Name of City and/or County:
St. Charles
Name of Plan or Project:
Elm Point Redevelopment Area Phase I & II
Report Period:
1/1/2009 to 12/31/2009
Name of the Person Who Prepared this Annual Report:
Jerry D. Ponder, Finance Director
City or County Contact Agency:
Michael Spurgeon, Director of Administration
Private Sector Developer:
Elm Point Investments; Phase II: MB Properties
Person:
Thomas Bannister / Thomas Kuhn
Original Date Plan/Project Approved:
10/2/1996
Most Recent Plan Amendment:
School District:
Orchard Farm
280 acres located in the northern part of the city of St. Charles.
Description of Plan/Project:
Funding for site evaluation, utility placement stormwater detention, internal roadway improvements and remediation of a lime detention basin for primarily industrial development in the future.
Plan/Project Status:
Under construction
How was the "but-for" Determination Made?:
Unusual and extraordinary costs made the project financially unfeasible in the market and required significant public infrastructure investment to remedy existing inadequate conditions.
Number of Relocated Residences During This Report Period:
0
Number of Relocated Businesses During This Report Period:
0
Number of Parcels Acquired Through Use of Eminent Domain Power During This Report Period:
0
Identify Any Businesses That Have Relocation to the Redevelopment Area During this Report Period:
Estimate of Retained Jobs:
0
TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:
Payments in Lieu of Taxes (PILOTs):
Total Received since inception:
$7,130,548.00
Amount on Hand:
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$46,696.00
Amount on Hand:
$0.00
Total Revenue on hand in the Special Allocation Fund as of Report Date:
EXPENDITURES FOR TOTAL PROJECT COSTS FUNDED BY TIF:
Total Since Inception:
Report Period Only:
Public Infrastructure (streets, utilities, etc):
Site Development (grading, dirt moving, etc):
Rehab of Existing Buildings:
Acquisition of Land or Buildings:
AMOUNT PAID ON DEBT SERVICES:
Payments of principal and interest on outstanding bonded debt:
Since Inception:
$5,870,147.00
This Reporting Period:
$1,163,853.00
Reimbursement of developer for eligible cost:
Since Inception:
$10,840,000.00
This Reporting Period:
$0.00
Reimbursement to city/county (or other public entity) for eligible costs:
Since Inception:
$1,271,529.00
This Reporting Period:
$148,053.00
ANTICIPATED TIF REIMBURSEMENT COSTS:
Public Infrasture and Site Development Costs:
$5,771,500.00
Property Acquisition and Relocation Costs:
$0.00
Project Implementation Costs:
$406,000.00
Total Anticipated TIF Reimbursable Project Costs:
$14,177,500.00
ANTICIPATED TOTAL PROJECT COSTS:
$99,724,668.00
TIF FINANCING METHOD:
TIF Notes
MATURITY OF TIF OBLIGATIONS:
Original Estimate (# of Years to Retirement):
23
Current Anticipated Estimate (# of Year to Retirement):
23
ESTIMATED INCREASE IN TAX GENERATION:
Original Assessed Value of the Redevelopment Project:
$109,610.00
Assessed Valuation Added to the Redevelopment Project:
$20,642,240.00
Anticipated Assessed Value at Time of District Termination:
$30,443,910.00
Total Amount of Base Year EATs:
$0.00
Total Amount of Base Year PILOTs:
$0.00
Total Annual EATs Anticipated at Time of District Termination:
$75,000.00
Total Annual PILOTs Anticipated at Time of District Termination:
Percentage of EATs Captured:
50%
Total Years Anticipated to Capture EATs:
23
Percentage of PILOTs Captured:
100%
Total Years Anticipated to Capture PILOTs:
23
