View
220
Download
0
Category
Preview:
Citation preview
7/30/2019 Derby North Gateway TIF District Feasibility Study
1/120
MEMORANDUM
TO: Sedgwick County Finance Division Staff
FROM: Tom Kaleko, Senior Vice President/Client Representative
Tom Denaway, Analyst
DATE: March 29, 2013
SUBJECT: Sedgwick County tax increment finance policy minimum data requirements
The purpose of this memorandum is to outline the location of the minimum data requirements, as specified by the
Sedgwick County Tax Increment Finance Policy, within the Derby North Gateway TIF District Financial Feasibility
Study.
Minimum Data Requirements Location
Legal description and district mapThe legal description is in Exhibit V
Map of TIF district is in Exhibit I.
Existing assessed valuation and list of owners Parcel listing in Exhibit VI
Existing zoning classifications and proposed land
uses
Zoning map in Exhibit IX
No proposed changes in land use
Description of proposed projectSection 3 describes projects
Section 5 outlines public improvements to be funded
Market feasibilityExhibit VII indicates how district will be timed to coincide with
market support
Private pro forma Not applicable
Public sources and usesSection 4 outlines the analysis of public fundingExhibits II and II illustrate assumptions and annual projections
Section 5 outlines proposed public uses
Exhibit IV illustrates annual debt-service
Evidences of private fundingExhibit VII indicates how district will be timed to coincide with
market support
Description of expanding municipal services Exhibit VII
Springsted Incorporated
9229 Ward Parkway, Suite 104N
Kansas City, MO 64114-3311
Tel: 816-333-7200
Fax: 816-333-6899
www.springsted.com
7/30/2019 Derby North Gateway TIF District Feasibility Study
2/120
Redevelopment Project Financial Feasibility Study
Derby North Gateway TIF District
City of Derby, Kansas
March 29, 2013
7/30/2019 Derby North Gateway TIF District Feasibility Study
3/120
1 OVERVIEW ...................................................................................... 1
2 GENERAL DESCRIPTION OF TAX INCREMENT...................................... 3
3
PROJECT DESCRIPTION ................................................................... 4
4 PROJECTED REVENUES (BENEFITS) .................................................. 6
5 PROJECTED EXPENDITURES (COSTS) ................................................ 8
6 CONCLUSIONS ................................................................................ 9
MAP OF PROPOSED REDEVELOPMENT DISTRICT & PROJECT ............EXHIBIT I
TIF DISTRICT AND REDEVELOPMENT
PROJECT AREA ASSUMPTIONS........................................................... EXHIBIT II
PROJECTED PROPERTY TAX INCREMENT ......................................... EXHIBIT III
BOND PROJECTIONS ......................................................................... EXHIBIT IV
LEGAL DESCRIPTION.......................................................................... EXHIBIT V
PARCEL LISTING................................................................................ EXHIBIT VI
MARKET FEASIBILITY STATEMENT .................................................. EXHIBIT VII
DESCRIPTION OF EXPANDED MUNICIPAL SERVICES .......................EXHIBIT VIII
ZONING MAP ...................................................................................... EXHIBIT IX
BLIGHT STUDY .................................................................................... EXHIBIT X
Mission Statement
Springsted provides high quality, independent financialand management advisory services to public
and non-profit organizations, and works with them
in the long-term process of building their communities
on a fiscally sound and well-managed basis.
Table of Contents
7/30/2019 Derby North Gateway TIF District Feasibility Study
4/120
Introduction
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
1. Introduction
The City of Derby, Kansas is proposing creation of a tax increment financing
(TIF) district as a means to fund public road improvements. Specifically,
realignment of Nelson Drive to the east, allowing it to intersect East Patriot
Avenue aligned with the private roadway serving the existing Lowes/Kohls
development. This Redevelopment Project Financial Feasibility Study has beeprepared to meet the requirements of state statutewhich are described below
and to assist the impacted taxing districts in consideration of this proposed
financing district.
Statutory Basis and Process
Sections 12-1770 through 12-1780 of the Kansas Statutes ("the Act") provide a
means for cities to finance public development and redevelopment costs
through tax increment financing. The purpose of the Act is to "promote,
stimulate and develop the general and economic welfare of the State of Kansas
and its communities and to assist in the development and redevelopment of
eligible areas within and without a city thereby promoting the general welfare
of the citizens ofthis state
A city may exercise the powers conferred under the Act by approval of an
ordinance adopting a plan (the District Plan) which describes the boundaries
of the specific area to be developed or redeveloped and the types of
improvements to occur. Prior to adoption of the District Plan, the city must
pass a resolution setting a public hearing and finding that the specific area
sought to be developed or redeveloped (the Redevelopment District or
District) is an eligible area under the Act.
One or more redevelopment projects (the Redevelopment Project or
Project) may be undertaken within each District. For each Redevelopment
Project undertaken within the District, a project plan ("the Project Plan") must
be prepared in consultation with the controlling planning commission. The
Project Plan must include the following:
1. A summary or copy of the Financial Feasibility Study (this document).2. A reference to the District Plan for the District.3. A description and map of the area to be redeveloped.4. A Relocation Assistance Plan.5. A detailed description of all buildings and facilities proposed to be
constructed or improved.
6. Any other information the city deems necessary to advise the generalpublic of the intent of the Project Plan.
The Act requires all Projects to be completed within 20 years from the date of
the approval of a Project Plan, with the exception of environmental
investigation and remediation projects which must be completed within 20
7/30/2019 Derby North Gateway TIF District Feasibility Study
5/120
Introduction
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
years from the date the city enters into a consent decree with the Kansas
Department of Health and Environment or the U.S. Environmental Protection
Agency.
The Financial Feasibility Study must show that: a) the Projects benefits, tax
increment revenue, and other available revenues under K.S.A. 12-1774(a)(1)
are expected to exceed or be sufficient to pay for all Project costs as defined byK.S.A. 12-1773, including the payment of principal and interest of debt used to
finance the redevelopment project; and b) the effect, if any, the redevelopment
project costs will have on any outstanding special obligation bonds payable
from the revenues described in K.S.A. 12-1774(a)(1)(D).
7/30/2019 Derby North Gateway TIF District Feasibility Study
6/120
General Description of Tax Increment
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
2. General Description of Tax Increment
Tax increment generated within the proposed Project Area will consist only of
ad valorem property tax revenues. The Project will not redirect any portion of
the sales tax increment. Therefore, this summary description of how tax
increment is calculated and captured to fund redevelopment project costs
addresses only the property tax increment.
Upon establishment of a Redevelopment District, the total assessed valuation o
all taxable real estate within the District is determined. This valuation is
referred to as the District's "Base Year Assessed Valuation." Property taxes
attributable to the District's Base Year Assessed Valuation are annually
collected and distributed by the county treasurer to the appropriate city, county
school district and all other applicable taxing jurisdictions in the same manner
as other property taxes.
As new development occurs within the Redevelopment District, the total
assessed valuation of the District in any given year will presumably exceed its
Base Year Assessed Valuation. The real property taxes attributable to this
increase in valuation above the Base Year Valuation represents the tax
increment that will be utilized by the District to pay eligible project costs. All
tax increment collected by the county and distributed to the city is deposited
into a segregated fund established solely for that purpose.
Tax increment funds may only be used to pay for specified eligible project
costs, including principal and interest on debt used, in whole or in part, to
finance projects within a Redevelopment Project. Such debt includes notes,
special obligation bonds, full faith and credit tax increment bonds, and other
debt instruments. Tax increment also may be paid to a developer/owner over
time as reimbursement for eligible costs incurred up-front. This payment
mechanism is commonly referred to as pay-as-you-go financing and may
include not only the principal amount of such costs but also all or a portion of
the interest accrued thereon.
7/30/2019 Derby North Gateway TIF District Feasibility Study
7/120
Project Description
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
3. Project Description
The City of Derby is initiating the creation of the proposed TIF District. The
Derby North Gateway TIF District consists of 37 individual parcels of land
located largely on the south side of East Patriot Avenue, and bordered by K-15
Highway on the west and North Buckner Street on the east. The boundaries of
the TIF District are illustrated in Exhibit I. The District Plan which will beproposed provides for the inclusion of a single Project Area with boundaries
coterminous to the Redevelopment District.
The City anticipates realignment of Nelson Drive within the TIF District in
conjunction with private development consisting of construction of a Menards
home improvement store and creation of 6 pad-ready development sites
adjacent to the Menards. The proposed Menards and commercial pad sites wil
be classified as commercial and have a statutory property classification rate of
25.0%. Menards has previously acquired its development site. The City
intends to acquire the property necessary to accommodate the realignment of
Nelson Drive as part of the Redevelopment Project.
Realignment of Nelson Drive is anticipated to provide the following benefits to
the community and to the participating taxing entities.
Improved traffic safety through the realignment of Nelson Drive to the
east. The current intersection alignment has northbound and
southbound approaches which are slightly offset. This particular
alignment has led to right-of-way confusion and resulted in dangerous
traffic conditions. A traffic study determined that during the 40-month
period preceding the study, there were 22 accidents at the intersection.
Of these accidents, 3 were rear-end crashes, 4 were left-turn crashes,and 15 were right-angle collisions. According to the traffic study,
right-angle collisions are of particular concern as they tend to be of
higher severity. The traffic study indicated this intersection has a
higher crash frequency than the rest of the Nelson Drive corridor,
which averages between 4 and 11 crashes per year. The realignment o
Nelson Drive will alleviate the traffic issues caused by the intersection
alignment.
Reinvestment in the Project Area and strengthening of the local
economy. Currently, the west half of the Project Area has excellent
visibility from highway K-15, but very poor access. As a result, the
Area has seen very little investment since buildings were constructed ithe 1950s through 1970s. Improved access is essential to the
proposed Menards project and will likely result in additional
development and redevelopment in the balance of the Project Area.
Transformation of a major community gateway. As this area is
improved through redevelopment and reinvestment, it will improve the
appearance of a major community entry. It is estimated that
approximately 21,000 cars per day pass the site along K-15.
7/30/2019 Derby North Gateway TIF District Feasibility Study
8/120
Project Description
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
Based on the 2012 assessment, the total Base Year Fair Market Valuation of th
Redevelopment Area is $4,951,370, while the total Base Year Assessed
Valuation is estimated at $888,210, (see Exhibit VI for individual parcel
details).
Springsted has prepared post-development market value projections for the
Menards store for the purpose of calculating future TIF property tax revenues.The market value projections for the proposed Menards store were based on a
review of comparable Menards stores located within Sedgwick County. Based
on these comparable projects, we have assumed a building size of 165,426
square feet and a per square foot market value of $46.65 (excluding the value o
the underlying land). These assumptions result in an increased fair market
value of $7,717,123 and an increased assessed value of $1,929,281 resulting
from the Menards development. We have assumed the value of the Menards
store will be added to the tax rolls over a 2-year period, with construction
estimated to occur over an approximately 18-month timeline.
To be conservative, our revenue projections are based on development of theMenards building only. No additional market value growth was projected for
the 6 pad sites adjacent to the Menards building, nor any additional market
value growth on the remaining parcels located within the District.
Utilizing these assumptions, we estimate that the Project Areas total fair
market value upon project completion in 2015 (assessed January 1, 2016) at
$12,668,493. The fair market value equates to an assessed valuation of
$2,817,491. The property tax increment generated in any given year will be
determined by the increase in Current Assessed Valuation over the Base Year
Assessed Valuation (value as of January 1, 2013). It is assumed that the City
will initiate the Redevelopment Project in January of 2014.
The existing zoning classifications for land within the District is a mix of B-5
(Restricted Commercial, Warehousing, and Limited Manufacturing District)
and B-3 (General Business District). The City does not anticipate any changes
to current land uses, beyond the transition from currently vacant land into
commercial use. The zoning is projected to remain the same.
7/30/2019 Derby North Gateway TIF District Feasibility Study
9/120
Projected Revenues (Benefits)
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
4. Projected Revenues (Benefits)
Tax Increment Revenue Base Assumptions
Base Appraised value of $4,951,370
Base Assessed value of $888,210
Current Assessment Rates assumed constant over term
Post Development Total Appraised Value of $12,668,493
Post Development Assessed value of $2,817,491
Incremental Appraised Value Growth of $7,717,123
Incremental Assessed Value Growth of $1,929,281
2012/2013 Mill Rate total 138.455, with TIF Eligible rate of 116.945
assumed constant over term
No market value inflation assumed
Increased Assessed Value
The City has the ability to use up to 100% of the property tax increment
generated by the Project Area based on its increase in Current Assessed
Valuation over its Base Year Assessed Valuation, as is illustrated below for the
Project Area at full assessment in 2016.
Project Area
Projected Total
Fair Market
Value(1/1/2016) Class/Rate
Projected Total
Assessed
Value(1/1/2016)
$7,717,123 New Commercial Development $1,929,281
$4,951,370 Existing Value $ 888,210
Original Assessed Value ($ 888,210)
Increased Assessed Value $1,929,281Exhibit II (TIF District and Redevelopment Project Area Assumptions)
details many of the assumptions used in the projection of values and tax
increment for the Project Area. Column 6 in Exhibit III (Projected Property
Tax Increment Revenue) shows the projected increased assessed valuation of
the Project Area over the maximum duration of the District.
Property Tax Rates
In order to determine the amount of tax increment generated by the Project
Area in any given year, the increased assessed value must be multiplied by the
sum of the tax rates for all TIF-applicable tax authorities for that year. For
taxes levied in 2012 and payable in 2012/2013, this total TIF-applicable rate is
7/30/2019 Derby North Gateway TIF District Feasibility Study
10/120
Projected Revenue (Benefits)
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
116.945 mills. We assume this rate remains fixed throughout the term of the
District.
The Unified School District 260 tax rate does not include the general20.00 mills collected by the State as this is not TIF Eligible. Includeslevy for the Derby Recreation Commission (DRC).
Projected Property Tax Increment
The projected tax increment generated for the Project Area over a 20-year
period is shown in column 9 ofExhibit III (Projected Property Tax IncrementRevenue). If the Redevelopment Project is approved by the City in early 2014
it would be eligible to receive increment in 2014/2015 through the second-half
2033/2034 collection. The tax increment projections are based on Base Year
Assessed Valuations, increased assessed valuations, and tax rates as previously
discussed. It is assumed in all years of the report that 100% of property taxes
are paid when due. The total property tax increment projected for the Project
Area is $4,173,965.
City Administration
The City will not retain tax increment for costs of administering the District.
Jurisdiction
TIF Eligible
Mill Rate
(2012/2013)
City of Derby 47.153Sedgwick County 29.447
Cemetery District 1.040
USD 260* 39.305
Total 116.945
7/30/2019 Derby North Gateway TIF District Feasibility Study
11/120
Projected Expenditures (Costs)
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
5. Projected Expenditures (Costs)
The Redevelopment Project will fund eligible project costs of $2,050,000 to
realign Nelson Drive within the Project Area. The public improvement costs
have the following line-item breakdown:
Public Improvement Costs
Line-Item Amount
Nelson Drive Realignment Construction $1,100,000
Nelson Drive Realignment Land
Acquisition$ 500,000
Drainage Improvements $ 350,000
Landscaping $ 100,000
Total Cost $2,050,000
The City intends to fund these project costs through up-front financing of
approximately $2,215,000 ($2,050,000 in estimated public improvement costs,
and approximately $165,000 in transaction costs and capitalized interest).
Financing is anticipated to be in the form of general obligation TIF revenue
bonds with the debt service to be paid from tax increment generated by the
Redevelopment Project.
The bond issuance is likely to result in the payment of principal of $2,215,000
and interest of $438,220, for total debt service of $2,653,220. The final form,
amount and timing of the financing may differ from these terms, but this
methodology was used for purpose of forecasting Project feasibility. The bond
principal and interest payments of $2,653,220 represent the total costs to be
reimbursed by TIF revenues generated by the Project Area.
The projected total property tax TIF revenue of $4,173,965 generated by the
Project Area is sufficient to cover this total cost of $2,653,220. Based upon
current projections, bonds issued to fund project costs are anticipated to be
repaid over a period of 15-years. If the Project Area revenues are received at a
greater rate than currently projected, it is the Citys intention to accelerate
repayment of the assumed debt obligation, thereby hastening transfer of the
property tax increment to the affected taxing districts. Should the City
ultimately elect to secure the obligation with its full faith and credit (general
obligation) pledge, the City would be required to pay the bond debt service
from other legally available funds to the degree that tax increment wasinsufficient.
7/30/2019 Derby North Gateway TIF District Feasibility Study
12/120
Conclusions
City of Derby, Kansas. Redevelopment Project Financial Feasibility Stud
6. Conclusions
Project Area Conclusions The Act requires that the Financial Feasibility Study demonstrate that a
Projects benefits and other available revenues are expected to equal or exceed
all Project costs.
The project benefits can be described in two forms: a) the amount of total
revenues and other contributions received over the 20-year term of the Project;
and b) the amount of project costs which can be financed by the revenues
received over the applicable term. This second category represents the
principal amount of bonds which may be supported by the future revenues plus
any other financial contributions.
The Project Area Costs, including estimated interest expenditures, are estimate
to be $2,653,220. Project Area revenues, specifically property tax increment,
through the second-half 2033/2034 collection are forecasted to be $4,173,965.
Given the assumptions and representations of the various parties to the processand our analysis, this Feasibility Study concludes that the Project Area benefits
are sufficient to pay the Project Area costs.
The Act also requires a determination of the effect the redevelopment project
will have on any outstanding special obligation bonds. There are no
outstanding special obligation bonds that would be impacted by this
redevelopment project.
7/30/2019 Derby North Gateway TIF District Feasibility Study
13/120
EXHIBIT I
MAP OF PROPOSED REDEVELOPMENTDISTRICT & PROJECT AREAS
7/30/2019 Derby North Gateway TIF District Feasibility Study
14/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
15/120
EXHIBIT II
TIF DISTRICT AND REDEVELOPMENTPROJECT AREA ASSUMPTIONS
7/30/2019 Derby North Gateway TIF District Feasibility Study
16/120
Exhibit II Page 1 of 2
City of Derby, Kansas
Redevelopment Tax Increment Financing District
Sedwick Comp Scenario - 165,426SF - $46.65 psf value
Original Assessed Value (1/1/12) 888,210
TIF2012/13 Mill Rates Total Applicable
State of Kansas 1.500 0.000Sedgwick County 29.447 29.447City of Derby 47.153 47.153USD 260 (includes DRC) 39.305 39.305USD 260 20.000 0.000Cemetery District 1.040 1.040
Total 138.445 116.945Assume fixed rate
Property TIF Inflation Rate: 0.00%Sales Tax Inflation Rate: 0.00%
Derby North Gateway TIF District
7/30/2019 Derby North Gateway TIF District Feasibility Study
17/120
Exhibit II - Page 2 of 2
City of Derby, Kansas
Redevelopment Tax Increment Financing District
Derby North Gateway TIF District
Sedgwick Comp Scenario - 165,426SF - $46.65 psf.
Property Tax Increment
Base and Current Values Appraised AssessedBase - Assess January 1, 2012 4,951,370 888,210Est. Base - Assess January 1, 2012 4,951,370 888,210
Assessment Rate: 25.00%
Project Components New Menards Building Existing Values Total Value
Estimated Square Footage 165,426
Estimated Appraised Value per SF1)
$46.65Total Appraised Value 7,717,123 4,951,370 12,668,493Total Assessed Value 1,929,281 888,210 2,817,491
New Development Appraised2)
Total Value
January 1, 2013 0%January 1, 2014 0%January 1, 2015 50%January 1, 2016 100%
Estimated Appraised Value Total ValueJanuary 1, 2013 4,951,370January 1, 2014 4,951,370January 1, 2015 8,809,931January 1, 2016 12,668,493
Estimated Assessed Value Total ValueJanuary 1, 2013 888,210January 1, 2014 888,210January 1, 2015 1,852,850January 1, 2016 2,817,491
Tax Increment Total Original CapturedAssessed Assessed Assessed
Assess 20013/Distrib 2014 888,210 888,210 0Assess 2014/Distrib 2015 888,210 888,210 0Assess 2015/Distrib 2016 1,852,850 888,210 964,640Assess 2016/Distrib 2017 2,817,491 888,210 1,929,281
NOTES:
1) Estimated commercial value of 165,426 square feet at a per square foot of $46.65 is based uponsize and value of existing Menards stores in Sedgwick County.
2) A one and one-half year construction period is assumed for the Menards store.
3) New Development value based only on Menards store construction. It is assumed that the
balance of the Redevelopment Area will remain at the Original Assessed Value.
7/30/2019 Derby North Gateway TIF District Feasibility Study
18/120
EXHIBIT III
PROJECTED PROPERTY TAXTIF REVENUE
7/30/2019 Derby North Gateway TIF District Feasibility Study
19/120
City of Derby, Kansas
Redevelopment Tax Increment Financing District
Derby North Gateway TIF District
Projected Property Tax Increment
Sedgwick Comp Scenario - 165,426SF - $46.65 psf value(4) - (5)
Assess & Original TIF Increased Projected Projected Projected
TIF Tax Levy Tax Distrib. Total Assessed Assessed Property Tax Sales Tax Total
Year Year Year Assessed (a) Value Value Increment (b) Increment Increment
(1) (2) (3) (4) (5) (6) (7) (8) (9)
0 2012 2013 888,210 888,210 0 0 00 2013 2014 888,210 888,210 0 0 0 0
1 2014 2015 888,210 888,210 0 0 0 0
2 2015 2016 1,852,850 888,210 964,640 112,810 0 112,810
3 2016 2017 2,817,491 888,210 1,929,281 225,620 0 225,620
4 2017 2018 2,817,491 888,210 1,929,281 225,620 0 225,620
5 2018 2019 2,817,491 888,210 1,929,281 225,620 0 225,620
6 2019 2020 2,817,491 888,210 1,929,281 225,620 0 225,620
7 2020 2021 2,817,491 888,210 1,929,281 225,620 0 225,620
8 2021 2022 2,817,491 888,210 1,929,281 225,620 0 225,620
9 2022 2023 2,817,491 888,210 1,929,281 225,620 0 225,620
10 2023 2024 2,817,491 888,210 1,929,281 225,620 0 225,620
11 2024 2025 2,817,491 888,210 1,929,281 225,620 0 225,620
12 2025 2026 2,817,491 888,210 1,929,281 225,620 0 225,620
13 2026 2027 2,817,491 888,210 1,929,281 225,620 0 225,620
14 2027 2028 2,817,491 888,210 1,929,281 225,620 0 225,62015 2028 2029 2,817,491 888,210 1,929,281 225,620 0 225,620
16 2029 2030 2,817,491 888,210 1,929,281 225,620 0 225,620
17 2030 2031 2,817,491 888,210 1,929,281 225,620 0 225,620
18 2031 2032 2,817,491 888,210 1,929,281 225,620 0 225,620
19 2032 2033 2,817,491 888,210 1,929,281 225,620 0 225,620
20 2033 2034 2,817,491 888,210 1,929,281 225,620 0 225,620
21 2034 2035 2,817,491 2,817,491 0 0 0 0
Totals $4,173,965 $0 $4,173,965
(a) Assumes TIF Project value will be assessed according to a 1.5-year completion schedule, with no inflation
(b) Assumes 100% collection of property taxes. Since TIF expenditures are limited to 20 years from City approval of Project estimated to occur January, 2014,
final collection would be second-half 2033 collection, distributed to City in January 2034. Assume 2012/2013 Mill Levy Rate held flat.
7/30/2019 Derby North Gateway TIF District Feasibility Study
20/120
EXHIBIT IV
BOND PROJECTIONS
7/30/2019 Derby North Gateway TIF District Feasibility Study
21/120
Exhibit IV - Page 1 of 3$2,215,000
City of Derby, KansasGeneral Obligation Tax Increment Revenue Bonds, Series 2014
Market Comp - January 18, 2013
Sources & Uses
Dated 02/01/2014 | Delivered 02/01/2014
Sources Of Funds
Par Amount of Bonds............... ................. .................. ................. ................. ................. ................. .................. ........ $2,215,000.00
Total Sources.......................................................................................................................................................... $2,215,000.00
Uses Of Funds
Deposit to Project Construction Fund........................................................................................................................ 2,050,000.00
Deposit to Capitalized Interest (CIF) Fund................................................................................................................ 94,055.68
Costs of Issuance..................................................................................................................................................... 40,000.00
Total Underwriter's Discount (1.200%)..................................................................................................................... 26,580.00
Rounding Amount..................................................................................................................................................... 4,364.32
Total Uses................................................................................................................................................................ $2,215,000.00
Series 2014 GO TIF Bonds | SINGLE PURPOSE | 1/21/2013 | 3:49 PM
7/30/2019 Derby North Gateway TIF District Feasibility Study
22/120
Exhibit IV - Page 2 of 3
$2,215,000
City of Derby, KansasGeneral Obligation Tax Increment Revenue Bonds, Series 2014
Market Comp - January 18, 2013
NET DEBT SERVICE SCHEDULE
Date Principal Coupon Interest Total P+I Cap.Interest Net New D/S Revenue Surpls(Deficit)
12/01/2014 - - 42,750.68 42,750.68 (42,750.68) - - -
12/01/2015 - - 51,305.00 51,305.00 (51,305.00) - - -
12/01/2016 55,000.00 1.160% 51,305.00 106,305.00 - 106,305.00 112,810.00 6,505.00
12/01/2017 160,000.00 1.310% 50,667.00 210,667.00 - 210,667.00 225,620.00 14,953.00
12/01/2018 165,000.00 1.460% 48,571.00 213,571.00 - 213,571.00 225,620.00 12,049.00
12/01/2019 165,000.00 1.660% 46,162.00 211,162.00 - 211,162.00 225,620.00 14,458.00
12/01/2020 170,000.00 1.880% 43,423.00 213,423.00 - 213,423.00 225,620.00 12,197.00
12/01/2021 170,000.00 2.080% 40,227.00 210,227.00 - 210,227.00 225,620.00 15,393.00
12/01/2022 175,000.00 2.280% 36,691.00 211,691.00 - 211,691.00 225,620.00 13,929.00
12/01/2023 180,000.00 2.480% 32,701.00 212,701.00 - 212,701.00 225,620.00 12,919.00
12/01/2024 185,000.00 2.640% 28,237.00 213,237.00 - 213,237.00 225,620.00 12,383.00
12/01/2025 190,000.00 2.780% 23,353.00 213,353.00 - 213,353.00 225,620.00 12,267.00
12/01/2026 195,000.00 2.900% 18,071.00 213,071.00 - 213,071.00 225,620.00 12,549.00
12/01/2027 200,000.00 3.010% 12,416.00 212,416.00 - 212,416.00 225,620.00 13,204.0012/01/2028 205,000.00 3.120% 6,396.00 211,396.00 - 211,396.00 225,620.00 14,224.00
12/01/2029 - - - - - - 225,620.00 225,620.00
12/01/2030 - - - - - - 225,620.00 225,620.00
12/01/2031 - - - - - - 225,620.00 225,620.00
12/01/2032 - - - - - - 225,620.00 225,620.00
12/01/2033 - - - - - - 225,620.00 225,620.00
12/01/2034 - - - - - - 225,620.00 225,620.00
Total $2,215,000.00 - $532,275.68 $2,747,275.68 (94,055.68) $2,653,220.00 $4,173,970.00 $1,520,750.00
SIGNIFICANT DATES
Dated.................................................................................................................................................................................................. 2/01/2014
Delivery Date...................................................................................................................................................................................... 2/01/2014
First Coupon Date............................................................................................................................................................................... 12/01/2014
Yield StatisticsBond Year Dollars............................................................................................................................................................................... $20,900.83
Average Life........................................................................................................................................................................................ 9.436 Years
Average Coupon................................................................................................................................................................................. 2.5466720%
Net Interest Cost (NIC)........................................................................................................................................................................ 2.6738440%
True Interest Cost (TIC)...................................................................................................................................................................... 2.6708111%
Bond Yield for Arbitrage Purposes...................................................................................................................................................... 2.5249789%
All Inclusive Cost (AIC)....................................................................................................................................................................... 2.8945710%
Net Interest Cost in Dollars................................................................................................................................................................. 532,275.68
Weighted Average Maturity................................................................................................................................................................. 9.436 Years
Series 2014 GO TIF Bonds | SINGLE PURPOSE | 1/21/2013 | 3:49 PM
7/30/2019 Derby North Gateway TIF District Feasibility Study
23/120
Exhibit IV - Page 3 of 3
$2,215,000
City of Derby, KansasGeneral Obligation Tax Increment Revenue Bonds, Series 2014
Market Comp - January 18, 2013
Coverage Ratio
Date Total Revenues Total D/S Coverage
12/01/2014 42,750.68 42,750.68 1.0000000x
12/01/2015 51,305.00 51,305.00 1.0000000x
12/01/2016 112,810.00 106,305.00 1.0611919x
12/01/2017 225,620.00 210,667.00 1.0709793x
12/01/2018 225,620.00 213,571.00 1.0564168x
12/01/2019 225,620.00 211,162.00 1.0684688x
12/01/2020 225,620.00 213,423.00 1.0571494x
12/01/2021 225,620.00 210,227.00 1.0732209x
12/01/2022 225,620.00 211,691.00 1.0657987x
12/01/2023 225,620.00 212,701.00 1.0607378x
12/01/2024 225,620.00 213,237.00 1.0580715x
12/01/2025 225,620.00 213,353.00 1.0574963x
12/01/2026 225,620.00 213,071.00 1.0588959x
12/01/2027 225,620.00 212,416.00 1.0621610x
12/01/2028 225,620.00 211,396.00 1.0672860x
12/01/2029 225,620.00 - -
12/01/2030 225,620.00 - -
12/01/2031 225,620.00 - -
12/01/2032 225,620.00 - -
12/01/2033 225,620.00 - -
12/01/2034 225,620.00 - -
Total $4,268,025.68 $2,747,275.68 -
Series 2014 GO TIF Bonds | SINGLE PURPOSE | 1/21/2013 | 3:49 PM
7/30/2019 Derby North Gateway TIF District Feasibility Study
24/120
EXHIBIT V
LEGAL DESCRIPTION
7/30/2019 Derby North Gateway TIF District Feasibility Study
25/120
A tract of land located in the SE and the SW , Section 25, Township 28 South,
Range 1 East and in the NW , SW and the NE of Section 36, Township 28 South,
Range 1 E of the 6th Principal Meridian, Derby, Sedgwick County, Kansas, more
particularly described as:
Beginning at the southwest corner of Lot 3, Block C, Stone Creek Addition; thence west
150 to the southeast corner of Lot 1, Block A, Stone Creek Commercial Addition;
thence west along the south line of said Lot 1 and along the south line of Stone Creek
Commercial 3rd Addition to a point 10 feet east of the southwest corner of Lot 1, Block
A; thence north along a line 10 east of and parallel with the east right-of-way line of
Commerce Drive to the south line of reserve A as platted in Stone Creek Commercial
3rdAddition; thence west along the south side said Reserve A to the west line of Stone
Creek Commercial 3rd
Addition; thence north along the west line of said Stone Creek
Commercial 3rd
Addition to a point on said west line and 325 north of the south line said
Reserve A, thence west 70 to the east line of Stone Creek Commercial 2 nd Addition;
thence south along the said east line to the south line of said Stone Creek Commercial
2nd Addition; thence west along said south line to a point on the easterly right-of-way
line of State Highway K-15; thence southeasterly on said right-of-way line to a point on
the S line of said Sec. 25, 188.61 feet, more or less, east of southwest Corner of said
Sec. 25; thence south 60 feet; thence west parallel with said south line 39.09 feet, more
or less, to a point on the extended westerly edge of the State Highway K-15 Frontage
Road pavement; thence southerly on said westerly edge of pavement, and westerly
edge of pavement extended to a point on the north line extended of Wal-Mart Addition
said point also being on the north line of the southwest Section 36, Township 28
south, Range 1E; thence east along north line of said Wal-Mart Addition extended to the
east line of State Highway K-15 right-of-way; thence east 233.82 feet, north 128.01 feet
and east 814.90 feet more or less, along the northerly line of said Wal-Mart Addition to a
point being 24.73 west of the northeast corner ofsaid Wal-Mart Addition, said point also
being on the west line of Lot 20, Block 1, Old Ranch Addition; thence northerly 43.74
feet to the northwest corner of said Lot 20; thence east along the north line said Lot 20
to the west line of Duckcreek Lane; thence north along the west line of Duckcreek Lane
7/30/2019 Derby North Gateway TIF District Feasibility Study
26/120
to the southeast corner of Lot 19, Block 1, Old Ranch Addition; thence west along south
line of said Lot 19 to the southwest corner said Lot 19; thence northeasterly along the
westerly line of Lots 6-19 inclusive to the north line of said Old Ranch Addition; thence
east along said north line and north line extended to a point being 40 east of the west
line of NE Section 36, T28S, R1E; said point being on the east right-of-way line of
Buckner Street; thence north along east right-of-way line of Buckner to the northwest
corner Lot 1, Block 1, Ridgepoint 4thAddition; thence north 150 to the point of
beginning.
7/30/2019 Derby North Gateway TIF District Feasibility Study
27/120
EXHIBIT VI
PARCEL LISTING
7/30/2019 Derby North Gateway TIF District Feasibility Study
28/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
29/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
30/120
EXHIBIT VII
MARKET FEASIBILITY STATEMENT
7/30/2019 Derby North Gateway TIF District Feasibility Study
31/120
March 29, 2013
Honorable Chairman James Skelton
Sedgwick County Commissioners
525 N. Main #320
Wichita, KS 67203
Honorable President Janet Sprecker
Derby Public Schools USD 260
120 E. WashingtonDerby, KS 67037
Honorable Chairman James Skelton and Honorable President Janet Sprecker:
With regard to the market feasibility of the proposed Derby North Gateway Tax Increment Financing District, it is our
understanding that Menards Inc. purchased a 50.63-acre tract within the proposed District in September 2012. We do
not yet know the company's schedule for construction. However, it is the City's intention to adopt a Project Plan for
the proposed tax increment financing district only after Menards has committed to construction through acquisition of
a building permit.
The proposed District will enable the City to address traffic safety concerns identified in a Corridor Analysis of Nelson
Drive along K-15, completed in September 2010 through the Kansas Traffic Engineering Assistance Program. In
addition to improving traffic flow and safety, this Project is also expected to have a positive economic impact by
improving access to nearby vacant, and in some cases blighted, properties. Over time, this should contribute to
higher property values and increased investment in the area.
We have a high level of confidence that the proposed tax increment financing district will be financially feasible for the
following reasons:
The tax increment Project will not be created until it is known that the Menards store will be constructed. Property tax increment will be the sole source of Project revenues. This source of revenue will almost
certainly be collected regardless of the store's performance.
7/30/2019 Derby North Gateway TIF District Feasibility Study
32/120
Estimated property tax increment generated by the Menards store is one and one-half times the projectedcost of the improvements to be funded by the District. Current projections estimate that the project costs can
be repaid over a period of 15 years; however, it is the City's intention to pay off the bonds early if possible.
The revenue projections in the Redevelopment Project Financial Feasibility Study do not take into accountadditional development likely to occur within the Project Area. Project revenue in excess of the Menards taxincrement will be used to pay the Project costs more quickly, thus more rapidly returning the property tax
increment to the affected taxing entities.
Respectfully,
Kathleen B. Sexton
City Manager
7/30/2019 Derby North Gateway TIF District Feasibility Study
33/120
EXHIBIT VIII
DESCRIPTION OF EXPANDED MUNICIPAL SERVICES
7/30/2019 Derby North Gateway TIF District Feasibility Study
34/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
35/120
Page 2 of15
Map 1: Proposed Nelson Drive Realignment
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK -
CommerceDr.
7/30/2019 Derby North Gateway TIF District Feasibility Study
36/120
Page 3 of15
B. Water
Water service is presently available, or can easily be made available to all properties within the
proposed TIF District. A City of Derby water metering facility is located on the south side of PatriotAvenue. Water is supplied to the City of Derby through a 36-inch line from the City of Wichita to the
metering facility. The Citys distribution system includes a 24-inch main line located along the south side
of Patriot Avenue; a 16-inch main along the east side of Buckner Street and a 16-inch main that extends
south and west from the metering station where it is then parallel along the east side of Nelson Drive.
When development begins on lots within the Derby Menards Addition, a 12-inch line will be installed by
boring under Buckner Street to connect to the existing 16-inch line. This loop will provide service to
each of the lots of the Derby Menards Addition.
With the addition of the proposed 12-inch line in the Menards addition, the City will be capable ofproviding water service to all lots within the proposed TIF District.
Map 2 on the following page shows a layout of the existing City of Derby water system as well as
expected future extensions to serve the Derby Menards Addition lots.
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK -
7/30/2019 Derby North Gateway TIF District Feasibility Study
37/120
Page 4 of15
Map 2: Existing and Future Water System
7/30/2019 Derby North Gateway TIF District Feasibility Study
38/120
Page 5 of15
C. Sanitary Sewer
All of the tracts within the proposed TIF District are or can be easily connected to existing City of Derby
sanitary sewer lines. The proposed TIF District lies within the service boundaries of the Citys West Side
Interceptor. This interceptor is an 18-inch sewer generally located along the east side of Nelson Drive
and is easily accessible to the tracts with street frontage on Nelson Drive. Sewer laterals have been
extended east from the interceptor to serve anticipated new development. In conjunction with platting
of the Derby Menards Addition the City received petitions to install additional lines to serve lots within
the addition. The petitioned lines will be installed by the City when requested by the developer.
Existing lines have sufficient capacity to handle future wastewater flows from the proposed TIF District.
Map 3 shows locations of existing sewer lines in the area and the proposed locations to serve future
development.
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK
7/30/2019 Derby North Gateway TIF District Feasibility Study
39/120
Page 6 of15
Map 3: Existing and Future Sanitary System Layout
7/30/2019 Derby North Gateway TIF District Feasibility Study
40/120
Page 7 of15
D. Flood Protection and Stormwater Management
Drainage in the proposed TIF District is accomplished through a combination of open ditches, enclosed
storm water systems, earthen channels and stormwater detention ponds. The proposed district
includes: public stormwater sewer systems along Patriot Avenue, Buckner Street, and Nelson Drive; an
existing retention pond located in Reserve A of the Old Ranch addition; several open channels and
ditches; and an existing pond in the Menards Derby Addition.
The public stormwater systems along Buckner Street, Nelson Drive, and Patriot Avenue are owned and
maintained by the City of Derby. The retention pond in Reserve A of the Old Ranch Addition is owned
and maintained by the Old Ranch Homeowners Association. The proposed development of the Derby
Menards Addition includes construction of a private stormwater system including stormwater piping
and three retention ponds to be located in Reserves A, B, and C of the Addition. The private
stormwater improvements and retention ponds required to develop the Menards Derby Addition will be
owned and maintained by the owner of Lot 1 Block A of the Addition.
According to the Federal Emergency Management Agency (FEMA) Flood Insurance Rate Map for
Sedgwick County dated February 7, 2007, All property included in the proposed TIF District is located in
Zone X Areas Determined to be Outside the 0.2% Annual Chance Floodplain. See attached Map 4.
The City of Derby enacted a stormwater fee beginning in 2013. Residential properties are assessed a
base fee of one Equivalent Residential Unit (ERU) per month, which is paid concurrently with the
monthly water bill. Commercial property rates are established by determining the number of ERUs
based on the actual impervious area constructed on the commercial property. The cost per ERU is
determined by City Council and adopted by resolution. For properties that are not connected to the City
water distribution system, the stormwater fee will be mailed twice annually, each reflecting the
stormwater fee for a six-month period. Revenue collected from the stormwater fee is utilized to
maintain and improve the Citys stormwater system. Maintenance and construction of improvements is
prioritized and scheduled by the Director of Public Works as funding permits.
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK -
7/30/2019 Derby North Gateway TIF District Feasibility Study
41/120
Page 8 of15
Map 4: FEMA Flood Zone
7/30/2019 Derby North Gateway TIF District Feasibility Study
42/120
Page 9 of15
E. Fire Protection
Fire protection is currently provided for this area by Derby Fire and Rescue. Fire protection will be
provided from Derby Fire Station #81 at 128 W. Market and Derby Fire Station #82 at 1401 N. Rock
Road. Additionally, the City of Derby has purchased land within the TIF District at 2433 N. Buckner
Street for construction of a new fire station in the future. The new station will provide better fire
protection for the northwest area of Derby, including the proposed TIF District. Currently, Derby Fire
and Rescue provides a 4 minute or less response 82% of the time within the city limits of Derby.
Derby Fire and Rescue and Sedgwick County Fire Dist. #1 have an automatic aid agreement for response
to structure fires in this area, which is expected to continue.
The number and location of fire hydrants along Nelson Drive is sufficient to provide fire protection for
the western properties of the proposed TIF District. As new development occurs, additional fire
hydrants will be added in conjunction with other improvements to the Citys water system to ensure
there is adequate fire protection coverage for all portions of the TIF District area.
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK -
7/30/2019 Derby North Gateway TIF District Feasibility Study
43/120
Page 10 of15
Map 5: Fire Stations
7/30/2019 Derby North Gateway TIF District Feasibility Study
44/120
Page 11 of15
F. Police Protection
Police protection for the proposed TIF District is presently provided by the Derby Police Department
headquartered at 229 N. Baltimore Avenue. The proposed District is located within the area covered by
Beat No. 1. There are three officers assigned to Beat No. 1 over a 24-hour period. No changes in Police
protection are expected as a result of the proposed TIF District.
Animal Control services are also provided through the Derby Police Department. Businesses or
properties located within the TIF area may contact 911 to report animal control concerns.
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK -
7/30/2019 Derby North Gateway TIF District Feasibility Study
45/120
Page 12 of15
Map 6: Derby Police Beats
7/30/2019 Derby North Gateway TIF District Feasibility Study
46/120
Page 13 of15
G. Sidewalks and Paths
There is an existing 5-foot wide sidewalk along the south side of Patriot Avenue, the north side of the
proposed TIF District boundary. The east boundary of the area is served by a 10-foot wide multi-usepath in the street right-of-way west of Buckner Street. Sidewalks and paths in this area provide
excellent pedestrian connectivity to other commercial areas as well as residential neighborhoods.
The City of Derby also has an extensive network of more than 25 miles of Hike and Bike paths
throughout the city which connect many of the Citys parks, schools and other destinations. A portion of
the existing Hike and Bike path is located along Buckner Street, adjacent to the east side of the proposed
TIF District.
There are currently no sidewalks along the west side of the proposed TIF District since the businesses
located there predate requirements for provision of sidewalks. The design of the Nelson Drive
realignment project will include public sidewalks to further enhance pedestrian opportunities.
The Citys Subdivision and Zoning Regulations require sidewalks on both sides ofnew streets and that all
new developments provide pedestrian paths that connect to the public sidewalks. These requirements
ensure that future developments will continue to provide adequate sidewalks to accommodate and
promote pedestrian access.
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK -
7/30/2019 Derby North Gateway TIF District Feasibility Study
47/120
Page 14 of15
Map 7: Sidewalks and Hike & Bike Path
7/30/2019 Derby North Gateway TIF District Feasibility Study
48/120
Page 15 of15
Timetable for Services
The proposed timetable for the extension of municipal services to the proposed TIF District is shown in
the following table - Timing of Services. Most city-wide municipal services are currently available and
are provided to the proposed TIF District.
Timing of Services
Proposed for
Service TIF District Timing
Street Maintenance Yes Currently Provided
Local Street Improvements Yes Currently Provided/Planned
Stream Maintenance Yes Currently Provided
Water Mains Yes Currently Provided
Water Laterals & Fire Hydrants Yes Currently provided/Upon Development
Sewer Mains Yes Currently Provided
Sewer Laterals Yes Currently Provided/Upon development
Fire Protection Yes Currently Provided
Police Protection Yes Currently Provided
City Building Code Enforcement Yes Currently Provided
City Health Code Enforcement Yes Currently Provided
Zoning Code Enforcement Yes Currently Provided
- THE REMAINDER OF PAGE INTENTIONALLY LEFT BLANK -
7/30/2019 Derby North Gateway TIF District Feasibility Study
49/120
EXHIBIT IX
ZONING MAP
7/30/2019 Derby North Gateway TIF District Feasibility Study
50/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
51/120
EXHIBIT X
BLIGHT STUDY
7/30/2019 Derby North Gateway TIF District Feasibility Study
52/120
- -- --
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
53/120
- -- -- -
- -- -
- - - - --
-
- - - - - --- - - -- - - - - - -
--
- - -- - -
- - --
-- -- -- -
- - -- - -
--
- - -- - - - - -- - -- - - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
54/120
-
- - - - - - - - - -- - - - - - - - - ---- - - - - - - - - - - -- -- -
-- - - - - - - - - - -- -- - -
- - - - - - --
-- - -- - - - - - - - -
- - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
55/120
-
- - -
- - - -
- c - -- - -- -- -- - - -- - - - - - -- - -- - - - - --
- - -- - - - - -- -- -
7/30/2019 Derby North Gateway TIF District Feasibility Study
56/120
-
- - - - - -- - - - - - - -
- -- - - - -- - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
57/120
-
- - - - -- -
- - - - - -- - - - - - - -
- - - -- - -
- - -
- - -- - - - - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
58/120
-
--
-- - - -- - --- - - - -- --- - - - - --- - -- - -- - --
- - - -- - -
-- -- -
- - -
-
- - - -- - - - - - -
- - - - - --
-
- -
-- - - - - - ---
- - -
- - - - -
- - - - - - -- - - - - - - - - - - - - - - -- - - - - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
59/120
-
- - --- -
- - - - - -
- - - - - - - - - - -- -
- - - - - - - - - - -- - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - --
- - -
- - - - - ---- - -
- - - - - - - - - - - - -- -- -- --
- - - - - - - - - - - -
- - - - - - -- - - - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
60/120
-
-
- - - - - - -- - - - - - - - - - -- - - - - - - - - - - - - - - - - - - - - - - - - -
- - - -
- - - - -- -- - - -- - - - - --
- - - - - - -- -- - - - - - - -
- - - - - - - - - - - -
- - - - - -
-
- - - - - - - - - - - ---- - ---- - - - - - -- - - --
- -- - - -
- - - - - - - - -- - - - - - - -
- - - -- - - - - - - - - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
61/120
-
- - - - -
- - - - - - -
- - - - - - - - - -- - - - - ----- - - -- - - - - - - - - - - -
-
- - - - -- - - - - - - - - - - - ---- -- - - - --- - - - - - - - -
- - - -- - - - - - - - - - - - - - - - -
- -- - - - - - - - - - -
- - - - - - - - - - - - - - - - -
- - -- - - - - - - - -
- -
- - - - - - -- - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
62/120
-
- -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - -- - - -- - - - -
- - - - - - -- - - -- -
-- -- -- - - - -- - - - - -- -
- - -- -
- - - --- - - - - --- - -
- - - - - - - - - -- - - - - - - - - - - - -
- - - - - - - - - -- --- - - - ---
7/30/2019 Derby North Gateway TIF District Feasibility Study
63/120
-
- -
- - -- - - - - - -
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
64/120
x - - - -
x - - - --
x - - - -- - - --
x -- - - - - -
x -- - - - - - - - - - - - - - - - - - --- - --- - - - --- - - - - - -- - - - -- -- - -- - -
- - - - -
x ---- - - - -
x - - - - - - - -- -
x - - - - - - -- - - -- - - - - - -- -
x - - - - - - - - - - - -
x - -- - -- - -- - - -- - ---
x - -- - - -- - - - - - -- - -- - - - - - -
-- - -- - -
x - - - - - - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
65/120
-
x -- -
x -- - -- --- - - - -- --- --
x - - - - - - - - -
x - - - - - - - --
x - - - - - - - --
x - -- - - -
x -- - -- - - - -- - - -- - - - ---
x - - -- - - -
x - - - - - -
x - - - -- - - -
x - - - - - - - - --
x - - - - -
x - -- --- - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
66/120
--
- -- - --
- - -- - -- - - --
- -- - - -- - - -
- - - - - - - - - - - -
- -- - - - -- - -- -- - -- - -- - - -- - - -- - -
- - - - - - - - - -- - - -- - - - --- - - - - - -- - -
- - - - -
-- - - - - -
-- -- -
- - - - -- -- -
7/30/2019 Derby North Gateway TIF District Feasibility Study
67/120
-
- --- x -- -
x --x - -x --x --
x x - -- --x --
x - -
x - x - - x
x
x --x
x --
x - - -- -
- -- -
- - - - -- - - -- -- x -
x - x -
-- - -- -- - -- - -
-- -- - --- - -- ---- - -- - --
- -
- -
--- - - ---
--
- -- - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
68/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
69/120
- -
-
-- - - --
- - - - - -
-- - - - - - -- - - -
-
- -
-
-- -- - - -- -
- --- - - - -- - -- --
- - - --
---
- -
-- - --
- -
7/30/2019 Derby North Gateway TIF District Feasibility Study
70/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
71/120
- -
-
-
- -
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
72/120
- -- --
-
- -- -
- - - - --
-
- - - - - - - -- - - -- - - - - - - --
- - -- - -
- - --
-- -- -- -
-
- -- - - --
7/30/2019 Derby North Gateway TIF District Feasibility Study
73/120
-
- - -- - - - - - - - - - - - - - -
- - - - - - - - - -- -
- - - - - - - ---- - - - - -
- - - - - -- -- -
-- - - - - - - - - - -- -- - - - - - - - - --
-- - -- - - - - - - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
74/120
-
- - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
75/120
-
- - -
--
- - -
- - -
- -- -- - -
-- - - - - -- - - - - - - - ----- - - - - -
- - -- - -
- - - - - - --- -
- - -
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
76/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
77/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
78/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
79/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
80/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
81/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
82/120
- -
--- -
--
- - - -
- -
- -
- -
- -
- -
- - - -
- -
- -
- -
- -
- - -
- - -
-
-
-
-
-
-
- -
7/30/2019 Derby North Gateway TIF District Feasibility Study
83/120
-
- -
-
-
-
-
-
- -
--
7/30/2019 Derby North Gateway TIF District Feasibility Study
84/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
85/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
86/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
87/120
-
- -
-
-
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
88/120
-
- -
- -
- -
7/30/2019 Derby North Gateway TIF District Feasibility Study
89/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
90/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
91/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
92/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
93/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
94/120
- -
7/30/2019 Derby North Gateway TIF District Feasibility Study
95/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
96/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
97/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
98/120
-
p
p p
p
- -
--
-- -- -- --- - - -
7/30/2019 Derby North Gateway TIF District Feasibility Study
99/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
100/120
7/30/2019 Derby North Gateway TIF District Feasibility Study
101/120
-
-
-
---
--
- -
-
-
--
-
--
7/30/2019 Derby North Gateway TIF District Feasibility Study
102/120
-- -- --
- -- - - - - -- - -- - - - - - - --- - - -
--
7/30/2019 Derby North Gateway TIF District Feasibility Study
103/120
--
-
-
-
-
-
-
- -
---
--
-
-- - -
-
-
--
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
104/120
-- -- --
- -- - - - - -- - -- - - - - - - --- - - -
--
7/30/2019 Derby North Gateway TIF District Feasibility Study
105/120
--
-
-
-
-- -
- -
-
-- - - -
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
106/120
--
-- -- --
- -- - - - - -- - --
-
-
--
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
107/120
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
108/120
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
109/120
-
- --- - --- - --- -
- -
7/30/2019 Derby North Gateway TIF District Feasibility Study
110/120
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
111/120
--
-
-
- - - - - - - - - - - - - - -
-
- - - - -
-
-
- -
-- -
-
- - -
-
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
112/120
--
-
- - - - - -
-
- -
-
- - - -- --
-
- -
-- -
-
- - -
-
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
113/120
--
-
-
-
- -
- - -
-
-
- -
- -
- -
-- -
-
- - -
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
114/120
--
-
-
- - - - -
--
-
- - -
-
- -
-- -
-
- - -
-
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
115/120
-- -
-
- -
-
-
-- -
- - -
-
-
- - -
-
-
- -
-
- - -
- - - - - - - - - - -
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
116/120
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
117/120
-
-
-
-
- - - - - --
-
-
-
-
-
-
- - - - - --
-
-
-
-
-
-
- - - - - --
-
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
118/120
-
-
- - - - - --
-
-
-
-
-
-
- - - - - --
-
-
-
-
-
-
- - - - - --
-
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
119/120
-
-
- - - - - --
-
-
-
-
-
-
- - - - - --
-
-
-
-
-
-
- - - - - --
-
-
-
-
7/30/2019 Derby North Gateway TIF District Feasibility Study
120/120
-
-
- - - - - - --
-
-
-
-
-
-
- - - - - - --
-
-
-
-
Recommended