Name of City and/or County:
Kansas City
Name of Plan or Project:
1200 Main/South Loop Projects 13 and 14 TIF Plan
Report Period:
5/1/2016 to 4/1/2017
Name of the Person Who Prepared this Annual Report:
Sandra L. Rayford
City or County Contact Agency:
Private Sector Developer:
Andrews McMeel Universal, Inc.
Original Date Plan/Project Approved:
Most Recent Plan Amendment:
08/01/2014
School District:
Kansas City, MO
The overall TIF Plan is an irregular area generally bounded by Central Street & Baltimore Ave on the west, 10th/11th/12th Streets on the north, Oak/McGee/Walnut Streets on the east and the south right of way of I-35/Truman Rd on the south Proj Area 13 encompasses the property located on the NW corner of 12th St & Walnut St & Proj Area 14 includes 25,271 sq. ft. on the 3rd Fl of the Town Pavillion Bldg.
Description of Plan/Project:
The project proposed the renovation of a total 84,271 sq. ft. of office space in the existing Boley Bldg & adjacent space in theTown Pavillion Building for Andrews McMeel Universal.
Plan/Project Status:
Fully-Operational
How was the "but-for" Determination Made?:
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:
215
TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:
Payments in Lieu of Taxes (PILOTs):
Total Received since inception:
$984,813.00
Amount on Hand:
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$636,285.00
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:
This Reporting Period:
$0.00
Reimbursement of developer for eligible cost:
Since Inception:
$1,512,884.00
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:
$0.00
Property Acquisition and Relocation Costs:
$1,776,961.00
Project Implementation Costs:
$0.00
Total Anticipated TIF Reimbursable Project Costs:
$4,800,000.00
ANTICIPATED TOTAL PROJECT COSTS:
$19,641,840.00
MATURITY OF TIF OBLIGATIONS:
Original Estimate (# of Years to Retirement):
0
Current Anticipated Estimate (# of Year to Retirement):
0
ESTIMATED INCREASE IN TAX GENERATION:
Original Assessed Value of the Redevelopment Project:
$154,560.00
Assessed Valuation Added to the Redevelopment Project:
$13,819,200.00
Anticipated Assessed Value at Time of District Termination:
$0.00
Total Amount of Base Year EATs:
$0.00
Total Amount of Base Year PILOTs:
$14,853.00
Total Annual EATs Anticipated at Time of District Termination:
$105,127.00
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:
100%
Total Years Anticipated to Capture PILOTs:
23
