Name of City and/or County:
Ellsinore
Name of Plan or Project:
Ellsinore TIF District
Report Period:
7/1/2013 to 6/1/2014
Name of the Person Who Prepared this Annual Report:
Laura A. Lashley
City or County Contact Agency:
City of Ellsinore
Private Sector Developer:
Kearbey Enterprises, LLC
Original Date Plan/Project Approved:
9/1/2012
Ordinance Number:
Ord No 131
Most Recent Plan Amendment:
04/01/2014
School District:
East Carter County R-2 School District
There are two redevelopment plan areas. RPA1 is located in the downtown Ellsinore area, RPA2 is located on U.S. Highway 60 in Ellsinore. Ordinance 131 has been previously sent which includes maps of both RPAs.
Description of Plan/Project:
Redevelopment of an old lumber yard into a home improvement store and a general merchandise store. Demolition of unsafe buildings and public improvements in RPA1. RPA1 extends utilities and other infrastructure for retail development on Hwy. 60.
Plan/Project Status:
Fully-Operational
How was the "but-for" Determination Made?:
Project had unusual/extraordinary costs that made the project financially unfeasible in the market place. Project required significant public infrastructure investment to remedy existing inadequate conditions. Project required significant public infrastructure investment to construct adequate capacity to support the project. Project required parcel assembly and/or relocation costs.
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:
6
TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:
Payments in Lieu of Taxes (PILOTs):
Total Received since inception:
$0.00
Amount on Hand:
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$25,000.00
Amount on Hand:
$25,000.00
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:
This Reporting Period:
$0.00
Reimbursement of developer for eligible cost:
Since Inception:
$10,931.00
This Reporting Period:
$0.00
Reimbursement to city/county (or other public entity) for eligible costs:
Since Inception:
$13,613.00
This Reporting Period:
$13,613.00
ANTICIPATED TIF REIMBURSEMENT COSTS:
Public Infrasture and Site Development Costs:
$150,000.00
Property Acquisition and Relocation Costs:
$150,000.00
Project Implementation Costs:
$180,750.00
Total Anticipated TIF Reimbursable Project Costs:
$1,385,750.00
ANTICIPATED TOTAL PROJECT COSTS:
$3,404,750.00
TIF FINANCING METHOD:
Pay-as-you-go
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:
$435,700.00
Assessed Valuation Added to the Redevelopment Project:
$150,940.00
Anticipated Assessed Value at Time of District Termination:
$2,707,152.00
Total Amount of Base Year EATs:
$60,000.00
Total Amount of Base Year PILOTs:
$19,244.00
Total Annual EATs Anticipated at Time of District Termination:
$199,915.00
Total Annual PILOTs Anticipated at Time of District Termination:
$0.00
Percentage of EATs Captured:
50%
Total Years Anticipated to Capture EATs:
23
Percentage of PILOTs Captured:
50%
Total Years Anticipated to Capture PILOTs:
23
