_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 IRR_without_Incentive IRR_with_Incentive Existing_Taxable_Value Estimated_Improved_Taxable_Valu column28 column29 column30 column31 column32 column33 column34 column35 column36 column37 column38 column39 column40 column41 column42 column43 column44 column45 column46 column47 column48 column49 column50 column51 column52 column53 column54 column55 ObjectId IRR_WithIncentives IRR_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 7.96% 10.46% $110,600 $370,868 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 1 10.46 7.96 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 6.00% 9.20% $3,005,092 $46,158,396 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 2 9.2 6.0 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 -4.32% -0.53% $53,855 $294,060 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 3 -0.53 -4.32 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 -7.25% 5.44% $85,000 $375,786 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 4 5.44 -7.25 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 11.94% 20.22% $342,125 $970,625 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 5 20.22 11.94 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 -24.65% -19.05% $226,000 $442,969 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 6 -19.05 -24.65 7 Alton Williams 006Pq00000Ln1TW Stanton Yards 9636 East Jefferson 48214 District 5 Marina District New & Rehab Mixed-Use 65430 $- $- $- $15,616,670 $- $15,616,670 $2,100,000 $12,240,000 $1,276,670 $15,616,670 PA 255 CFE None None $2,440,218 5.40% 6.70% $1,757,600 $3,925,800 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 7 6.7 5.4 8 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 -12.10% 5.70% $- $10,145,400 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 8 5.7 -12.1 9 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 -12.40% 4.60% $- $7,397,000 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 9 4.6 -12.4 10 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 7.30% 9.58% $286,997 $477,590 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 10 9.58 7.3 11 Alton Williams 006Pq00000Ln6OL Parkstone Development HQ 2930 E. Jefferson 48207 District 5 Rivertown Rehab Commercial 6800 $- $- $- $1,691,273 $- $1,691,273 $525,000 $797,794 $368,480 $1,691,274 PA 255 CFE None None $285,061 2.73% 4.21% $120,616 $374,000 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 11 4.21 2.73 12 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 10.10% 11.83% $120,650 $1,605,240 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 12 11.83 10.1 13 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 12.23% 18.22% $2,192 $404,000 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 13 18.22 12.23 14 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 -16.98% -15.72% $808,900 $3,665,285 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 14 -15.72 -16.98 15 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 -0.85% 1.41% $1,404,100 $8,560,000 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 15 1.41 -0.85 16 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 12.41% 16.58% $257,214 $1,422,591 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 16 16.58 12.41 17 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 -3.22% -0.07% $55,800 $139,680 "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" "" 17 -0.07 -3.22