View Tif

Section 1: Description of the Plan and Project

Name of City and/or County:

Rolla

Name of Plan or Project:

I-44/US 63 TIF Redevelopment Plan & Project

Report Period:

10/1/2018 to 9/1/2019

Name of the Person Who Prepared this Annual Report:

Steffanie Rogers

Contact Information:

City or County Contact Agency:

Phone:

573-426-6980

Private Sector Developer:

Kohls Department Stores, Inc.

Person:

Mark Griepentrog - VP of Property Development

Phone:

262-703-6854

Original Date Plan/Project Approved:

Ordinance Number:

3978

Most Recent Plan Amendment:

Ordinance Number:

State House District:

121

State Senate District:

School District:

Rolla School District 31

Location:

The I-44/US 63 Redevelopment Area consists of 22.2 acres of land located in close proximity to the I-44/US 63/Sharp Road intersection within northeast Rolla, Missouri. The boundaries of the Redevelopment Area are shown on Plate 1 see attached Redevelopment Area Boundary Map. There are two Redevelopment Project Areas RPA within the overall Redevelopment Area. RPA 1 comprises 8.2 acres and is the location of the Kohls Department store. RPA I required extensive site improvements to make the project viable, warranting public financial assistance. RPA 2 contains 9.3 acres excluding 4.7 acres set aside for public use, and is used as a storage yard for the Citys animal shelter building and road building materials

Description of Plan/Project:

The Redevelopment Project is intended to remove certain physical conditions that might qualify the area as blighted in order to facilitate economic development and the physical revitalization of RPI areas 1 and 2. The Redevelopment Plan is composed of strategies to reduce or eliminate blighting conditions and support construction of a 55,000 sq. ft. Kohls store to be located within RPA 1, requiring extensive site improvements. RPA 2 is expected to ultimately support retail or mixed use

Plan/Project Status:

Fully-Operational

Area Type:

How was the "but-for" Determination Made?:

Number of Relocated Residences During This Report Period:

Number of Relocated Businesses During This Report Period:

Number of Parcels Acquired Through Use of Eminent Domain Power During This Report Period:

Identify Any Businesses That Have Relocation to the Redevelopment Area During this Report Period:

- None -

Estimate of New Jobs:

115

Actual To Date:

Estimate of Retained Jobs:

Actual To Date:

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:

$323,103.00

Amount on Hand:
(As of Report Date)

$46,304.00

Economic Activity Taxes (EATs):

Total Received since inception:

$919,343.00

Amount on Hand:
(As of Report Date)

$45,363.00

Total Revenue on hand in the Special Allocation Fund as of Report Date:

$91,667.00

EXPENDITURES FOR TOTAL PROJECT COSTS FUNDED BY TIF:

Total Since Inception:

Report Period Only:

Public Infrastructure (streets, utilities, etc):

$92,869.00

$0.00

Site Development (grading, dirt moving, etc):

$2,110,239.00

$0.00

Rehab of Existing Buildings:

$0.00

Acquisition of Land or Buildings:

$0.00

Other:

$0.00

AMOUNT PAID ON DEBT SERVICES:

Payments of principal and interest on outstanding bonded debt:

Since Inception:

$1,218,182.00

This Reporting Period:

$188,126.00

Reimbursement of developer for eligible cost:

Since Inception:

$54,293.00

This Reporting Period:

$0.00

Reimbursement to city/county (or other public entity) for eligible costs:

Since Inception:

$40,000.00

This Reporting Period:

$5,000.00

ANTICIPATED TIF REIMBURSEMENT COSTS:

Public Infrasture and Site Development Costs:

$2,050,000.00

Property Acquisition and Relocation Costs:

$1,100,000.00

Project Implementation Costs:

$150.00

Other:

$0.00

Other:

$0.00

Total Anticipated TIF Reimbursable Project Costs:

$3,300,000.00

ANTICIPATED TOTAL PROJECT COSTS:

$7,695,000.00

TIF FINANCING METHOD:

MATURITY OF TIF OBLIGATIONS:

Original Estimate (# of Years to Retirement):

Current Anticipated Estimate (# of Year to Retirement):

ESTIMATED INCREASE IN TAX GENERATION:

Original Assessed Value of the Redevelopment Project:

$399,550.00

Assessed Valuation Added to the Redevelopment Project:

$1,428,830.00

Anticipated Assessed Value at Time of District Termination:

$2,400,000.00

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:

$283,759.00

Total Annual PILOTs Anticipated at Time of District Termination:

$0.00

Percentage of EATs Captured:

50%

Total Years Anticipated to Capture EATs:

Percentage of PILOTs Captured:

100%

Total Years Anticipated to Capture PILOTs:

The Office of Missouri State Auditor

Scott Fitzpatrick

I-44/US 63 TIF Redevelopment Plan & Project

Section 1: Description of the Plan and Project

- None -

Section 2: Tax Increment Financing Revenues