11th Street, Project B (Blossom House) TIF Plan
Section 1 Description of the Plan and Project  
Name of City and/or County: Kansas City  
Name of Plan or Project: 11th Street, Project B (Blossom House) TIF Plan  
Report Period: 05/01/2017 to 04/01/2018  
Name of the person who prepared this annual report: Sandra L. Rayford  
Contact Information:    
City or County Contact Agency:  
Phone: 816-691-2109  
Private Sector Developer: Walnut Creek Ranch, LLC  
Person: Shirley Helzberg  
Phone: 816-531-4521  
Original Date Plan/Project Approved:  
Ordinance Number: 921355  
Most Recent Plan Amendment: 05/01/2015  
Ordinance Number: 120025  
State House District: 24  
State Senate District: 7  
School District Kansas City, Missouri  
Location:    
North of 11t6h Street between Jefferson and Pennsylvania Streets and south of the alley in Project B.  
Description of Plan/Project:    
Historic preservation and renovation of the Blossom House building and expansion of the Blossom House to accommodate office leasing, the Brockett/Griffin House, and the Carriage House.  
Plan/Project Status: Fully-Operational
Area Type:  
How was the "but-for" determination made?:    
 
Number of Relocated Residences During This Report Period: 0    
Number of Relocation Businessess During This Report Period: 0    
Number of Parcels Acquired Through Use of Eminent Domain Power During This Report Period: 0    
Identify any business that have relocation to the Redevelopment Area during this report period:    
- None -
Estimate of New Jobs: 0 Actual To Date: 22
Estimate of Retained Jobs: 16 Actual To Date: 0
     
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: $180,000.00 Amount on Hand: $0.00
    (As of Report Date)  
Economic Activity Taxes (EATs):      
Total received since inception: $150,000.00 Amount on Hand: $0.00
    (As of Report Date)  
       
Total Revenue on hand in the Special Allocation Fund as of Report Date: $0.00
   
EXPENDITURES FOR TOTAL PROJECT COSTS FUNDED BY TIF: Total Since Inception: Report Period Only:
Public Infrastructure (streets, utilities, etc): $0.00 $0.00
Site Development (grading, dirt moving, etc): $0.00 $0.00
Rehab of existing buildings: $0.00 $0.00
Acquisition of land or buildings: $0.00 $0.00
Other: $20,000.00 $2,902.00
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: $310,000.00 This Reporting Period: $0.00
Reimbursement to city/county (or other public entity) for eligible costs:    
Since Inception: $0.00 This Reporting Period: $0.00
ANTICIPATED TIF REIMBURSEMENT COSTS:    
Public Infrasture and Site Development Costs: $0.00  
Property Acquisition and Relocation Costs: $0.00  
Project Implementation Costs: $0.00  
Other: $1,992,506.00  
Other: $0.00  
Total Anticipated TIF Reimbursable Project Costs $1,992,506.00  
     
ANTICIPATED TOTAL PROJECT COSTS: $12,014,250.00  
TIF FINANCING METHOD:  
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: $58,519.00  
Assessed valuation added to the redevelopment project: $723,582.00  
Anticipated Assessed Value at Time of District Termination: $718,173.00  
Total Amount of Base Year EATs: $0.00  
Total Amount of Base Year PILOTs: $6,468.00  
Total Annual EATs Anticipated at Time of District Termination: $89,953.00  
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