Name of City and/or County:
Branson
Name of Plan or Project:
Aquarium at the Boardwalk Redevelopment Project
Report Period:
Oct 1 2021 12:00AM to Sep 1 2022 12:00AM
Name of the Person Who Prepared this Annual Report:
Traci Henderson
City or County Contact Agency:
Private Sector Developer:
Branson Entertainment Center - Branson, LLC
Original Date Plan/Project Approved:
Ordinance Number:
2019-0020
Most Recent Plan Amendment:
School District:
Branson R-4
13.26 acres located on highway 76
Description of Plan/Project:
Public improvements include construction of an approximately 46,000 sq. ft. aquarium and related amenities, partial demolition of existing structures and improvements, and site improvements throughout the full tract.
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:
50
TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:
Payments in Lieu of Taxes (PILOTs):
Total Received since inception:
$129,217.97
Amount on Hand:
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$1,106,422.77
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:
This Reporting Period:
$0.00
Reimbursement of developer for eligible cost:
Since Inception:
$1,235,640.74
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:
$3,788,000.00
Property Acquisition and Relocation Costs:
$684,786.00
Project Implementation Costs:
$2,527,214.00
Total Anticipated TIF Reimbursable Project Costs:
$7,000,000.00
ANTICIPATED TOTAL PROJECT COSTS:
$53,000,000.00
MATURITY OF TIF OBLIGATIONS:
Original Estimate (# of Years to Retirement):
23
Current Anticipated Estimate (# of Year to Retirement):
21
ESTIMATED INCREASE IN TAX GENERATION:
Original Assessed Value of the Redevelopment Project:
$864,000.00
Assessed Valuation Added to the Redevelopment Project:
$5,561,270.00
Anticipated Assessed Value at Time of District Termination:
$6,500,000.00
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:
$700,000.00
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
