-041 LLC $44,000 $44,000 R000123920 8.0040 Parker Residential MDl-041 LLC $44,000 $44,000 R000123921 12.4210 Parker Residential MDI-041 LLC $to $lo R000124709 2.1900 Parker ResAg MDI-041 LLC $119,810 $120 R000124710 7.1690 Parker ResAg MDI-041 LLC $4,684,230 $390 R000125976 7.5000 Parker ResAg QUAIL VALLEY DEVCO VLO LLC $172,500 $410 R000126103 0.1200 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126104 0.0720 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126105 0.0860 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126106 0.0890 Parker Residential VILLAGE HOMES LP $80,500 $80,500 R000126107 0.0720 Parker Residential VILLAGE HOMES LP $80,500 $80,500 R000126108 0.0900 Parker Residential VILLAGE HOMES LP $80,500 $80,500 R000126109 0.0900 Parker Residential VILLAGE HOMES LP $80,500 $80,500 R000126110 0.0720 Parker Residential VILLAGE HOMES LP $80,500 $80,500 R000126111 0,0900 Parker Residential VILLAGE HOMES LP $80,500 $80,500 R000126112 0.0900 Parker Residential VILLAGE HOMES LP $56,000 $56,000 R000126113 0.0720 Parker Residential VILLAGE HOMES LP $56,000 $56,000 R000126114 0.0900 Parker Residential VILLAGE HOMES LP $56,000 $56,000 R000126115 0.0900 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126116 0.0720 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126117 0.0860 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126118 0.0860 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126119 0.0720 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000126120 0.1250 Parker Residential QUAIL VALLEY DEVCO VLO LLC $56,000 $56,000 R000127610 2.0740 Parker Residential CITY OF FORT WORTH TEXAS $115,000 $115,000 R000127611 1.8680 Parker Residential WALSH RANCHES LIMITED PARTNERSHIP $lo $10 R000127612 0.0000 Parker Residential WALSH RANCHES LIMITED PARTNERSHIP $10 $to R000129011 7.9780 Parker Residential QUAIL VALLEY DEVCO V LLC $183,490 $183,490 R000129012 19.0100 Parker Residential QUAIL VALLEY DEVCO V LLC $437,230 $437,230 R000129013 104.7990 Parker Residential QUAIL VALLEY DEVCO V LLC $2,410,380 $2,410,380 R000129014 80.9130 Parker Residential QUAIL VALLEY DEVCO V LLC $1,861,000 $1,861,000 R000129016 59.0290 Parker Residential QUAIL VALLEY DEVCO VIA LLC $2,118,570 $2,118,570 R000129017 11.5280 Parker Residential QUAIL VALLEY DEVCO VIA LLC $420,880 $420,880 R000129018 3.2470 Parker Residential QUAIL VALLEY DEVCO VIA LLC $118,550 $118,550 R000129019 22.2470 Parker Residential QUAIL VALLEY DEVCO VIA LLC $812,230 $812,230 R000129020 1.7960 Parker Residential QUAIL VALLEY DEVCO VIB LLC $72,930 $72,930 R000129021 35.5320 Parker Residential QUAIL VALLEY DEVCO VIB LLC $1,442,920 $1,442,920 R000129428 12.5110 Parker Institutuional BOARD OF REGENTS OF THE UNIVERSITY OF TEXAS SYSTEM $0 $0 R000129429 15.7890 Parker Institutuional BOARD OF REGENTS OF THE UNIVERSITY OF TEXAS SYSTEM $0 $0 R000130746 0.7830 Parker Not Zoned WALSH RANCHES LTD $o $0 R000130747 19.8090 Parker Commercial H-E-B LP $0 $0 R000130748 12.8490 Parker Commercial ATH 1187 LTD $0 $o Total 7,123.22 $240,055,853 $94,896,631 I - Values obtained from Tarrant County Central Appraisal District and Parker Cotmty Appraisal District in September of 2025. 2 - Values obtained from Parker County Tax Assessor and Tarrant County Tax Accessor. Summary of All Parcels Land Use Total Total Total Parcels Type Acres Market Value Taxable Value Various ResAg 6558.69 $136,681,632 $378,543 Various Residential 494.89 $90,642,851 $81,786,718 Various Commercial 40.56 $12,731,360 $12,731,360 Various Institutuional 28.30 $0 $o Various Not Zoned 0.78 $10 $10 Total _7123.22 $240,055,853 $94,896,631 Tarrant County Parcels Land Use Total Total Total Parcels Type Acres _ Market Value Taxable Value Various ResAg 1815.61 $16,839,772 $112,358 Various Residential 12.06 $463,491 $o Total 1827.67 $17,303,263 $112,358 Parker County Parcels Land Use Total Total Total Reinvestment Zone Number Eighteen Fort Worth, Texas (Walsh Ranch) Base Year Market Value vs Taxable Value 2025 taxable Property ID Acreage County Land Use Owner Market Value' Value',' Parcels Type Acres Market Value Taxable Value Various ResAg 4743.07 $119,841,860 $266,185 Various Residential 482.83 $90,179,360 $81,786,718 Various Commercial 40.56 $12,731,360 $12,731,360 Various Institutuional 29.30 $0 $o Various Not Zoned 0.78 $to $10 Total 5295.55 $222,752,590 $94,784,273 City of Fort Worth, Texas Mayor and Council Communication DATE: 03/10/26 M&C FILE NUMBER: M&C 26-0166 LOG NAME: 17TIF18ADOPTPFP SUBJECT (CD 3) Adopt Ordinance Approving the Project and Financing Plan for Tax Increment Reinvestment Zone Number Eighteen, City of Fort Worth, Texas (Walsh Ranch TIF) RECOMMENDATION: It is recommended that the City Council adopt the attached ordinance approving the Project and Financing Plan for Tax Increment Reinvestment Zone Number Eighteen, City of Fort Worth, Texas (Walsh Ranch TIF). DISCUSSION: On November 11, 2025, the City Council adopted Ordinance No. 28120-11-2025 to establish Tax Increment Reinvestment Zone No. 18, City of Fort Worth, Texas (Walsh Ranch TIF). At the first Walsh Ranch TIF Board Meeting on March 3, 2026, the TIF No. 18 Board of Directors adopted the attached Project and Financing Plan for consideration by the City Council. With the Project and Financing Plan in place, the Walsh Ranch TIF will be in a position to help finance public infrastructure improvements throughout the area, including assisting with the acceleration of completing major regional road, water, sewer, and drainage projects necessary to: • Activate the "2500" and "Corporate Bowl" portions of the project located south of Interstate 20 for major economic development projects • Accelerate development within the "Highland Hills" portion of the project concurrent with the construction of the University of Texas at Arlington (UTA) West campus • Support development of the "Walsh West" portion of the project surrounding the H-E-B grocery site opening 300+ acres of commercial development • Expand regional access to and from neighboring properties surrounding Walsh to enhance the functionality and value of properties within the Walsh Ranch TIF State law requires City Council approval of a TIF's Project and Financing Plan through an ordinance before the Plan can take effect. Thus, staff recommends that the City Council adopt the attached ordinance approving the Project and Financing Plan for the Walsh Ranch TIF, as adopted by the TIF's Board of Directors. The Walsh Ranch TIF is located in COUNCIL DISTRICT 3. A Form 1295 is not required because: This M&C does not request approval of a contract with a business entity. FISCAL INFORMATION / CERTIFICATION: The Director of Finance certifies that approval of this recommendation will have no material effect on City funds. Submitted for Citv Manaaer's Office bv: Dana Burghdoff 8018 Oriainatina Business Unit Head: Additional Information Contact: Expedited Jessica Rogers 2663 Ori Fernandez 2606