Page 250 - 2018 Village Ordinance Book 122818
P. 250
Exhibit A:
Calculation of the Share of Projected Tax Increments
Estimated to be Paid by the Owners of Property in the
Overlying Taxing Jurisdictions
Estimated portion of taxes that owners of taxable property in each taxing jurisdiction
overlaying district would pay by jurisdiction.
Statement of Taxes Data Year: 2017
Percentage
County 2,088,120 17.14%
Municipality 4,067,500 33.39%
School District 5,573,445 45.76%
Technical College 3.71%
451,807
Total
12,180,872
Revenue Year County Technical Total Revenue Year
Municipality School District College
2018 16,459 32,060 43,930 3,561 96,011 2018
2019 35,783 69,702 95,508 7,742 208,736 2019
2020 97,694 190,301 260,758 21,138 569,892 2020
2021 117,581 229,039 313,839 25,441 685,900 2021
2022 183,245 356,948 489,104 39,649 1,068,946 2022
2023 220,767 430,038 589,255 47,768 1,287,829 2023
2024 265,794 517,747 709,437 57,510 1,550,488 2024
2025 310,821 605,456 829,619 67,252 1,813,148 2025
2026 355,848 693,164 949,800 76,995 2,075,807 2026
2027 388,492 756,753 1,036,932 84,058 2,266,235 2027
2028 388,492 756,753 1,036,932 84,058 2,266,235 2028
2029 388,492 756,753 1,036,932 84,058 2,266,235 2029
2030 388,492 756,753 1,036,932 84,058 2,266,235 2030
2031 388,492 756,753 1,036,932 84,058 2,266,235 2031
2032 388,492 756,753 1,036,932 84,058 2,266,235 2032
2033 388,492 756,753 1,036,932 84,058 2,266,235 2033
2034 388,492 756,753 1,036,932 84,058 2,266,235 2034
2035 388,492 756,753 1,036,932 84,058 2,266,235 2035
2036 388,492 756,753 1,036,932 84,058 2,266,235 2036
2037 388,492 756,753 1,036,932 84,058 2,266,235 2037
5,877,405 11,448,741 15,687,505 1,271,695 34,285,345
Notes:
The projection shown above is provided to meet the requirments of Wisconsin Statute 66.1105(4)(i)4.
