Name of City and/or County:
Branson
Name of Plan or Project:
Branson Hills Redevelopment Project
Report Period:
Oct 1 2022 12:00AM to Sep 1 2023 12:00AM
Name of the Person Who Prepared this Annual Report:
Traci Henderson
City or County Contact Agency:
Private Sector Developer:
Ozark Diversified Development Co.
Original Date Plan/Project Approved:
Ordinance Number:
2004-096
Most Recent Plan Amendment:
03/01/2005
Ordinance Number:
2005-021
School District:
Branson R-4
141 acres located at the northwest and southwest comers of the intersection of Highway 65 and Branson Hills Parkway, Branson, MO.
Description of Plan/Project:
Project 1 - 41.32 acres for the construction of approximately 290,000 sq. ft. of retail space for a Home Depot, Target, T J Max and six out-parcels Project 2 & 3 - 100 acres for the construction of approximately 606,825 sq. ft. shopping center to include Wal mart, Kohl's, and eight out-parcels.
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:
1220
TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:
Payments in Lieu of Taxes (PILOTs):
Total Received since inception:
$11,202,702.37
Amount on Hand:
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$73,194,687.18
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:
Since Inception:
$77,455,793.30
This Reporting Period:
$5,953,740.65
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:
$24,865,799.00
Property Acquisition and Relocation Costs:
$19,234,509.00
Project Implementation Costs:
$3,899,572.00
Total Anticipated TIF Reimbursable Project Costs:
$48,000,000.00
ANTICIPATED TOTAL PROJECT COSTS:
$119,495,634.00
MATURITY OF TIF OBLIGATIONS:
Original Estimate (# of Years to Retirement):
23
Current Anticipated Estimate (# of Year to Retirement):
4
ESTIMATED INCREASE IN TAX GENERATION:
Original Assessed Value of the Redevelopment Project:
$15,970.00
Assessed Valuation Added to the Redevelopment Project:
$15,424,716.51
Anticipated Assessed Value at Time of District Termination:
$15,000,000.00
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:
$5,000,000.00
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
