Name of City and/or County:
COLUMBIA
Name of Plan or Project:
BROADWAY HOTEL PHASE TWO REDEVELOPMENT PLAN
Report Period:
Oct 1 2022 12:00AM to Sep 1 2023 12:00AM
Name of the Person Who Prepared this Annual Report:
Jenna Gunnell
City or County Contact Agency:
Private Sector Developer:
Broadway Lodging Two, LLC.
Original Date Plan/Project Approved:
Most Recent Plan Amendment:
06/01/2021
School District:
Columbia Public Schools
Vacant office building and parking lot located on a single parcel of real property of approximately 11,104 sq. feet located at 1104 East Walnut Street.
Description of Plan/Project:
Demolition of existing building and construction of approximately 73,000 sq. feet, eight story hotel structure. Site improvements, new infrastructure, ingress/egress improvements and landscaping enhancements.
Plan/Project Status:
Under Construction
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:
0
TIF REVENUE DEPOSITS TO THE SPECIAL ALLOCATION FUND AS OF THE REPORT DATE:
Payments in Lieu of Taxes (PILOTs):
Total Received since inception:
$0.00
Amount on Hand:
$0.00
Economic Activity Taxes (EATs):
Total Received since inception:
$0.00
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:
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:
$1,814,949.00
Property Acquisition and Relocation Costs:
$0.00
Project Implementation Costs:
$250,000.00
Total Anticipated TIF Reimbursable Project Costs:
$2,064,949.00
ANTICIPATED TOTAL PROJECT COSTS:
$20,250,000.00
MATURITY OF TIF OBLIGATIONS:
Original Estimate (# of Years to Retirement):
23
Current Anticipated Estimate (# of Year to Retirement):
18
ESTIMATED INCREASE IN TAX GENERATION:
Original Assessed Value of the Redevelopment Project:
$57,120.00
Assessed Valuation Added to the Redevelopment Project:
$0.00
Anticipated Assessed Value at Time of District Termination:
$3,159,634.00
Total Amount of Base Year EATs:
$0.00
Total Amount of Base Year PILOTs:
$4,397.78
Total Annual EATs Anticipated at Time of District Termination:
$0.00
Total Annual PILOTs Anticipated at Time of District Termination:
$0.00
Percentage of EATs Captured:
0%
Total Years Anticipated to Capture EATs:
0
Percentage of PILOTs Captured:
100%
Total Years Anticipated to Capture PILOTs:
23
