east liberty station: realizing the potential - City of Pittsburgh

Appendix VI - elTRID
Pledged Real Property Tax Increments - Year 10+ Development Projects
Year
Tax Increment Tax Increment to Taxing Bodies Pledged Tax Increment to TRID
Pittsburgh
Public School
District
Pittsburgh
Public School
District
Pittsburgh
Public School
District
Discounted
Pledged Tax
Increment
City of
Pittsburgh
Allegheny
County
Total
City of
Pittsburgh
Allegheny
County Total
City of
Pittsburgh
Allegheny
County Total
40% 40% 40% 60% 60% 60%
1 - - - - - - - - - - - - -
2 70,075 90,319 30,431 190,824 28,030 36,127 12,172 76,330 42,045 54,191 18,258 114,494 112,204
3 70,075 90,319 30,431 190,824 28,030 36,127 12,172 76,330 42,045 54,191 18,258 114,494 112,204
4 115,435 148,783 50,129 314,346 46,174 59,513 20,051 125,738 69,261 89,270 30,077 188,608 184,835
5 245,445 316,351 106,587 668,383 98,178 126,541 42,635 267,353 147,267 189,811 63,952 401,030 393,009
6 449,133 578,883 195,040 1,223,056 179,653 231,553 78,016 489,222 269,480 347,330 117,024 733,834 719,157
7 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
8 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
9 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
10 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
11 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
12 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
13 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
14 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
15 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
16 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
17 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
18 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
19 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
20 610,361 786,687 265,055 1,662,103 244,144 314,675 106,022 664,841 366,217 472,012 159,033 997,262 977,317
9,495,215 12,238,277 4,123,385 25,856,878 3,798,086 4,895,311 1,649,354 10,342,751 5,697,129 7,342,966 2,474,031 15,514,127 15,203,844
Discount for full payment of tax bill on time 2% 6,119,217