Name of City and/or County:
Hermann
Name of Plan or Project:
Frene Creek TIF District
Report Period:
7/1/2009 to 6/30/2010
Name of the Person Who Prepared this Annual Report:
Dolores Grannemann, City Clerk
City or County Contact Agency:
Dolores Grannemann, City Clerk
Private Sector Developer:
Original Date Plan/Project Approved:
6/24/1996
Most Recent Plan Amendment:
4/10/2006
School District:
Gasconade Co R-1 School District
An area along Frene Creek and Mo Hwy 19 in the City of Hermann Industrial Park.
Description of Plan/Project:
Construction of improvements to infrastructure including streets, highway entrances, storm drainage retention and control, site preparation, retention walls and other public utility improvements including walking and bike trails in the area.
Plan/Project Status:
Fully operational
How was the "but-for" Determination Made?:
The project required significant public infrastructure investment to remedy existing inadequate conditions and capacity to support development.
Number of Relocated Residences During This Report Period:
0
Number of Relocated Businesses During This Report Period:
1
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:
20
TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:
Payments in Lieu of Taxes (PILOTs):
Total Received since inception:
$681,000.40
Amount on Hand:
$91,714.66
Economic Activity Taxes (EATs):
Total Received since inception:
$894,522.31
Amount on Hand:
$137,571.99
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:
$1,041,244.79
This Reporting Period:
$168,083.52
Reimbursement of developer for eligible cost:
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:
$1,498,900.00
Property Acquisition and Relocation Costs:
$0.00
Project Implementation Costs:
$86,974.00
Total Anticipated TIF Reimbursable Project Costs:
$1,638,874.00
ANTICIPATED TOTAL PROJECT COSTS:
$1,638,874.00
TIF FINANCING METHOD:
Pay-as-you-go; Lease Hold & Participation Certs.
MATURITY OF TIF OBLIGATIONS:
Original Estimate (# of Years to Retirement):
15
Current Anticipated Estimate (# of Year to Retirement):
5
ESTIMATED INCREASE IN TAX GENERATION:
Original Assessed Value of the Redevelopment Project:
$836,150.00
Assessed Valuation Added to the Redevelopment Project:
$2,025,550.00
Anticipated Assessed Value at Time of District Termination:
$1,622,750.00
Total Amount of Base Year EATs:
$82,718.00
Total Amount of Base Year PILOTs:
$118,612.00
Total Annual EATs Anticipated at Time of District Termination:
$130,718.00
Total Annual PILOTs Anticipated at Time of District Termination:
$185,112.00
Percentage of EATs Captured:
50%
Total Years Anticipated to Capture EATs:
23
Percentage of PILOTs Captured:
100%
Total Years Anticipated to Capture PILOTs:
23
