Item 2.a._3.v._2020 Hybrid Buildout for Financial Analysis — original pdf
Backup
Crockett PR23 17.3 1,054,000 1,103,700 150,000 220,000 2,527,700 2020 HYBRID BUILDOUT FOR FINANCIAL ANALYSIS 2016 Plan Property Area (ac) Code (Source: TCAD) Code Parcel Name Statesman PR22 18.86 PR22-1 S1 Office Residential Residential Retail TOTAL GFA Parking 111,800 220,000 1,468,500 (gsf) Podium Underground July 20, 2020 Height (Ft) BLDG 2 BLDG 4 BLDG 5 BLDG 1 BLDG 3 BLDG 6&7 S2 S3 C3 C4 C2 C1 PR22-2 PR22-3 TOTAL PR23-1 PR23-2 PR23-3 PR23-4 TOTAL PR24-1 TOTAL PR14-1 TOTAL PR13-1 TOTAL PR12-1 TOTAL PR10-1 TOTAL PR5 & PR6 TOTAL PR21 TOTAL F12 G14/15 D9 C6-8 B3-5 1.87 6.09 1.71 1.56 0.92 1.35 0 0 0 0 0 0 0 0 0 0 0 0 (gsf) 684,000 684,000 370,000 370,000 340,900 340,900 347,600 347,600 330,000 330,000 250,000 250,000 153,000 153,000 (gsf) 452,700 336,700 116,000 278,400 278,400 0 0 372,600 372,600 287,225 370,250 367,350 0 1,024,825 202,348 202,348 0 0 0 0 0 0 0 0 (du) 370 0 299 71 248 248 0 331 331 949 262 336 362 0 960 238 238 344 344 150 150 0 0 0 0 0 0 0 0 152,000 152,000 152 152 (gsf) 66,400 21,000 24,400 30,000 14,000 16,000 8,200 8,200 10,000 30,000 19,000 20,000 79,000 14,300 14,300 32,000 32,000 7,000 7,000 10,000 10,000 9,000 9,000 18,000 18,000 10,000 10,000 10,000 10,000 Hotel (gsf) 220,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 750,400 357,700 360,400 678,400 292,400 386,000 380,800 380,800 297,225 400,250 386,350 360,900 1,444,725 216,648 216,648 790,000 790,000 172,975 172,975 357,600 357,600 161,000 161,000 348,000 348,000 260,000 260,000 163,000 163,000 156 156 100 100 0 0 0 0 0 210 375 247 460 342 1,679 1,157 365 157 704 302 402 292 292 52 0 123 460 90/240 400 280 240 240 240 180 200 240 110 100 0 0 0 0 824 412 200 128 60 476 238 200 222 100 772 96 195 520 200 163 163 100 PR16-1 & 16-2 TOTAL H16,17,20 371,000 371,000 387,000 387,000 10,000 10,000 155,975 155,975 DISTRICT TOTALS 2,856,500 3,025,848 339,300 220,000 6,441,648 DJ Interests PR24 K31-33 World Class PR16 City of Austin (OTC) PR14 Crockett (Threadgill's) PR13 Austin Trust PR12 Riversouth PR10 Endeavor (Zax) PR5 & PR6 1.71 Pearson PR21 0.81 J22-23 Lady Bird Lake Waller Creek Auditorium Shores S F 1 et e st Str S 1 P R 1 - 1 P 2 R 0 1 - 3 0 ’ P R 2 C - 2 e u n e v P R 4 P R 3 W R 1 2 0 6 - 1 P R 5 + 0 ’ S F 2 P R 1 9 1 0 - 1 5 ’ W B 1 A D 1 T L 1 P R 1 4 - 1 P R 1 2 3 0 - 1 0 ’ HA1 P R 1 6 4 0 ’ - 3 S F 3 TL2 P R 1 5 P R 1 4 - 2 P R 1 6 2 0 - 2 0 ’ O S - 5 P R 1 - 2 P R 8 P R 2 2 8 2 0’ - 1 ( 4 ) s A P-5 s e r g n o C P - 1 P R 2 2 - 2 4 1 (5) 0’ S-4 O S - 1 P - 2 P-7 P R 2 2-1 (2) S-1 400’ P - 3 P R 2 2-2 (1) 240’ S-2 P R 9 O S - 4 C - 1 P-6 C A 2 P R 2 1 - 1 1 0 0 ’ P R 2 0 P R 1 9 P R 2 3 - 1 1 8 0 ’ D 1 C1 P R 2 3 - 3 2 4 0 ’ E1 E R i v P R 2 2-2 (3) 240’ S-3 B S 1 P R 2 2-3 (6 240’/90’ P - 4 & 7) O S - 3 D 2 C2 P R 2 2 3 0 - D 3 0 ’ 2 ML1 P R 7 W B 2 P R 1 1 - 1 P R 1 1 - 2 W R iv e P R 1 2 1 0 - 1 0 ’ r si W R d 2 e D r P R 1 6 - 1 2 0 0 ’ P R 1 8 P R 1 7 AD2 C A 3 P R 2 1 4 0 - 1 0 ’ P R 2 3 - 4 e r si 1 d 1 e 0 ’ P R 2 5 D E r R 1 ML2 P R 3 1 - 2 O S - 2 9 0 ’ P R 3 0 P R 2 7 P R 2 6 P R 2 8 P R 2 9 P R 3 1 - 1 Texas School for the Deaf East Branch of Bouldin Creek P R 3 2 E R 2 P R 3 3 P R 3 4 Blunn Creek P R 3 5 N 0 Feet 200 400 DRAFT 05.18.20 SOUTH CENTRAL WATERFRONT PARCEL OWNERSHIP 2020 This product is for informational purposes and may not have been prepared for or be suitable for legal, engineering, or surveying purposes. It does not represent an on-the-ground survey and represents only the approximate relative location of property boundaries. It has been produced the Planning and Zoning Department for the sole purpose of geographic reference. No warranty is made by the City of Austin regarding specific accuracy or completeness. 2020 HYBRID Buildout Heights 2020 Modified Physical Framework Map PARCELS WITHIN SCW REGULATING PLAN OTHER PARCELS WITHIN SCW BOUNDARY / FUTURE REG PLAN TANTALLON AUSTIN LLC BROADSTONE AT THE LAKE LLC CATHERINE TOWER LLC ENDEAVOR ENDEAVOR ASSOCIATED GENERAL CONTRACTORS BATHAUS LTD CPG 220 SOCO LP PR1 PR2 OGLE CHERYL & THE CRYSTAL OGLE MANAGEMENT TRUST PR3 PR4 PR5 PR6 PR7 PR8 PR9 PR10 MOLLY BELLE PROPERTIES PR11 BARTON SPRINGS CENTER LTD PR12 AUSTIN TRUST COMPANY PR13 CROCKETT PARTNERS LTD PR14 CITY OF AUSTIN PR15 FOR SALE PR16 WORLD CLASS CAPITAL GROUP PR17 SLACK BROTHERS INC PR18 ALICE G KASPAR, TRUSTEE PR19 OFLP 1 LTD PR20 CONGRESS DOT LLC PR21 WESLEY PEARSON JR & JERRY PEARSON PR22 RICHARD T SUTTLE, TRUSTEE PR23 CROCKETT PARTNERS LTD PR24 DJ INTERESTS LTD PR25 AUSTIN CRESCENT APARTMENTS LLC PR26 POSSIBLE NEW OWNER PR27 ANDREW COTTON & JOHN MEDDAUGH PR28 FIFTH & CHICON LTD PR29 RIVERSIDE PROPERTIES LTD PR30 GARWALD COMPANY INC PR31 CWS RIVERSIDE LP PR32 GORDON PLACETTE JR & RICHARD DALE GUTHRIE PR33 CONDOS - MULTIPLE OWNERS PR34 COUNTY LINE PROPERTIES INC PR35 RIVER CRAB LTD