10th Amendment
§ ¦ ¨
N Eastern Ave 108th St
ek P k wy Stale y
Rd
104th St
Q R 96th St
Flintlock
Shoal Creek Pk wy
N Eastern Ave
291
Brighton Ave
C re
Indiana
Sho al
§ ¦ ¨ 435
Q R 152
M 1 Hwy
Woodland Ave
435
So cce
rD
r
§ ¦ ¨ 35
76th St
Shoal Creek TIF Plan
Shoal Creek TIF Completed and Potential Projects 1-5-10
Tenth Amendment to the Shoal Creek TIF Plan Exhibit 4 Estimated Redevelopment Project Costs
Reimbursable Costs
Project Costs Commission Expenses Legal Staff Time Plan and Project Administration Expenses
$
500,000 400,000 100,000 1,000,000
Street Improvements A. Shoal Creek Parkway Construction 1. Hodge Park South to Interstate 435 (includes enhancements and lighting) 2. Hodge Park north to NE 96th Street 3. NE 96th Street West to Interstate 435 4. Interstate 435 West to N. Brighton 5. Interstate 435 West to N Pleasant Valley (Searcy Creek Parkway) 6. NE 108th Street to Staley Road Design of Searcy Creek & Shoal Creek Parkways Study from 100th to Brighton Waterline Subtotal for Shoal Creek Parkway
$
500,000 400,000 100,000 1,000,000
7,564,755 3,995,000 12,025,000 5,221,639 10,000,000 4,877,808 450,000 100,000 650,000 44,884,202
4,207,000 3,995,000 12,025,000 5,221,639 4,400,000 4,877,808 450,000 100,000 35,276,447
3,800,000
3,800,000
C. Maplewoods Parkway between Indiana to Interstate 435 1. M-1 to N. Spruce (Along NE 80th Street) 2. NE 80th to NE 77th Street ( Along N. Spruce) 3. NE 77th to N. Brighton Ave 4. N. Brighton to Searcy Creek Parkway Acquisition Alignment of Maplewoods Parkway Subtotal for Maplewoods Parkway
4,550,000 2,630,000 6,620,000 26,300,000 150,000 132,000 40,382,000
4,550,000 2,330,000 6,620,000 8,450,000 150,000 132,000 22,232,000
D. NE 76th Street/Soccer Drive 1. 650 feet west of Flintlock to Shoal Creek Parkway 2. Shoal Creek Parkway to N. Brighton 3. N. Brighton to Maplewoods Parkway 4. Box Culvert near Flintlock 5. Sidewalks: Shoal Creek Parkway to N Stark Subtotal for NE 76th Street
5,900,000 19,115,252 2,300,000 1,855,134 400,000 29,570,386
5,900,000 19,115,252 2,300,000 1,055,134 400,000 28,770,386
5,796,120 119,417 5,915,537
5,146,120 119,417 5,265,537
F. North Flintlock Road 1. NE 96th Street to Missouri Route 152 2. Missouri Route 152 to NE 76th Street 3. Flintlock Flyover Subtotal for N Flintlock Road
6,268,731 6,271,475 27,000,000 39,540,206
4,496,000 5,137,200 1,198,000 10,831,200
G. N. Brighton Avenue 1. Missouri Route 152 to NE 80th Street 2. 1941 linear feet south of NE 79th Street to N Pleasant Valley th th 3. N.E. 80 Street to a point 2700 linear feet south of N.E. 79 Street 4. N. Brighton Water line 5. SKW Design & Construction Services Subtotal for N. Brighton Avenue
2,164,482 16,600,000 2,287,028 122,631 51,142 21,225,283
1,804,000 16,600,000 2,098,624 122,631 51,142 20,676,397
1,225,433 820,021 3,606,763 1,938,433 7,590,650
1,100,433 820,021 2,531,763 1,938,433 6,390,650
I. NE 108th Street 1. N Smalley ST to I-435 2. Interstate 435 west to Shoal Creek Parkway Subtotal for NE 108th Street
4,156,749 6,461,000 10,617,749
4,156,749 4,611,000 8,767,749
J. I-35 and MO-291 Intersection
16,000,000
3,000,000
3,300,000
3,300,000
B. NE 72nd Street Between Gladstone CL to N. Brighton
E. NE 96th Street between Shoal Creek Pkwy and N. Flintlock Road Waterline Subtotal for NE 96th Street
H. N. Eastern Avenue 1. Intersection of 291 & N Eastern Missouri Route 291, north approx 2,000 linear feet 2. South of Kellybrook Elementary School approx 2,000 linear feet 3. Shoal Creek Parkway Roundabout north approx 5,240 linear feet 4. NE 108th St to 291 Subtotal for N. Eastern Avenue
K. NE 104th Street from MO-291 to A Highway Total
$
223,826,012
$
149,310,365
Developer contributions for the paving of two lanes will reduce total reimbursable costs as shown here. In addition, up to 5% of the annual PILOTs and EATs deposited in the Special Allocation Fund may be retained by the TIF Commission to cover incidental expenses incurred by the TIF Commission. This amount will be figured and allocated prior to allocation of any other reimbursable costs. This amount is an estimated total budget for plan and project administration expenses to be reimbursed to the selected developer/consultants and the TIF Commission. The selected developer/consultants will submit annually a budget for plan and project administration expenses which will be reviewed and approved by the TIF Commission. The City's Public Works Department, Parks & Recreation Department or its agents will construct the specified road improvements. TIF will reimburse the costs associated with grading four lanes and paving two lanes of the roadway. Affected developers will be financially response for paying cost of paving the remaining two lanes. In the event that the City or its agents are prepared to construct the specified road improvements and no affected developers are identified, TIF will be used to pay all the costs associated with the road improvements. When development occurs in the vicinity of the TIF financed roadways, the affected developer(s) shall reimburse the costs of paving two lanes. Costs of street improvements include the costs of medians, streetlighting, engineering, sidewalks, curbs and gutters, and enhancements. It is anticipated that right-of-way costs will be minimal.
76th Street Box Culvert APN CL1460500060010001 CL1460900120010001 CL1460500080110001
ADDRESS 8899 NE 79th St 9191 NE 76th St 7699 N Flintlock Rd
OWN_NAME Carma Missouri Inc 76th & N Stark Investors North Church Partnership
OWN_ADDR 188 Inverness Dr West Ste 150 7725 NW Westside 9300 Blue Ridge Blvd Ext
CITY Englewood Kansas City Kansas City
STATE CO MO MO
OWN_ZIP 80112 64152 64138
OWN_NAME Catholic Diocese of Kc-St Joseph Star Development Corp Adair Leonard E & Linda Philpott Forrest W Carter John B Sr & Paula K Catholic Diocese of Kc-St Joseph Roush Henning Properties LLC Price Christopher D & Stephanie J Property Reserve Inc
OWN_ADDR PO Box 419037 244 W Mill St Ste 101 7000 NE 108th St 10701 N Reinking Rd 6900 NE 108th St PO Box 419037 9123 N Booth Ct 10801 NE Reinking Rd PO Box 511196
CITY Kansas City Liberty Kansas City Kansas City Kansas City Kansas City Kansas City Kansas City Salt Lake City
STATE MO MO MO MO MO MO MO MO UT
OWN_ZIP 64141-6037 64068-2398 64156 64156 64156 64141-6037 64157-6217 64156-1112 84151-1196
OWN_NAME Property Reserve Inc Property Reserve Inc MSJJ Holdings LP Walker Steve & Janet B Property Reserve Inc Vogt Michael G & Angela C Burk Marjorie A & Emmett K Burk Marjorie A & Emmett K Duffey Joe H
OWN_ADDR PO Box 511196 PO Box 511196 1 Design Dr 7701 NW 75th St PO Box 511196 3812 NE 62nd Ter 5929 Lodestone Dr 5929 Lodestone Dr 6139 NW Wales
CITY Salt Lake City Salt Lake City North Kansas City Kansas City Salt Lake City Gladstone Plano Plano Kansas City
STATE UT UT MO MO UT MO TX TX MO
OWN_ZIP 84151-1196 84151-1196 64116-3096 64152 84151-1196 64119 75093-4653 75093-4653 64151
OWN_NAME Property Reserve Inc Property Reserve Inc Property Reserve Inc Western Missouri Soccer League McBride & Son Homes KC LLC Beck-Cal LLC Property Reserve Inc J A Peterson Enterprises Inc J A Peterson Enterprises Inc Property Reserve Inc Property Reserve Inc Property Reserve Inc Beck-Cal LLC McBride & Son Homes KC LLC
OWN_ADDR PO Box 511196 PO Box 511196 PO Box 511196 6022 N Antioch Rd Ste 2 PO Box 681070 95 S Drake Ave PO Box 511196 10000 W 75th St Ste 100 10000 W 75th St Ste 100 PO Box 511196 PO Box 511196 PO Box 511196 95 S Drake Ave PO Box 681070
CITY Salt Lake City Salt Lake City Salt Lake City Gladstone Kansas City Claycomo Salt Lake City Shawnee Mission Shawnee Mission Salt Lake City Salt Lake City Salt Lake City Claycomo Kansas City
STATE UT UT UT MO MO MO UT KS KS UT UT UT MO MO
OWN_ZIP 84151-1196 84151-1196 84151-1196 64119 64168-1070 64119 84151-1196 66204 66204 84151-1196 84151-1196 84151-1196 64119 64168-1070
108th Street East of 435 APN CL1080100010150001 CL1080100010130001 CL1080100010140001 CL1080100010120001 CL1080100010210001 CL1080100010020001 CL1080100010230001 CL1080100010180001 CL1080100010010001
ADDRESS 10899 N Eastern Ave 7000 NE 108th St 10701 NE Reinking Rd 6900 NE 108th St 10700 NE Reinking Rd 10801 NE Reinking Rd 11000 NE Reinking Rd
108th Street West of 435 APN CL1070200010010001 CL1070200010020001 CL1070100010030001 CL1070200010090001 CL1070100010040001 CL1070200010080001 CL1070200010110001 CL1070200010100001 CL1070200010060001
ADDRESS
10650 N Hardesty Ave 10700 N Hardesty Ave 5700 NE 108th St
Soccer Drive: Brighton to Shoal Creek APN CL1450100010110001 CL1450100010020101 CL1450100010010001 CL1450100010040001 CL1440800010050001 CL1410400040020001 CL1450100010020001 CL1440200010010101 CL1440200010010001 CL1450100010030001 CL1450100010030101 CL1450200010050001 CL1440800010060001 CL1440800010040001
ADDRESS 7051 NE Soccer Dr 6401 NE Soccer Dr 7370 NE 76th St 6201 NE 76th St 8032 N Drury Ave COMMN ELEM 8099 N Brighton Ave 6400 NE Soccer Dr 7701 N Brighton Ave 5500 NE Soccer Dr 5800 NE Soccer Dr 6211 NE Soccer Dr 7600 NE Shoal Creek Pkwy 5310 NE Soccer Dr 8000 N Drury Ave
14605000600100 14605000801100
14609001200100
NE 76th Street Box Culvert
10801000102100
10801000100100
10801000101400 10801000102300
10801000101500 10801000101800
10801000100200
NE 108th Street: I-435 east to N Smalley Ave
10801000101200
10801000101300
10702000100100
10701000100400
10702000101000 10702000100200 10702000101100
10702000100900 10702000100600
10701000100300
NE 108th ST: I-435 west to Shoal Creek Pkwy
10702000100800
1410400040020 0
1440800010050 0 1440200010010 00 1440800010040 0
1450100010020 0
1450200010050 0
1450100010030 0 1450100010010 0
1440200010010 1
1450100010020 1 1450100010030 1 1450100010040 0
NE Soccer Drive: N Brighton Ave to Shoal Creek Pkwy
1450100010110 0
N Eastern Ave 108th St
ek P k wy Stale y
Rd
104th St
Q R 96th St
Flintlock
Shoal Creek Pk wy
N Eastern Ave
291
Brighton Ave
C re
Indiana
Sho al
§ ¦ ¨ 435
Q R 152
M 1 Hwy
Woodland Ave
435
So cce
rD
r
§ ¦ ¨ 35
76th St
Shoal Creek TIF Plan
Shoal Creek TIF Completed and Potential Projects 1-5-10
Tenth Amendment to the Shoal Creek TIF Plan Exhibit 4 Estimated Redevelopment Project Costs
Reimbursable Costs
Project Costs Commission Expenses Legal Staff Time Plan and Project Administration Expenses
$
500,000 400,000 100,000 1,000,000
Street Improvements A. Shoal Creek Parkway Construction 1. Hodge Park South to Interstate 435 (includes enhancements and lighting) 2. Hodge Park north to NE 96th Street 3. NE 96th Street West to Interstate 435 4. Interstate 435 West to N. Brighton 5. Interstate 435 West to N Pleasant Valley (Searcy Creek Parkway) 6. NE 108th Street to Staley Road Design of Searcy Creek & Shoal Creek Parkways Study from 100th to Brighton Waterline Subtotal for Shoal Creek Parkway
$
500,000 400,000 100,000 1,000,000
7,564,755 3,995,000 12,025,000 5,221,639 10,000,000 4,877,808 450,000 100,000 650,000 44,884,202
4,207,000 3,995,000 12,025,000 5,221,639 4,400,000 4,877,808 450,000 100,000 35,276,447
3,800,000
3,800,000
C. Maplewoods Parkway between Indiana to Interstate 435 1. M-1 to N. Spruce (Along NE 80th Street) 2. NE 80th to NE 77th Street ( Along N. Spruce) 3. NE 77th to N. Brighton Ave 4. N. Brighton to Searcy Creek Parkway Acquisition Alignment of Maplewoods Parkway Subtotal for Maplewoods Parkway
4,550,000 2,630,000 6,620,000 26,300,000 150,000 132,000 40,382,000
4,550,000 2,330,000 6,620,000 8,450,000 150,000 132,000 22,232,000
D. NE 76th Street/Soccer Drive 1. 650 feet west of Flintlock to Shoal Creek Parkway 2. Shoal Creek Parkway to N. Brighton 3. N. Brighton to Maplewoods Parkway 4. Box Culvert near Flintlock 5. Sidewalks: Shoal Creek Parkway to N Stark Subtotal for NE 76th Street
5,900,000 19,115,252 2,300,000 1,855,134 400,000 29,570,386
5,900,000 19,115,252 2,300,000 1,055,134 400,000 28,770,386
5,796,120 119,417 5,915,537
5,146,120 119,417 5,265,537
F. North Flintlock Road 1. NE 96th Street to Missouri Route 152 2. Missouri Route 152 to NE 76th Street 3. Flintlock Flyover Subtotal for N Flintlock Road
6,268,731 6,271,475 27,000,000 39,540,206
4,496,000 5,137,200 1,198,000 10,831,200
G. N. Brighton Avenue 1. Missouri Route 152 to NE 80th Street 2. 1941 linear feet south of NE 79th Street to N Pleasant Valley th th 3. N.E. 80 Street to a point 2700 linear feet south of N.E. 79 Street 4. N. Brighton Water line 5. SKW Design & Construction Services Subtotal for N. Brighton Avenue
2,164,482 16,600,000 2,287,028 122,631 51,142 21,225,283
1,804,000 16,600,000 2,098,624 122,631 51,142 20,676,397
1,225,433 820,021 3,606,763 1,938,433 7,590,650
1,100,433 820,021 2,531,763 1,938,433 6,390,650
I. NE 108th Street 1. N Smalley ST to I-435 2. Interstate 435 west to Shoal Creek Parkway Subtotal for NE 108th Street
4,156,749 6,461,000 10,617,749
4,156,749 4,611,000 8,767,749
J. I-35 and MO-291 Intersection
16,000,000
3,000,000
3,300,000
3,300,000
B. NE 72nd Street Between Gladstone CL to N. Brighton
E. NE 96th Street between Shoal Creek Pkwy and N. Flintlock Road Waterline Subtotal for NE 96th Street
H. N. Eastern Avenue 1. Intersection of 291 & N Eastern Missouri Route 291, north approx 2,000 linear feet 2. South of Kellybrook Elementary School approx 2,000 linear feet 3. Shoal Creek Parkway Roundabout north approx 5,240 linear feet 4. NE 108th St to 291 Subtotal for N. Eastern Avenue
K. NE 104th Street from MO-291 to A Highway Total
$
223,826,012
$
149,310,365
Developer contributions for the paving of two lanes will reduce total reimbursable costs as shown here. In addition, up to 5% of the annual PILOTs and EATs deposited in the Special Allocation Fund may be retained by the TIF Commission to cover incidental expenses incurred by the TIF Commission. This amount will be figured and allocated prior to allocation of any other reimbursable costs. This amount is an estimated total budget for plan and project administration expenses to be reimbursed to the selected developer/consultants and the TIF Commission. The selected developer/consultants will submit annually a budget for plan and project administration expenses which will be reviewed and approved by the TIF Commission. The City's Public Works Department, Parks & Recreation Department or its agents will construct the specified road improvements. TIF will reimburse the costs associated with grading four lanes and paving two lanes of the roadway. Affected developers will be financially response for paying cost of paving the remaining two lanes. In the event that the City or its agents are prepared to construct the specified road improvements and no affected developers are identified, TIF will be used to pay all the costs associated with the road improvements. When development occurs in the vicinity of the TIF financed roadways, the affected developer(s) shall reimburse the costs of paving two lanes. Costs of street improvements include the costs of medians, streetlighting, engineering, sidewalks, curbs and gutters, and enhancements. It is anticipated that right-of-way costs will be minimal.
76th Street Box Culvert APN CL1460500060010001 CL1460900120010001 CL1460500080110001
ADDRESS 8899 NE 79th St 9191 NE 76th St 7699 N Flintlock Rd
OWN_NAME Carma Missouri Inc 76th & N Stark Investors North Church Partnership
OWN_ADDR 188 Inverness Dr West Ste 150 7725 NW Westside 9300 Blue Ridge Blvd Ext
CITY Englewood Kansas City Kansas City
STATE CO MO MO
OWN_ZIP 80112 64152 64138
OWN_NAME Catholic Diocese of Kc-St Joseph Star Development Corp Adair Leonard E & Linda Philpott Forrest W Carter John B Sr & Paula K Catholic Diocese of Kc-St Joseph Roush Henning Properties LLC Price Christopher D & Stephanie J Property Reserve Inc
OWN_ADDR PO Box 419037 244 W Mill St Ste 101 7000 NE 108th St 10701 N Reinking Rd 6900 NE 108th St PO Box 419037 9123 N Booth Ct 10801 NE Reinking Rd PO Box 511196
CITY Kansas City Liberty Kansas City Kansas City Kansas City Kansas City Kansas City Kansas City Salt Lake City
STATE MO MO MO MO MO MO MO MO UT
OWN_ZIP 64141-6037 64068-2398 64156 64156 64156 64141-6037 64157-6217 64156-1112 84151-1196
OWN_NAME Property Reserve Inc Property Reserve Inc MSJJ Holdings LP Walker Steve & Janet B Property Reserve Inc Vogt Michael G & Angela C Burk Marjorie A & Emmett K Burk Marjorie A & Emmett K Duffey Joe H
OWN_ADDR PO Box 511196 PO Box 511196 1 Design Dr 7701 NW 75th St PO Box 511196 3812 NE 62nd Ter 5929 Lodestone Dr 5929 Lodestone Dr 6139 NW Wales
CITY Salt Lake City Salt Lake City North Kansas City Kansas City Salt Lake City Gladstone Plano Plano Kansas City
STATE UT UT MO MO UT MO TX TX MO
OWN_ZIP 84151-1196 84151-1196 64116-3096 64152 84151-1196 64119 75093-4653 75093-4653 64151
OWN_NAME Property Reserve Inc Property Reserve Inc Property Reserve Inc Western Missouri Soccer League McBride & Son Homes KC LLC Beck-Cal LLC Property Reserve Inc J A Peterson Enterprises Inc J A Peterson Enterprises Inc Property Reserve Inc Property Reserve Inc Property Reserve Inc Beck-Cal LLC McBride & Son Homes KC LLC
OWN_ADDR PO Box 511196 PO Box 511196 PO Box 511196 6022 N Antioch Rd Ste 2 PO Box 681070 95 S Drake Ave PO Box 511196 10000 W 75th St Ste 100 10000 W 75th St Ste 100 PO Box 511196 PO Box 511196 PO Box 511196 95 S Drake Ave PO Box 681070
CITY Salt Lake City Salt Lake City Salt Lake City Gladstone Kansas City Claycomo Salt Lake City Shawnee Mission Shawnee Mission Salt Lake City Salt Lake City Salt Lake City Claycomo Kansas City
STATE UT UT UT MO MO MO UT KS KS UT UT UT MO MO
OWN_ZIP 84151-1196 84151-1196 84151-1196 64119 64168-1070 64119 84151-1196 66204 66204 84151-1196 84151-1196 84151-1196 64119 64168-1070
108th Street East of 435 APN CL1080100010150001 CL1080100010130001 CL1080100010140001 CL1080100010120001 CL1080100010210001 CL1080100010020001 CL1080100010230001 CL1080100010180001 CL1080100010010001
ADDRESS 10899 N Eastern Ave 7000 NE 108th St 10701 NE Reinking Rd 6900 NE 108th St 10700 NE Reinking Rd 10801 NE Reinking Rd 11000 NE Reinking Rd
108th Street West of 435 APN CL1070200010010001 CL1070200010020001 CL1070100010030001 CL1070200010090001 CL1070100010040001 CL1070200010080001 CL1070200010110001 CL1070200010100001 CL1070200010060001
ADDRESS
10650 N Hardesty Ave 10700 N Hardesty Ave 5700 NE 108th St
Soccer Drive: Brighton to Shoal Creek APN CL1450100010110001 CL1450100010020101 CL1450100010010001 CL1450100010040001 CL1440800010050001 CL1410400040020001 CL1450100010020001 CL1440200010010101 CL1440200010010001 CL1450100010030001 CL1450100010030101 CL1450200010050001 CL1440800010060001 CL1440800010040001
ADDRESS 7051 NE Soccer Dr 6401 NE Soccer Dr 7370 NE 76th St 6201 NE 76th St 8032 N Drury Ave COMMN ELEM 8099 N Brighton Ave 6400 NE Soccer Dr 7701 N Brighton Ave 5500 NE Soccer Dr 5800 NE Soccer Dr 6211 NE Soccer Dr 7600 NE Shoal Creek Pkwy 5310 NE Soccer Dr 8000 N Drury Ave
14605000600100 14605000801100
14609001200100
NE 76th Street Box Culvert
10801000102100
10801000100100
10801000101400 10801000102300
10801000101500 10801000101800
10801000100200
NE 108th Street: I-435 east to N Smalley Ave
10801000101200
10801000101300
10702000100100
10701000100400
10702000101000 10702000100200 10702000101100
10702000100900 10702000100600
10701000100300
NE 108th ST: I-435 west to Shoal Creek Pkwy
10702000100800
1410400040020 0
1440800010050 0 1440200010010 00 1440800010040 0
1450100010020 0
1450200010050 0
1450100010030 0 1450100010010 0
1440200010010 1
1450100010020 1 1450100010030 1 1450100010040 0
NE Soccer Drive: N Brighton Ave to Shoal Creek Pkwy
1450100010110 0
