Name of City and/or County:
Osage Beach
Name of Plan or Project:
Prewitt's Highway 54 Enterprises LLC
Report Period:
1/1/2016 to 12/1/2016
Name of the Person Who Prepared this Annual Report:
Karri Bell
City or County Contact Agency:
Private Sector Developer:
Prewitts Hwy 54 Enterprises, LLC
Original Date Plan/Project Approved:
Most Recent Plan Amendment:
08/01/2006
School District:
School of the Osage
Intersection of US 54 Highway & Missouri 42 Highway
Description of Plan/Project:
Development of big box retail and small stores, road improvements to the intersection of 54 Highway and 42 Highway including the addition of stop lights and rerouting of Missouri Route D were approved and recommended by MODOT. Infrastructure improvements also include the extension of fire protection, water and sewer to the School of the Osage.
Plan/Project Status:
Fully-Operational
How was the "but-for" Determination Made?:
Number of Relocated Residences During This Report Period:
26
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:
$6,716,373.00
Amount on Hand: (As of Report Date)
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$22,038,427.00
Amount on Hand: (As of Report Date)
$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:
$25,955,603.00
This Reporting Period:
$2,314,725.00
Reimbursement of developer for eligible cost:
Since Inception:
$24,167,371.00
This Reporting Period:
$0.00
Reimbursement to city/county (or other public entity) for eligible costs:
Since Inception:
$395,899.00
This Reporting Period:
$0.00
ANTICIPATED TIF REIMBURSEMENT COSTS:
Public Infrasture and Site Development Costs:
$13,763,947.00
Property Acquisition and Relocation Costs:
$2,400,000.00
Project Implementation Costs:
$700,000.00
Total Anticipated TIF Reimbursable Project Costs:
$17,275,947.00
ANTICIPATED TOTAL PROJECT COSTS:
$101,130,093.00
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:
$1,486,802.00
Assessed Valuation Added to the Redevelopment Project:
$11,859,288.00
Anticipated Assessed Value at Time of District Termination:
$30,439,524.00
Total Amount of Base Year EATs:
$15,762.00
Total Amount of Base Year PILOTs:
$56,897.00
Total Annual EATs Anticipated at Time of District Termination:
$4,686,158.00
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:
75%
Total Years Anticipated to Capture PILOTs:
23