View Tif

Section 1: Description of the Plan and Project

Name of City and/or County:

Smithville

Name of Plan or Project:

Smithville Commons TIF Redevelopment Plan (2017)

Report Period:

8/1/2020 to 7/1/2021

Name of the Person Who Prepared this Annual Report:

Megan Miller for the City of Smithville, Missouri

Contact Information:

City or County Contact Agency:

Phone:

816-592-9167

Private Sector Developer:

Development Associates Smithville, LLC

Person:

Trip Ross co Cadence Commercial Real Estate

Phone:

913-747-3304

Original Date Plan/Project Approved:

Ordinance Number:

2969-17

Most Recent Plan Amendment:

11/01/2017

Ordinance Number:

2986-17

State House District:

State Senate District:

School District:

Smithville R-II

Location:

See Attachment 1 - will be e-mailed.

Description of Plan/Project:

See Attachment 2 - will be e-mailed.

Plan/Project Status:

Under Construction

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:

114

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:

$34,761.97

Amount on Hand:
(As of Report Date)

$34,761.97

Economic Activity Taxes (EATs):

Total Received since inception:

$268,025.83

Amount on Hand:
(As of Report Date)

$268,025.83

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

$302,787.80

EXPENDITURES FOR TOTAL PROJECT COSTS FUNDED BY TIF:

Total Since Inception:

Report Period Only:

Public Infrastructure (streets, utilities, etc):

$0.00

Site Development (grading, dirt moving, etc):

$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:

$0.00

This Reporting Period:

$0.00

Reimbursement of developer for eligible cost:

Since Inception:

$0.00

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:

$5,135,156.00

Property Acquisition and Relocation Costs:

$3,700,000.00

Project Implementation Costs:

$0.00

Other:

$0.00

Other:

$0.00

Total Anticipated TIF Reimbursable Project Costs:

$8,835,156.00

ANTICIPATED TOTAL PROJECT COSTS:

$31,786,500.00

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:

$52,430.00

Assessed Valuation Added to the Redevelopment Project:

$445,940.00

Anticipated Assessed Value at Time of District Termination:

$5,895,572.00

Total Amount of Base Year EATs:

$0.00

Total Amount of Base Year PILOTs:

$3,512.00

Total Annual EATs Anticipated at Time of District Termination:

$1,554,182.00

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

Smithville Commons TIF Redevelopment Plan (2017)

Section 1: Description of the Plan and Project

- None -

Section 2: Tax Increment Financing Revenues