_id Opportunity_Owner Opportunity_ID Opportunity_Name Project_Address Project_Zip_Code Project_Council_District Neighborhood Construction_Type Asset_Class Total_SF Total_Permanent_Debt Total_Subordinate_Debt Total_Grant_Funding Total_Owner_Equity Total_Tax_Credit_Equity Total_Development_Sources Total_Acquisition_Costs Total_Hard_Construction_Costs Total_Soft_Costs Total_Development_Costs Tax_Incentive__1 Tax_Incentive__2 Tax_Incentive__3 Total_Tax_Abatement DSCR_without_Incentive DSCR_with_Incentive Existing_Taxable_Value Estimated_Improved_Taxable_Valu ObjectId DSCR_WithIncentives DSCR_WithoutIncentives 1 Kaci Jackson 0064p00000WPmee 6465 Sterling 6465 Sterling 48202 District 5 Elijah McCoy Rehab Residential - Rental 9430 $1,500,000 $- $- $688,791 $- $2,188,791 $55,000 $2,006,166 $127,625 $2,188,791 PA 147 NEZ "" "" $308,786 1.26 1.43 $110,600 $370,868 1 1.43 1.26 2 David Howell 0064p00000aHrnO Hotel Water Square (JLA) 600 Civic Center Drive 48226 District 6 Downtown New Hotel 646888 $281,543,350 $- $- $115,000,000 $- $396,543,350 $- $305,399,735 $91,143,615 $396,543,350 PA 376 RZ PA 210 CRA "" $142,221,014 1.12 1.31 $3,005,092 $46,158,396 2 1.31 1.12 3 Nicole Scott 0064p00000aHEgu 7326 W. McNichols 7326 W. McNichols 48221 District 2 Bagley New Commercial 14285 $1,525,000 $2,750,000 $1,650,000 $613,699 $2,228,426 $8,767,125 $18,120 $6,163,408 $2,685,597 $8,867,125 PA 210 CRA "" "" $190,097 1.16 1.16 $53,855 $294,060 3 1.16 1.16 4 Alton Williams 0064p00000WOkBf The Deco 16703 E. warren 48224 District 4 East English Village Rehab Mixed-Use 8170 $850,000 $- $3,597,000 $266,000 $- $4,728,000 $75,000 $3,921,447 $731,553 $4,728,000 PA 146 OPRA "" "" $304,906 0.96 1.36 $85,000 $375,786 4 1.36 0.96 5 Kaci Jackson 006Pq000002Vrzn 1400 Holden 1400 Holden 48202 District 5 Elijah McCoy Rehab Mixed-Use 25140 $2,900,000 $800,000 $- $1,595,000 $- $5,295,000 $612,000 $4,041,700 $642,300 $5,296,000 PA 147 NEZ PA 255 CFE "" $721,939 1.16 1.81 $342,125 $970,625 5 1.81 1.16 6 Kaci Jackson 006Pq00000HKBvC 5700 Woodward 5700 Woodward 48202 District 5 Cultural Center Rehab Commercial 4887 $900,000 $- $- $1,090,292 $- $1,990,292 $708,776 $1,031,687 $249,829 $1,990,292 PA 210 CRA None None $150,868 0.98 1.19 $226,000 $442,969 6 1.19 0.98 7 Kaci Jackson 006Pq00000JZDc9 Harvard Square - The Belle 1346 Broadway 48226 District 6 Downtown Rehab Mixed-Use 58282 $7,450,000 $- $4,226,050 $23,007,139 $6,004,527 $40,687,716 $6,250,000 $25,361,130 $9,076,586 $40,687,716 PA 146 OPRA None None $4,162,998 0.59 1.28 $345,714 $5,332,803 7 1.28 0.59 8 David Howell 006Pq00000HTIXd Future of Health: One Ford Place 6005 Second 48202 District 5 Tech Town Rehab Mixed-Use 627054 $96,804,000 $- $4,721,000 $36,546,000 $51,794,000 $189,865,000 $7,300,000 $129,850,000 $52,715,000 $189,865,000 PA 147 NEZ PA 255 CFE Brownfield TIF $42,873,001 0.5 1.17 $- $39,750,400 8 1.17 0.5 9 David Howell 006Pq00000HWMMz Future of Health: R2 6005 Second 48202 District 5 Tech Town New Mixed-Use 159195 $46,556,000 $- $2,090,000 $17,143,000 $13,499,000 $79,288,000 $- $57,468,000 $21,830,000 $79,298,000 PA 210 CRA Brownfield TIF None $7,058,244 0.72 1.17 $- $10,145,400 9 1.17 0.72 10 David Howell 006Pq00000HWMZt Future of Health: R3 6005 Second 48202 District 5 Tech Town New Mixed-Use 112410 $30,260,000 $- $5,518,000 $13,566,000 $4,687,000 $54,031,000 $- $38,927,000 $15,104,000 $54,031,000 PA 210 CRA Brownfield TIF None $4,998,610 0.72 1.17 $- $7,397,000 10 1.17 0.72 11 Alton Williams 0064p00000aHEPk 210 E. Bethune 210 E. Bethune 48202 District 5 North End Rehab Commercial 9067 $2,000,000 $- $- $1,152,558 $- $3,152,558 $350,000 $2,601,558 $201,000 $3,152,558 PA 146 OPRA "" "" $236,243 1.15 1.35 $286,997 $477,590 11 1.35 1.15 12 Alton Williams 006Pq000009gPJO 16131 E. Warren 16131 E. Warren 48224 District 4 East English Village Rehab Mixed-Use 6322 $475,000 $1,998,728 $470,850 $111,946 $- $3,199,524 $9,000 $2,515,124 $675,400 $3,199,524 PA 146 OPRA "" "" $238,799 0.93 1.36 $24,823 $309,643 12 1.36 0.93 13 Alton Williams 006Pq00000PEpCN Shed 7 3445 Russell 48207 District 5 Eastern Market Rehab Commercial 36208 $901,232 $- $12,000,000 $- $2,930,400 $16,145,463 $6,000,000 $7,755,168 $2,316,548 $16,071,716 PA 210 CRA None None $382,114 0.8 1.29 $407,748 $976,935 13 1.29 0.8 14 Alton Williams 0064p00000aIImm Arthur Murray 16621 E. Warren 48224 District 4 East English Village New & Rehab Mixed-Use 35672 $3,000,000 $2,428,000 $6,575,525 $181,765 $3,275,585 $15,700,875 $680,000 $11,582,986 $3,437,889 $15,700,875 PA 210 CRA PA 147 NEZ "" $902,690 1.03 1.33 $120,650 $1,605,240 14 1.33 1.03 15 Kaci Jackson 0064p00000ZRV8l Stafford House 9301 Oakland Ave. 48211 District 5 North End Rehab Mixed-Use 10300 $1,250,000 $- $1,908,430 $353,300 $- $3,511,730 $13,300 $2,848,952 $649,478 $3,511,730 PA 255 CFE PA 147 NEZ Brownfield TIF $457,175 1.11 1.34 $2,192 $404,000 15 1.34 1.11 16 Kaci Jackson 006Pq00000RWmy5 Market Hall 1 Cadillac Square 48226 District 6 Downtown New Commercial 34255 $7,587,890 $- $- $42,954,486 $- $50,542,376 $331,463 $39,859,668 $10,351,245 $50,542,376 PA 210 CRA None None $1,945,465 1.33 1.61 $808,900 $3,665,285 16 1.61 1.33 17 Kaci Jackson 006Pq00000RWoF5 COSM 25 Cadillac Square 48226 District 6 Downtown New Commercial 70000 $21,007,617 $- $- $25,299,753 $- $46,307,370 $575,353 $38,418,338 $7,313,679 $46,307,370 PA 210 CRA None None $4,873,837 1.38 1.63 $1,404,100 $8,560,000 17 1.63 1.38 18 Nicole Scott 006Pq00000AoSl1 20201 Development LLC 20201 Livernois 48221 District 2 Garden Homes New Mixed-Use 37466 $9,500,000 $1,669,837 $1,500,000 $1,689,180 $- $14,480,816 $975,000 $11,536,309 $1,969,508 $14,480,817 PA 210 CRA PA 147 NEZ Brownfield TIF $1,122,586 1.15 1.27 $257,214 $1,422,591 18 1.27 1.15 19 Alton Williams 0064p00000ZSfzb Baobab Fare 2.0 16900 East Warren 48224 District 4 East English Village Rehab Commercial 3000 $250,000 $- $1,235,000 $246,814 $- $1,731,814 $147,968 $1,393,268 $190,578 $1,731,814 PA 255 CFE "" "" $95,992 1.0 1.28 $55,800 $139,680 19 1.28 1.0