Building Data
Zone Project Studios 1BR 2BR 3BR Total Affordable Residents Students
D0-1 La Rochelle Expansion 0 0 0 0 0 0 0 0
D0-2 360 Huguenot 54 125 101 0 280 0 607 16
D0-2 The Printhouse 24 36 11 0 71 7 115 4
D0-2 V Boutique Hotel 0 0 0 0 0 0 0 0
D0-2 Church and Division Tower A 54 151 144 5 354 0 808 23
D0-2 Church and Division Tower B 63 166 144 3 376 839 23
D0-2 The Standard 13 92 7 0 112 0 218 2
D0-2 45 Harrison 26 105 105 26 252 823 22
D0-2 26 Garden St 187 0 0
D0-2 500 Main 100 230 132 0 462 46 956 0
D0-2 14 LeCount - Phase 1 84 207 87 0 379 76 656 15
D0-2 277 North 106 205 128 3 442 44 912 22
D0-2 Centre Pointe 48 72 24 0 144 14 183 5
D0-2 11 Garden Street 219 219
D0-2 Centre Avenue Lofts 115 120 40 10 285 460 10
D0-3 The Huguenot 20 33 7 0 60 7 100 1
D0-4 10 Commerce 53 64 55 0 172 17 346 9
D0-5 Millenia 27 65 18 0 110 11 179 4
D0-5 NewRo Studios 73 0 0 0 73 10 73 0
D0-5 The Grand 30 40 0 0 70 7 90 1
D0-5 The Lombardi 0 8 40 0 48 4 132 6
D0-5 The Hammel I 0 7 23 30 80 4
D0-5 The Hammel II 0 12 24 36 96 4
D0-6 The Rockwell 36 99 44 10 189 19 406 10
D0-6 North Ave West 16 40 17 3 76 1 159 4
D0-6 2 Hamilton 17 24 13 2 56 6 112 3
N/A Watermark Pointe 72 72 0 216 10
N/A Pratt Landing 0 0 0
N/A Craft Building 10 55 10 0 75 75 150 3
Studios 1BR 2BR 3BR Total Affordable Residents Students
Totals 969 1,956 1,174 134 4,799 563 8,716 201
Financial Data
Project Budget As Is Tax Full Property Tax PILOT PILOT (yrs) Owner Savings Mortgage Tax Exemption Fair Share Mitigation
360 Huguenot $122,000,000 $1,107,000 $31,125,309 $18,775,672 20 $12,349,637 $1,015,300 $488,986
The Printhouse $21,823,758 $ $2,670,007 $1,802,388 12 $867,619 $156,040 $
V Boutique Hotel $0 $ $ $0 $ $ $
Church and Division Tower A $161,177,013 $ $ $13,814,626 $ $1,047,651 $732,807
Church and Division Tower B $173,799,160 $ $ $0 $ $1,129,695 $749,901
The Standard $22,500,000 $1,449,508 $8,664,756 $5,250,823 20 $3,413,933 $306,333 $128,586
45 Harrison $ $ $ $ $ $ $
Millenia $ $2,122,375 $8,595,883 $5,079,297 20 $3,516,586 $ $148,258
La Rochelle Expansion $7,400,000 $ $26,788,549 $10,627,139 11 $16,161,410 $ $
Watermark Pointe $ $ $ $ $ $ $
NewRo Studios $17,930,240 $724,481 $4,834,356 $1,956,694 20 $2,877,662 $143,392 $60,692
Pratt Landing $ $ $ $ $ $ $
The Rockwell $90,000,000 $ $ $4,700,000 $ $395,000 $232,709
North Ave West $ $ $ $ $ $ $
The Huguenot $18,710,836 $850,408 $4,766,808 $2,890,856 20 $1,875,952 $158,600 $62,437
10 Commerce $57,000,000 $2,946,785 $15,776,889 $9,573,415 20 $6,203,474 $342,511 $251,243
The Grand $ $1,032,199 $5,186,007 $3,115,657 20 $2,070,350 $154,392 $
26 Garden St $ $ $ $ $ $ $
500 Main $ $ $ $ $ $ $705,627
14 LeCount - Phase 1 $166,172,158 $3,592,085 $32,994,680 $20,353,095 30 $12,641,585 $1,148,000 $566,141
277 North $200,513,619 $3,345,620 $42,235,076 $19,558,107 20 $22,676,969 $1,303,339 $696,000
2 Hamilton $18,383,385 $1,453,347 $5,524,102 $3,369,375 20 $2,154,727 $119,142 $107,335
Craft Building $18,033,751 $1,187,388 $10,897,872 $4,161,061 30 $6,736,811 $136,500 $0
Centre Pointe $0 $ $ $ $ $ $184,908
11 Garden Street $ $ $ $ $ $ $
Centre Avenue Lofts $ $ $29,000,000 $18,000,000 20 $11,000,000 $600,000 $
339 Huguenot $ $ $ $ $ $ $
The Lombardi $12,000,000 $ $ $ $ $ $
The Hammel I $ $ $ $ $ $ $
The Hammel II $ $ $ $ $ $ $
Totals $1,107,443,920 $19,811,196 $229,060,294 $143,028,205 $86,032,089 $8,155,895 $5,115,630
  Budget As Is Tax Full Property Tax PILOT Owner Savings Mortgage Tax Exemption Fair Share Mitigation

*Data listed here is subject to change. FOIL/FOIA requests are pending to obtain any missing data. Some of these numbers are estimated. Data comes from city documents.

** GLOSSARY TERMS: "As Is" taxes are the taxes of the property before development. Full Property Taxes are the taxes of the property after development. PILOT means Payment in Lieu of Taxes, which is less than full property taxes. Owner savings is the property tax abatement in dollars and as a percent of Full Property Taxes. PILOT length is the number of years that the PILOT is in effect. Fair Share Mitigation (FSM) fees are monies collected by the City from the developer to cover future infrastructure needs. The school system gets approximately 2/3 of the FSM fees. Only developers in Downtown Overlay Zone pay FSM fees.

*** Residents are calculated as follows: Studios = 1, 1BR = 1.5, 2BR = 3, 3BR = 4.5 (NDC formula) Students are calculated as follows: Studios (*0), 1BR (*0.014), 2BR (*0.141), 3BR (*0.213) (NDC formula)

*Data updating and collection is done by volunteers and may contain the occasional error or miscalculation.