Name of City and/or County:
Branson
Name of Plan or Project:
Branson Landing Redevelopment Project
Report Period:
Oct 1 2010 12:00AM to Sep 30 2011 12:00AM
Name of the Person Who Prepared this Annual Report:
Lori Helle
City or County Contact Agency:
Lori Helle, Finance & Personnel Director
Private Sector Developer:
HCW Development Company, LLC
Person:
Richard Huffman; Marc Williams
Original Date Plan/Project Approved:
Jan 27 2003 12:00AM
Ordinance Number:
2003-016
Most Recent Plan Amendment:
5/31/2005
Ordinance Number:
2005-070
School District:
Branson R-4 School District
76.6ac of previously developed land on the north bank of Lake Tanneycomo in downtown Branson.
Description of Plan/Project:
Public improvements include construction of a 220,000sf convention center, new town square and themed boardwalk along L. Tanneycomo, multi-level parking garage, street, utility and bridge improvements, etc. (Branson Landing)
Plan/Project Status:
Fully operational
How was the "but-for" Determination Made?:
Unusual/extraordinary costs made the project financially unfeasible in the market, required significant public infrastructure investment to remedy existing inadequate conditions and capacity to support development.
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:
$5,985,622.00
Amount on Hand:
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$33,342,746.00
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:
$49,447,671.80
This Reporting Period:
$9,118,968.75
Reimbursement of developer for eligible cost:
This Reporting Period:
$0.00
Reimbursement to city/county (or other public entity) for eligible costs:
This Reporting Period:
$0.00
ANTICIPATED TIF REIMBURSEMENT COSTS:
Public Infrasture and Site Development Costs:
$36,974,980.00
Property Acquisition and Relocation Costs:
$39,019,548.00
Project Implementation Costs:
$0.00
Total Anticipated TIF Reimbursable Project Costs:
$148,440,048.00
ANTICIPATED TOTAL PROJECT COSTS:
$600,000,000.00
TIF FINANCING METHOD:
TIF Bond; Other Bond
MATURITY OF TIF OBLIGATIONS:
Original Estimate (# of Years to Retirement):
23
Current Anticipated Estimate (# of Year to Retirement):
17
ESTIMATED INCREASE IN TAX GENERATION:
Original Assessed Value of the Redevelopment Project:
$6,039,490.00
Assessed Valuation Added to the Redevelopment Project:
$30,315,310.00
Anticipated Assessed Value at Time of District Termination:
$36,354,800.00
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:
$7,500,000.00
Total Annual PILOTs Anticipated at Time of District Termination:
$2,000,000.00
Percentage of EATs Captured:
100%
Total Years Anticipated to Capture EATs:
23
Percentage of PILOTs Captured:
100%
Total Years Anticipated to Capture PILOTs:
23
