Loading...
Ord 861 Updating the Solana Public Improvement District Assessment for Entrada TOWN OF WESTLAKE ORDINANCE NO. 861 SOLANA PUBLIC IMPROVEMENT DISTRICT SUPPLEMENTAL SERVICE AND ASSESSMENT PLAN AND ASSESSMENT ROLL. A SUPPLEMENTAL ORDINANCE OF THE TOWN COUNCIL OF THE TOWN OF WESTLAKE UPDATING THE SOLANA PUBLIC IMPROVEMENT DISTRICT OF THE TOWN OF WESTLAKE SERVICE AND ASSESSMENT PLAN AND ASSESSMENT ROLL. WHEREAS, by Resolution 14-07 adopted on February 24, 2014, after notice and a public hearing in the manner required by law, the Town Council of the Town of Westlake, Texas approved a resolution authorizing the creation of the Solana Public Improvement District of the Town of Westlake; and WHEREAS, the Town Council, pursuant to Section 372.016(b) of the Public Improvement District Assessment Act, Chapter 372, Texas Local Government Code (the "PID Act") PID Act, published notice of the Levy and Assessment Hearing on December 22, 2014, in The Star-Telegram, a newspaper of general circulation in the Town; and WHEREAS, on January 15, 2015, after notice and a public hearing conducted in the manner required by law, the Town Council adopted Ordinance No. 741 approving the Solana Public Improvement District Service and Assessment Plan and Assessment Roll and the levy of assessments on property in the District; and WHEREAS, on January 15, 2015, the Town Council convened the Levy and Assessment Hearing and adopted Ordinance No. 743, authorizing the issuance of bonds secured by the assessments levied pursuant to the Assessment Ordinance; and WHEREAS, on January 28, 2018, after notice and a public hearing conducted in the manner required by law, the Town Council adopted Ordinance No. 843 approving the Solana Public Improvement District Service and Assessment Plan and Assessment Roll and the levy of the Part—B Assessment pertaining to the Parking Garage on property in the District; and WHEREAS, the Service and Assessment Plan and Assessment Roll is required to be reviewed and updated annually as described in Sections 372.013 and 372.014 of the PID Act; and WHEREAS, the Town Council now desires to proceed with the adoption of this Ordinance for the Annual Service Plan Update and the updated Assessment Roll attached thereto, in conformity with the requirements of the PID Act; and WHEREAS, the Town Council finds the passage of this Ordinance to be in the best interest for the citizens of Westlake. Ordinance 861 Page 1 of 2 NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE TOWN OF WESTLAKE, TEXAS: SECTION 1: That all matters stated in the preamble are found to be true and correct and are incorporated herein as if copied in their entirety. SECTION 2: That the Solana Annual Service Plan Update and updated Assessment Roll attached hereto as Exhibit A are hereby accepted as provided. SECTION 3: If any portion of this Ordinance shall, for any reason, be declared invalid by any court of competent jurisdiction, such invalidity shall not affect the remaining provisions hereof and the Council hereby determines that it would have adopted this Ordinance without the invalid provision SECTION 4: That this Ordinance shall be cumulative of all other Town Ordinances and all other provisions of other Ordinances adopted by the Town which are inconsistent with the terms or provisions of this Ordinance are hereby repealed. SECTION 5: It is hereby declared to be the intention of the Town Council of the Town of Westlake, Texas, that sections, paragraphs, clauses and phrases of this Ordinance are severable, and if any phrase, clause, sentence, paragraph or section of this Ordinance shall be declared legally invalid or unconstitutional by the valid judgment or decree of any court of competent jurisdiction, such legal invalidity or unconstitutionality shall not affect any of the remaining phrases, clauses, sentences, paragraphs or sections of this Ordinance since the same would have been enacted by the Town Council of the Town of Westlake without the incorporation in this Ordinance of any such legally invalid or unconstitutional, phrase, sentence, paragraph or section. SECTION 6: This ordinance shall take effect immediately from and after its passage as the law in such case provides. PASSED AND APPROVED ON THIS 27TH DAY OF AUGUST, 2018. ATTEST: Laura Wheat, Mayor Kell Ed ds, Town Secretary , R� WEsr� homas E. Brymer, T. n Manager of ^-:-_ APPR• 0 F O RM: _* ' i .• p �c F— • / Y • . :iron •wr ,r o n Attorne • ` �, co• 1a' I•1Ordinance 861 Page 2 of 2 7Ks SOLANA PUBLIC IMPROVEMENT DISTRICT 2018 ANNUAL SERVICE PLAN UPDATE • Ordinance 861 INTRODUCTION The Town of Westlake Town Council (the "Town Council") passed Resolution No. 14-07 approving and authorizing the creation of the Solana Public Improvement District (the "PID"), on February 24, 2014, to finance the costs of certain public improvements for the benefit of property in the PID, all of which is located within the corporate limits of the Town of Westlake (the "Town"). On April 22, 2013, the property within the PID was zoned by Ordinance No. 703 (the "Zoning Ordinance"). The Zoning Ordinance designates the type of land uses that are permitted within the project and includes development standards for each land use type. The Town of Westlake, Texas Special Assessment Revenue Bonds, Series 2015 (Solana Public Improvement District Project, Series 2015 Bonds) in the aggregate principal amount of $26,175,000 were issued to finance, refinance, provide or otherwise assist in the acquisition, construction and maintenance of the public improvements provided for the benefit of the property in the PID. In addition, reimbursement obligations for the Reimbursement Agreement — Part A in the aggregate principal amount of$3,400,000 are secured by special Assessments. Pursuant to the Service and Assessment Plan (the "SAP"), the effective interest rate on the Series 2015 Bonds is 6.15 percent. The interest rate on the Reimbursement Agreement— Part A is 6.43 percent per annum, per the Reimbursement Agreement adopted with Ordinance No. 742. On December 11, 2017, the Town Council adopted Resolution No. 17-45 determining total costs of certain authorized public improvements, approving a preliminary service plan update, including proposed assessment rolls, and directing the publication and mailing of notice of a public hearing to consider an ordinance levying assessments (the "Part B Assessments") on certain benefited property within the District. The Town Secretary 1) filed the proposed Part B Assessment Rolls and made the same available for public inspection, 2) mailed the notice of the Assessment Hearing to the last known address of the owners of the property liable for the Part B Assessments, and 3) published notice of the Assessment Hearing on January 12, 2018 in the Fort Worth Star Telegram, a newspaper of general circulation in the Town. On January 29, 2018, the Town Council,after conducting the Assessment Hearing, passed Ordinance No.843 approving an annual service plan update and Assessment Roll for Assessment Part B for the Reimbursement Agreement (the "Reimbursement Agreement — Part B") in the aggregate principal amount of $2,425,000 secured by special Assessments. Each Assessment Part B shall be paid with interest based on an interest rate of 6.43 percent per annum from September 1, 2018 through January 28, 2023, and 5.855% per annum from January 29, 2023 through the Maturity Date as defined in the Reimbursement Agreement — Part B, per the Reimbursement Agreement adopted with Resolution 18-06. The SAP identifies the public improvements (the "Authorized Improvements") to be provided by the PID, the costs of the Authorized Improvements (the "Authorized Improvement Costs"), the indebtedness to be incurred for the Authorized Improvements, and the manner of assessing the WESTLAKE SOLANA PID 2018 SAP UPDATE 2 Ordinance 861 property in the PID for the costs of the Authorized Improvements. Pursuant to Chapter 372,Texas Local Government Code, the SAP must be reviewed and updated annually. This document is the annual update of the SAP for 2018 (the "Annual Service Plan Update"), which includes both Assessment Part A and Assessment Part B. The Town also adopted an assessment roll (the "Assessment Roll") identifying the assessments (the "Assessments") on each Lot within the PID, based on the method of assessment identified in the SAP. This Annual Service Plan Update also updates the Assessment Roll for 2018. Capitalized terms used in this Annual Service Plan Update shall have the meanings set forth in the SAP. EQUIVALENT UNITS The SAP uses Equivalent Units to apportion assessment based on Land Use Class. The chart attached hereto as Exhibit A summarizes the original planned number of units broken down by Land Use Class and Improvement Area, assigns the Equivalent Unit factor to each Land Use Class as was originally calculated in the SAP, and determines the total number of Equivalent Units for each Land Use Class in Improvement Area #1, Improvement Area #2, and Improvement Area #3. Equivalent Unit Factors are then multiplied by total Equivalent Units in each Land Use Class to determine Assessment per Unit for each Land Use Class for both Assessment Part A and Assessment Part B. The 2017 Annual Service Plan Update approved by Ordinance No. 838 on November 21, 2017 (the "2017 Annual Service Plan Update") allocated Equivalent Units and their Assessment to 33 pods (a map of the pods is attached hereto as Exhibit C) and their 2017 tax parcel IDs assigned by the County. For the purpose of calculating or reallocating of Assessments and any corresponding prepayments of Assessments, all subsequent annual service plan updates, including this Annual Service Plan Update, is to use the information set forth in Exhibit B. The calculation of the estimated number of units to be built on a Parcel shall be performed by the Administrator and confirmed by the Town Council based on the information available regarding the use of the Parcel. The outstanding Assessment Part A and outstanding Assessment Part B in each Improvement Area is reallocated to the newly platted Parcels based on the corresponding approved development plans and projected development plan for each Parcel provided by the Developer. The detailed projected land use by pod and Parcels are provided by the Developer and the corresponding Equivalent Unit calculations are shown in Exhibit B. OWNERSHIP STATUS According to the 2018 Quarter 2 Developer Continuing Disclosure, Maguire Partners owns 0 percent, MRW Investors, LLC owns 80 percent and has sold off property (small lots), and Hokey Land has sold all of its holdings as well. MRW Investors, LLC is the Job Creation Entity (JCE) for the EB-5 Loan with a July 2023 maturity date. This entity is owned 80 percent by Mehrdad WESTLAKE SOLANA PID 2018 SAP UPDATE 3 Ordinance 861 Moayedi and is controlled by Mehrdad Moayedi. This entity purchased approximately 79 acres from Maguire Partners-Solana Land LP as part of the closing of the $150,000,000 EB-5 loan. This entity has assumed all of the Master Developer roles and responsibilities on the Entrada Project, including the POA (Property Owner's Association) and other items. STATUS OF AUTHORIZED IMPROVEMENTS Improvement Project A According to the 2018 Quarter 2 Developer Continuing Disclosure, Authorized Improvements for Improvement Area#1 and Improvement Area#2 are significantly complete,with remaining items being the completion of TRA Sanitary Sewer Metering Station, the Pedestrian Bridge and installation of iron benches. The TRA Sanitary Sewer Metering Station, which is partially reimbursed from the Series 2015 Bonds, and the Pedestrian Bridge are forecasted to be completed in Quarter 3 of 2018, and iron benches are awaiting input and direction from the Town. Improvement Area #3 Authorized Improvements only have the retaining walls, having not yet begun construction on the remaining infrastructure. Maps depicting the Authorized Improvements are attached hereto as Exhibit D. Improvement Project B According to the 2018 Quarter 1 and Quarter 2 Developer Continuing Disclosure, engineering design, site plan approval, and building permit approval are complete. However, construction of the parking garage, funded by the Reimbursement Agreement — Part B, has not begun. Maps depicting the Authorized Improvements are attached hereto as Exhibit D. BUDGET FOR CONSTRUCTION OF AUTHORIZED IMPROVEMENTS Improvement Project A According to the 2018 Quarter 2 Developer Continuing Disclosure, all Improvement Area #1 and Improvement Area #2 Authorized Improvements in Improvement Project A are being funded by Series 2015 Bond funds. The balance in the Improvement Fund with US Bank is $154,000 as of June 30, 2018. According to the Developer, available remaining funds are currently projected to be sufficient to complete the Authorized Improvement for Improvement Project A in Improvement Area #1 and Improvement Area #2 as described within the SAP. Improvement Area #3 Authorized Improvements, with the exception of retaining walls, are not constructed, with an estimated cost of $3,400,000 anticipated to be funded by the Developer and subject to the Reimbursement Agreement—Part A. See the table below for details about the Improvement Project A budget. WESTLAKE SOLANA PID 2018 SAP UPDATE 4 Ordinance 861 Original vs.Revised Budget-Improvement Project A Series 2015 Bonds Reimbursement Agreement-Part A Original Budget Budget as of Original Budget as of (1) Revisions 7/11/18(2) Budget(1) Revisions 7/11/18(2) Authorized Improvements Road improvements $ 3,767,430 $ 1,083,177 $ 4,850,607 $ 622,470 $ - $ 622,470 Water distribution system improvements $ 890,040 $ (668,035) $ 222,005 $ 171,680 $ - $ 171,680 Sanitary sewer improvements $ 1,531,196 $ (1,298,927) $ 232,269 $ 350,100 $ - $ 350,100 Storm drainage improvements $ 1,154,306 $ (1,154,306) $ - $ 579,566 $ - $ 579,566 Landscaping improvements $ 1,830,501 $ (661,929) $ 1,168,572 $ - $ - $ - Duct bank improvements $ 640,304 $ (142,838) $ 497,466 $ 93,650 $ - $ 93,650 Other costs(3) $ 8,120,860 $ (1,131,154) $ 6,989,706 $ 573,896 $ - $ 573,896 Parking facility improvement $ - $ - $ - $ - $ - $ - Consolidated Wet Utilities Contract $ - $ 3,974,012 $ 3,974,012 Subtotal $ 17,934,637 $ (1) $ 17,934,637 $ 2,391,362 $ - $ 2,391,362 Bond issue costs Capitalized interest $ 3,216,750 $ - $ 3,216,750 $ 218,620 $ - $ 218,620 Debt service reserve $ 2,074,313 $ - $ 2,074,313 $ 340,000 $ - $ 340,000 Other Bond issuance related costs $ 2,949,301 $ - $ 2,949,301 $ 450,018 $ - $ 450,018 Subtotal $ 8,240,364 $ - $ 8,240,364 $ 1,008,638 $ - $ 1,008,638 Total Uses $ 26,175,001 $ (1) $ 26,175,001 $ 3,400,000 $ - $ 3,400,000 Notes: 1)Budget as shown in the SAP. 2)The budget for the Authorized Improvements is adjusted in the 2018 Annual Service Plan Update as the Authorized Improvements are constructed and the Actual Costs of the Authorized Improvements are determined,per draw 38 provided by the Developer. 3)See Appendix B of the SAP for details. Improvement Project B According to the 2018 Quarter 2 Developer Continuing Disclosure, Improvement Project B (the public parking garage) improvements are not constructed, and the estimated costs of$6,160,000 are anticipated to be funded by the Developer, of which $2,450,000 are subject to Reimbursement Agreement — Part B. See the table below for details about the Improvement Project B budget. WESTLAKE SOLANA PID 2018 SAP UPDATE 5 Ordinance 861 Original vs.Revised Budget-Improvement Project B Reimbursement Agreement-Part B(Parking Garage) Original Budget(1) Revisions Budget as of 7/11/18(2) Authorized Improvements Road improvements $ - $ - $ - Water distribution system improvements $ - $ - $ - Sanitary sewer improvements $ - $ - $ - Storm drainage improvements $ - $ - $ - Landscaping improvements $ - $ - $ - Duct bank improvements $ - $ - $ - Other costs(3) $ - $ - $ - Parking facility improvement $ 6,160,000 $ - $ 6,160,000 Subtotal $ 6,160,000 $ - $ 6,160,000 Bond issue costs Capitalized interest $ 170,000 $ - $ 170,000 Debt service reserve $ 242,500 $ - $ 242,500 Other Bond issuance related costs $ 242,500 $ - $ 242,500 Subtotal $ 655,000 $ - $ 655,000 Total Uses $ 6,815,000 $ - $ 6,815,000 Notes: 1)Budget as shown in the SAP. 2)The budget for the Authorized Improvements is adjusted in this Annual Service Plan Update as the Authorized Improvements are constructed and the Actual Costs of the Authorized Improvements are determined. 3)See Appendix B of SAP for details. LOT SALES & HOME SALES UPDATE Residential Of the expected 322 residential units in the SAP, no residential units have completed construction. According to the 2018 Quarter 2 Developer Continuing Disclosure, a total of 26 homes are under construction. Calais Homes is currently constructing 6 homes with an estimated completion date of November 2018; Vespa Homes is constructing 12 homes with an estimated completion date of January 2019; and Crescent Homes through MRW Investors, LLC is constructing 8 homes with the first homes estimated to be complete in September 2018.Another 12 residential Lots are in the process of being sold to Veranda Designer Homes, with an average lot price of $220,000. An initial closing of 3 Lots is expected to occur within 30 days, with all 12 Lots to be closed within 18 months of the initial closing. Commercial Of the expected 1,158,299 square feet of commercial space described in the SAP, 29,175 square feet of commercial development has been constructed, with another 40,342 square feet permitted, and 29,313 square feet currently under review. According to the 2018 Quarter 2 Developer Continuing Disclosure, Block P, Lots 1 & 2 are under contract for a mixed-use, commercial development within the PID. The closing date is scheduled for July 25, 2018 with a purchase price of$2,100,000. WESTLAKE SOLANA PID 2018 SAP UPDATE 6 Ordinance 861 PARCEL SUBDIVISION A replat of Lot 1, Block B Westlake Entrada was filed and recorded in 2018. See Exhibit E for plats approved in the 2018. Plats approved in 2018 will be reflected in the 2019 annual service plan update. OUTSTANDING ASSESSMENT AND INSTALLMENT DUE 1/31/19 Improvement Area #1 The total outstanding Assessment for Improvement Area#1, comprised of both Assessment Part A and Assessment Part B, is $21,073,105.09, as shown on the table below. The total Annual Installment for Improvement Area #1 is $1,724,863.14, as shown on the table below, and will be delinquent if not received by January 31, 2019. The Assessment Roll for Improvement Area #1, Improvement Area #2, and Improvement Area #3 is attached as Exhibit G. Outstanding Assessment and Annual Installments Assessment Part A Assessment Part B Reimbursement Reimbursement Agreement- Agreement- Series 2015 Bond Part A Part B Total Outstanding Assessment Series 2015 Bond $ 16,457,627.18 $ - $ - $ 16,457,627.18 Reimbursement Agreement-Part A $ - $ 2,190,477.91 $ - $ 2,190,477.91 Reimbursement Agreement-Part B $ - $ - $ 2,425,000.00 $ 2,425,000.00 $ 16,457,627.18 $ 2,190,477.91 $ 2,425,000.00 $ 21,073,105.09 Annual Installment Due 1/31/2019 Principal $ 242,023.93 $ 5,808.57 $ 40,000.00 $ 287,832.50 Interest $ 1,014,080.26 $ 140,847.73 $ 155,927.50 $ 1,310,855.49 Delinquency&Prepayment Reserve $ 82,288.14 $ - $ - $ 82,288.14 Administration Expenses $ 43,887.01 $ - $ - $ 43,887.01 $ 1,382,279.33 $ 146,656.30 $ 195,927.50 $ 1,724,863.14 Notes: Assuming no outstanding delinquencies at the time of this Annual Service Plan Update.If any prior year installment was not paid in full the outstanding assessment will be increased accordingly. Improvement Area #2 The total outstanding Assessment for Improvement Area #2, comprised of only Assessment Part A, is $5,493,384.48, as shown on the table below. The total Annual Installment for Improvement Area #2, is $450,395.97, as shown on the table below, and will be delinquent if not received by January 31, 2019. The Assessment Roll for Improvement Area #1, Improvement Area #2, and Improvement Area #3 is attached as Exhibit G. WESTLAKE SOLANA PID 2018 SAP UPDATE 7 Ordinance 861 Outstanding Assessment and Annual Installments 0 Assessment Part A Assessment Part B Reimbursement Reimbursement Agreement- Agreement- Series 2015 Bond Part A Part B Total Outstanding Assessment Series 2015 Bond $ 4,848,110.48 $ - $ - $ 4,848,110.48 Reimbursement Agreement-Part A $ - $ 645,274.00 $ - $ 645,274.00 Reimbursement Agreement-Part B $ - $ - $ - $ - $ 4,848,110.48 $ 645,274.00 $ - $ 5,493,384.48 Annual Installment Due 1/31/2019 Principal $ 71,295.74 $ 1,711.10 $ - $ 73,006.84 Interest $ 298,729.16 $ 41,491.12 $ - $ 340,220.28 Delinquency&Prepayment Reserve $ 24,240.55 $ - $ - $ 24,240.55 Administration Expenses $ 12,928.29 $ - $ - $ 12,928.29 $ 407,193.75 $ 43,202.22 $ - $ 450,395.97 Notes: Assuming no outstanding delinquencies at the time of this Annual Service Plan Update.If any prior year installment was not paid in full the outstanding assessment will be increased accordingly. Improvement Area #3 The total outstanding Assessment for Improvement Area #3, comprised of only Assessment Part A, is $4,752,510.43, as shown on the table below. The total Annual Installment for Improvement Area #3 is $389,652.60, as shown on the table below, and will be delinquent if not received by January 31, 2019. The Assessment Roll for Improvement Area #1, Improvement Area #2, and Improvement Area #3 is attached as Exhibit G. Outstanding Assessment and Annual Installments Im•rovement Area#3 Assessment Part A Assessment Part B Reimbursement Reimbursement Agreement- Agreement- Series 2015 Bond Part A Part B Total Outstanding Assessment Series 2015 Bond $ 4,194,262.33 $ - $ - $ 4,194,262.33 Reimbursement Agreement-Part A $ - $ 558,248.09 $ - $ 558,248.09 Reimbursement Agreement-Part B $ - $ - $ - $ - $ 4,194,262.33 $ 558,248.09 $ - $ 4,752,510.43 Annual Installment Due 1/31/2019 Principal $ 61,680.33 $ 1,480.33 $ - $ 63,160.66 Interest $ 258,440.58 $ 35,895.35 $ - $ 294,335.93 Delinquency&Prepayment Reserve $ 20,971.31 $ - $ - $ 20,971.31 Administration Expenses $ 11,184.70 $ - $ - $ 11,184.70 $ 352,276.92 $ 37,375.68 $ - $ 389,652.60 Notes: Assuming no outstanding delinquencies at the time of this Annual Service Plan Update.If any prior year installment was not paid in full the outstanding assessment will be increased accordingly. WESTLAKE SOLANA PID 2018 SAP UPDATE 8 Ordinance 861 ELECTIVE PREPAYMENT OF ASSESSMENTS IN FULL The outstanding Assessment imposed on any Parcel may be prepaid in full at any time. To date, no prepayments of Assessments in full have been received. Please see Exhibit F for all lien releases filed within in the PID. ELECTIVE PARTIAL PREPAYMENTS OF ASSESSMENTS Partial prepayments are applied to reduce the outstanding principal of the Assessments. Lots will continue to make the same Annual Installment as other Lots; however, the Assessment will be paid off earlier as a result of the partial prepayment.To date, no partial payments of Assessments have been received. TMANDATORY PREPAYMENTS OF ASSESSMENTS According to Section VI.0 of the SAP: 1. If at any time the Assessment per Equivalent Unit on a Parcel exceeds the Maximum Assessment calculated in this Service and Assessment Plan as a result of any changes in Land Use Class, subdivision, consolidation or reallocation of the Assessment authorized by this Service and Assessment Plan and initiated by the owner of the Parcel, then such owner shall pay to the Town prior to the recordation of the document subdividing the Parcel the amount calculated by the Administrator by which the Assessment per Equivalent Unit for the Parcel exceeds the Maximum Assessment calculated in this Service and Assessment Plan. The Town shall not approve the recordation of a plat or other document subdividing a Parcel without a letter from the Administrator either (a) confirming that the Assessment per Equivalent Unit for any new Parcel created by the subdivision will not exceed the Maximum Assessment for each Parcel, or (b) confirming the payment of the Assessments, plus all Prepayment Costs, as provided for herein. 2. If a Parcel subject to Assessment Part A and/or Assessment Part B is transferred to a party that is exempt from the payment of the Assessments under applicable law, or if an owner causes a Parcel subject to Assessments to become Non- Benefited Property,the owner of such Parcel shall pay to the Town the full amount of the Assessment Part A and/or Assessment Part B on such Parcel, plus all Prepayment Costs, prior to any such transfer or act. 3.The payments required above shall be treated the same as any Assessment that is due and owing under the Act, the Assessment Ordinance, and this Service and Assessment Plan, including the same lien priority, penalties, procedures, and WESTLAKE SOLANA PID 2018 SAP UPDATE 9 Ordinance 861 foreclosure specified by the Act. The Administrator completed analysis of all building permits approved to date since January 1, 2018 and determined that no mandatory prepayments are required by the Developer at this time based on the revised allocation of Assessments provided in the 2017 Annual Service Plan Update. MATERIAL DISCLOSURES There has been an event notice for the Issuer or Developer in the previous year. Below is a list of all event notices filed since the last SAP Update: • 2017 o Mandatory partial sinking fund redemption called in the amount of$325,000 BOND FUND P3Works has reviewed the following bond accounts related to the PID as of July 31, 2018, and each account contains the amount shown below: Improvement Project A Bond Account 7/31/2018 Balance Bond Fund Principal and Interest Account $101.71 Reserve Account $2,107,363.86 Prepayment Reserve Account $77,110.12 Delinquency Reserve Account $115,665.17 Bond Pledged Revenue Account $2,181,973.55 Developer Reimbursement Pledged Revenue Account $0.00 Improvement Project A Improvement Account $204,976.55 Developer Improvement Account $0.00 Redemption Fund $0.00 Rebate Fund $0.00 Reimbursement Fund $0.00 Developer Property Tax Reserve Fund $108.48 Capitalized Interest Account $0.00 WESTLAKE SOLANA PID 2018 SAP UPDATE 10 Ordinance 861 Improvement Project B 7/31/2018 Account Balance Reimbursement Agreement—Part B Fund $0.00 PRINCIPAL & INTEREST, PREPAYMENT AND DELINQUENCY RESERVE, & ADMINISTRATION COSTS Improvement Area #1 • Principal and Interest - The total principal and interest required for the Annual Installment due January 31, 2019 is $1,598,688.00 in Improvement Area #1, which consists of$1,256,104.19 in principal and interest for the Series 2015 Bonds, $146,656.30 in principal and interest for the Reimbursement Agreement— Part A, and $195,927.50 in principal and interest for the Reimbursement Agreement— Part B. • Prepayment Reserve - The Prepayment Reserve Requirement, as defined in the Indenture, is equal to 1.5% of the principal amount of the then Outstanding Bonds and has not yet been met. As such, the Prepayment Reserve will be funded with 40% of the additional 0.5% interest on the Series 2015 Bonds outstanding Assessment, resulting in a Prepayment Reserve amount due of$32,915.25 in Improvement Area #1. • Delinquency Reserve - The Delinquency Reserve Requirement, as defined in the Indenture, is equal to 4% of the principal amount of the then Outstanding Bonds and has not yet been met. As such, the Delinquency Reserve will be funded with 60% of the additional 0.5% interest on the Series 2015 Bonds outstanding Assessment, resulting in a Delinquency Reserve amount due of$49,372.88 in Improvement Area #1. • Administration Expenses - The cost of administering the PID, collecting the Annual Installments, Dissemination Agent fees, audit fees, and Trustee fees shall be paid for on a pro rata basis by each Parcel based on the amount of outstanding Assessment remaining on the Parcel. The total Administration Expenses budgeted for the Annual Installment due January 31, 2019 is $43,887.01 in Improvement Area #1. Due January 31,2019 Principal $ 287,832.50 Interest $ 1,310,855.49 Delinquency& Prepayment Reserve $ 82,288.14 Administration Expenses $ 43,887.01 Total Annual Installment $ 1,724,863.14 1. WESTLAKE SOLANA PID 2018 SAP UPDATE 11 Ordinance 861 Improvement Area #2 • Principal and Interest - The total principal and interest required for the Annual Installment due January 31, 2019 is $413,227.12 in Improvement Area #2, which consists of $370,024.90 in principal and interest for the Series 2015 Bonds, and $43,202.22 in principal and interest for the Reimbursement Agreement— Part A. Improvement Area #2 is not responsible for principal and interest payments for the Reimbursement Agreement — Part B. • Prepayment Reserve - The Prepayment Reserve Requirement, as defined in the Indenture, is equal to 1.5% of the principal amount of the then Outstanding Bonds and has not yet been met. As such, the Prepayment Reserve will be funded with 40% of the additional 0.5% interest on the Series 2015 Bonds outstanding Assessment, resulting in a Prepayment Reserve amount due of$9,696.22 in Improvement Area #2. • Delinquency Reserve — The Delinquency Reserve Requirement, as defined in the Indenture, is equal to 4% of the principal amount of the then Outstanding Bonds and has not yet been met. As such, the Delinquency Reserve will be funded with 60% of the additional 0.5% interest on the Series 2015 Bonds outstanding Assessment, resulting in a Delinquency Reserve amount due of$14,544.33 in Improvement Area #2. • Administration Expenses - The cost of administering the PID, collecting the Annual Installments, Dissemination Agent fees, audit fees, and Trustee fees shall be paid for on a pro rata basis by each Parcel based on the amount of outstanding Assessment remaining on the Parcel. The total Administration Expenses budgeted for the Annual Installment due January 31, 2019 is $12,928.29 in Improvement Area #2. Due January 31, 2019 Principal $ 73,006.84 Interest $ 340,220.28 Delinquency& Prepayment Reserve $ 24,240.55 Administration Expenses $ 12,928.29 Total Annual Installment $ 450,395.97 Improvement Area #3 • Principal and Interest - The total principal and interest required for the Annual Installment due January 31, 2019 is $357,496.58 in Improvement Area #3, which consists of $320,120.90 in principal and interest for the Series 2015 Bonds, and $37,375.68 in principal and interest for the Reimbursement Agreement— Part A. Improvement Area #3 is not responsible for principal and interest payments for the Reimbursement Agreement — Part B. • Prepayment Reserve - The Prepayment Reserve Requirement, as defined in the Indenture, is equal to 1.5% of the principal amount of the then Outstanding Bonds and WESTLAKE SOLANA PID 2018 SAP UPDATE 12 Ordinance 861 has not yet been met. As such, the Prepayment Reserve will be funded with 40% of the additional 0.5% interest on the Series 2015 Bonds outstanding Assessment, resulting in a Prepayment Reserve amount due of$8,388.52 in Improvement Area #3. • Delinquency Reserve - The Delinquency Reserve Requirement, as defined in the Indenture, is equal to 4% of the principal amount of the then Outstanding Bonds and has not yet been met. As such, the Delinquency Reserve will be funded with 60% of the additional 0.5% interest on the Series 2015 Bonds outstanding Assessment, resulting in a Delinquency Reserve amount due of$12,582.79 in Improvement Area #3. • Administration Expenses - The cost of administering the PID, collecting the Annual Installments, Dissemination Agent fees, audit fees, and Trustee fees shall be paid for on a pro rata basis by each Parcel based on the amount of outstanding Assessment remaining on the Parcel. The total Administration Expenses budgeted for the Annual Installment due January 31, 2019 is $11,184.70 in Improvement Area #3. Due January 31,2019 Principal $ 63,160.66 Interest $ 294,335.93 Delinquency& Prepayment Reserve $ 20,971.31 Administration Expenses $ 11,184.70 Total Annual Installment $ 389,652.60 FIVE YEAR BUDGET FORECAST The Act requires the annual indebtedness and projected costs for the improvements to be reviewed and updated in the Annual Service Plan Update, and the projection shall cover a period of not less than five years. WESTLAKE SOLANA PID 2018 SAP UPDATE 13 Ordinance 861 Five Year Budget Projection Improvement Area#1 ' Installments Due 1/31/2019 1/31/2020 1/31/2021 1/31/2022 1/31/2023 Principal $ 287,832.50 $ 306,549.02 $ 325,910.93 $ 350,272.85 $ 375,280.16 Interest $ 1,310,855.49 $ 1,294,598.69 $ 1,277,288.46 $ 1,258,883.32 $ 1,231,409.15 Total Debt Service (1) $ 1,598,688.00 $ 1,601,147.71 $ 1,603,199.40 $ 1,609,156.17 $ 1,606,689.31 Delinquency&Prepayment Reserve (2) $ 82,288.14 $ 81,078.02 $ 79,787.22 $ 78,415.75 $ 76,963.61 Administrative Expenses (3) $ 43,887.01 $ 44,764.75 $ 45,660.04 $ 46,573.24 $ 47,504.71 Total Installment (4)=(1)+(2)+(3) $ 1,724,863.14 $ 1,726,990.47 $ 1,728,646.66 $ 1,734,145.16 $ 1,731,157.63 Improvement Area#2 Installments Due 1/31/2019 1/31/2020 1/31/2021 1/31/2022 1/31/2023 Principal $ 73,006.84 $ 78,520.38 $ 84,224.04 $ 89,927.70 $ 95,821.48 Interest $ 340,220.28 $ 336,188.99 $ 331,847.38 $ 327,183.23 $ 322,196.54 Total Debt Service (1) $ 413,227.12 $ 414,709.37 $ 416,071.42 $ 417,110.93 $ 418,018.02 Delinquency&Prepayment Reserve (2) $ 24,240.55 $ 23,884.07 $ 23,503.83 $ 23,099.82 $ 22,672.05 Administrative Expenses (3) $ 12,928.29 $ 13,186.86 $ 13,450.60 $ 13,719.61 $ 13,994.00 Total Installment (4)=(1)+(2)+(3) $ 450,395.97 $ 451,780.30 $ 453,025.85 $ 453,930.36 $ 454,684.07 Improvement Area#3 Installments Due 1/31/2019 1/31/2020 1/31/2021 1/31/2022 1/31/2023 Principal $ 63,160.66 $ 67,930.60 $ 72,865.03 $ 77,799.45 $ 82,898.36 Interest $ 294,335.93 $ 290,848.33 $ 287,092.26 $ 283,057.15 $ 278,742.99 Total Debt Service (1) $ 357,496.58 $ 358,778.93 $ 359,957.28 $ 360,856.60 $ 361,641.35 Delinquency&Prepayment Reserve (2) $ 20,971.31 $ 20,662.91 $ 20,333.95 $ 19,984.43 $ 19,614.34 Administrative Expenses (3) $ 11,184.70 $ 11,408.39 $ 11,636.56 $ 11,869.29 $ 12,106.68 Total Installment (4)=(1)+(2)+(3) $ 389,652.60 $ 390,850.23 $ 391,927.79 $ 392,710.32 $ 393,362.38 WESTLAKE SOLANA PID 2018 SAP UPDATE 14 Ordinance 861 UPDATE OF THE ASSESSMENT ROLL The list of Lots within the PID as of 1/1/2018, the corresponding outstanding Assessments, and Annual Installment due 1/31/019 are shown on the Assessment Roll attached hereto as Exhibit G. The Parcels shown on the Assessment Roll will receive the installment amount in the Annual Tarrant County Tax Bill for the 2018 Annual Installments which will be delinquent if not paid by January 31, 2019. WESTLAKE SOLANA PID 2018 SAP UPDATE 15 Ordinance 861 EXHIBIT A- ORIGINAL ASSESSMENT ALLOCATION BY EQUIVALENT UNITS Improvement Area#1 Equivalent Units O A '. ffir- Original Total Planned No.of EU Original Assessment Original Assessment Original Total Original Assessment Original Assessment Original Total Assessment- Type Units Factor Total EU Part A per EU Part A per Unit Assessment Part A Part B per EU Part B per Unit Assessment Part B Part A&B Land Use Class 1 38.00 1.00 38.00 $ 58,797.94 $ 58,797.94 $ 2,234,321.65 $ 7,470.02 $ 7,470.02 $ 283,860.95 $ 2,518,182.60 Land Use Class 2 71.00 0.62 44.02 $ 58,797.94 $ 36,454.72 $ 2,588,285.24 $ 7,470.02 $ 4,631.42 $ 328,830.49 $ 2,917,115.73 Land Use Class 3 6.00 0.60 3.60 $ 58,797.94 $ 35,278.76 $ 211,672.58 $ 7,470.02 $ 4,482.01 $ 26,892.09 $ 238,564.67 Land Use Class 10 372.10 0.22 81.86 $ 58,797.94 $ 12,935.55 $ 4,813,303.88 $ 7,470.02 $ 1,643.41 $ 611,509.53 $ 5,424,813.41 Land Use Class 11 266.10 0.20 53.22 $ 58,797.94 $ 11,759.59 $ 3,129,226.27 $ 7,470.02 $ 1,494.00 $ 397,554.72 $ 3,526,781.00 Land Use Class 12 255.50 0.21 53.66 $ 58,797.94 $ 12,347.57 $ 3,154,803.37 $ 7,470.02 $ 1,568.71 $ 400,804.18 $ 3,555,607.56 Land Use Class 13 264.60 0.19 50.27 $ 58,797.94 $ 11,171.61 $ 2,956,007.55 $ 7,470.02 $ 1,419.30 $ 375,548.03 $ 3,331,555.58 324.63 Subtotal:IA#1 $ 19,087,620.54 $ 2,425,000.00 $ 21,512,620.54 Improvement Area#2 Equivalent Units 'oinal Assa«ment Original Assessment Part B Original Total Planned No.of EU Original Assessment Original Assessment Original Total Original Assessment Original Assessment Original Total Assessment- Type Units Factor Total EU Part A per EU Part A per Unit Assessment Part A Part B per EU Part B per Unit Assessment Part B Part A&B Land Use Class 4 42.00 1.00 42.00 $ 63,313.99 $ 63,313.99 $ 2,659,187.64 $ - $ - $ - $ 2,659,187.64 Land Use Class 5 16.00 0.68 10.96 $ 63,313.99 $ 43,350.99 $ 693,615.83 $ - $ - $ - $ 693,615.83 Land Use Class 6 69.00 0.52 35.85 $ 63,313.99 $ 32,899.33 $ 2,270,054.08 $ - $ - $ - $ 2,270,054.08 88.81 Subtotal:IA#2 $ 5,622,857.55 $ - $ 5,622,857.55 Improvement Area#3 Went Units Ori- '^«assans^tOriginal Assessment Part Original Total Planned No.of EU Original Assessment Original Assessment Original Total Original Assessment Original Assessment Original Total I Assessment- Type Units Factor Total EU Part A per EU Part A per Unit Assessment Part A Part B per EU Part B per Unit Assessment Part B Part A&B Land Use Class 7 21.00 1.00 21.00 $ 86,189.26 $ 86,189.26 $ 1,809,974.49 $ - $ - $ - $ 1,809,974.49 Land Use Class 8 23.00 0.68 15.64 $ 86,189.26 $ 58,608.70 $ 1,348,000.05 $ - $ - $ - $ 1,348,000.05 Land Use Class 9 36.00 0.55 19.80 $ 86,189.26 $ 47,404.09 $ 1,706,547.37 $ - $ - $ - $ 1,706,547.37 56.44 Subtotal:IA#3 $ 4,864,521.90 $ - $ 4,864,521.90 Total-All Improvement Areas: 469.88 $ 29,575,000.00 $ 2,425,000.00 $ 32,000,000.00 WESTLAKE SOLANA PID 2018 SAP UPDATE 16 Ordinance 861 EXHIBIT B Summary of Land Use and Equivalent Units by Parcels and POD 2018 Parcel POD No. Units/Sq. Land Use EU ID (1) Proposed Use Ft. Class Factor Total EU 1 Commercial-Retail 2,200 10 0.22 0.48 42229845 29 Commercial-Retail 1,200 10 0.22 0.26 30 Commercial-Office 24,000 11 0.20 4.80 Subtotal: 5.55 Commercial-Retail 7,000 10 0.22 1.54 42229993 25 Condo(2,500 sq.ft.to 3,600 sq.ft.) 3 2 0.62 1.86 Condo(Under 2,500 sq.ft.) 6 3 0.60 3.60 Subtotal: 7.00 42230002 26 Commercial-Retail 3,460 10 0.22 0.76 42230011 Commercial-Retail 14,770 10 0.22 3.25 42230029 27 Commercial-Office 3,100 11 0.20 0.62 42230037 Commercial-Office 2,300 11 0.20 0.46 42229977 28 Commercial-Retail 12,100 10 0.22 2.66 42229985 Commercial-Retail 3,600 10 0.22 0.79 2 Commercial-Office 117,000 11 0.20 23.40 3 Commercial-Retail 56,739 10 0.22 12.48 4 1 Commercial-Retail 47,200 10 0.22 10.38 5 Commercial-Office 44,700 11 0.20 8.94 6 Commercial-Office 14,000 11 0.20 2.80 7 Public - - - 8 Commercial-Retail 51,530 10 0.22 11.34 9 Commercial-Retail 20,200 10 0.22 4.44 42229853 10 Commercial-Hospitality 61,500 12 0.21 12.92 11 Public - - - 12 Commercial-Retail 5,800 10 0.22 1.28 13 Commercial-Retail 29,800 10 0.22 6.56 14 Commercial-Retail 21,900 10 0.22 4.82 Commercial-Retail 5,000 10 0.22 1.10 15 Condo(More than 3,600 sq.ft.) 6 1 1.00 6.00 Condo(2,500 sq.ft.to 3,600 sq.ft.) 6 2 0.62 3.72 16 Commercial-Institutional 33,000 13 0.19 6.27 42346426 17 Commercial-Office 22,000 11 0.20 4.40 Commercial-Retail 37,800 10 0.22 8.32 18 Condo(More than 3,600 sq.ft.) 20 1 1.00 20.00 Condo(2,500 sq.ft.to 3,600 sq.ft.) 39 2 0.62 24.18 Commercial-Retail 46,800 10 0.22 10.30 19 Condo(More than 3,600 sq.ft.) 6 1 1.00 6.00 Condo(2,500 sq.ft.to 3,600 sq.ft.) 8 2 0.62 4.96 42229853 20 Commercial-Hospitality 97,000 12 0.21 20.37 21 Commercial-Hospitality 97,000 12 0.21 20.37 Commercial-Retail 5,000 10 0.22 1.10 22 Condo(More than 3,600 sq.ft.) 6 1 1.00 6.00 Condo(2,500 sq.ft.to 3,600 sq.ft.) 15 2 0.62 9.30 23 Commercial-Institutional 231,600 13 0.19 44.00 42229861 24 Commercial-Office - 11 0.20 - 42229870 Commercial-Office 3,000 11 0.20 0.60 42229853 31 Commercial-Office 36,000 11 0.20 7.20 Subtotal: 312.08 Total-IA#1: 324.63 Note:The proposed uses for each Parcel and pod are provided by the Developer. (1) Shown as"PID"number on the attached map in Exhibit C. WESTLAKE SOLANA PID 2018 SAP UPDATE 17 Ordinance 861 Summary of Land Use and Equivalent Units by Parcels and POD Improvement Area#2 POD No. Units/Sq. Land Use EU 2018 (1) Proposed Use Ft. Class Factor Total EU 42229969 Villa-West Residential(Under 2,500 sq.ft.) 24 6 0.52 12.47 Villa-West Residential(More than 3,600 sq.ft.) 42 4 1.00 42.00 42229853 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 2 5 0.68 1.37 Villa-West Residential(Under 2,500 sq.ft.) 41 6 0.52 21.30 42345462 Villa-West Residential(Under 2,500 sq.ft.) 1 6 0.52 0.52 42345471 Villa-West Residential(Under 2,500 sq.ft.) 1 6 0.52 0.52 42345489 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42345497 Villa-West Residential(Under 2,500 sq.ft.) 1 6 0.52 0.52 42345501 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42345519 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42345527 Villa-West Residential(Under 2,500 sq.ft.) 1 6 0.52 0.52 42345535 33 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42345543 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42345551 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42345560 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42345578 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42331160 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42331178 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42331186 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42331194 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42331208 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 42331216 Villa-West Residential(2,500 sq.ft.to 3,600 sq.ft.) 1 5 0.68 0.68 127 Total-IA#2: 88.81 POD No. Units/Sq. Land Use EU 2018 (1) Proposed Use Ft. Class Factor Total EU Villa-East Residential(More than 3,600 sq.ft.) 21 7 1.00 21.00 42229853 32 Villa-East Residential(2,500 sq.ft.to 3,600 sq.ft.) 23 8 0.68 15.64 Villa-East Residential(Under 2,500 sq.ft.) 36 9 0.55 19.80 80 Total-IA#3: 56.44 Total-All Areas: 469.88 Note:The proposed uses for each Parcel and pod are provided by the Developer. (1) Shown as"PID"number on the attached map in Exhibit C. WESTLAKE SOLANA PID 2018 SAP UPDATE 18 Ordinance 861 EXHIBIT C - POD MAP 'ALIT' »i w.ra.r 0ea'kr ,..Sp...10,03,Re.M.... • ,::. . x �d r:' ai-.a'•""''r .'""r..+'''' rix ii; 4 ? h`k . ':1;.'„.V,'..1::17=1=kwM14.a Wrw nl IJi.,...•.. WLS7UWE � W' '`� �� m sr: . 1001011011Hort, m. ..wa 1 • l �ik -- ,..,:etZ--:-L5":' • ;! %' -]r1- ,A, 1!+''V ria w ynna: % * _ P+ r .�9E /r 010 It 1 �u.0 �� i' ^� � VICMII P � f 1 Zik �.ry,.' �.� 00..x ^_^L A 4. ^ eiE P.M xa.m,w,[a..vrcm MILL R.rl.li f fill uuwr. �� M. Mr..c�wn'my V-• ag °.,."1{i. ..iY+.. ------:. P,=5. • �'1{C�• .R.is i PLn agIV'T.ih.R,».M.1 i:' M. .mus 4'.1 MX,EMMMCM �{Y it .-wr ."Ihtr ran' 110... r t' rm.e w'Z''T^' �'',.t . ry,grararvrr cr as .� SS�� _ .m v :p c :r.�:.i..r Yur,ci legs^ >' opLao fi g- �.qE, ~~ -=z.: � a�. N`�/J PAS - i. �.�1d5� ^~�;v- \ • , 1 . A ,i, A _./.:5("Wr-',IMF' ,. unix 1. ..;:til -'fes'+ •• El ,ram 'RA0. ▪ . , '.. ._r .. • .:«Y' ..x..Y� w.. P.O.�. �P� .C. 410 1 • frJ -,-`47,7".„..„.....35::-/..„,,,�77:72._______. tier.. .®� ke .. ,.,. .m 7:l« r r "` �� � 105. Ili mapaz er 114.+a PLAT e m¢.as W FF. riTi gi )+ �- ...A\ ~ �11 .,-,,, .... yr ,il' '; ` T---61.,--,,,_1� i f PUBLIC SPROVEMENT DISTRICT '• .. ."�...'. -.h +u'ELIONaNa0 ixas, -, ..� ," I,' PARCEL DESCRIPTION {.---r' ., /m ih h 4.d■ ' 1f'f'i ^1.Z^ f, `. -P���/����e'{���y,� h-IIS m �.. 1 i �:1( ,5? _ I/ fTIGZILJ'If1C!ENTRADA ArrQVERALL .`7";ss'�r.1 kl"ixe.t...TERw`6i iLM1M,..4..-"rr.J' IE%MOBINCT Pia IMO, %Ff. 1 *`ti �r .-,- .— +�+�L�wf"" 17:7=1.9",r2,4" W.Y®LN Y111YEY,I�BSIIiYTMD 7Y6R w YA X HENRY SRl1NCT VE1C11P,CT NO.742 II" a :. .`':^-^`.i..-.. `�•, µ `•'QW INLLVN FL POA 8UP,tY,I88TWFNO.12B 7 ` 7RIarINRCOUNTY,7Exxha , MOW 8716 if .=..;S.nn"'77,= "3S'r gn +a Pd.:L��• •»4 N.xa.. a..S.. CEYELCPER OWNER RMOIEER ..N» AAAA as. s �r �.,..r"� �? ax: �� W `: s9 rra!Aar. AAAA-•o,e+.+.++ "-m.Tom•"'• A,.w zpy►w.Mw. 1.ar e WESTLAKE SOLANA PID 2018 SAP UPDATE 19 Ordinance 861 'o1. J 17wr Ur.TB.MS 1111 sk'...... T zwa...a..ds.FarL-Too 11.Pk.:E.E.r0Inh sw...xi.s x�u Cr.x i .151221 1E47)pr CU.,. 1:i.....:i• 4111. "� a. k _' 4 A:'�a._ adN±rs C�4-a.�a�'a•.nR,a.,.wu".:di,: :its`-. ..� MU",�>a ��fstir. M......w. n. „� r. ,w.. r.�o-rM.. - _ ` �.i 1 k.a..lr�w`« ri iaa�.rnn rawis. n wtsn,we r . .Fr,1l� �_ 111111110. s' _ tui' -- �. f 0 '4..14 ,- • I % 1 '"" —1 r I f,/tiii eariSL'Ini i5 }` - ? `�� MOM IMP .7-5 .7174 .. llr . ---- ,""--7::....;,.:::----,,_ ...• no.44.r.lu.u,....or ay.ppm.c _.....„, , .............. 'l Ash s� • 4 _ litiir-I kr _- ilippi.-- .-,t y~.1 :R.P.T.: w, Can. ...'r a.,,ors '-'71191 ,'a'�+ , rm a 0116f��+J/T'/ 'le,t_-. r ' r— ,,.,r iaE ▪�m°�i�`oT�mwT rA -\\ X. ..._:=:_... .,....„,„ 4r r ,r,r, •-• -A\ '*_7,. • , :1.,..., :• " .-...-r. rref 7. .,�dr.- r`.r.�t ....`":` Z. no MARC dr TIC 1.1:11 PLAT Li IS.MGM WI.I area �.rarm , r---,-- ........., t .,- A Isz-a 5 ,0507 ., _J -P r rEmn - \ 414 EP....^"li`.T i .y PUBLIC iPROY9AFNT GI87FIICT � � Ir.,,:`,,,Ir _�_ acs �_ PARCE10�8CHP'I10H EII _• ,• OF IT.r111 4,4-5M-MMIT IT TM -. .saga-arra .aaaa=a ,o.raaM ..,a.». �.r .. . a.�i,aa ra. PIS 98 .._..'' ...=_,-...-^......._,z.....:. ...7:' aasaa ET171•n�a.aa>crr..ra.as�� IM7FE "'.ISIAaucar ", "'.:M :mss::..3FF..' .Wtiw.:..:.T.1 � gra Sccrmara = GALTM WPM, sanwa-7rammCiliirMrliM -.P, `':......yam. '`� '• .a `Lr .�1f e'xs_.... ...^ .tw aireF.15. IME W.1.1114-10 NNW ABSTPACTN0.1101. ILIA� �. a ▪" ..yrre +;'C'W" �. .ral �aaa Fril JOlMN M61fT'll�l4L1',MEW=H7.712 ..,.ear..r .aam. � Com: '«t . 1....”..474.,1` " a�samrnaacrraaa .rva, rinraaaarzac.>• IALLVN H.Pet B M E.'I MIMOf NO.12 « 1 "hamsar.,xs aaFara.azamanF ri '.,aea�aeao.sa® '- li1ENaasaar MTPTA aeP1=.M itr . A, TOM OF WOMAKE,TEKAS Amo �:® w. W. ....",...„=-,,..=.7'. .,7..""...:;�`7`.:..°RIo "�•'..•"`« r �iraa"�sara� TARR9 COMITY11EVa Y.. = . � Wr,SMEMMA = AU®Ilm SIM P.O.B. ®®®®®® t'.,. r .o.y..r .�+`L,y""�":..._ ......................r,_ _ ..a�waeeea•rr:a�,„..— � �::—aa--au.n.,— 5 ILIME:113021A WHAM 1 .1.. .MEM .."..3" T�•1—..."" '°"s ,—,m....1r= . ...�,..,m. .5.1.5-4,-.. sk...,--...«� r�=o I.�auuraa�r.� ..!.� 4a�ai.�a ,`.'�, n....w ^"2.... -iitiZ+.+ .=,4..9.=9`74..x. " .,m..�ansoaar�xM_Ma,.,-...-, .•.M Vt; r. i:V 1 Nom;,^' WM `i.:.erdeV4an.•i...,'aa"..:�'""a..:'„..x'I T.+'.+^ ` �..�""... ��•— ._•▪ r...w y n...«5555. OEYFLL•PEk bnnE4 ^�11R4EY0R/E EER 1mrt.-a oar'571 1,7=t TP ' "arl1C.,,Tr'r.,.. �"!r'_ _� .'::. w cewnrww..ea.c'w uouse NUMMI- � � � ,� i! ,i Pte. .1°.:�.�: !stk..sue tl. ", ,.. 5....„......... 5555,..« S� 5555.. :T..S 5751 «..,• .,w.•..•i,.....•_:...4.r;r`«.,....*.,.. _ T...�.us.limy .w.�..Wit 111 'le ww„`w....e �..� Y. 5555"5555,. ' T,V..,�P.4 �^ Al.•>OpafH An.. r2-0F WESTLAKE SOLANA PID 2018 SAP UPDATE 20 Ordinance 861 II.a�CFtJ.'1f[<JC:ca" E CdA r wf�.rc.M T W aV�F�,11.. Sall nCi _ ..4:Rh yr, tilde.IM,iNµ.a9r� MN IE iN I T i6T1 7 PIU P.U.B.®®0� <n I. ,cx n•, sx,arr.1 MI, unimazadmosnam o IELIy�o CM 1.1,4 xau 4�i* s u� •e P-D-B riwE •-0r-1 _ �..aC',maa !4 I. a 1 m[ • Irnsr_.emae—aa ®fL�® ........:ii -. I® *2 �'1- RS psi 11,. fNEN4 r1aFAdd� euacELILIM Z9MMlaell==-•-== ®�iI� o,r. �prs.rva® Iwli iIoF ' eM•04r •'.. fn. n yi !10 0 A1J•J.'.....crmor�lltiCllf 4e rracCHs .P. B. I Maa mC 5 CHM 21:115111 1m51f am c= -31- ' °lrCPIO - IR`l�• wx ae MP • - •aclasv> OWE r c ® _ ' wMr';.• Iuna�meT a .....2 2.45 IR LIMN • I m CR 'ax .w ' .,.: ,e11yITfe. ,- .® mama _ ... , . 1 1 ME.=. • e+` PI❑ 21 p.ea vizJaa.a�r rrl!L41Csii_.IaL al4A�4{E 4, , 1�ar asn-af a•IN q Il ,sm dmm •In.S'1 1.ss 11msyswucrarver D.H- �a•• � I• ' .. ®moo I®®r® ... Hal t l]7 tIL'41.• 3 1WNEMEM 41r • 0 1Nrrlfl REaAL IMM ••75, P.O.B. .'',: 3 a, .,..•..r„.1, 4 .. ImIN -r4srarslAM y PI❑ 17 i m�v.a�r'�-a P.O.B. 4.2211 omsraMEDr • � s a, = M P.O.B POB - 1 I31171ffdL3ii7li•>a1i uaasiEiza ®®® 9 rr11CaCl�� ra 1i. 1Rr1M:101 f1T1 L1LH.'.•xwrr.•SAM r ..• ne'r rr a •w1e ew-s wIc- 'I>a1.�x L14]If9Ca@]iJM16LE PIOi0IHEI SOV7A ICU• ue...ti :: t*—`gar: i-aLe,°N n1-0.:.MR M1176.11E9 NIM“. 5 nwli.ax �c. 4 MEEMPsa�ofmr I«. . --.b .a. 1..3- • y '" 11ID�V0� I�'>o'v 1* ' [IIf Mk' 41. CCC .45 35•13•r n>i �d 11.11 Ca.„, IR11®® P-O-B. r�I-accl�tr>_ 9tIII'' ITa ernr,.lxeenarslcar- r. ilm>zr'..C.c r r.�sz1 is J� IS.E�IOIf. Ejulrtl.0 M TaMM. ate 0 IctIEKUCZEl1Ol:L.r ®rC`T. na7r as i Co,' 1NIv, .A'a F111•D711?�ETvaia .tm • . I�1.E TlilifIMME Ei1FlilFER i�rJ=1EV•i �rEPaL 1Fi a 4 . fl a lie,.. i 11 rsmicr,inmfi a-Fr= • , ICN I .. 1 l c.K T. f.# ..:LE.Ili•lin:�WI,�1N1":1� PID 1B ®®� 1111a1CiEF.Z'�i L3 MD,w e m -, •, ,..g m®f® �rsrxy�•� uar...... Mf4LRlf P.O.:- �' w.IrseaaaEr<r $ ® 112.111 C111. nr 1RLaEsvnr• M71 .iIIAia . , ® , .3 1_ 1r N. PIO 23 1551.1”2.0.51.Amiler s' 1.0.14. ,a-.EC.!r c mO r e 391 ' R rr•.Ii1....au.a 3' IIer1Z^317M41 i�iJ - ' - ' . ...•.t .� P.O-H. 0 ®�o C•'1- O� ISM I1eruni P.O.B. ItiONOMEL -,,�pI4 v.7 i¢�agrn7�o®E .n .evm- o:x :xa. r rea IOJ f1 BEIM i®f n Igal f .IIai® wramt=okro .41-rim . IW.r n iEl lli 1 •' `P-O.$ � C (31'2' � P ID 25 • • .• PUBLIC"PDvm r IS7HCT I . 4, N2d11' xtx .W l'WWY E r u PARCEL DECRIFTION 4. A CF LIM • G C• WESTLAKE ENTRADA �o I „ .a,E r r.n Ir w, rr11Ca1 ..lif. PD 14�U 27 • noa3m�cacaa ®�® -- `x a ' • I.mfmxaEa•xara IN MC tib ° I.Ic a' 1vix. ;a •;,rce 2 P.O.B PIO 26 1®®0® OA.THFEMr 61,61 er,/I221N,CrNO.I2n, WFPWISITEIIN oai Rme TOLL-n W.Y®LNa1IEY lana CrQ96R . 11PRI f f s .," ",�.. "a ,O ' `�•`r• ,� w'c x114J .m1n iNNll .11: WA..la-'[ H HEIM KIRIMA1CI@GT HD.Til z1I 1,A , .;1 r ; axLMI H.rel BMW,PEOFFSOr D.12 1s._ ,OWN OF A,TE i P.O.-. mRRWr COUNTY.MUM .. rr1- c:Iarmi 'maw 2716 1115a:0,MRa®a -tea• ® ® >_ II� i7r �.,y�rc,,,� y p�...�..m_..aL�•.uca..:,, a�n:u noe......,,�I �iI® IC,N..r,I,x,.M I]i11fWWJ.a'.:.'.,.LiaLl .,M PIC 27 6 6 mnnraenxnuiwf Lat. 1esaa-.fC±,.a ®.aCa0 .ISW�allr MALL.:I:1f.1�'•,1 - LID�E,®f '. 11R1f7 rm aaExz•cm, ,rxa•69111lnrls9sCI]n tra i fs®alaf®f • T IRNf3T✓•-fISOfT'1 1., I.Ci] ® s; ap ®EillamLnmoo P.O.H. 1 POD o- o- 1 'a"„ "" 1 H WNW 4' o� 1-.. ItN:1 v 15.,a iw a• r I' , '141111 OF WESTLAKE SOLANA PID 2018 SAP UPDATE 22 Ordinance 861 i' V MIEM:INSIM:111. :163 ;;3 a •• fix: mak, : ;; PID 2[3 ® ,xn v 54. • , N • PIC ti ,, f.ea .�rrssca wczaw•'1.12ZEwi-xT•1ria.cai,if-,rte r=1®; a,r/ia 1.nsmNa.n ra —Rvr'nsms�ar n PID 29"-, ®NI! ®® ® .32.3 �.mc�aoB-J� n S" P-11-1R3 '19i•JEAf9� ®a®oE®r®lomo®l I. r �n.rnE r�ESLR�f9C'fir.Mf , �r{9Ci�Fk:� �' SBa�Nl®� rsra�aasacs.�srar:rr-rz�aa�a¢� •^.... .� .LPoIIri+t,r.raELIShi L111 t_.nra�E ue �racra2w=M�i1CfIa aaE.Z �il is CI a¢n ®M=1s,a.MES. • .52ELEI®®®EIEEKte .121rn�=® craauu�n� [aznaemmr .rncaavpaa rvur+ate Lim .,,,.T: .013. En=riW C_PNE relTA MGM PAII_G MGM 01140 MOM:1312.33 Mr. ®moo® ISLIET.1.5111..M.JIMM 5. 151 5•11 10 DU 5132 1 hr11••C 51 P EC 4 30 . f 15-OM-FrJ--- --6M CAVE Min MU! !QM A.LEW/21MM 22310511 01.13 313.111 CESOES ® �® rF PARCaEE RI 03, PT10N 56, , ..,mm . PID 31 I •M E neo- oaz MM. sr, ,mi •E OF 1R9io..EMr•E W KE EN RADA PID 28TFRU32 IN 4E OM.7r INXI4 SUIT EY.iOna.47 NO.f0f0, ! fY,YIEDLH DALEY,AD811D TM0.1YCS . N HOW A PI IWl1119NCT NO.742 ;YILLIPIN FL PEN 1OWNOF M.WSL ,T� N0.141! TA IND rCOUNTY.TEall AUGUST W16 21 41 'sal 5 Cf 5 WESTLAKE SOLANA PID 2018 SAP UPDATE 23 Ordinance 861 EXHIBIT D — MAPS DEPICTING AUTHORIZED IMPROVMENTS Maps Depicting Improvement Area #1, Improvement Area #2, Improvement Area #3, and Common-to- All Improvements P1... -..---".----..----.,-___....,____ i2' 7111 ittil. . . .': , ----.---- • • ,_ //:..4 1 t -.1., ..;,;_iip.,,,•, _- '-:.::::,---:-,-.-- --_,•,.. i • .„....,„,...i thi• _ ...„._ . .._, _ . air ai._::.., . '-'2''''N .".:.2. nail ) ,.k _,:-// o 11111:441°- :4611, \ , VlaillA1110:01+00 ,,..-:- Milk_ 74411111 \\K4-111 1114k,( 1.* / iltibrilfilf .N.,... - y 1104 1 :7 Lrb(114/ 4100„-7,k ,re.. ...I Pie Lp .11g! 1 4.,- s' . / .— .k,,,,Q.-- -_-_ PrPr IMPROVEMENT AREA #1 ,.,A MIXED USE VILLAGE CORE ie... ENTRADA #l- 11 TOWN OF WESTLAKE TARRANT COUNTY, TEXAS Ay s[18PT.ernx: 12:MaIMIAnMIn6r:Plr.7113E: CONSULTANTS,LLC IR 111. LIUSID6LIENIMIC IANDV.14Pli kRiDiTMH"11 TT'E F4m Nc.Ina Str '11 H1 E. .L..liILT%75i6,?.D.CT}ain07..,r:dT}a10 OT 4. Yim... I 610 Etimn Nahcn Bac Sn 1 I..RM...T%rami.P:6.17.fal A11k.F:11171141.:41 IIT lEomg0 . P6 '1 DRAM.' DY:Xht DAZE: 05/1+/2014 SCALE:1--5c0• JOB. 'O. 12139 et WESTLAKE SOLANA PID 2018 SAP UPDATE 24 Ordinance 861 --.--7 411. I. { -- -_ . Ca i i — oma,+ 1. r , ' ,, .., ________. : � ....i 7 Ailmill. ._,.____ .• -__-, i.(... q';\ _....., 'z., . _ Is . - ___.,, . 4h, \%\*\litit.,#.1111*.4... .,L,_:.;,. grar,........11 .." ,,vr, \ \ 701-,,,,-.0---v, (.:,,,,_,&- .,,,,,...:77.,. . ,, \ - le ...,,, . ..„ . „...„„ ,. ■ * \,. . ---..„ 4110,4 MEE] . + { r. 10.4? A , K,, ,s, ,--,, , , / ' iii )1Pir ifiE a ,_ _ . X; IMPROVEMENT AREA 42 fa `. WEST RESIDENTIAL iS ENTRADA Zl —OWN OF WESTLAKE TARRAINT COUNTY, TEXAS c- 9lY.Yl.x \l YN{; C7V11.16d7{F1� p11NG Pl�irrnrr, .. CONSULTANTS, LLC 1., HIM a acv e-1m r-"VOMPENAnirriCTLIkla ,ere urn. kle.ITN i,f •„wEleorr4kb •.I.. lTxTcn .+.cJP •72 [wiz rr rr,16 'Ems Fr., q &II Pi,ry,rl.hen Ertl.'8 11s'IR4}1b.'A IX:,;hf'P•963a3i 117-2.F•ni 10.:l341149 pi,,hY17T& r'z DRAM BY.LICLI DAZE: 05/14/2014 SCALE I'—.Soa' LOB. NO. 12139 dg WESTLAKE SOLANA PID 2018 SAP UPDATE 25 Ordinance 861 -'----------=---- --- -3trallin ---_____ _ ____:,_, 4., •___,_,„_----_____________ _ • .... .. ,re ..,____, ----,...._----I:),. ..___-__ _„-----_______....„ -----„.__ ___ _____ 0,- ,i--,-:.;,== _____,:.-----:-„:,- . ---,.„ ___ /,, ___.___,_ _=_ __, ____ - 114 {{ t.silt Apoli. rEMS fV DI ill. ' - .. --. "-... \ t.- - ----- -------fill... (AT. 4/.., .S.:', -:,:,,..,.....i. . ).. _ '''''‘'.. 4' ' ir An %Ain :0111111v_.>,11.--4411 AiSfilfeam.._11WAiiika : ‘‘•-.\-,..% '__,3'\ '\ NI 11.1. op i I.1 P. - rikailPririA411611MIL*II '-. --',•.:., #16t/ #...4,?:.'--. 41k 49 4 • • (am . 1 / 9 „„„„iii. , „:„.. , :, 111r(41 co iii. i ., ),\ --141r, ,c0(....._. \ _TA, ,.v ,, div,.. L p ,.________..ci__3 I'm- 1 ,.. i c., ,,.... ..1/1 ,iiii,-/- • , N,„.., ,, f + IMI'R VEMLN [ RHEA #i EAST RESIDENTIAL ENTRADA AP TOWN OF WESTLAKE - TARRANT COUNTY, TEXAS it i. 1016 :ham CONSULTANTS, LLC ]'�mm me iia TBpE FNS, 541, ha iris "11 rrehlje Gtrc•Lekfaile.iM 71462.P:972.11H7 r1•r•9?£176VIS 1fFl Sil,r e1VGrr,..4W9+V.nip,H•FO1oPkT0,724Z••.9k'LA#,WIZrr:t,,,49eiA14 M[100,£r{C l l I M11 BY:.CM DATE: 05/11-/2014 SCALE 1.-5C10. JD . NO- 72139 -2 - - WESTLAKE SOLANA PID 2018 SAP UPDATE 26 Ordinance 861 - . 111 1111 _ 4.101441/1111 laN . .7_ -----... • lir ill j . t /,\-114\ , 1 ki,-- - --;,:,:,-,-,:,..,4,0-7.,,;,....\„,..,. ,, -\\\ N.,......\\ ,.. . jil . . \14w .#,,,:.:.,...7,.--..,-; z:-,-;;;AO-itati'' filifabi4Piii,%- ., 1 ii, IV; ....- # ....,4.:::--.!7:...,1/2„. i. / -411111Nlik, i • ,----,,,_, f I ,4 arcjai., I .0 ........ ./41,11, � , . iv � N1 .9.-} Lip I Ff ;, fJ i111 yVJ.�_A' I � AE 9s IMPROVEMENT AREA V COMMON-TO-ALL RS ENTRADA NS I IiI TOWN OF WESTLAKE TARRANT COUNTY, TEXAS 15 ST EPL MING• CDPLENGIEBTOd PIATSLYG a CONSULTANTS, LLC ' 4 f LAFDSLANH ING LAALSCAR ANII37HC1UIL -nr.c nm. ,746 111 Fb1Ep Prim.Lwk.ik TX MET.P 9741S24P19•F 1•72AAMP15 "FPI.S Tim 3 Iva!gm?firm Bled.Se 11a.kmnetu.TA 71.2P2•P-A32.6319i II•FAN 7.1118.043 &+o.!.(1.x.77•60 " DRAM 8Y:Jcu CR1E: 0.5/14/2014 SCALE:1.= 01:). , WO. 12139 d _ - - —- - -- WESTLAKE SOLANA PID 2018 SAP UPDATE 27 Ordinance 861 Assessment Part A Common-to-All: Roads, Water, Sanitary Sewer, and Drainage - fne1.-r 5+91+lrr !MO.:,='ter ! J` - WOLF r Irrrrr r %• y =_-_ -----==? IKJt �r''`• w r 1 ` -ti y 'warn.r /) • / rC.` .' 1 ?� „ 1'i r-rr�r.nr 1 , t q ' - a•1rlrlr 1 , 1 4.1" �-fr �': roti LNaRl1 �:�. _ •'fir '� 11 . . ' �� •r hrtr.r t j� '= s f �l _-- `�,.r„s- I mine r +r r I I+.,'/•- . '- � �'J .) > " r - out' 1'r... j 1 !-trar+r •,,,i.v. (V. 112 , .H A S E I +'� •=:- t4ta u woe (Ker , ; , ry r ••.. ;� 0 Ve ^� „Its, i �` SfP�!•r1�t 'i/..........„.... .. i.l 7-- _" ri West Residential: Roads, Water, Sanitary .Surer, and Drainage !tet •t•' —" '. - rstrw' a77::"..4Z2.11. _ ' iire,I.M,..tU...,�» ti y4Lri,L . ! 2 f W. F a " ti1. Wiz_ -�- �� i is-else# ....P' f - 4 4 ems r �L' , w `- o?MAW 416' 'r ru1.sr x k i.�raYa� -f si t..r ,+ brat.11' I1 R 5 ' ...",,,...„. 7 ": • • r J1. 11"-1.---y ti ` .'t r a $wrier r 17•47. le }a' Ali 5d k` lirgrIVASEP. f r r �� ` re l }1�' L I }yk � k y x" OM MT l ierPir - 4411\ iiik =sem ti k„4' ;• Lama' f JI4VrIr r.. 0.::. *" '410' r.� y x� ... � � ":�; mow. .. #�, 3 �.' . •aw,,,C.,A it i'•': rte- •. ;, , , T dl's'10' G } ..,„...'N„,, ,. ...a . y�4�T R P[ a lj't �}a,r`.+ etU4 L314;111' I..rJ f I-worm f r 1.4141 e ' fir -... 4r011.1 -••••:••••��w Ri `4 - • LLkI� ,# rww,ta i' q' f w�+•• 4 t:.__.. :i 4 ..* „,-- w x `"' ,e�• .1d '''r -AC:. i r ... •wyiTr wwr+q I , ti •" t�"k. V � r w of n -�l r.'� - k ti . _ 4 i..... .... 11".•',.:elk . !..' ;?-..Z -' 2:L.?.." '.r.1,- 1 5 ° - R.LT54.7d- R Orgr•+Y r_ 1, 4 :.. \'''. ?`� 1� - �' h-�`rrsdr a ;}' l _ '4 Sirens' r I-idir r- a ti i,arse • • / id7 St _ FL.a'Id'IgSb' R 40 7, i P r .." „: i',1 ' a,c.r W r r c 5 WIC ,o 4..4.1i-• -- ►• WESTRESIDENTIAL w,N.h..R 41,. 'rIF• 1." aw '"1." il-Or154' - IMPROVEMENTS _ - f A cow ss•r ■ CONSTRUCTION UPDATE: complete NEI WESTLAKE SOLANA PID 2018 SAP UPDATE 29 Ordinance 861 East Residential: Roads, Water, Sanitary Sewer, and Drainage --if a9'sd Sir! S i1•41., s •1.. `A. . MrW - .s.lr 'ai ;t - ci y iiv,'� .0 N roN-m-r j y J� fr1Ea9F } ,f f R _4� hJa '.1f aCN#e r I ' ' or . ti` 1 - tf I irons'L nag 4, : 4114.3C- illit 211.4! i#I r J r ° s. t:y Jh.l attr • 4 4 y ..,.. .. .r` - -,:-....._..-_-`-..-1„err 1AMM. M id} . 1 y x 1.1 ` rr� }, w •ti �iC•$rai wow l • MAW:. q..\..7.." +aru �. ; h f -141.4:4 i i+:4v l.ti..j:Iww xxyin■ • f� 2211 4 usi„ R y� r f't f h�j rithe .i r w« [ [w ib a ti l ...... '0 iAV." littIP � 4. /ice LCAJR'l19ar 1 `*'r fin '.A � .'.1.1. oxer / �� I1;01.0 N Fria r.: f • f{ . .A. r 1 �. °t J ,uw .�'y4 ar' 41.1 Fb r Ia!Y \L----- . .L.. 1 op } 's 5.211641111 ar WNW''If . W ir ` + ' slow a-a'fa'iC F2/1 ; ,p N ——� uas a-ac'se a .�1..7=-'' 44:10_mss+lf 1 r'ir` 7 re I! s—rawk..4 t5 {t a r a-rAorsrOtid u r.aurr , ifx" °e + EAST RESI D!NTIA1! b NZ'VSin44 MI FN.l+1.-R.• ly 1 1.•••••5•411,;•.P4=1.1 w1,..r�.i Jl�w.�.1 at ..,.. RL-,r IMPROVEMENTS (♦x}100'v , �� f 1111 f Palk' / • CONSTRUCTION UPDATE: not complete is- WESTLAKE SOLANA PID 2018 SAP UPDATE 30 Ordinance 861 Common-To-All: Landscape • JT .[ , a .., ,.ry „ - ,.»r.,.i,,.r.,.r aro,...u.r[...... •• .�1_ {• - - -yK s m f �. • • 'rit 1 �ti I i '.. "' , r+} + r' Y •fir Ah •'�• l'_, - • (711rie, , -. 1, • 1111! 1 . .Y 1. om t '. ti. Lf .:� '; 4 + • .awa �..aau,. c�[. [. w � , }Y I{x LjL Jf J h . ' 4 ' �..�..�.- ENTRADA . ;:Ma m�'w:�,�o�;,;a[,[�"" Westlake F.K1,1R0VS r.RnrP elti • CONSTRUCTION UPDATE: complete,with the exception of the landscaping within Improvement Area #3 and along Highway 114 i- WESTLAKE SOLANA PID 2018 SAP UPDATE 31 Ordinance 861 Common-To-All: Lighting StafghUlq Solwlal J.LApro it 2'147 iL77UNA r� iJ�LMi,ill 1 g 76� �4 s r - 4 ti g lir ` I a us 4: ± - Z �k. ,-,--P.'''--,-..--:-------,,A.ki ` - ''` ti �4 }i' �1 y' f ,. I l ar , 5 ' � r ff ,M - kN......... . Fr -1 I y �,',11 Drawing Num leer. }\ fin,E ri. t— l "".. .� .—. T M .;le 11121/2913 9I . 1 MI — .: ---- — 3clic - 1'= '400' ■ CONSTRUCTION UPDATE: complete,with the exception of the Authorized Improvements in Improvement Area #3 WESTLAKE SOLANA PID 2018 SAP UPDATE 32 Ordinance 861 [ --------iii.,. a, i , NO'P ll 1 B --..-..----)fri t '',' ' — . cr — -., ..c.:-..,_..._:•••:::„.......s...---",.,,,, , ..,...N. /'((ey _J. ::: N�x.Tr .1' illyab'<-.;J ' , di, r{ t'cam 4 lb )1.,,...,. \ , _ i { } Ph kb . lr I -,.„..:11".. ii_ o ar i0 ,., \ V _., ow, -Po ..;-‘,. 7 f % \\ (,,,/ ./. _,,... .3„,„ \ ......„. LuLl ---1 -r_H' 1.5-'• - i i rOWNOF-ROPHYCLUB EXIII[IT A z, M.U.D.WATER LINE PID COST ESTIMATE L'- v. TOWN OF WESTLA<E WATER FOR WATER IMPROV-METS 37 ♦ 14 LINE IMPROVEMENTS ENTRADA PHASE 7.P TOWN OF VdESTLI;I E IFJToCOUNTY, TF XAS r t , LILLn�� 'o 6A CONSULTANTS,LLC It in F11 I ilr1 R- .'1 n rW:Hwo•1 wnmua.,Yx 4• •N•I177 O9?r11.S.5111.4311.1:1111 T4FtGFlrw �' 1-11 Pon, Rln Wr 14.RAPIN'. Ix697tl1.4717•1:1}1'1 A1T10.11 Ni.1.M?VFi •1 ' a DRAWN nac w. .' D..r= 7aJia/2D1a SCALC:1"-50D' JOB. }10. 12139 d ■ CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 33 Ordinance 861 11111 1111 .„----.,_ vii .!" --1 fallibill 22 IN -- IV ! - % - . .ice f J A/ i �� 1 . . ,.,. . ..>„..,, .\_ __.", ,„ ‘, .._..?,...,„„„,t ..„. „,... :-,., ,ii. ) • ',‘ .(:::::LN,‘- _..L. '\ ,,,,:.s.-:...:..„:„.„ .„ ,,,,, vo, liii .. . •illi cil, gip \ '1\ - --larra,../ fin FORCE; 1 . r r” • /''''. j(: ), • ,... •-•Th ilk ..,, 1111C st i i ---, , il .1 . . It 4 ______,..„ ,,,,, ...../ ifin , .,. ,, ir -. I I 1 • Ir kil EXHIBIT A PID COST ESTIMATE is FOR SEWER IMPROVEMENTS 17 ENTRADA PHASE I 11 TtWJN OF WESTL.•-KE DENTON COUNTY, TE)( S 11 STEPLOIN1.. CIVIL O PI i PLATTING` CONSULTANTS,LLC Fa um,smirmo LAt CAPE TJ3CII E -rapE IR,., Ns.1x[8 7111 F{�,WF.o• B� L.rNMH.l7C751F€74f 9P7.{S6i71i•f.673.4310,7.6Mdfipm gm aim..WI.c.F60 Sr}lid..R+aWq.1%VW 1.o-611./il W.}.6 B.7.10}a1“] Mw iWiTiGO 4 I - -- ❑FnN7N R':.1CM DA Tr.' ]4f14/.D'.t $C..I F'1'=ST7¢' .ICk' N.1;112139 rl CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 34 Ordinance 861 4 F} *oh - / - 111. • ,. _ 114 cq '--„,:- : - , s T II — -- --. . --4 ...,---7---------,,._--- -------'-'• i Az i • r , ,•_ ._____ , , .„.. ..../..„ ..„. ri , :"- --777-1,-. . cr....; lir .„-) ---•z:. _...N /N. ,....„ RJ \ ,), :,::„.....„ \ c ,i.,.. •-----), V \\11:\. , , • �k - - S , \ ,,,I., .". .-. (.:4, ...,.--_-,-::,.,::,. .. ii )1 • 1 , rik ;I/I 4 eon , . r :-.%., * / .. , • i I / so ‘;' . cri <,,,,•,1 . ----„ , 4) ( 1 ( 9r ei... : ip larfi-------Tiii - ,.,. (-2_,,_ 1 __, _____ _I EXHIBIT A c , PID COST ESTIMATE FOR STORIM1 IMPROVEMENTS ENTRADA PHASE 1 a TOWN OF WESTLAKE rDENTON COMM. TEXAS rfil CONSULTANTS, LLC 1.1 TALV=EMU LANIDSCAPEABC-ICSOVEX;, M'Wa 1111�111m Ellin+WIYIila T7.7101T-MirZ4 T12.P.!F l5&I kr. 'h, NO Cp.,Harm CI.Pal,9eM4.•1914110;.1:4=G714•P;.112621 11712.P:hIJhlhu 19x.f)) oRkwN a,r_.CM Fr,1Ef 04/,4/20!4 s"LL -'- lo' .x.m. r+a. 12139 ■ CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 35 Ordinance 861 ---- 14.:Spil: .. ..'-' ''-- -",-_, ---"- -'' '.-,....._. r r "'- 7 { 7 P r___.:711E .______:1 I I: vim .Fp[ r 4•{ — r4zzi''''',.."-"--,..---.-.-.9--•-.....-"... 6AN11LLANA DEL MAR .--=k -� qii} - ,00::: ,.. .r • -c,. NZ 1)/ f ARTA -� ,...-• ticr 4}� 41 - -'gt, ,,, lirr ' ..,.) --,7:,,,.:,,,NN' JA:::...r. i ._.m..1\ e.." '---.:,:.1:, f r �� �i le J4?' \ '\'. .. k \,... i :.:.:;.1:„. .,, 4 r '44 .,,, /........, ' `N..__ .4," ...,..it,, rI , . ,a,„ ,,,,,.. CIUDAD REAL 'Pe tgl. Ir , 1r <911 i __, . rrii,_ • ilf,0 rues : y .. 411 lc? it EXHIBIT A PID COST ESTIMATE 'a FOR PAVEMENT IMPROVEMENTS R ENTRADA PHASE I sS it TOWN OF WESTLAKE e DE_NTO J COUNT`', TEXAS 3 IArev PLANNING aVr.ln113L'd NG PLAri1NG n_ CONSULTANTS,LLC A l.ytiPsuErmblo tiginZerAPE AAVianKnifir FIS,q., 41s.1:5e W. 1.1F.n714 7.-s...Wi.1%7'y4•P 477494.9717•F:pna9&➢Pi5 TOM flim ale By1m MEd B17L bi•179'F♦EMItlil,TX Rp31!2.o-641111.5713'F:617_191W3 116 ipl:inv ')7. 'r 'r ,.• E'•s.f_ ,,r'4.iC14 2 ..IE:1 :i)F' JO$ Y0 12139 /I: _ __ • CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 36 Ordinance 861 -ia � ''- '( VA lb/ '......di.. ----- ---„__ .----.....„ igi }� i , I CI , .., ...f.4.-. . .--._ --- --."-"'.--''''',,_ i tir 74.". '1 1. . -_ ,--, ' rtla e ti� .'"():- ' lePs-y - ' yr fi J f 4 K . YYY. \le. "IVill'v. ''":':': C,•.-7 TN:-.,: il .. 1-71164- 16 vs{, • (if �, fes. �11101, � fi pJ _ 41.,, ii, ..'„, .,..„ . „..,....„ .. __ Ac i t.,,,,,, i,r,,..„ / i Hp .... <,..4,,,, , , ‹ , ,,,,,,,iiiiii,6,. S„. / / ,,,- - EXHIBIT A P PIE? COST ESTIMATE LIMITS OF GRADING ENTRADA PHASE I ryi TOWN OF WESTLAKE A„ DENFON COUNTY, TEg.-.S - - 4EEXJ2411.1 CWILENEINENWIG 1RATTQS: �12 : CONSULTANTS, LIC @ Li..11)131MMING LI1 IC.AA?l.1aCHM ITM nog Fi,,, HD v4y -57 II.Vale D}pe•LW,Wm 7A TWO�Pt El)243.5.174 PAr1.47119FI6 TAM fM ••••••r••••• Fri Mag.WA:41.•101.70,3.Tx P11P111140 P.itMRUFP1.1'r;-013.470.41+] he..16PYl77o '• EVAN BY.JCI.I EI1,1E: C+4,I4.l20i4 SC.=LL:1"-5C@' MEL NO. 12129 If. ■ CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 37 Ordinance 861 .._ ...., • le iiks 4 � , .. ii„,,,, "err: - - r r r _el Atite,,,,11,-- - , • ---r„,.,,_ . HI (71-%634 ./ 11 ..../.........:,. . ,. ..,e(?. .,,r may. ....,__4 7j •::,. • . --::,,.,. .„ _ ___ --,,,, , l -,-„,..., ' f,.,„,,,_ -.-1 I:, i _-„,......„...,- \ (..,,., ,.... , „.„, / \ 'i / . ) 4 , . . i „,...._.....,_ -'-., 111111P t .--. k T 'Ni;,..,:.. ,t i 1 A alb F.e:. ‘. , i:J. 1 -,..,..tffic ii I . ic\-( -di I I Po;1;',.,. / . r— q() I 4 946“-' ' ir IL I C7 II [XI 11131T A it RID COST ESTIMATE FOR WATER IMPROVEMENTS ENTRADA PHASE II 11 TO16VN OF WESTLkKE ilrr,For,1 co11M11TV, T'Xis n6 2£ -13A:i[f1tJG crioLnFGR [11c PLITTIM A hi CONSULTANT'S,LLC LAID R.RYE10% Lawryrlhla L 11 rim N•INA hi W.8Oren+Iza�iL,91,Vete,4,mon.hv.k:an.a>Gm in 'axr Fl. 514 Win M om van R+1t .Fd4F11d%.h lam.P am MI 47i7.F'.b11. kgw3 7a 10MM CRAM 3y:JD/ I1:F: 1.4/41201+ SCP1E:'`=5DY 3)43. ND. 12139. I ■ Construction Update: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 38 Ordinance 861 :.. _ - 1 mitin. >4 _.....,__ _ x ,, /. .,,- -__,.,... —,,,,_ Idr . 4 _ 114 ', "� opus f] "� \ ' ,tom ..S.7/„..> ., . ill!: . ''''''''' '- -j: -'-'-'-';'S.„--...--L'''''-'-',. j" /4(f 1. . L'� r q. .../.....,Zii.. .. . •::;:'.,,,...,-.,-- -\\ ‘. id, 1 N ) iv \\Nt Ni .4„..„ ,,___,,-....-____ ii , ,... r14"N.IIIINI1/4. ....\,) -.1 /iip ,..4-. 4,Q....,..4,., r 1*----tr -„,, 7 j . . _ L, *4 asc:r c7 ti‘ri ',\. A --<7-i r.„e l- _ -.., I li1 . f ...., P i<II itEXHIBIT A k PID COST ESTIMATE .1! FOR SEWER IMPROVEMENTS 7p, ENTRADA PHASE Ii a2, TC'JN OF V;EETL,KE SX e DENTON COUNTY. TEXAS 6. IIIML SLIERAi ii : awELIEt+GMBENG PIATIMG ri CONSULTANTS, LLC it i-+x+nsmti eTN.6 wi9):5 +.agiur5Inf ror 4,, Na.17l9 -,I7lh6e Dna•i.4,414.1%7Y67.P f72A31.F712,F:Y7243131.7-S 1111,i Fon,4 &IPEtrm Emma,lhdSir l'a•I-Enauo,he 75]22.P.dRE5LilY•F2 EnTJEOiFk3 no.7rIWrm1 k 1 v.my.4 Br JCL! DATE Chr'+''/2014 SC LE;r.5D' J NO 121n ■ CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 39 Ordinance 861 _ _ . id rois - i ----.....--.----------------,,,_'-g_-- --'I:--.---- V-.------------,„..r.,.„a:,c? ._ 4 - II ti ;1 { . -- - i X17 114 R.11 ! ` -llf Ter® err 61/ . h---- ...,,„ — �. # " -4I � em ;I) I ),.:-.,7,,,1 -..z.._,I '''--- . „ 4 .,11, 46\;) ,. , \ \411411fr ) ,-_,,-1.---- € . . ) ‘ 'k k ‘ \ \ ,,; ,ekilr„::?1,,/ ii, 7s,„,.. (+__, . • \ \ . .) F,..,c,4:----:::,:,-,,,---,„* ( im i ,,,,_, 1 s, ,, 1 o .7 i .1 c ji . 1 illec/IN' 1 -1 . / xo,,,:kv-N ,,,, I 0 , .„,...),. r-------Le<7 , I ri--------,is 1 q,,,,„. - . ,__-, r EXHIBIT A PlO COST EST[MATE tit FOR STORM IMPROVEMENTS Z. E[VTRAIA PHASE II .11 TOWN OF WESTLAKE R DENTON COUNT'.'. TEX '-.S iE i Z1 ,. CONSULTANTS,LLC Ca 1 Fail L510 axrxrtrtiG LA19[#JIF3,tKE11110Mil 49gq Fr.. He 1TJL• Ise a L .�laLriYr.T1 r90i7.A.61S:r36.r;•1.FIffil■f90'71± TiWis LL... 610 Baru XLINnB►si,B.Iit•Raman iqi 7QE3tp:Sia elI'J'1t•='E 1,3 F1,1)12 M Ty.1+Pe NAM* Di;...r1 DA-E; 04/14/204 5CAItr.I•=sdo' XIII ) 12139 • CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 40 Ordinance 861 - - — ti ---_ OAR lag Fa sirs • NERJA 7 - 7 I14111: ELOFIE v---- �_ ligl tt, ' , — . AR OM _ CI 1r .. . -•- •/// BATA I SANTILLANA . • ' �"�1 � QS MAR +� ��} 0' r� ��� .� �4 %%is\ I' /c._,,,,,' „.k,,,,*:,..\_ .., I mm;mh•:-!iiiir,...! i 181 ic • 7N j isk , •..... _ .. , ,,,...,,,c,...,,.....s.,,,,,,z, -,l—G ..,..,-!,•_.,...P-111r.„ 440, ' .Vc-)\V, 4 ..''.i r - • • 9 CPDAGkl1E$ t ° 4 CIUDAD REAL if CARMO.NA CAL ISTEO " { —ti CO1�ILIAS }I i + 1,---_ J a <51,k,,,\,,,,,2 ii, ,,, w f iliirT-----i All 0 •- :,,..,-.--_:--__ --------__, li cj _, EXHIBIT A r. PID COST ESTIMATE LI FOR PAVEMENT IMPROVEMENTS EITRADA PHASE II TOWN OF WESTLU,KE LDENTON COUNTY. TFX-S E..! 1:-I ral gra PL RING u41.A GDialaN[: VtLYhwA: CONSULTANTS, LLC urroaEmuEI Nr J Jr �.�„ 46.1711 i•i 111 Midi 661i•JM1...r 1x 7419•P Fr}un.171i•F!672A9117m TiPt"i irk,' h ' u pEtrefi16Eygran BSo 114•Flaauke TX7d7E ?. 2• 68lxtJ x712-F:E4r.14164 x NI IK7tT9 Ell VAN ar;JC1.1 DATC :d.114/20.4 5 .',LE:i"=sv,' .J NC. 121N • CONSTRUCTION UPDATE: complete WESTLAKE SOLANA PID 2018 SAP UPDATE 41 Ordinance 861 ni maZ - _ ). air 11, k . I "..t --.ir:3-44.....;:::1'-___-_::;___.z__ 7.:314-4i ''-') ' /r;,• ."...V ‘,.....1"..7-9-• 4• , •..,,,,i,, ,, :,,,, „ , ..„,‘„,, , ,....„..„, .:.. ,..3 „..., „--„,. -..-„, ,....., 7--_„,.. „.„...._.) ,,...„ ..,,..... \ . ‘,....„. ,,,., , ,, , .„/„. /„. .., .. ,,,,.:,.% .,., , , ..,„4.i./Z: i /2 r' / , ,', :.,.-::4„90,/,e ___L______\ , . r y7Y'r 411' )1..;g:, 4 t\.,4 .:,/7'..:4,7~...,,:::7,..::: ." i tl r '' ' aft 11 . , \\.< . ii,„„„... E=DIIIHi , 6c,_.— '0,,,,pi‘ ( _,- II 4.... ,,,... •,. 1p _4._,. H'n - N._ ,----:-_-_--- ,__ _....., il EXHIBIT A PID COST ESTIMATE at LIMITS OF GRADING F. ;ly ENTRADA PHASE II $4 bi TOWN OF WETLr'KE P DII1-OI'4 COUNTY, TEX41 PIp- Ara a2A,nalkaq OWL INGLNEMING MATTING a Zi CONSULTANTS,Mk LnS�3SlhV15'CII+1[I xxr cll�7pa ThL Km k Igo flu 199 X71 IIkFM rrw•_iWOAN.7%751:N a f59} F. El2.41 � . F77431.}71} ry71SF,n y 172115n75 KIM b Ehd.34114• x TA.. r6ID2.■:Tf`LIK I,arl2- 1171117111114(411A1 uo 1rMM:m wg. 1:1•7 11.751 9`IL.C51 DATE 04/1./2S1a 3C=.: : .:)0' _OD ri= 12139 ■ CONSTRUCTION UPDATE: complete iii- WESTLAKE SOLANA PID 2018 SAP UPDATE 42 Ordinance 861 EXHIBITS TO FOLLOW ARE IMPROVEMENT AREA #3 CONSTRUCTION UPDATES WESTLAKE SOLANA PID 2018 SAP UPDATE 43 Ordinance 861 -----D---.v . _- _____1:1 ' ,It sem. . - , k ------.1- ---,_ 441*/ + -, C'1 fF/ 1 .,,,,iz l -illP______ .____------ , -.10:-----"'''---, .------, . . A\ \--2 ..., Ab 47 ar _.,,, . _ -,‘-' . vik - . I. 'Ar V ...01 ";;". . 11LIF:Ve IF; I � 4 { a l 1.fir R . in i Ej • )'4 61 2:''."...' • , , kr0 ."'‘. . IIIP / 19;P..g. ...,,,,. , p ' i c)L e,-„,:c;:,-1 1 w(i- -- - /I -5 '- F ;i EXHIBIT A PD COST ESTIMATE i9 FOR WATER IMPROVEMENTS P ENTRADA PHASE III 2 TOWN OF WESTLAKE E DEA.TD`J COUNTY, TEX.t' A: I. FA ilS 1 1 7 P L A 3.R.13.cromaikammodu ?.J41,1" 'N CONSULTANTS,LLC I LSNr j',q.Titr LANDSCAPE ARC ZTLIL -F LI Fi.r bi 1.43 k,FP fry .•II•ri{N"n.{•-.1.4.1.Tx 7711{•Ft 17$i4.L.!,!•1.:972}769'tl TOMER, 5'4 G}-r+knam W.V.Sa ,••FlOiYdYkTATIMISE-r Wr1}i.TTI7•r:GITJ117AA }q.1p47I[ ORA MA gY.JD' D,JE. CA/1 412E11 SCALE,1--SDI J1 . Nd- 12139 • • CONSTRUCTION UPDATE: not complete WESTLAKE SOLANA PID 2018 SAP UPDATE 44 Ordinance 861 id urea dog ___ mt r -.Al 7r A: �. 4111 1 :. r _ . . Poe OW r - --...... -----• • tit A. .:''''N \xl‘... 1 N\ 7., m elm ay. • , . .J 1"is iitio ', ,•-, • ..-...:.... -I A ' .7, ..... :.-,,,,,,...-....-:.•,.\ A..vp ri:yr # • ,e4yrivri'n.... 'Li -a. .,, N,_,. ., tedato,, 0.:...... .r../77. NNT ff GRAVITY Rik r 17. \ '$' . ‘...1:':. .. IL.°''-'` ,.'N:.-.Allr LIFT STATION I 41,kp \ \ ,:-::,... , atix .,%. ace 1/ e..5 r i . ,Z.. _-.., 1 . .<9..j?k,,r j) )1'..- ip -0 ?� I -- .. / ..----zi ,,-- EXHIBIT A EN PIO COST ESTIMATE 115 FOR SEWER IMPROVEMENTS r ENTRADA PHASE IIJ 11, TOWN OF WEST1 rKE DENTON COUNTY, TE S Pi arsruraKuuo axa.tmeti�urr. 71A7E1YS CONSULTANTS, LLC L4HP5IfSVEYQ{6 LAIFLI&.VEARCJQl8G7LM *srE R,. I nryarr•x,.•...,...T%T`ar•r 1.7,”.,,P•l:B2.+20 Bv121 M.,!Fir, 4;k Crus...,IIun S,,1I .rcxk+.l•IA YR74•r N!LnS-•7TAi•1N MAMA) Ns.1AMC oFrNN Or EW DATE' C-4/hi fc,a sr. t ;1"-51 ] ,roe, No- 12139 • CONSTRUCTION UPDATE: not complete iii - WESTLAKE SOLANA PID 2018 SAP UPDATE 45 Ordinance 861 Bo - .11 "awe i I ----'17-g:.e.----------------:-- ---__ _ rirri b 9,y, _.,/,-. N. .,, _ ll ,, 7 ,..; --- ..._, ----....-- _ ... 41p i 7 1-- 4i.i. . _... .1 . _____ __ _ _,_ __ ___ lip _ 1,_ __,__ ---_,,,,,...,...„ 1 Apolimo ..__1 ,ft,..--- ,„ • 41„,i __ .._ r. ,:_ ......_ .,‘,.;<„ ,:„..,. ...... • ,.., gii m gm lit . ---.0. .6‘....._....., - ,. \ •,.\\ -,. it..a• WI, 1111:-:.:.. ';( . --Alf oi\\ lxis Ili• lob401,-_ lel 1 _ `%:•• • `° -\ ,\--..-...,. 4#fe . ,_,,,,-----,.,,-...$??. illi iii .---, / : laps: ) ddhihn_ \--.\\,..\\ i _, _...„, i 1-ro : % // Illr /Th--- tr\.,s, \ ' • 21 ifp i \_, rj7 -1 al _________ _.--------; EXHIBIT A PID COST ESTIMATE FOR STORM IMPROVEMENTS ENTRADA PHASE Ill 11 TOWN OF WESTLAKE DEWON COUNT(. TEXAS r arrbnmasirC uvb v+r i WASIN; n.nnlIC r9 CONSULTANTS,LLC LtiVb f# i ;E SLY,�T1t!N lhNOOCM1T#tersrfr�e ULE pp,plrr - 14e.1/sE I I rfrcr ai•Id.i r.i.,ul !rKM(-V 1.r#.41210.01k-I'! t.3kSn TYJ 1h-r 61€GYu1Nre�ii 0l,Srt II.•R,xrcLn,Tif T6bY•aid2dY1.137k-F:/117_C10.0.3 r# �7fG 4 1C r qv 17.r.v Or:,K?,t L,x - : !• -.61,k_1'-tu AV, NU. 12139 CONSTRUCTION UPDATE: not complete WESTLAKE SOLANA PID 2018 SAP UPDATE 46 Ordinance 861 -----------_____ 0 id soli •Ar irit V' .4tv —+ '� ------ / .F L - ,. - •_ _.,. f O} q , -,_� „„ f p i flit i 610.... - ,._,-_--,-_,,,_„,_. ill ------__________„. i oi) } (( gki.ati 4,1,:x lloi . - ,_-_ 016,--,,_ irl AV. ...-471_•-•-• - .- --7:7') __...../- t.:.'Mr-ft- --'- ',.., ---' - IN 11, .016r -%..:.:N... lia Alpir jig, .01,)...: --.14---Al. • ‘‘., . ‘•.' -- \N ''t). \ 3.1.1% i ffik161. ..ms 1114 1110.1' ‘.7 !'''-':-. -aallikiallib041P1*-KI'W‘j&I-- .:.:.\.. I istill .# 4.07" "->:_41111P .,. .-. 1,.. , ii*i_ ,,,,,\.1.: I \\\..3...1041,40.„ IWOk - ND,. • i ..::.7:- 4.• • • ,,, i ,o . ,,,,i - Alp i (r. 74:\ / . liri-- %N,„,.. - if ___,---------:,--------- .. EXHIBIT A E ST PID COST ESTIMATE PI ., FOR PAVEMENT IMPROVEMENTS ENTRADA PHASE III E.5. TOWN OF WE TL..KE t DENTON COUNTY. TEXAS i y SCIIP.�.}0.jF4L: aVILINGWeW 4: YLA rN:; CONSULTANTS,LLC IGS LOCO AJIRiTrIt4 1lICil7®G4RA�.CffiSD•ZL413 Tip%Rm1 _L. „1 Mali 61N ww1N.NM a .l •a g7},4]U0711!f!9,2.a994145 Ii4is 4,,m IV Brm Ioban ErFcL Sl 1'e•Flancia.TK 7I2112•P.MLN1.9712•F!917 dfi0A1PL3 N.111M+R1 itilt Di;AYIN 0 JCL+ DATE. C4/14/2,014 SG,,LE;v"=SQo ,Jell, Na 12139 • CONSTRUCTION UPDATE: not complete iii - WESTLAKE SOLANA PID 2018 SAP UPDATE 47 Ordinance 861 — — — — • _ _ ---_,T - ..... . Th.' id mai 4 ' - . ....::.:...._ WP imelb I t - r , � • �_ f `-`AO 4 _-------------,_- 114 7 1 iii . - ■ 1 ......0.1. A i .„.,,,...„:„...r...",./..,.,...,„..........1,,,,4,,,,.,..,),„70,..-..,.\: ..„..„oir..--......'.,, ,,w,„. ., „,„,,,, ,..,, ,,,,..:.,..\ \i„, ....t..,,,,, i ......-- ..../A. ' it'''''''crer 4.'';" 'eot AS'' ."ftt#i .''. 1 1. s ll l. .-$$ r:‘--'"'` - 41*/ / \ 1 1 N-' • .. . s._:::\:\.......1111111P I / % a""t:1147 l'14 \ 4 1111:1111 I ) \N,..... ......, . 1 462 17\,_ --"' 1 ....i -9-/eLL...,j i I ''%h-. C2--illP _.---------::: e- EXHIBIT A EE PID COST ESTIMATE "- LIMITS OF GRADING 3 ENTRAIDA PHASE III TOWN OF WESTLAKE. P. DENTON COUNTY, TEXAS .1EMPL NNING f3YLLLMGINIMlnY- rLATI1411 CONSULTANTS, LLC rumgmr�rwa ur4 C1, lEPEF.1I .5:..r.- Mqd 1IIo ti 111111111110 Wm}•k I,17T.}1157'P.17111E17[I.1:9Md4pf11L MUM! E1015y.fl Men/he Ea,1.S-1bEldi,,Pt A12112,P.&Mill. 1I1 rf:d,r.ifts.atm NEL mime ,,, 1,.,..Wl#r'JCII U .1L' [4/14 0011 011 5cALL;1"a5U4' Jaa 4 12139 ff • • CONSTRUCTION UPDATE: not complete WESTLAKE SOLANA PID 2018 SAP UPDATE 48 Ordinance 861 Assessment Part B �... --- ..ro.n .' - - - _ _J� _ „ .� 1. ] Fwn 8 Gey mOrmv..Inc .........,* ..L ..,.. .1.1(ier--''. i • ,.. ....• 1,66.4 16.15.1.66 IlOSTILME Ram J .A • .xs,.w..G.,wnn ,..Y ante ■ , ' mo- .o- oe+,aoaew ony MAP o.o' V CBlIYRIOM AMERICAN a � - - aye em,mv.era rx.a x t e�!/ C�+,. 1 C Uq uLI Iv11,1V i F i.Aarne� [,[oma ...W1iY wa � ' '. Ill ...K .a w� .o a �. Ji : �I• QRE YR... e- Le 2. a u r$. I` wocc ,m. ¢ W Z • • ph ,. caro v., i H S _ — ' • WY' rLUIIx11 2T g\F1 1 i�aue III r § - -.. u .- 0 • 0 amu° �� _ aPPRc Eo . o.n ¢E. W m N LOT t vim I • lli VI x Iiii FP. 2 rrsnew. - _ E 'QeysT:...: ,.: '., .K. Ji: e. e rIF �• .... G�, ., ,o .Awe «... , .'aek LOT a. CI MN ,.� , .;:e 9'_c _ 0 � ` 1 f ! 7 1 °°a ."-- �, eIa,SU.reme _..I3 11631 11N1 FrEd1 :; JE ' �e ,,n am .a,9 an 1.13.0 FOR MEI PLX.1 SET ..... _ e� / __ _ \'''. )Z114 ‘ ;_'''\\ \ • • • : \ 6EvELOPER ca. .mr rmacie \l\ ew ws ro..^ae.. �x re....,m,a 1 • c,..3,_,,,,....,......., _ Y +_-_ .. ... ; c 21 TOtorwo 2-1,4,9019 owNf .u�Pee,ti ea, SUVEIOR/ENGINEER t9eqmZOO.. . Nn am •'� -' �-- _���~�..�' WO EcSITE PLAN AI OM 07 61 1E1 11.5 71 6P ME OW O. SI IE1 NS XI AN 21 ecuMe LA., C""'" ilk rcea - w : wEr RKE EN tmw.wm.w, as em 1,0 .1 1.. ee n 1. m m n a C3I Rum.1,.........., INSEVM ENT 9'0216027206 .r-...as eP' - • CONSTRUCTION UPDATE: not started i WESTLAKE SOLANA PID 2018 SAP UPDATE 49 Ordinance 861 R I \, J M.. p --- I .—e`�- 1 II 177—:-...17 .17 . p t, § t t • t t L --@ w-'e-.E-t t ' t i L• fl b u_J _ it _.ITi: - ' . I. _ _ :, - � � � � ' r ill iiiiii I 11111, .zy .scae:1Er-1T mu 1 - : I iiirl Y I uuI■r .1 J ti-111fi71T ��1 X111 10,11,113.[ .-.,._.r i. . . 4. i . j — -i!TIP.g.--. ;,-,1-4.- 7 Wi— 0/111HAON NT > :At-1� ENTRADA GAS PAD SITE I PARKING GARAGE ELEVATIONS ■ CONSTRUCTION UPDATE: not started WESTLAKE SOLANA PID 2018 SAP UPDATE 50 Ordinance 861 . odh-urt. „-_, r, ..-k,. ._..4.,W.Ektul.ozn - .12•11.di., • 1 -4.0.1.1111,5311:11:1M ....ir r170.19.X7' ' • wn...k.,-.......... . . ,.......W.P.9 • . • I..SAMMY , _ .. • \ . . 3 a Antilif11101011t.MOV-1:10.n 0 arilt rl n nil . P.A.0141-611-Aq. -- / \ • ., "..' r • ''..-. 44A-.41.j.a'ai ° r- '.... ' -- . ... -- , ' • . r.: ..1 7 .. _ ....1. .i....iii,„,.....i. ..1, _ I I nu I•in II daiiii ;as .., _. . ---.1__si_ .:E. :(:. _,: -.,•:!' . M11 ... 1411. . - -- — r- ---f---- - - ...... - - 1 • = ._ . • ___[ __ 6 L.7., • • I la - 11EME I Hi. !MEM--.11 -i-'1-• :i..1111111111 Ti61111:: : . • - . S .1.! t IIMM. E I ging..-I 141.11:312. - Pi..1.4.. ESSTERKI184 SCALE i,Ir-1,T SUM!TXT V•61i 7- OrPowire .,..?— i r..=....- \ . 111111110111111i •• A 11 1111111.11111111.111111111111111/11111 a Ail ..r . 111.11 111111 . 1111411_i 1 11.t V 11 VI M ft V II , II ti rt Jill lilt Jt ' I n in iin nr .r-nl. rnr -.in( r-ir r-A rr=T Ir--1 ...,...___ ..r., -ITMIIIIMM371.111.4•• - - .1...1.411D..44,1,0M4 •ra ,. . ,, i .i. ii,,... qua rn+4 IRINTELEVAT31 Sekf•( -l' ENTRADA GAS PAD SITE I PARKING GARAGE ELEVATIONS • CONSTRUCTION UPDATE: not started WESTLAKE SOLANA PID 2018 SAP UPDATE 51 Ordinance 861 • $ECTKm 9LYLE.t W-1'F ENTRADA GAS PAD SITE I PARKING GARAGE SECTION ■ CONSTRUCTION UPDATE: not started WESTLAKE SOLANA PID 2018 SAP UPDATE 52 Ordinance 861 EXHIBIT E - NEW APPROVED PLATS MARY LOUISE GAHCIA COUNT`,'CLERK Y 100 Wesl Wealherfosd Fol.War1%,TX 16186-0401 �•• PHONE(817) 884-1195 GRAHAM ASOC)ATES INC en SIX FLAGS DR #500 ARLINGTON, TX 76011 submitter GRAHAM ASSOCIATES INC DO NOT DESTROY WARNING - THIS IS PART OF THE OFFICIAL RECORD, Fled For Registration: 6/2712018 10:08 A tuT Instrument 4: D218140387 PLAT A 11 PGS $97_C0 By U218140381 ANY PROVISION WHICH RESTRICTS THE SALE,RENTAL OR USE OF THE DESCRIBED REAL PROPERTY BECAUSE CF COLOR OR RACE IS INVALID AND UNENFORCEABLE UNDER FEDERAL LAW. WESTLAKE SOLANA PID 2018 SAP UPDATE 53 Ordinance 861 11. /:, tiftv« z.,,. r�n �, h,,_ �T� -� G 44 f. a g \�\ a� .,//X/ ' 4/ • 41114 ) iirk , \ . . 0.. . .. ./ W 4 sp--- 1 ....r.,,:::„... „.:.,...„.1,.. . / ...,.. . mmoi, 0 , -, ... ......111.1.2 CW3.941 .. ih,..9.r,s 132«ornm« « , AIL — 41. , ,.. . , ........._,._ iy ,..,, -.T4i. ' 4 .• A ..--. / 'n I Tir i , / $__ rt aa� \' '''' ' '6 I 111111 ., .. i jor-'., ''''' ::,:'"-''—'2.:±"rd 72:*c7:17 ADM%lc + ., r �.� ' lit I r � ..meeea�ir ee..�.; . ,'• 5.:._:-.. e + �"I .', // REPEAT OF LOT 1,BLOCK B r t ? r ® ® : , -"""""-" WESTLAKE ENTRADA r =q ® \\ OVERALL urourONLY 51 •� ' •l @ \ ;• % r~`='_ �,ti..•-•.._ 40781N R-A BLOCK&LOTS 1-2,SA 841.1-6.BLOCK C. P . _ '„___--„,..6�• LOT 12X BLOCK R LOTS 1,15-17 181[BLOCK E 1 r"�. "'+ '� • I'/ 14$@, f \• LOTS 1G 61L BLOCK F.LOTS 1-4 b%.BLOCK O. l e 1 -:� •'Z• LOTS 1"6,K BLOCK F 1 LOT 1 BLOCK A LOB}[y BMOP<IC wwirl nanyM-9Wa wq.fir. x .. �'., 4• ,. r. .. 1 •-� •- -...-. [07813,BLOCK L LOTS T i 81.BLOCK P. Fi e...rZi 1 T I2.� \ ,••"d `� /N/ '�: ��" LOT t BLOCK 4 LO7 3 BLOCK R �, ` \..,, \ \ •/'•' .� 3 i -•�•� it BEING 70. '3.A4 ACRES 1 \ (((( - 1"... BEING A REPEAT OF LOT 1 KOOK B.WESTLAKE ENTRADA 5 �/� ,;�/ /. ¢ I K' ~•. -- IHSTROMENT NUMBER 0E1ADVW,6 04-;:-'-'" f4 06 4''''.4;/f „7 4( !g� JDIIN ESEPLN NE HENRY SURVEY.ABSTRACT H0.]H.REA.SURVEY.ABSTRACT 0.Z z4Q ' �� /•:::t W.LIEDUN BIIRYEY,ABSTRACT NO.O 13 L k: 1 L' A ,..1-,,,, ��- I CM THROOp GUAM,ABSTRACT N0.15,0 YR 1 1' •'',„^:,..., I y, ' TOW..OF WESTLAXE,TARRANI COUNTY,TEKAS ,r'd `1 • OO •- YA' i are'2QIS IIIIII*. er'''''rter-li"°": ' �R• DEV[LOPER OWNER SBRVETOR/ENGINEER Wr 3+,.►Ap,, nosTI1RgB AMNION MPW OWNER LLC ar rte.-u^w j-":''f---.-- I''C )\ J r� �., cA ., ; Can�._ ° :rr ;_,.; .� �;.,T„ Poe, II /` . RAT 5 .n r� WESTLAKE SOLANA PID 2018 SAP UPDATE 54 Ordinance 861 �M+J 1_ N 1,1 44,1*- f%,, I 11 11 _,„, 01 gi 1 ilii .111 F ru s rrrprir V. 101010 LI N :_ ::..... :asp r. ii NMI.,MI Illei L/\, 1 C . , _ l I °Aa?.n. ,. .,. �. ` `.N.:',.._::::"..,.: ti: x NL t: Ir/MI -f I^.A .. CM. w.ii,. .`, ,, !� I.a aI-iM .'�"10n°W`.�.,.ca"""' fP- ,�, x•.ar. a• •- 111`,\ 'L,,N-.. ":,�`,.li REPLAT OF LOT L BLOCK B WESTLAKE E NTRADA ,\ �; `= • • INNOI� WW LP wT,.. l \ Lorain 24 BLOCK%G LOTS a&18 4-&BLOM<C. ■ ,V LOT 1,.Ec14 BLOCK B,LOTS I V-R 1WL BLOCK E, E �� •'% - �ti I.LT.Ci. �•\ '` LOTB 1.4 B BLOW B LOTS 1d BO BLOCK EL i !. - LOTS 1-x EK,BLOCK K LOT 1 BLOCK;LSI.O 1-6•BLOCK K 9 ---_.•____ -l'\ \ LOTS 1-n BLOCK L.LOTS 1.7.4[,6X,BLOCK P. ��--- -- i` \ \ LOT 1,BLOCK 4 LOT L BLOCK R •1 BEING 70339 ACRES �:'• - + I I I ++r..•�•'-•-r5+.�i `` BEING!l BEPIAT OF LOT 1 BLOCK B.WESTLNXE ENI AO2. '' `-'�":y�.. INS7P ENT NUMBER O2M01720B S y #7.''-"`' '1_• -•-�I .-._ - — •__.�1 w THE WILLWA H PEA SURVEY,ABSTRACT NO.1242. r�.._. ��:._.. `4 ~+ JOSEPH HENRY SURVEY,ABSTRACT NO.742 W.IAMBI SURVEY,ADSTRACT NO.NOB, [ r + i :1i +7+ •i 1 c2.i1ROOP SURVEY,ABSTRACT NO 151Ba •ii Fv i ,i Er .1 I TOWN OF WESTLAKE TARRANT COUNTY.TEXAS i i i .lun 2016 i + firtii i? f+ ++ DEVELOPER OWNER SURVEYOR/ENGINEER ] j C;; 1. I/ i �• i !L-._, + COMMON E Illff..25.LL1 Eate., Pr.�.rxr.w. i it 'i r �MT..m > m :A,: '?% i li (f '.l f' T.� .,w u. ... TMw ....,...,�. a..._ a$ f ...`12i.12n-10 mom:111.1 ze 0. wrwf...k.Nnw.WAN �, i is ri J. f ��• -� I� if li f �' Ir'�-.�:.�: L f. g // 1 - f n IrV1::•i ,.e nn.5 neo N wReRwr B.. v.eT 2 of 1 WESTLAKE SOLANA PID 2018 SAP UPDATE 55 Ordinance 861 O., , ,.. ._ ,i,,-, I il -7---: 41nPte, ept . )1 ii 1.ji _p_.„.,,r..4r. if 2 ' ® --fes•' ..:. ® 1 __ 1g p,pCa��pp 411. ,4. c,....W..ups.ARR,rut illy .'.:fes -_.fl____§pilcA rt. �• rfrjr C "'/.tib" O ..edi .^tom �.® srAe _. _ ,� SEM ' irlr .. � -- S° rt---- . - _ '',..,.m'.r Jn,,. r-, .gy ., :v` v s jI/ , ,,,.4 '''' tt„'.\•1\', . , ....... ,--- 4_,/) I}yi, m:rt. ISMS SO.FL .' k ( ___ '^ ,4•11 we'd ,(§;� In....:,..4,7115 m ...w. '' y. :w� m L„.__ � ...x{. REPLA7 OF LOT 7,BLOC`.IC$ �."" _ .� _,,4, ,,. I WESTLAKE ENTRADA E ./.7.www ' � •E I i er 'A.. " y°' - - f�p ti,1- zip_ ..y ",- !,IIp {r.OF•WAY.ARO EASEMENT ANNOT TK I ONLY jj c 3 r��'." �g : m m- �'° ,r;�Lms'1%.2A R ate awcrc a Lars+x ati as+e eLocK c i,1„. f = > - — ti ,a.:. ,_ •5' �4. ® .'m • _------- LOT L 2 6LO K P.LOTS 116T,/6]L HLOCIC E TI Z". f p: .. ��w� K a = b— y .r�I 1O6I eLOTBLOCK KLLar1.a0C1C..LOTLOCKO. CK } '. ! I ` � _- ----- Jr,'• ` nn.."- I +a L. +s. x sic .__ & 5 •W x� LOTS BLOCK LOTS ■ BLOCK A. 'j' at _ r; »' :�, LOT L BLOCK CL Lor 1 BLOCK R 1 �`_4- nla, yallh __•� p- '-a-`'''''. r -1.� ' E%— ...7 '..k'a9� _ G3 �• A CN `•., — 1 "a'�. _ \ I BEINGO L BLOCK ACRES ,ry1 s i, 'E.u. 7-:<"3,7,,,--- ., BEM A REPEAT OF LOT I.BLOCK B WESTLAKE ENTRAOA I I I�IEP '. /_ '' °%w ta."- &I SIT L',. i' ', ® x IN TRWENt NWABET,P2 m2T2ae I - .3ti; • _ --• _ -',---_-;._...,70:_,-,.5c *- . ff IN TRE W wAM Il PEA 9�VEr,ABSIFACT Na 1264 a4J0f 1•. ••:'� • ••�� „' JOSEPH SENKY SURVEY.A9SIRACL M0.]■z "1 4 .� ', •.,...2.„.,... 7�� W.MESON SURVEY.ABSTRACT NO.OA A E �\K!if,y°• ; • ] '^A EssAY15�c -qj �,w {� �' �F \' c�rHRaoeauRVEY, `• \ ( °�:s0"}'�� Is ,zYM AasmAcr NO WO oaNS �.\_,---r -- ,r k '• o, ' .�J� '+acew. :®. � {+�® �•. e•x.n soots Wo'n4 - 'n 1 r, TOWN OF WTS .A�COMFY.TEM \ \:,.41triliEFir-' t DEVELUPER OWNER SURVEYOR/ENGINEER LERBi1On u,ERI 'DXw .1..... _ _ WW MESTEV,.LLLC ikii mutenrPm.r..,RMttwnme ` � �momro2q.21,-.k'.21,-.k'09.w ZV� .N2.— ,VMn:nnUm)aarov �« WESTLAKE SOLANA PID 2018 SAP UPDATE 56 Ordinance 861 — • �t ''-..".7.13,. -• if.: �p✓•_411100, 11 �'[, a —.7'xaw se. .S ' wm we.=w• '�- � ''1 I. �W .�) . .:ice. 0'47r... i�• I}Ie �rtwKs f• °..... 111111 o ..,. x . ill---r----r.::'="--A ' p:AVM. n'�'°"r so:Pt eta `t ua • d, • 1 e :y L.rte"L c � �` .ra°'"uE' �ws Y.e.a.�a ��9" P n��L.tlO f.11. 0.71741.14740 O.16 su) `L ® 1 ,+� ', �•\•_,• oL „.F /' oa'°ov � � \''- '--- 7.— ''..:. ''''L. T\1 0.-M4Y72.21 \IL P.11 " 24 0 24042 24-. \ 1 I \, ....2:. ''''' E '1 r _ / a ,` :"tea." ° re \\C:lis::it4lCj.1 ' ' ,,—•—.—L•Li,., ' ' / �L s„• - �._ ” REPLAT OF LOT 1,BLOCK R _- ' .Q.F.'. -// "1,1_'12?"''"°" i ti WESTLAKE ENTRADA ` /,/ //, 1 1 l LAT,RIC�T•OF•WAY,ANB F�SEMENr ANNoiAT10fE ONLY '1I {1 , LOTS IR,2•q BLOCK B,LOTS+a ah as.•e,BIOCR F x LOT L 2K BLOCK O,LOTS L NAT TX BLOCKS f r; LOTS L4 B1t RLp4K F•LATS,-4 NL BLOCK(L ` 'Sea"=n m 10211142.16-2.01.10.2 WO,Ls. Z N., ft.ni' J" 2i ,� pp LOTS 1-4 eft BLOB(H,LOT t BLOCK J.LOTS 1-0,BLDG(IC oNS ry`.T. r L f .w. I r1'i:; i LOTS 1 BLOCK L LOTS /-. a i LOT 1,SLOCK Q.LOT L OK S KBLLOCK R. 9 f i'�""'"0'r BEING 70.338 ACRES I J ,.. �N'� ! - q N BEING A REPEAT OF LOT L BLOCK B.WESTLAKE ENttNDA, ' _ 1 ,=„.7._1 K�_ IN8TRu1,1EM MMBER 02MCSI10a J J ` �,�' umir IN THE WILLIAM N PER SURVEY,ABSTRACT NO.126, �,Ij JOSEPH HENRY SURVEY.ABSTRACT NO.FF2 I e� . W.MEBLJH SURVEY,ABSTRACT N0.fab$S ' It fs ft. ... L l cJ.L TNROOP SURVEY.ABSTRACT rJ0.ntB N. 111 1` °4y rower OF WESTLAKE TARRANT COUNTY,TEAS 1 \ ` I l 1 JIM 2018 • 1 � . . . I , DCELOPER OWNER SURVEYOR/ENGINEER 22N1U41421°NECAK NWeINVESTCRSLCIMO °� ' q If.Le ,SI,M ]00 xan urrrw 5.1.4202 0104141102. G° 4042.. i24017.042[220 257-ews rsZ,,,17Z1 7-NN WS PIM IS FLO IN NSTRUNENT Ma 1 WESTLAKE SOLANA PID 2018 SAP UPDATE 57 Ordinance 861 , r1144411010% I 11 t''11.17.1% ti . ___.„---=,,,,,-,,,--,: - ------.::--.... --..„:-_„_ . . --___ /4I S -- --4,-_-_-:,..„__ `-_ .----_____-i-„__, .7•,,,.. OW m xuq xw Y'rasa ..-1 - 5s,l�Jr—^�;, �. 'r____ui -_`.m,.,.•m _ ';$� 1. moi. -.., [ �1 • ©INaID�,W'IEE nao.'7 `- _ I e'N• r'''.'r Ta R. �is ,••• uIAR 90.R- i,��� _ 'wS:w.m .4 , ,,..,. 1 ..=. . ... ,..)(, ,,,-,. %.. ,so ex• ,•;5.�a.,��� ma ' . ' _ � _ °'NM ; �I o., m :.---_�- '7 � t-"<` pw .' . .. ''. � • '�' $NLS; . 11 ',"t b-IT. '. .wows. -r`,.sF.' q i 1 541:1 w.1 ,ate - -`. x..,o. f irtP ''''''m.r DIS �.w.,.,�, p -'-- ''.'.rrL II II [,� .ys � ,a / ....„,m�wiREPLAT OF LOT 1,BLOCK B E =__- -s' ;.. .-- ' — —- WESTLAKE ENTRADA r .� ANNA r'� noe.. I LOT,MONT-OF-WAY,AHG EAEIEMENT ALNOTA7KN1 ON, I �f =wMi�tw © - -- 0., LOTS NR,2-0 RLOCK E,LOTS 1.11+19B.A-B,BLOCK C 1_+ x>� ,•,...V1-x/' " I LOTS 2,1.BLOCK CLOTS1 141 x,BLOCK ..r. O LOTS-I-6,B7(BLOCK F.urns-1T B%,BLOCK G LOTS 14 0%,BLOCK I.LOT 1 BLOCK 4 LOTS 15.BLOCK K _�.A• LOTS-NS�E�B 1L. 0,LOTS �481.5].BLOCK P. LOT t BLOCK R -7-`" -.� BEING 70.339 ACRES ,• { Ma A REPLAT0TPUMEM TIMBER*WESTLAKE 1 BLOCK M11100000 ENTRADA, .I,'1._.''':---77- _ ,.0 `---..."-.,n.7-7,, ./- .( .w», l/ " xw�tnw,f I IH THE 5'OLLML 0.PEA MBEY.08810001801248, i •f ,',/._-- J-,, `^7-i--., 1u.[rumor- J00Ea0 HENRYNSIJBUAYEY,ABSTRACT KD.742 ` ti / LAW V. W.L 11.ry IN SURVEY.ABSTRACT NO.OK 02 1 _ n.s u r A non Ne., CAI.TNROOP SURVEY.ABSTRACT NO.1510 • 1 -- I "VM.'""0�L?.ea.e ,OwR OF WESTLAKE V Aa _-� TARRANT COUNTY.TET.AO i- June 2018 I •,'' /` `I I DEVELOPER 0WNE1 SURVEYOR/EMCINEER yLEMP1on wE.GA. M.INlcs*oes,MC .._..mLnKa Tx".. .,":„,,..7.—. ,MO w.gym. ... .. 0n.•• ..uln o v .i'T..,,issrJ C ,_.„,,,,,,c.,".„—, Ti+ml.ne,W41 mr nmc i..p,...V.1 i 7-989 �,w.mn.w ,,.s Tuirs MD II x110.c.,w r WESTLAKE SOLANA PID 2018 SAP UPDATE 58 Ordinance 861 m mmem omr mem our ommo mom um mom. mu..me rd., mmemm mua.em ork mem mo om mem ommi ur um mune m• ommem mmeee u mum m, mmmer me mm.me Lab_mmem me d: ...Ma um onmu we ou man.,.1.1V YIP Minn 4111. Oa mInUM ur 114 4111.4. !: Ormn IA+ ••= bma mmem me mem me NM .944 IV .1 V..kW war ma "ammo. mam gum. mamm no. a.s tau or wan Aiar▪Thom min.1. hm`«`.. a VC.•••• LIN mama at me Lar mmeer LW me.oe mom. mr me Le rue meem me JR ex.Mr MI MM.me arm. mmorr mor •••• mmr. weer om maw um mman oar MO Minn ow mram mor puma um im arm.N. 1.1. 1.1111.41 ior um mem mom yr me. mare•me um mum mert me ma a _ Rem. mumum mum me u. me.yr,. emam mm ...I ...mo mar.am Lem =mem mm.mmr emu mem ym mmme mem orsm.mr mann ram war p.m .umem ma. oo our. mem mum me munn 1. amt. .mem um emu.ome um mum mom mom me am lomer mor wram mem we mm. mur mmo ol• menu me %. ...am me rm. mom om mom. m mem mm mumm ame ow mem.. mmem me wt. kir on1„,Mme um ma.ma um ream me mim mum.or mem mm mmma mem me mum.me re. rm.om re m.o. mr mem om mom.me om .mar me.myr emu rum rm. mom. " P SG. LCA, NR.... -NM AOR.Nie, €194 were Hum mm mom ma am ca.kede m en.my um yew me mmd. more mmr pm.r.r mum ma au p.m immd mmir mur ormon ma 7.4 me me. mar.me MR ae a a :an nu Atm um me, m• mmer IMum mems e s mom rmr ommem mm.mom rem.om mme mm. mem mm me me mmem me .n M .. a «Na« «a,..a .. =.N. «. Na.. .. «ram.... .� «.a =... N.r==7 I =.a curof imam UM Y a. sow mr artan mar s REPEAT OF LOT 1,BLOCK 13 -I _ _ 1ow ow sm. mar. nu au a. w WESTLAKE ENTRADA an 174 = m LOTS R Sq BLOCK B,LOTS 14 3.A SB,IB BLOCK C. a. LOT 12X,BLOC(D.LOTS 115-17 SB1r,BLOCK E. LOTS L6 BK,BLOCK F.LOTs+4 COL BLOCK Q Z s LOTS 1- B%,BLOCK FL LOT L BLOCK J,LOTS 14,BLOCK K 2 LATS 14 BLOCK I.LOTS 1- ax BX,BLOCK P. 9LOT t BLOC(q LOT 1.BLOC[R g s = a aa aa BEING 70.339 ACRES mow no- mem. me. ome rum me mem me BEND A REPEAT OF LOT 1 BLOCK S,W L FTLAKE ENTRADA �.. a tee..a. s ��Rr .... r -7.1 .V. INSTRUMENT NUMBER B ABST27208 RACT w�ur lame IN THE JO WINSTR K PEA SURVEY,TRAK tiC NO.t21e, JOSEPH LFlNRY V EY.ABSTRACT AB3TRACE HO.,T, i6( W.MEDLIN PURVEY,ABSTRACT NO.RISS R CJA. THROOP SURVEY,ABSTRACT NO,WV TOWN OF WESTLAKE,TARRANT COUNTY,TEXAS 333 June 2018 DEVELOPER OWNER SURVEYOR/ENGINEER CENTURION AMERICAN KEW INVESTORS.(LU _ caw los S ° au:a,La.Scoma oi,.a..,miFn P wee„ Tom tr.q n��l'cv 41‘1.13.'I2,IJ lass Ln d ra,e in= .�.. PIS PM Nc RNm NR INSBUWDrt m. — am sora WESTLAKE SOLANA PID 2018 SAP UPDATE 59 Ordinance 861 gaitBO .......... ............................ �::-«=. .-:=::,rr r=Te._7.:...3 2111. MILOSK • ter.1. , r..�....1411.,.. .x ... » . :_tea- r :�^.�� r xr ^a �rxr-m ':�:�$ai - •= :` W• ::::` .. ic«Ρ�:�:.�'a•��sr•.= ;•r_=Ines x ys.5,-. ="c:.::E•2. ..� "»'.'a.µ�.-1,= .=.w:..�15.- l.F... 1111_....,._...•.--....,....�...._'.", ...x.54:_ .-a :: ::',w :..::.�,. = x'5 :5:: .-7-1.0.—.74:%"::-.:.:-: -' "' �. :,1.111. ............. ».r.r. ea w tr. •.., r=.. �:,.. ee M Yirr+ =.»rx.:1»»*.:.-.. ▪::µ=»'� cr.: • �.""� at•avv rt"a. ..=na-a,72c., ="....I... .2.==tA1 •a=. : .. .,.. .•_ ...SraiS�rL•er.'SL'.•?"r-4 rel-_a-t5. ..1=14 5'1r..r•7Vd '•em i,. ••- xx' Z'..=rwd....,,x.,......,....,_.... ...-�'"'n-=R::.',' _—'C. .1e.T'w,Ww.w.S• Mym Ed Y. Imodo " "' " n = - a ' . .is= : CEXHIBIT F — LIEN RELEASES To date, no prepayments of Assessments in full have been received. WESTLAKE SOLANA PID 2018 SAP UPDATE 61 Ordinance 861 EXHIBIT G - ASSESSMENT ROLL Annual Installment Due 1/31/19 Additional Interest Administration Parcel ID Improvement Area EU Outstanding Assessment incipal Interest Reserve Expense Installm, 42229845 1 5.55 $ 360,143.26 $ 4,919.11 $ 22,402.76 $ 1,406.32 $ 750.04 $ 29,478.23 42229861 1 0.00 $ - $ - $ - $ - $ - $ - 42229870 1 0.60 $ 38,948.44 $ 531.99 $ 2,422.79 $ 152.09 $ 81.11 $ 3,187.98 42229977 1 2.66 $ 172,801.25 $ 2,360.25 $ 10,749.13 $ 674.77 $ 359.88 $ 14,144.02 42229985 1 0.79 $ 51,411.94 $ 702.22 $ 3,198.09 $ 200.76 $ 107.07 $ 4,208.14 42229993 1 7.00 $ 454,398.49 $ 6,206.52 $ 28,265.92 $ 1,774.38 $ 946.33 $ 37,193.15 42230002 1 0.76 $ 49,412.59 $ 674.91 $ 3,073.72 $ 192.95 $ 102.91 $ 4,044.49 42230011 1 3.25 $ 210,931.78 $ 2,881.07 $ 13,121.04 $ 823.67 $ 439.29 $ 17,265.06 42230029 1 0.62 $ 40,246.72 $ 549.72 $ 2,503.55 $ 157.16 $ 83.82 $ 3,294.25 42230037 1 0.46 $ 29,860.47 $ 407.86 $ 1,857.47 $ 116.60 $ 62.19 $ 2,444.12 42346426 1 4.40 $ 285,621.91 $ 3,901.24 $ 17,767.15 $ 1,115.32 $ 594.84 $ 23,378.55 42229969 2 12.47 $ 771,402.91 $ 10,251.91 $ 47,775.09 $ 3,403.95 $ 1,815.44 $ 63,246.39 42331160 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42331178 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42331186 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42331194 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42331208 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42331216 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345462 2 0.52 $ 32,141.79 $ 427.16 $ 1,990.63 $ 141.83 $ 75.64 $ 2,635.27 42345471 2 0.52 $ 32,141.79 $ 427.16 $ 1,990.63 $ 141.83 $ 75.64 $ 2,635.27 42345489 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345497 2 0.52 $ 32,141.79 $ 427.16 $ 1,990.63 $ 141.83 $ 75.64 $ 2,635.27 42345501 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345519 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345527 2 0.52 $ 32,141.79 $ 427.16 $ 1,990.63 $ 141.83 $ 75.64 $ 2,635.27 42345535 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345543 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345551 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345560 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42345578 2 0.68 $ 42,352.78 $ 562.87 $ 2,623.02 $ 186.89 $ 99.67 $ 3,472.45 42229853 1,2,3 419.65 $ 28,132,314.16 $ 381,024.41 $ 1,747,590.15 $ 114,298.26 $ 60,959.07 $ 2,303,871.89 42229888 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42229896 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42229951 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42230045 Non-Benefited Property $ - $ - $ - $ - $ - $ - WESTLAKE SOLANA PID 2018 SAP UPDATE 62 Ordinance 861 Annual Installment Due 1/31/19 Parcel ID Improvement Area EU Outstanding Assessment 42230053 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42331224 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42331232 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42331241 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42331259 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42331283 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42345446 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42345454 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42345586 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42345594 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42345608 Non-Benefited Property $ - $ - $ - $ - $ - $ - 42346434 Non-Benefited Property $ - $ - $ - $ - $ - $ - Total 469.88 $ 31,319,000.00 $ 424,000.00 $ 1,945,411.70 $ 127,500.00 $ 68,000.00 $ 2,564,911.70 A WESTLAKE SOLANA PID 2018 SAP UPDATE 63 Ordinance 861 go 0`'' MARY LOUISE GARCIA ii COUNTY CLERK 100 West Weatherford Fort Worth, TX 76196-0401 '•;.' PHONE (817) 884-1195 TOWN OF WESTLAKE 1500 SOLANA BLVD BUILDING 7, SUITE 7200 WESTLAKE, TX 76262 Submitter: TOWN OF WESTLAKE DO NOT DESTROY WARNING - THIS IS PART OF THE OFFICIAL RECORD. Filed For Registration: 9/10/2018 10:14 AM Instrument #: D218201113 ORD 66 PGS $272.00 D218201113 ANY PROVISION WHICH RESTRICTS THE SALE, RENTAL OR USE OF THE DESCRIBED REAL PROPERTY BECAUSE OF COLOR OR RACE IS INVALID AND UNENFORCEABLE UNDER FEDERAL LAW.