View Tif

Section 1: Description of the Plan and Project

Name of City and/or County:

Bethany

Name of Plan or Project:

Northwest Interstate TIF Plan

Report Period:

Oct 1 2010 12:00AM to Sep 30 2011 12:00AM

Name of the Person Who Prepared this Annual Report:

Becky Turley

Contact Information:

City or County Contact Agency:

Jan Hagler, City Administrator

Phone:

660-425-8673

Private Sector Developer:

Person:

Phone:

Original Date Plan/Project Approved:

Dec 19 2001 12:00AM

Ordinance Number:

1037

Most Recent Plan Amendment:

12/6/2002

Ordinance Number:

1050

State House District:

State Senate District:

School District:

South Harrison R-2 School District

Location:

80ac located west of I-35 from Hwy 136 to Hwy 69 Spur and on either side of 39th Street, including the 39th Street right-of-way in Bethany.

Description of Plan/Project:

Construction of public improvements in two phases consisting of street, water sewer, electric and gas services.

Plan/Project Status:

Under construction

Area Type:

Economic Development

How was the "but-for" Determination Made?:

The project required significant public infrastructure investment to construct adequate capacity to support development.

Number of Relocated Residences During This Report Period:

Number of Relocated Businesses During This Report Period:

Number of Parcels Acquired Through Use of Eminent Domain Power During This Report Period:

Identify Any Businesses That Have Relocation to the Redevelopment Area During this Report Period:

- None -

Estimate of New Jobs:

Actual To Date:

Estimate of Retained Jobs:

Actual To Date:

Section 2: Tax Increment Financing Revenues

TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:

Payments in Lieu of Taxes (PILOTs):

Total Received since inception:

$224,701.60

Amount on Hand:
(As of Report Date)

$9,265.21

Economic Activity Taxes (EATs):

Total Received since inception:

$85,820.53

Amount on Hand:
(As of Report Date)

$0.00

Total Revenue on hand in the Special Allocation Fund as of Report Date:

$9,265.21

EXPENDITURES FOR TOTAL PROJECT COSTS FUNDED BY TIF:

Total Since Inception:

Report Period Only:

Public Infrastructure (streets, utilities, etc):

$246,190.20

$4,240.66

Site Development (grading, dirt moving, etc):

$0.00

Rehab of Existing Buildings:

$0.00

Acquisition of Land or Buildings:

$0.00

Other:

$35,111.84

$0.00

AMOUNT PAID ON DEBT SERVICES:

Payments of principal and interest on outstanding bonded debt:

Since Inception:

$0.00

This Reporting Period:

$0.00

Reimbursement of developer for eligible cost:

Since Inception:

$16,507.30

This Reporting Period:

$0.00

Reimbursement to city/county (or other public entity) for eligible costs:

Since Inception:

$264,794.74

This Reporting Period:

$4,240.66

ANTICIPATED TIF REIMBURSEMENT COSTS:

Public Infrasture and Site Development Costs:

$614,465.00

Property Acquisition and Relocation Costs:

$0.00

Project Implementation Costs:

$136,000.00

Other:

$0.00

Other:

$0.00

Total Anticipated TIF Reimbursable Project Costs:

$750,465.00

ANTICIPATED TOTAL PROJECT COSTS:

$750,465.00

TIF FINANCING METHOD:

Pay-as-you-go

MATURITY OF TIF OBLIGATIONS:

Original Estimate (# of Years to Retirement):

Current Anticipated Estimate (# of Year to Retirement):

ESTIMATED INCREASE IN TAX GENERATION:

Original Assessed Value of the Redevelopment Project:

$556,880.00

Assessed Valuation Added to the Redevelopment Project:

$631,560.00

Anticipated Assessed Value at Time of District Termination:

$1,116,288.00

Total Amount of Base Year EATs:

$10,665.00

Total Amount of Base Year PILOTs:

$33,292.00

Total Annual EATs Anticipated at Time of District Termination:

$25,965.00

Total Annual PILOTs Anticipated at Time of District Termination:

$84,423.00

Percentage of EATs Captured:

50%

Total Years Anticipated to Capture EATs:

Percentage of PILOTs Captured:

100%

Total Years Anticipated to Capture PILOTs:

The Office of Missouri State Auditor

Scott Fitzpatrick

Northwest Interstate TIF Plan

Section 1: Description of the Plan and Project

- None -

Section 2: Tax Increment Financing Revenues