Tax Computation Report - Vermilion County, Illinois Clerk Tax/2016 Tax...Vermilion County Tax Year:...

Vermilion CountyTax Year: 2016 Tax Computation Report

06/20/2017 09:13:05 AM

of 126

Taxing District ARPT - Airport Authority Equalization Factor 1.0000

Property Type

287,191,108 285,809,515FarmResidentialCommercial 134,801,816 123,342,590

19,502,705 16,376,304Mineral 283,251 283,251State Railroad 8,736,477 8,736,477Local Railroad 248,416 246,451County Total 477,553,575 461,475,731

26,789,802Total EAV

26,681,143

Industrial

Rate Setting EAV

Total + Overlap 477,553,575 461,475,731

Other ValuesEZ Value Abated 3,888,048EZ Tax Abated $4,306.80New Property 701,523TIF Increment 12,189,796

Fund/Name Levy RequestCertified

RateActual

RateCalc'ed

RateMaximum

Total ExtensionTotal Extension Total Extension

Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.075000.075000.0755150.07500 $358,165.18 $346,106.80 $346,106.80 67.7079348,482005 I. M. R. F. 0.011230.011230.0112210.00000 $53,629.27 $51,823.72 $51,823.72 10.138151,784027 AUDIT 0.002390.002390.0023840.00500 $11,413.53 $11,029.27 $11,029.27 2.157611,000035 TORT JUDGMENTS, LIABILITY 0.018460.018460.0184510.00000 $88,156.39 $85,188.42 $85,188.42 16.665285,148047 SOCIAL SECURITY 0.003690.003690.0036890.00000 $17,621.73 $17,028.45 $17,028.45 3.331217,025Totals 0.110770.110770.111260 $528,986.10 $511,176.66 $511,176.66 100.0000513,439

Copyright (C) 1997-2017 DEVNET Incorporated HPOTTER


06/20/2017 09:13:05 AM

of 126

Taxing District CCONS - Conservation District Equalization Factor 1.0000

Property Type


45,329,722 40,757,241Mineral 34,742,125 34,742,125State Railroad 12,237,904 12,237,904Local Railroad 424,119 420,161County Total 898,912,433 873,655,081

209,254,729Total EAV

209,089,514

Industrial

Rate Setting EAV

Total + Overlap 898,912,433 873,655,081

Other ValuesEZ Value Abated 6,121,810EZ Tax Abated $8,060.58New Property 1,155,154TIF Increment 19,135,542


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.086600.086600.0865900.10000 $778,458.17 $756,585.30 $756,585.30 65.7704756,500005 I. M. R. F. 0.005960.005960.0059520.00000 $53,575.18 $52,069.84 $52,069.84 4.526552,000027 AUDIT 0.000750.000750.0007440.00500 $6,741.84 $6,552.41 $6,552.41 0.56966,500035 TORT JUDGMENTS, LIABILITY 0.030910.030910.0309050.00000 $277,853.83 $270,046.79 $270,046.79 23.4754270,000047 SOCIAL SECURITY 0.007450.007450.0074400.00000 $66,968.98 $65,087.30 $65,087.30 5.658165,000Totals 0.131670.131670.131631 $1,183,598.00 $1,150,341.64 $1,150,341.64 100.00001,150,000



06/20/2017 09:13:05 AM

of 126

Taxing District CECTLN - Catlin Cemetery Equalization Factor 1.0000

Property Type


93,453 93,453Mineral 46,067 46,067State Railroad 1,617,479 1,617,479Local Railroad 5,761 5,761County Total 52,363,279 52,363,279

16,586,009Total EAV

16,586,009

Industrial

Rate Setting EAV

Total + Overlap 52,363,279 52,363,279

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 160,000TIF Increment 0


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.082120.082120.0821190.10000 $43,000.72 $43,000.72 $43,000.72 100.000043,000Totals 0.082120.082120.082119 $43,000.72 $43,000.72 $43,000.72 100.000043,000



06/20/2017 09:13:05 AM

of 126

Taxing District CEGE - Georgetown Cemetery Equalization Factor 1.0000

Property Type


288,891 288,891Mineral 1,821 1,821State Railroad 63,528 63,528Local Railroad 0 0County Total 23,100,300 23,100,300

2,056,305Total EAV

2,056,305

Industrial

Rate Setting EAV

Total + Overlap 23,100,300 23,100,300



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.048920.048920.0489170.06000 $11,300.67 $11,300.67 $11,300.67 72.819311,300027 AUDIT 0.005000.005000.0054110.00500 $1,155.02 $1,155.02 $1,155.02 7.44271,250035 TORT JUDGMENTS, LIABILITY 0.012560.012560.0125540.00000 $2,901.40 $2,901.40 $2,901.40 18.69602,900143 MEDICARE 0.000700.000700.0006930.00000 $161.70 $161.70 $161.70 1.0420160Totals 0.067180.067180.067575 $15,518.79 $15,518.79 $15,518.79 100.000015,610



06/20/2017 09:13:05 AM

of 126

Taxing District CEPLOT - Pilot Cemetery Equalization Factor 1.0000

Property Type

3,577,969 3,577,969FarmResidentialCommercial 738,033 738,033

2,707,118 2,707,118Mineral 20,574,582 20,574,582State Railroad 0 0Local Railroad 0 0County Total 39,341,953 39,341,953

11,744,251Total EAV

11,744,251

Industrial

Rate Setting EAV

Total + Overlap 39,341,953 39,341,953

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 0


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District CERSR - Rossville/South Ross Cemetery Equalization Factor 1.0000

Property Type


2,363,483 2,363,483Mineral 1,888,202 1,888,202State Railroad 492,453 492,453Local Railroad 10,586 8,593County Total 40,640,886 37,614,586

19,099,826Total EAV

19,061,571

Industrial

Rate Setting EAV

Total + Overlap 40,640,886 37,614,586

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 59,954TIF Increment 3,026,300


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District CT92 - Vermilion County Equalization Factor 1.0000

Property Type




209,089,514

Industrial

Rate Setting EAV

Total + Overlap 898,912,433 873,655,081



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.170600.170600.1705980.25000 $1,533,544.61 $1,490,455.57 $1,490,455.57 11.81041,490,434003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000005 I. M. R. F. 0.194590.194590.1945850.00000 $1,749,193.70 $1,700,045.42 $1,700,045.42 13.47111,700,000006 COUNTY HIGHWAY 0.087660.087660.0876550.15000 $787,986.64 $765,846.04 $765,846.04 6.0685765,800008 BRIDGE CONST W/ COUNTY 0.039880.039880.0398780.05000 $358,486.28 $348,413.65 $348,413.65 2.7608348,392018 MENTAL HEALTH SERVICES 0.092230.092230.0922270.15000 $829,066.94 $805,772.08 $805,772.08 6.3849805,747022 COUNTY HEALTH DEPARTME 0.031620.031620.0316180.03250 $284,236.11 $276,249.74 $276,249.74 2.1890276,231035 TORT JUDGMENTS, LIABILITY 0.028620.028620.0286150.00000 $257,268.74 $250,040.08 $250,040.08 1.9813250,000047 SOCIAL SECURITY 0.117950.117950.1179440.00000 $1,060,267.21 $1,030,476.17 $1,030,476.17 8.16551,030,425053 EXTENSION EDUCATION 0.011740.011740.0117330.05000 $105,532.32 $102,567.11 $102,567.11 0.8127102,503105 PUBLIC BLDG COMMISSION 0.669610.669610.6696000.00000 $6,019,207.54 $5,850,081.79 $5,850,081.79 46.35585,849,996Totals 1.444501.444501.444453 $12,984,790.09 $12,619,947.65 $12,619,947.65 100.000012,619,528



06/20/2017 09:13:05 AM

of 126

Taxing District D061 - Armstrong 61 Equalization Factor 1.0000

Property Type


1,669 1,669Mineral 17,416,702 17,416,702State Railroad 1,336,793 1,336,793Local Railroad 126,257 126,257County Total 40,124,275 40,124,275

15,452,992Total EAV

15,452,992

Industrial

Rate Setting EAV

Total + Overlap 42,169,385 42,169,385


Overlapping County Overlap EAVChampaign County 2,045,110

2,045,110Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.529551.529551.5295461.67000 $613,720.85 $613,720.85 $645,001.83 59.4008645,000003 BONDS AND INTEREST 0.303100.303100.3030940.00000 $121,616.68 $121,616.68 $127,815.41 11.7711127,813004 OPERATIONS & MAINTENANC 0.241890.241890.2418820.25000 $97,056.61 $97,056.61 $102,003.53 9.3939102,000005 I. M. R. F. 0.035580.035580.0355710.00000 $14,276.22 $14,276.22 $15,003.87 1.381815,000030 TRANSPORTATION SYSTEM 0.094860.094860.0948560.12000 $38,061.89 $38,061.89 $40,001.88 3.683940,000031 WORKING CASH 0.042690.042690.0426850.05000 $17,129.05 $17,129.05 $18,002.11 1.657918,000032 FIRE PREV/SFTY/ENERGY 0.035580.035580.0355710.05000 $14,276.22 $14,276.22 $15,003.87 1.381815,000033 SPECIAL EDUCATION 0.018980.018980.0189710.02000 $7,615.59 $7,615.59 $8,003.75 0.73718,000035 TORT JUDGMENTS, LIABILITY 0.201570.201570.2015680.00000 $80,878.50 $80,878.50 $85,000.83 7.828185,000047 SOCIAL SECURITY 0.035580.035580.0355710.00000 $14,276.22 $14,276.22 $15,003.87 1.381815,000057 LEASE/PURCHASE/RENT 0.035580.035580.0355710.05000 $14,276.22 $14,276.22 $15,003.87 1.381815,000Totals 2.574962.574962.574886 $1,033,184.05 $1,033,184.05 $1,085,844.82 100.00001,085,813



06/20/2017 09:13:05 AM

of 126

Taxing District D197 - Prairie View-Ogden 197 Equalization Factor 1.0000

Property Type

333,849 333,849FarmResidentialCommercial 0 0

0 0Mineral 792,694 792,694State Railroad 0 0Local Railroad 0 0County Total 2,735,057 2,735,057

1,608,514Total EAV

1,608,514

Industrial

Rate Setting EAV

Total + Overlap 77,060,736 77,060,736





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.920001.920001.9270511.92000 $52,513.09 $52,513.09 $1,479,566.13 62.74531,485,000003 BONDS AND INTEREST 0.230450.230450.2304490.00000 $6,302.94 $6,302.94 $177,586.47 7.5311177,586004 OPERATIONS & MAINTENANC 0.441210.441210.4412100.45000 $12,067.34 $12,067.34 $339,999.67 14.4187340,000005 I. M. R. F. 0.084350.084350.0843490.00000 $2,307.02 $2,307.02 $65,000.73 2.756565,000030 TRANSPORTATION SYSTEM 0.120000.120000.1206840.12000 $3,282.07 $3,282.07 $92,472.88 3.921693,000031 WORKING CASH 0.049320.049320.0493120.05000 $1,348.93 $1,348.93 $38,006.35 1.611838,000032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.020000.020000.0201140.02000 $547.01 $547.01 $15,412.15 0.653615,500035 TORT JUDGMENTS, LIABILITY 0.110310.110310.1103030.00000 $3,017.04 $3,017.04 $85,005.70 3.604985,000047 SOCIAL SECURITY 0.084350.084350.0843490.00000 $2,307.02 $2,307.02 $65,000.73 2.756565,000057 LEASE/PURCHASE/RENT 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000Totals 3.059993.059993.067821 $83,692.46 $83,692.46 $2,358,050.81 100.00002,364,086



06/20/2017 09:13:05 AM

of 126

Taxing District FDAL - Allerton Fire Equalization Factor 1.0000

Property Type



9,557,880Total EAV

9,557,880

Industrial

Rate Setting EAV

Total + Overlap 18,637,309 18,637,309


Overlapping County Overlap EAVChampaign County 4,098,580Douglas County 723,245Edgar County *1,448,920



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.255440.255440.2554340.30000 $31,589.15 $31,589.15 $47,607.14 98.223547,606027 AUDIT 0.004620.004620.0046200.00500 $571.34 $571.34 $861.04 1.7765861Totals 0.260060.260060.260054 $32,160.49 $32,160.49 $48,468.18 100.000048,467



06/20/2017 09:13:05 AM

of 126

Taxing District FDBG - Blue Grass Fire Equalization Factor 1.0000

Property Type



15,405,049Total EAV

15,405,049

Industrial

Rate Setting EAV

Total + Overlap 30,607,424 30,607,424



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3991780.30000 $91,822.27 $91,822.27 $91,822.27 54.3350122,178027 AUDIT 0.005000.005000.0074330.00500 $1,530.37 $1,530.37 $1,530.37 0.90562,275035 TORT JUDGMENTS, LIABILITY 0.070220.070220.0702120.00000 $21,492.53 $21,492.53 $21,492.53 12.718021,490064 AMBULANCE 0.176910.176910.1769020.30000 $54,147.59 $54,147.59 $54,147.59 32.041454,145Totals 0.552130.552130.653725 $168,992.76 $168,992.76 $168,992.76 100.0000200,088



06/20/2017 09:13:05 AM

of 126

Taxing District FDBI - Bismarck Fire Equalization Factor 1.0000

Property Type


2,378,311 2,378,311Mineral 320 320State Railroad 1,813,631 1,813,631Local Railroad 46,041 46,041County Total 74,534,987 74,257,606

22,928,832Total EAV

22,926,484

Industrial

Rate Setting EAV

Total + Overlap 74,534,987 74,257,606

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 18,164TIF Increment 277,381


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3003060.30000 $223,604.96 $222,772.82 $222,772.82 54.6438223,000027 AUDIT 0.002700.002700.0026930.00500 $2,012.44 $2,004.96 $2,004.96 0.49182,000035 TORT JUDGMENTS, LIABILITY 0.024920.024920.0249130.00000 $18,574.12 $18,505.00 $18,505.00 4.539118,500062 WORKERS COMPENSATION 0.006740.006740.0067330.00000 $5,023.66 $5,004.96 $5,004.96 1.22775,000064 AMBULANCE 0.214650.214650.2146450.30000 $159,989.35 $159,393.95 $159,393.95 39.0976159,390Totals 0.549010.549010.549290 $409,204.53 $407,681.69 $407,681.69 100.0000407,890



06/20/2017 09:13:05 AM

of 126

Taxing District FDCA - Catlin Fire Equalization Factor 1.0000

Property Type



16,265,077Total EAV

16,265,077

Industrial

Rate Setting EAV

Total + Overlap 49,766,419 49,766,419



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3106070.30000 $149,299.26 $149,299.26 $149,299.26 90.8678154,578035 TORT JUDGMENTS, LIABILITY 0.028140.028140.0281310.00000 $14,004.27 $14,004.27 $14,004.27 8.523414,000062 WORKERS COMPENSATION 0.002010.002010.0020090.00000 $1,000.31 $1,000.31 $1,000.31 0.60881,000Totals 0.330150.330150.340747 $164,303.84 $164,303.84 $164,303.84 100.0000169,578



06/20/2017 09:13:05 AM

of 126

Taxing District FDCR - Carroll Fire Equalization Factor 1.0000

Property Type



12,014,590Total EAV

12,014,590

Industrial

Rate Setting EAV

Total + Overlap 15,112,786 15,112,786



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.297550.297550.2975430.30000 $44,968.09 $44,968.09 $44,968.09 59.828344,967027 AUDIT 0.001990.001990.0019850.00500 $300.74 $300.74 $300.74 0.4001300035 TORT JUDGMENTS, LIABILITY 0.015160.015160.0151530.00000 $2,291.10 $2,291.10 $2,291.10 3.04822,290062 WORKERS COMPENSATION 0.017210.017210.0172040.00000 $2,600.91 $2,600.91 $2,600.91 3.46042,600064 AMBULANCE 0.165430.165430.1654230.30000 $25,001.08 $25,001.08 $25,001.08 33.263025,000Totals 0.497340.497340.497308 $75,161.92 $75,161.92 $75,161.92 100.000075,157



06/20/2017 09:13:05 AM

of 126

Taxing District FDFM - FMC Fire Equalization Factor 1.0000

Property Type


258,450 258,450Mineral 10,701,782 10,701,782State Railroad 0 0Local Railroad 28,692 28,692County Total 42,126,400 42,126,400

18,990,040Total EAV

18,990,040

Industrial

Rate Setting EAV

Total + Overlap 42,126,400 42,126,400



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.147640.147640.1476320.30000 $62,195.42 $62,195.42 $62,195.42 95.393262,192027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.007130.007130.0071210.00000 $3,003.61 $3,003.61 $3,003.61 4.60683,000Totals 0.154770.154770.154753 $65,199.03 $65,199.03 $65,199.03 100.000065,192



06/20/2017 09:13:05 AM

of 126

Taxing District FDGE - Georgetown Fire Equalization Factor 1.0000

Property Type



11,626,843Total EAV

11,626,843

Industrial

Rate Setting EAV

Total + Overlap 39,060,989 39,060,989



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.260890.260890.2608820.30000 $101,906.21 $101,906.21 $101,906.21 43.7948101,903027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.040330.040330.0403220.00000 $15,753.30 $15,753.30 $15,753.30 6.770115,750047 SOCIAL SECURITY 0.056330.056330.0563220.00000 $22,003.06 $22,003.06 $22,003.06 9.455922,000062 WORKERS COMPENSATION 0.064010.064010.0640030.00000 $25,002.94 $25,002.94 $25,002.94 10.745225,000064 AMBULANCE 0.174150.174150.1741460.30000 $68,024.71 $68,024.71 $68,024.71 29.234068,023Totals 0.595710.595710.595675 $232,690.22 $232,690.22 $232,690.22 100.0000232,676



06/20/2017 09:13:05 AM

of 126

Taxing District FDGR - Grant Township Fire Equalization Factor 1.0000

Property Type


4,101 4,101Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 14,832,454 14,832,454

11,734,670Total EAV

11,734,670

Industrial

Rate Setting EAV

Total + Overlap 14,832,454 14,832,454



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.000000.000000.0000000.40000 $0.00 $0.00 $0.00 100.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 100.00000



06/20/2017 09:13:05 AM

of 126

Taxing District FDHO - Homer Fire Equalization Factor 1.0000

Property Type

1,197,588 1,197,588FarmResidentialCommercial 0 0

0 0Mineral 122,389 122,389State Railroad 264,780 264,780Local Railroad 0 0County Total 10,423,971 10,423,971

8,839,214Total EAV

8,839,214

Industrial

Rate Setting EAV

Total + Overlap 41,586,774 41,586,774





RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District FDKI - Kickapoo Fire Equalization Factor 1.0000

Property Type


113,670 113,670Mineral 21,293 21,293State Railroad 509,304 509,304Local Railroad 8,846 8,846County Total 48,014,638 48,003,406

6,276,496Total EAV

6,276,496

Industrial

Rate Setting EAV

Total + Overlap 48,014,638 48,003,406



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.179590.179590.1795850.30000 $86,229.49 $86,209.32 $86,209.32 95.796786,207027 AUDIT 0.003810.003810.0038020.00500 $1,829.36 $1,828.93 $1,828.93 2.03231,825062 WORKERS COMPENSATION 0.004070.004070.0040620.00000 $1,954.20 $1,953.74 $1,953.74 2.17101,950Totals 0.187470.187470.187449 $90,013.05 $89,991.99 $89,991.99 100.000089,982



06/20/2017 09:13:05 AM

of 126

Taxing District FDLY - Lynch Fire Equalization Factor 1.0000

Property Type


261,017 261,017Mineral 0 0State Railroad 995,076 995,076Local Railroad 3,541 3,541County Total 17,645,737 17,645,737

4,580,681Total EAV

4,580,681

Industrial

Rate Setting EAV

Total + Overlap 17,645,737 17,645,737



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.282220.282220.2822160.30000 $49,799.80 $49,799.80 $49,799.80 42.024649,799035 TORT JUDGMENTS, LIABILITY 0.107120.107120.1071140.00000 $18,902.11 $18,902.11 $18,902.11 15.950918,901064 AMBULANCE 0.282220.282220.2822160.30000 $49,799.80 $49,799.80 $49,799.80 42.024549,799Totals 0.671560.671560.671546 $118,501.71 $118,501.71 $118,501.71 100.0000118,499



06/20/2017 09:13:05 AM

of 126

Taxing District FDOK - Oakwood Fire Equalization Factor 1.0000

Property Type



5,295,783Total EAV

5,284,610

Industrial

Rate Setting EAV

Total + Overlap 26,744,820 24,381,450



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.237890.237890.2378860.30000 $63,623.25 $58,001.03 $58,001.03 80.553358,000035 TORT JUDGMENTS, LIABILITY 0.057430.057430.0574210.00000 $15,359.55 $14,002.27 $14,002.27 19.446714,000Totals 0.295320.295320.295307 $78,982.80 $72,003.30 $72,003.30 100.000072,000



06/20/2017 09:13:05 AM

of 126

Taxing District FDOR - Ogden/Royal Fire Equalization Factor 1.0000

Property Type


1,669 1,669Mineral 5,737,543 5,737,543State Railroad 0 0Local Railroad 0 0County Total 12,854,801 12,854,801

6,106,906Total EAV

6,106,906

Industrial

Rate Setting EAV

Total + Overlap 56,512,102 56,512,102





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.158150.158150.1581430.30000 $20,329.87 $20,329.87 $89,373.89 100.000089,370Totals 0.158150.158150.158143 $20,329.87 $20,329.87 $89,373.89 100.000089,370



06/20/2017 09:13:05 AM

of 126

Taxing District FDRA - Rankin Fire Equalization Factor 1.0000

Property Type



9,760,014Total EAV

9,760,014

Industrial

Rate Setting EAV

Total + Overlap 37,265,858 37,265,858


Overlapping County Overlap EAVFord County *8,009,367Iroquois County 4,241,838



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.298180.298180.2981790.30000 $74,588.69 $74,588.69 $111,119.34 67.2835111,119003 BONDS AND INTEREST 0.089240.089240.0892370.00000 $22,323.08 $22,323.08 $33,256.05 20.136733,255027 AUDIT 0.004970.004970.0049700.00500 $1,243.23 $1,243.23 $1,852.11 1.12151,852035 TORT JUDGMENTS, LIABILITY 0.038790.038790.0387840.00000 $9,703.18 $9,703.18 $14,455.43 8.752814,453060 UNEMPLOYMENT INSURANC 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000062 WORKERS COMPENSATION 0.011990.011990.0119870.00000 $2,999.26 $2,999.26 $4,468.18 2.70554,467064 AMBULANCE 0.000000.000000.0000000.25000 $0.00 $0.00 $0.00 0.00000Totals 0.443170.443170.443157 $110,857.44 $110,857.44 $165,151.11 100.0000165,146



06/20/2017 09:13:05 AM

of 126

Taxing District FDRF - Ridge Farm Fire Equalization Factor 1.0000

Property Type



11,348,367Total EAV

11,348,367

Industrial

Rate Setting EAV

Total + Overlap 19,531,561 19,531,561



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.193920.193920.1939170.30000 $37,875.60 $37,875.60 $37,875.60 38.992137,875027 AUDIT 0.005000.005000.0076800.00500 $976.58 $976.58 $976.58 1.00541,500035 TORT JUDGMENTS, LIABILITY 0.005640.005640.0056320.00000 $1,101.58 $1,101.58 $1,101.58 1.13411,100062 WORKERS COMPENSATION 0.008070.008070.0080640.00000 $1,576.20 $1,576.20 $1,576.20 1.62271,575064 AMBULANCE 0.284700.284700.2846980.30000 $55,606.35 $55,606.35 $55,606.35 57.245755,606Totals 0.497330.497330.499991 $97,136.31 $97,136.31 $97,136.31 100.000097,656



06/20/2017 09:13:05 AM

of 126

Taxing District FDRO - Rossville Fire Equalization Factor 1.0000

Property Type


2,736 2,736Mineral 3,775,470 3,775,470State Railroad 615,026 615,026Local Railroad 7,829 5,836County Total 30,720,171 27,692,456

12,324,150Total EAV

12,284,480

Industrial

Rate Setting EAV

Total + Overlap 30,720,171 27,692,456



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.282100.282100.2820990.30000 $86,661.60 $78,120.42 $78,120.42 52.498478,120003 BONDS AND INTEREST 0.255250.255250.2552500.00000 $78,413.24 $70,684.99 $70,684.99 47.501670,685Totals 0.537350.537350.537349 $165,074.84 $148,805.41 $148,805.41 100.0000148,805



06/20/2017 09:13:05 AM

of 126

Taxing District FDSI - Sidell Fire Equalization Factor 1.0000

Property Type



12,553,565Total EAV

12,553,565

Industrial

Rate Setting EAV

Total + Overlap 17,830,368 17,830,368



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District FDWE - Westville Fire Equalization Factor 1.0000

Property Type


1,014,747 1,014,747Mineral 6,343 6,343State Railroad 263,594 263,594Local Railroad 14,334 14,334County Total 41,541,497 41,541,497

6,210,035Total EAV

6,210,035

Industrial

Rate Setting EAV

Total + Overlap 41,541,497 41,541,497



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3852220.30000 $124,624.49 $124,624.49 $124,624.49 71.9356160,027003 BONDS AND INTEREST 0.063120.063120.0631150.00000 $26,220.99 $26,220.99 $26,220.99 15.135226,219035 TORT JUDGMENTS, LIABILITY 0.053920.053920.0539200.00000 $22,399.18 $22,399.18 $22,399.18 12.929222,399Totals 0.417040.417040.502257 $173,244.66 $173,244.66 $173,244.66 100.0000208,645



06/20/2017 09:13:05 AM

of 126

Taxing District HS225 - High School 225 Equalization Factor 1.0000

Property Type



15,782,318Total EAV

15,782,318

Industrial

Rate Setting EAV

Total + Overlap 61,329,257 61,329,257





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.320741.320741.3207401.55000 $546,416.43 $546,416.43 $810,000.03 62.1461810,000003 BONDS AND INTEREST 0.176170.176170.1761690.00000 $72,885.04 $72,885.04 $108,043.75 8.2895108,043004 OPERATIONS & MAINTENANC 0.195670.195670.1956650.25000 $80,952.57 $80,952.57 $120,002.96 9.2070120,000005 I. M. R. F. 0.048920.048920.0489160.00000 $20,239.18 $20,239.18 $30,002.27 2.301930,000030 TRANSPORTATION SYSTEM 0.078270.078270.0782660.12000 $32,381.86 $32,381.86 $48,002.41 3.682948,000031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000032 FIRE PREV/SFTY/ENERGY 0.029350.029350.0293500.05000 $12,142.68 $12,142.68 $18,000.14 1.381018,000033 SPECIAL EDUCATION 0.019570.019570.0195670.02000 $8,096.50 $8,096.50 $12,002.14 0.920812,000035 TORT JUDGMENTS, LIABILITY 0.164360.164360.1643590.00000 $67,999.00 $67,999.00 $100,800.77 7.7338100,800047 SOCIAL SECURITY 0.048920.048920.0489160.00000 $20,239.18 $20,239.18 $30,002.27 2.301930,000057 LEASE/PURCHASE/RENT 0.043250.043250.0432420.05000 $17,893.39 $17,893.39 $26,524.90 2.035126,520Totals 2.125222.125222.125190 $879,245.83 $879,245.83 $1,303,381.64 100.00001,303,363



06/20/2017 09:13:05 AM

of 126

Taxing District HS305 - High School 305 Equalization Factor 1.0000

Property Type

208,153 208,153FarmResidentialCommercial 0 0

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 1,487,341 1,487,341

1,279,188Total EAV

1,279,188

Industrial

Rate Setting EAV

Total + Overlap 192,755,175 192,755,175





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.920000.920000.9467970.92000 $13,683.54 $13,683.54 $1,773,347.61 46.23291,825,000003 BONDS AND INTEREST 0.374280.374280.3742800.00000 $5,566.82 $5,566.82 $721,444.07 18.8087721,443004 OPERATIONS & MAINTENANC 0.250000.250000.2578400.25000 $3,718.35 $3,718.35 $481,887.94 12.5632497,000005 I. M. R. F. 0.036320.036320.0363160.00000 $540.20 $540.20 $70,008.68 1.825270,000030 TRANSPORTATION SYSTEM 0.120000.120000.1237580.12000 $1,784.81 $1,784.81 $231,306.21 6.0304238,550031 WORKING CASH 0.050000.050000.0515680.05000 $743.67 $743.67 $96,377.59 2.512699,400032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0515680.05000 $743.67 $743.67 $96,377.59 2.512699,400033 SPECIAL EDUCATION 0.020000.020000.0206220.02000 $297.47 $297.47 $38,551.04 1.005139,750035 TORT JUDGMENTS, LIABILITY 0.083010.083010.0830070.00000 $1,234.64 $1,234.64 $160,006.07 4.1715160,000047 SOCIAL SECURITY 0.036320.036320.0363160.00000 $540.20 $540.20 $70,008.68 1.825270,000057 LEASE/PURCHASE/RENT 0.050000.050000.0515680.05000 $743.67 $743.67 $96,377.59 2.512699,400Totals 1.989931.989932.033640 $29,597.04 $29,597.04 $3,835,693.07 100.00003,919,943



06/20/2017 09:13:05 AM

of 126

Taxing District J505 - Parkland CC 505 Equalization Factor 1.0000

Property Type



14,442,298Total EAV

14,442,298

Industrial

Rate Setting EAV

Total + Overlap 5,220,291,231 5,220,291,231


Overlapping County Overlap EAVChampaign County 3,807,025,662Coles County 9,748,842DeWitt County *89,904,005Douglas County 299,993,082Edgar County *4,392,900Ford County *238,843,129Iroquois County 95,451,955Livingston County 67,236,270McLean County 196,569,947Moultrie County 4,710,270Piatt County 388,170,194

5,202,046,256Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.260000.260000.2731650.26000 $47,436.94 $47,436.94 $13,572,757.20 47.889314,260,000003 BONDS AND INTEREST 0.083570.083570.0835670.00000 $15,247.33 $15,247.33 $4,362,597.38 15.39274,362,430004 OPERATIONS & MAINTENANC 0.100000.100000.1050710.10000 $18,244.98 $18,244.98 $5,220,291.23 18.41895,485,000027 AUDIT 0.001440.001440.0014370.00500 $262.73 $262.73 $75,172.19 0.265275,000032 FIRE PREV/SFTY/ENERGY 0.038320.038320.0383120.05000 $6,991.47 $6,991.47 $2,000,415.60 7.05812,000,000035 TORT JUDGMENTS, LIABILITY 0.035440.035440.0354390.00000 $6,466.02 $6,466.02 $1,850,071.21 6.52771,850,000035A PROPERTY INSURANCE 0.009580.009580.0095780.00000 $1,747.87 $1,747.87 $500,103.90 1.7645500,000060 UNEMPLOYMENT INSURANC 0.000480.000480.0004790.00000 $87.58 $87.58 $25,057.40 0.088425,000062 WORKERS COMPENSATION 0.001630.001630.0016280.00000 $297.39 $297.39 $85,090.75 0.300285,000143 MEDICARE 0.012460.012460.0124510.00000 $2,273.32 $2,273.32 $650,448.29 2.2950650,000Totals 0.542920.542920.561127 $99,055.63 $99,055.63 $28,342,005.15 100.000029,292,430



06/20/2017 09:13:05 AM

of 126

Taxing District J507 - DACC 507 Equalization Factor 1.0000

Property Type




194,647,216

Industrial

Rate Setting EAV

Total + Overlap 1,037,621,274 1,012,363,922


Overlapping County Overlap EAVChampaign County 19,957,266Edgar County *87,460,426Ford County *163,620Iroquois County 49,372,504



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.370480.370480.3704790.37290 $3,262,696.80 $3,169,123.36 $3,750,605.86 60.22413,750,600003 BONDS AND INTEREST 0.078940.078940.0789360.00000 $695,198.89 $675,260.74 $799,160.08 12.8322799,115004 OPERATIONS & MAINTENANC 0.074510.074510.0745090.07500 $656,185.32 $637,366.07 $754,312.36 12.1121754,300027 AUDIT 0.005000.005000.0054820.00500 $44,033.37 $42,770.51 $50,618.20 0.812855,500032 FIRE PREV/SFTY/ENERGY 0.007210.007210.0072010.05000 $63,496.12 $61,675.07 $72,991.44 1.172072,899035 TORT JUDGMENTS, LIABILITY 0.054330.054330.0543280.00000 $478,466.63 $464,744.31 $550,017.32 8.8317550,000062 WORKERS COMPENSATION 0.008890.008890.0088900.00000 $78,291.34 $76,045.96 $89,999.15 1.445190,000143 MEDICARE 0.015810.015810.0158050.00000 $139,233.53 $135,240.34 $160,054.74 2.5700160,000Totals 0.615170.615170.615630 $5,417,602.00 $5,262,226.36 $6,227,759.15 100.00006,232,414



06/20/2017 09:13:05 AM

of 126

Taxing District LYCA - Catlin Library Equalization Factor 1.0000

Property Type



16,586,009Total EAV

16,586,009

Industrial

Rate Setting EAV

Total + Overlap 52,363,279 52,363,279



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1540580.15000 $78,544.92 $78,544.92 $78,544.92 68.813780,670004 OPERATIONS & MAINTENANC 0.020000.020000.0205300.02000 $10,472.66 $10,472.66 $10,472.66 9.175210,750005 I. M. R. F. 0.010510.010510.0105040.00000 $5,503.38 $5,503.38 $5,503.38 4.82155,500027 AUDIT 0.005000.005000.0052520.00500 $2,618.16 $2,618.16 $2,618.16 2.29382,750035 TORT JUDGMENTS, LIABILITY 0.022920.022920.0229170.00000 $12,001.66 $12,001.66 $12,001.66 10.514712,000047 SOCIAL SECURITY 0.009550.009550.0095490.00000 $5,000.69 $5,000.69 $5,000.69 4.38115,000143 MEDICARE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.217980.217980.222810 $114,141.47 $114,141.47 $114,141.47 100.0000116,670



06/20/2017 09:13:05 AM

of 126

Taxing District LYHO - Hoopeston Library Equalization Factor 1.0000

Property Type



37,150,637Total EAV

37,107,602

Industrial

Rate Setting EAV

Total + Overlap 115,422,145 110,312,887


Overlapping County Overlap EAVFord County *91,460Iroquois County 13,997,725



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.149580.149580.1495750.15000 $151,573.84 $143,931.41 $165,006.02 66.6608165,000004 OPERATIONS & MAINTENANC 0.019040.019040.0190370.02000 $19,293.80 $18,320.99 $21,003.57 8.485221,000005 I. M. R. F. 0.022670.022670.0226630.00000 $22,972.18 $21,813.91 $25,007.93 10.102925,000027 AUDIT 0.001360.001360.0013600.00500 $1,378.13 $1,308.64 $1,500.26 0.60611,500035 TORT JUDGMENTS, LIABILITY 0.014960.014960.0149580.00000 $15,159.41 $14,395.07 $16,502.81 6.667016,500047 SOCIAL SECURITY 0.013150.013150.0131440.00000 $13,325.28 $12,653.42 $14,506.14 5.860314,500060 UNEMPLOYMENT INSURANC 0.001360.001360.0013600.00000 $1,378.13 $1,308.64 $1,500.26 0.60611,500062 WORKERS COMPENSATION 0.002270.002270.0022660.00000 $2,300.26 $2,184.28 $2,504.10 1.01162,500Totals 0.224390.224390.224363 $227,381.03 $215,916.36 $247,531.09 100.0000247,500



06/20/2017 09:13:05 AM

of 126

Taxing District LYOK - Oakwood Library Equalization Factor 1.0000

Property Type



24,508,199Total EAV

24,497,026

Industrial

Rate Setting EAV

Total + Overlap 80,072,912 77,698,310



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.229220.229220.2292200.25000 $183,543.13 $178,100.07 $178,100.07 85.3674178,100005 I. M. R. F. 0.012880.012880.0128700.00000 $10,313.39 $10,007.54 $10,007.54 4.796810,000027 AUDIT 0.004770.004770.0047620.00500 $3,819.48 $3,706.21 $3,706.21 1.77653,700035 TORT JUDGMENTS, LIABILITY 0.012880.012880.0128700.00000 $10,313.39 $10,007.54 $10,007.54 4.796810,000047 SOCIAL SECURITY 0.007080.007080.0070790.00000 $5,669.16 $5,501.04 $5,501.04 2.63685,500143 MEDICARE 0.001680.001680.0016730.00000 $1,345.22 $1,305.33 $1,305.33 0.62571,300Totals 0.268510.268510.268474 $215,003.77 $208,627.73 $208,627.73 100.0000208,600



06/20/2017 09:13:05 AM

of 126

Taxing District LYSI - Sidell Library Equalization Factor 1.0000

Property Type



35,995,987Total EAV

35,995,987

Industrial

Rate Setting EAV

Total + Overlap 49,347,999 49,347,999


Overlapping County Overlap EAVEdgar County *2,327,368



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.140050.140050.1400500.15000 $65,852.39 $65,852.39 $69,111.87 81.719069,112027 AUDIT 0.004460.004460.0044580.00500 $2,097.12 $2,097.12 $2,200.92 2.60242,200028 LIBRARY BLDG (PURCHASE/ 0.010040.010040.0100310.02580 $4,720.87 $4,720.87 $4,954.54 5.85834,950035 TORT JUDGMENTS, LIABILITY 0.010140.010140.0101320.00000 $4,767.89 $4,767.89 $5,003.89 5.91675,000047 SOCIAL SECURITY 0.006690.006690.0066870.00000 $3,145.68 $3,145.68 $3,301.38 3.90363,300Totals 0.171380.171380.171358 $80,583.95 $80,583.95 $84,572.60 100.000084,562



06/20/2017 09:13:05 AM

of 126

Taxing District LYWE - Westville Library Equalization Factor 1.0000

Property Type



9,084,844Total EAV

8,976,185

Industrial

Rate Setting EAV

Total + Overlap 79,129,407 72,713,423



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.143030.143030.1430270.15000 $113,178.79 $104,002.01 $104,002.01 51.0438104,000004 OPERATIONS & MAINTENANC 0.018980.018980.0189790.02000 $15,018.76 $13,801.01 $13,801.01 6.773513,800005 I. M. R. F. 0.020910.020910.0209040.00000 $16,545.96 $15,204.38 $15,204.38 7.462315,200027 AUDIT 0.005000.005000.0055010.00500 $3,956.47 $3,635.67 $3,635.67 1.78444,000031 WORKING CASH 0.046760.046760.0467590.05000 $37,000.91 $34,000.80 $34,000.80 16.687534,000035 TORT JUDGMENTS, LIABILITY 0.026130.026130.0261300.00000 $20,676.51 $19,000.02 $19,000.02 9.325119,000047 SOCIAL SECURITY 0.019400.019400.0193910.00000 $15,351.10 $14,106.40 $14,106.40 6.923414,100Totals 0.280210.280210.280691 $221,728.50 $203,750.29 $203,750.29 100.0000204,100



06/20/2017 09:13:05 AM

of 126

Taxing District MTCE - Carroll/Elwood MTA Equalization Factor 1.0000

Property Type



19,146,977Total EAV

19,146,977

Industrial

Rate Setting EAV

Total + Overlap 32,248,642 32,248,642



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent147 ASSESSING PURPOSES 0.065120.065120.0651190.00000 $21,000.32 $21,000.32 $21,000.32 100.000021,000Totals 0.065120.065120.065119 $21,000.32 $21,000.32 $21,000.32 100.000021,000



06/20/2017 09:13:05 AM

of 126

Taxing District MTGB - Grant/Butler MTA Equalization Factor 1.0000

Property Type


1,260,748 1,208,866Mineral 10,785,872 10,785,872State Railroad 0 0Local Railroad 38,860 38,860County Total 77,408,157 75,325,199

26,689,524Total EAV

26,684,744

Industrial

Rate Setting EAV

Total + Overlap 77,408,157 75,325,199



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District MTGLM - Georgetown/Love/McKend MTA Equalization Factor 1.0000

Property Type


378,329 378,329Mineral 3,895 3,895State Railroad 0 0Local Railroad 11,354 11,354County Total 68,677,611 68,677,611

18,615,118Total EAV

18,615,118

Industrial

Rate Setting EAV

Total + Overlap 68,677,611 68,677,611



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District MTJV - Jamaica/Vance MTA Equalization Factor 1.0000

Property Type



25,233,779Total EAV

25,233,779

Industrial

Rate Setting EAV

Total + Overlap 38,196,436 38,196,436



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District MTMP - Middlefork/Pilot MTA Equalization Factor 1.0000

Property Type



22,806,843Total EAV

22,806,843

Industrial

Rate Setting EAV

Total + Overlap 60,635,075 60,635,075



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District PKRO - Rossville Park Equalization Factor 1.0000

Property Type



7,979,393Total EAV

7,941,138

Industrial

Rate Setting EAV

Total + Overlap 21,356,978 18,330,678



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District SCGR - School Credit-Grant Township Equalization Factor 1.0000

Property Type

987,863 987,863FarmResidentialCommercial 110,645 110,645

0 0Mineral 0 0State Railroad 8,799 8,799Local Railroad 0 0County Total 5,717,765 5,717,765

4,610,458Total EAV

4,610,458

Industrial

Rate Setting EAV

Total + Overlap 5,717,765 5,717,765



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE -0.78702-0.78702-0.7870210.00000 ($44,999.95) ($44,999.95) ($44,999.95) 100.0000-45,000Totals -0.78702-0.78702-0.787021 ($44,999.95) ($44,999.95) ($44,999.95) 100.0000-45,000



06/20/2017 09:13:05 AM

of 126

Taxing District SDAN - Danville Sanitary Equalization Factor 1.0000

Property Type



2,519,330Total EAV

2,519,330

Industrial

Rate Setting EAV

Total + Overlap 305,301,383 300,295,899



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 100.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 100.00000



06/20/2017 09:13:05 AM

of 126

Taxing District SSDA - Danville Special Service Equalization Factor 1.0000

Property Type

0 0FarmResidentialCommercial 2,614,835 2,611,783


0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 2,614,835 2,611,783

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 3,052


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 1.531531.531531.5315212.00000 $40,046.98 $40,000.24 $40,000.24 100.000040,000Totals 1.531531.531531.531521 $40,046.98 $40,000.24 $40,000.24 100.000040,000



06/20/2017 09:13:05 AM

of 126

Taxing District SSGR - Grant Special Service Equalization Factor 1.0000

Property Type


4,101 4,101Mineral 0 0State Railroad 6,285 6,285Local Railroad 0 0County Total 14,838,739 14,838,739

11,734,670Total EAV

11,734,670

Industrial

Rate Setting EAV

Total + Overlap 14,838,739 14,838,739



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District SSNF01 - North Fork Special Service 01 Equalization Factor 1.0000

Property Type


24,401 24,401Mineral 5,124,130 5,124,130State Railroad 669,759 669,759Local Railroad 0 0County Total 72,388,428 72,111,047

33,744,879Total EAV

33,742,531

Industrial

Rate Setting EAV

Total + Overlap 72,388,428 72,111,047



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126


Property Type


1,253,327 1,201,445Mineral 0 0State Railroad 199,592 199,592Local Railroad 2,393 2,393County Total 28,650,343 26,568,800

117,452Total EAV

114,087

Industrial

Rate Setting EAV

Total + Overlap 28,650,343 26,568,800

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 2,081,543


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126


Property Type


0 0Mineral 0 0State Railroad 86,531 86,531Local Railroad 7,829 5,836County Total 9,966,214 6,938,499

141,766Total EAV

102,096

Industrial

Rate Setting EAV

Total + Overlap 9,966,214 6,938,499



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District SSROA1 - Rossville Ambulance 01 Equalization Factor 1.0000

Property Type



141,766Total EAV

102,096

Industrial

Rate Setting EAV

Total + Overlap 9,953,155 6,925,440



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District SSROA2 - Rossville Ambulance 02 Equalization Factor 1.0000

Property Type


2,736 2,736Mineral 4,314,905 4,314,905State Railroad 541,555 541,555Local Railroad 0 0County Total 24,210,737 24,210,737

14,875,957Total EAV

14,875,957

Industrial

Rate Setting EAV

Total + Overlap 24,210,737 24,210,737



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 0.011780.011780.0117720.02500 $2,852.02 $2,852.02 $2,852.02 3100.02172,850109A MANUAL PRIOR YEAR ADJU -0.01140-0.01140-0.0114000.00000 ($2,760.02) ($2,760.02) ($2,760.02) -3000.0217-2,760Totals 0.000380.000380.000372 $92.00 $92.00 $92.00 100.000090



06/20/2017 09:13:05 AM

of 126

Taxing District SWEBE - Westville/Belgium Sanitary Equalization Factor 1.0000

Property Type



1,727,816Total EAV

1,727,816

Industrial

Rate Setting EAV

Total + Overlap 31,842,654 31,842,654



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.061830.061830.0618290.08300 $19,688.31 $19,688.31 $19,688.31 76.750219,688005 I. M. R. F. 0.014330.014330.0143270.00000 $4,563.05 $4,563.05 $4,563.05 17.78804,562027 AUDIT 0.004400.004400.0043970.00500 $1,401.08 $1,401.08 $1,401.08 5.46181,400Totals 0.080560.080560.080553 $25,652.44 $25,652.44 $25,652.44 100.000025,650



06/20/2017 09:13:05 AM

of 126

Taxing District TBLNT - Blount Township Equalization Factor 1.0000

Property Type



7,627,116Total EAV

7,627,116

Industrial

Rate Setting EAV

Total + Overlap 54,748,147 54,748,147



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.192690.192690.1926900.25000 $105,494.20 $105,494.20 $105,494.20 90.3799105,494005 I. M. R. F. 0.010160.010160.0101540.00000 $5,562.41 $5,562.41 $5,562.41 4.76555,559027 AUDIT 0.004940.004940.0049320.00500 $2,704.56 $2,704.56 $2,704.56 2.31712,700034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.005410.005410.0054030.00000 $2,961.87 $2,961.87 $2,961.87 2.53752,958Totals 0.213200.213200.213179 $116,723.04 $116,723.04 $116,723.04 100.0000116,711



06/20/2017 09:13:05 AM

of 126

Taxing District TBLNTRB - Blount Road & Bridge Equalization Factor 1.0000

Property Type



7,627,116Total EAV

7,627,116

Industrial

Rate Setting EAV

Total + Overlap 54,748,147 54,748,147


Road and Bridge Transfer

Municipality Fund Amount Extended007VCDA - Danville City $21,345.11

$21,345.11Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.165000.165000.1658140.16500 $90,334.44 $90,334.44 $90,334.44 37.845090,780008 BRIDGE CONST W/ COUNTY 0.040590.040590.0405840.05000 $22,222.27 $22,222.27 $22,222.27 9.309822,219009 PERMANENT ROAD 0.167000.167000.1670000.16700 $91,429.41 $91,429.41 $91,429.41 38.30360010 EQUIPMENT AND BUILDING 0.035000.035000.0364400.03500 $19,161.85 $19,161.85 $19,161.85 8.027719,950035 TORT JUDGMENTS, LIABILITY 0.013230.013230.0132240.00000 $7,243.18 $7,243.18 $7,243.18 3.03457,240090 ROAD DAMAGE 0.015170.015170.0151600.03300 $8,305.29 $8,305.29 $8,305.29 3.47948,300Totals 0.435990.435990.438222 $238,696.44 $238,696.44 $238,696.44 100.0000148,489



06/20/2017 09:13:05 AM

of 126

Taxing District TBTLR - Butler Township Equalization Factor 1.0000

Property Type



9,760,014Total EAV

9,760,014

Industrial

Rate Setting EAV

Total + Overlap 25,014,653 25,014,653



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.225070.225070.2250680.45000 $56,300.48 $56,300.48 $56,300.48 40.271656,300017 CEMETERY 0.119930.119930.1199300.15000 $30,000.07 $30,000.07 $30,000.07 21.459030,000034 GENERAL ASSISTANCE 0.017990.017990.0179900.10000 $4,500.14 $4,500.14 $4,500.14 3.21894,500035 TORT JUDGMENTS, LIABILITY 0.195890.195890.1958850.00000 $49,001.20 $49,001.20 $49,001.20 35.050549,000Totals 0.558880.558880.558873 $139,801.89 $139,801.89 $139,801.89 100.0000139,800



06/20/2017 09:13:05 AM

of 126

Taxing District TBTLRRB - Butler Road & Bridge Equalization Factor 1.0000

Property Type



9,760,014Total EAV

9,760,014

Industrial

Rate Setting EAV

Total + Overlap 25,014,653 25,014,653



Municipality Fund Amount Extended007VCRA - Rankin City $6,966.62

$6,966.62Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.519700.519700.5196950.66000 $130,001.15 $130,001.15 $130,001.15 73.0122130,000008 BRIDGE CONST W/ COUNTY 0.039980.039980.0399770.05000 $10,000.86 $10,000.86 $10,000.86 5.616710,000010 EQUIPMENT AND BUILDING 0.032190.032190.0321810.03500 $8,052.22 $8,052.22 $8,052.22 4.52238,050035 TORT JUDGMENTS, LIABILITY 0.119930.119930.1199300.00000 $30,000.07 $30,000.07 $30,000.07 16.848830,000Totals 0.711800.711800.711783 $178,054.30 $178,054.30 $178,054.30 100.0000178,050



06/20/2017 09:13:05 AM

of 126

Taxing District TCRLL - Carroll Township Equalization Factor 1.0000

Property Type



11,381,137Total EAV

11,381,137

Industrial

Rate Setting EAV

Total + Overlap 14,511,029 14,511,029



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.450000.450000.4651630.45000 $65,299.63 $65,299.63 $65,299.63 75.033867,500005 I. M. R. F. 0.048240.048240.0482390.00000 $7,000.12 $7,000.12 $7,000.12 8.04367,000027 AUDIT 0.005000.005000.0049960.00500 $725.55 $725.55 $725.55 0.8337725034 GENERAL ASSISTANCE 0.034460.034460.0344570.10000 $5,000.50 $5,000.50 $5,000.50 5.74595,000035 TORT JUDGMENTS, LIABILITY 0.037910.037910.0379020.00000 $5,501.13 $5,501.13 $5,501.13 6.32125,500047 SOCIAL SECURITY 0.024120.024120.0241200.00000 $3,500.06 $3,500.06 $3,500.06 4.02183,500Totals 0.599730.599730.614877 $87,026.99 $87,026.99 $87,026.99 100.000089,225



06/20/2017 09:13:05 AM

of 126

Taxing District TCRLLRB - Carroll Road & Bridge Equalization Factor 1.0000

Property Type



11,381,137Total EAV

11,381,137

Industrial

Rate Setting EAV

Total + Overlap 14,511,029 14,511,029



Municipality Fund Amount Extended007VCIN - Indianola City $1,652.60

$1,652.60Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.271870.271870.2718620.27400 $39,451.13 $39,451.13 $39,451.13 52.875539,450008 BRIDGE CONST W/ COUNTY 0.046870.046870.0468610.05000 $6,801.32 $6,801.32 $6,801.32 9.11576,800009 PERMANENT ROAD 0.165710.165710.1657020.16700 $24,046.23 $24,046.23 $24,046.23 32.228624,045010 EQUIPMENT AND BUILDING 0.029640.029640.0296330.03500 $4,301.07 $4,301.07 $4,301.07 5.76464,300027 AUDIT 0.000040.000040.0000350.00500 $5.80 $5.80 $5.80 0.00785047 SOCIAL SECURITY 0.000040.000040.0000350.00000 $5.80 $5.80 $5.80 0.00785090 ROAD DAMAGE 0.000000.000000.0000000.03300 $0.00 $0.00 $0.00 0.00000Totals 0.514170.514170.514128 $74,611.35 $74,611.35 $74,611.35 100.000074,605



06/20/2017 09:13:05 AM

of 126

Taxing District TCTLN - Catlin Township Equalization Factor 1.0000

Property Type



16,586,009Total EAV

16,586,009

Industrial

Rate Setting EAV

Total + Overlap 52,363,279 52,363,279



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.161190.161190.1611860.25000 $84,404.37 $84,404.37 $84,404.37 82.038984,402005 I. M. R. F. 0.002150.002150.0021430.00000 $1,125.81 $1,125.81 $1,125.81 1.09431,122027 AUDIT 0.005000.005000.0052520.00500 $2,618.16 $2,618.16 $2,618.16 2.54482,750034 GENERAL ASSISTANCE 0.008260.008260.0082500.10000 $4,325.21 $4,325.21 $4,325.21 4.20404,320035 TORT JUDGMENTS, LIABILITY 0.008980.008980.0089760.00000 $4,702.22 $4,702.22 $4,702.22 4.57044,700047 SOCIAL SECURITY 0.010900.010900.0108970.00000 $5,707.60 $5,707.60 $5,707.60 5.54765,706Totals 0.196480.196480.196704 $102,883.37 $102,883.37 $102,883.37 100.0000103,000



06/20/2017 09:13:05 AM

of 126

Taxing District TCTLNRB - Catlin Road & Bridge Equalization Factor 1.0000

Property Type



16,586,009Total EAV

16,586,009

Industrial

Rate Setting EAV

Total + Overlap 52,363,279 52,363,279



Municipality Fund Amount Extended007VCCA - Catlin City $16,103.63007VCTI - Tilton City $33.74

$16,137.37Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.158510.158510.1585080.16500 $83,001.03 $83,001.03 $83,001.03 37.173283,000008 BRIDGE CONST W/ COUNTY 0.019140.019140.0191360.05000 $10,022.33 $10,022.33 $10,022.33 4.488610,020009 PERMANENT ROAD 0.167000.167000.1670000.16700 $87,446.68 $87,446.68 $87,446.68 39.16420010 EQUIPMENT AND BUILDING 0.034000.034000.0339930.03500 $17,803.51 $17,803.51 $17,803.51 7.973517,800027 AUDIT 0.004780.004780.0047740.00500 $2,502.96 $2,502.96 $2,502.96 1.12102,500035 TORT JUDGMENTS, LIABILITY 0.016810.016810.0168060.00000 $8,802.27 $8,802.27 $8,802.27 3.94228,800047 SOCIAL SECURITY 0.005160.005160.0051560.00000 $2,701.95 $2,701.95 $2,701.95 1.21012,700090 ROAD DAMAGE 0.021010.021010.0210070.03300 $11,001.52 $11,001.52 $11,001.52 4.927211,000Totals 0.426410.426410.426380 $223,282.25 $223,282.25 $223,282.25 100.0000135,820



06/20/2017 09:13:05 AM

of 126

Taxing District TDANV - Danville Township Equalization Factor 1.0000

Property Type



7,055,875Total EAV

6,947,216

Industrial

Rate Setting EAV

Total + Overlap 209,302,411 192,507,135



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.241010.241010.2410090.25000 $504,439.74 $463,961.45 $463,961.45 44.4890463,960005 I. M. R. F. 0.080520.080520.0805170.00000 $168,530.30 $155,006.75 $155,006.75 14.8635155,000017 CEMETERY 0.020780.020780.0207790.15000 $43,493.04 $40,002.98 $40,002.98 3.835940,000027 AUDIT 0.004820.004820.0048150.00500 $10,088.38 $9,278.84 $9,278.84 0.88979,270034 GENERAL ASSISTANCE 0.096410.096410.0964070.10000 $201,788.45 $185,596.13 $185,596.13 17.7967185,590035 TORT JUDGMENTS, LIABILITY 0.045460.045460.0454530.00000 $95,148.88 $87,513.74 $87,513.74 8.391687,500047 SOCIAL SECURITY 0.052730.052730.0527250.00000 $110,365.16 $101,509.01 $101,509.01 9.7336101,500Totals 0.541730.541730.541705 $1,133,853.95 $1,042,868.90 $1,042,868.90 100.00001,042,820



06/20/2017 09:13:05 AM

of 126

Taxing District TDANVRB - Danville Road & Bridge Equalization Factor 1.0000

Property Type



7,055,875Total EAV

6,947,216

Industrial

Rate Setting EAV

Total + Overlap 209,302,411 192,507,135



Municipality Fund Amount Extended007VCBE - Belgium City $763.28007VCDA - Danville City $102,545.73007VCTI - Tilton City $14,036.14007VCWE - Westville City $978.65

$118,323.80Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.159060.159060.1590590.16500 $332,916.41 $306,201.85 $306,201.85 33.4819306,200008 BRIDGE CONST W/ COUNTY 0.048160.048160.0481540.05000 $100,800.04 $92,711.44 $92,711.44 10.137792,700009 PERMANENT ROAD 0.167000.167000.1670000.16700 $349,535.03 $321,486.92 $321,486.92 35.15350010 EQUIPMENT AND BUILDING 0.033720.033720.0337130.03500 $70,576.77 $64,913.41 $64,913.41 7.098164,900027 AUDIT 0.004780.004780.0047790.00500 $10,004.66 $9,201.84 $9,201.84 1.00629,200035 TORT JUDGMENTS, LIABILITY 0.062340.062340.0623350.00000 $130,479.12 $120,008.95 $120,008.95 13.1226120,000Totals 0.475060.475060.475040 $994,312.03 $914,524.41 $914,524.41 100.0000593,000



06/20/2017 09:13:05 AM

of 126

Taxing District TELWD - Elwood Township Equalization Factor 1.0000

Property Type



7,765,840Total EAV

7,765,840

Industrial

Rate Setting EAV

Total + Overlap 17,737,613 17,737,613



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.207060.207060.2070520.44000 $36,727.50 $36,727.50 $36,727.50 38.117136,726005 I. M. R. F. 0.044430.044430.0444250.00000 $7,880.82 $7,880.82 $7,880.82 8.17907,880016 LIBRARY 0.142080.142080.1420710.15000 $25,201.60 $25,201.60 $25,201.60 26.155125,200027 AUDIT 0.004270.004270.0042620.00500 $757.40 $757.40 $757.40 0.7861756028 LIBRARY BLDG (PURCHASE/ 0.018950.018950.0189430.02000 $3,361.28 $3,361.28 $3,361.28 3.48853,360034 GENERAL ASSISTANCE 0.024870.024870.0248680.10000 $4,411.34 $4,411.34 $4,411.34 4.57834,411035 TORT JUDGMENTS, LIABILITY 0.071910.071910.0719040.00000 $12,755.12 $12,755.12 $12,755.12 13.237712,754047 SOCIAL SECURITY 0.029650.029650.0296490.00000 $5,259.20 $5,259.20 $5,259.20 5.45825,259Totals 0.543220.543220.543174 $96,354.26 $96,354.26 $96,354.26 100.000096,346



06/20/2017 09:13:05 AM

of 126

Taxing District TELWDRB - Elwood Road & Bridge Equalization Factor 1.0000

Property Type



7,765,840Total EAV

7,765,840

Industrial

Rate Setting EAV

Total + Overlap 17,737,613 17,737,613



Municipality Fund Amount Extended007VCRF - Ridge Farm City $3,954.51

$3,954.51Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.165000.165000.1708180.16500 $29,267.06 $29,267.06 $29,267.06 36.989730,299008 BRIDGE CONST W/ COUNTY 0.042630.042630.0426270.05000 $7,561.54 $7,561.54 $7,561.54 9.55687,561009 PERMANENT ROAD 0.161600.161600.1615950.16700 $28,663.98 $28,663.98 $28,663.98 36.227528,663010 EQUIPMENT AND BUILDING 0.033060.033060.0330540.03500 $5,864.05 $5,864.05 $5,864.05 7.41145,863027 AUDIT 0.004550.004550.0045440.00500 $807.06 $807.06 $807.06 1.0200806035 TORT JUDGMENTS, LIABILITY 0.034390.034390.0343850.00000 $6,099.97 $6,099.97 $6,099.97 7.70966,099047 SOCIAL SECURITY 0.004840.004840.0048320.00000 $858.50 $858.50 $858.50 1.0850857Totals 0.446070.446070.451855 $79,122.16 $79,122.16 $79,122.16 100.000080,148



06/20/2017 09:13:05 AM

of 126

Taxing District TGEOR - Georgetown Township Equalization Factor 1.0000

Property Type



7,942,588Total EAV

7,942,588

Industrial

Rate Setting EAV

Total + Overlap 53,446,806 53,446,806



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District TGEORRB - Georgetown Road & Bridge Equalization Factor 1.0000

Property Type



7,942,588Total EAV

7,942,588

Industrial

Rate Setting EAV

Total + Overlap 53,446,806 53,446,806



Municipality Fund Amount Extended007VCBE - Belgium City $291.07007VCGT - Georgetown City $10,189.84007VCWE - Westville City $11,739.41

$22,220.32Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.009360.009360.0093550.00000 $5,002.62 $5,002.62 $5,002.62 2.59665,000007 ROAD AND BRIDGE 0.117880.117880.1178740.16500 $63,003.09 $63,003.09 $63,003.09 32.699963,000008 BRIDGE CONST W/ COUNTY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000009 PERMANENT ROAD 0.165590.165590.1655850.16700 $88,502.57 $88,502.57 $88,502.57 45.934788,500010 EQUIPMENT AND BUILDING 0.033680.033680.0336780.03500 $18,000.88 $18,000.88 $18,000.88 9.342818,000027 AUDIT 0.004960.004960.0049580.00500 $2,650.96 $2,650.96 $2,650.96 1.37592,650035 TORT JUDGMENTS, LIABILITY 0.018720.018720.0187100.00000 $10,005.24 $10,005.24 $10,005.24 5.192910,000047 SOCIAL SECURITY 0.010300.010300.0102910.00000 $5,505.02 $5,505.02 $5,505.02 2.85725,500Totals 0.360490.360490.360451 $192,670.38 $192,670.38 $192,670.38 100.0000192,650



06/20/2017 09:13:05 AM

of 126

Taxing District TGRNT - Grant Township Equalization Factor 1.0000

Property Type



16,929,510Total EAV

16,924,730

Industrial

Rate Setting EAV

Total + Overlap 54,128,607 52,045,649



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.215550.215550.2155420.25000 $116,674.21 $112,184.40 $112,184.40 71.7280112,180005 I. M. R. F. 0.015380.015380.0153710.00000 $8,324.98 $8,004.62 $8,004.62 5.11808,000017 CEMETERY 0.009610.009610.0096070.15000 $5,201.76 $5,001.59 $5,001.59 3.19795,000027 AUDIT 0.003850.003850.0038430.00500 $2,083.95 $2,003.76 $2,003.76 1.28122,000034 GENERAL ASSISTANCE 0.028830.028830.0288210.10000 $15,605.28 $15,004.76 $15,004.76 9.593715,000035 TORT JUDGMENTS, LIABILITY 0.009610.009610.0096070.00000 $5,201.76 $5,001.59 $5,001.59 3.19795,000047 SOCIAL SECURITY 0.017680.017680.0176770.00000 $9,569.94 $9,201.67 $9,201.67 5.88339,200Totals 0.300510.300510.300468 $162,661.88 $156,402.39 $156,402.39 100.0000156,380



06/20/2017 09:13:05 AM

of 126

Taxing District TGRNTRB - Grant Road & Bridge Equalization Factor 1.0000

Property Type



16,929,510Total EAV

16,924,730

Industrial

Rate Setting EAV

Total + Overlap 54,128,607 52,045,649



Municipality Fund Amount Extended007VCHO - Hoopeston City $34,975.47007VCRO - Rossville City $160.05

$35,135.52Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.019220.019220.0192140.00000 $10,403.52 $10,003.17 $10,003.17 3.622510,000007 ROAD AND BRIDGE 0.263240.263240.2632310.66000 $142,488.15 $137,004.97 $137,004.97 49.6146137,000008 BRIDGE CONST W/ COUNTY 0.021140.021140.0211350.05000 $11,442.79 $11,002.45 $11,002.45 3.984411,000009 PERMANENT ROAD 0.167000.167000.1729250.16700 $90,394.77 $86,916.23 $86,916.23 31.475690,000010 EQUIPMENT AND BUILDING 0.032670.032670.0326640.03500 $17,683.82 $17,003.31 $17,003.31 6.157517,000027 AUDIT 0.003850.003850.0038430.00000 $2,083.95 $2,003.76 $2,003.76 0.72562,000035 TORT JUDGMENTS, LIABILITY 0.005770.005770.0057640.00000 $3,123.22 $3,003.03 $3,003.03 1.08753,000047 SOCIAL SECURITY 0.017680.017680.0176770.00000 $9,569.94 $9,201.67 $9,201.67 3.33239,200Totals 0.530570.530570.536453 $287,190.16 $276,138.59 $276,138.59 100.0000279,200



06/20/2017 09:13:05 AM

of 126

Taxing District TJAMA - Jamaica Township Equalization Factor 1.0000

Property Type



12,055,357Total EAV

12,055,357

Industrial

Rate Setting EAV

Total + Overlap 14,293,261 14,293,261



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.334250.334250.3342480.45000 $47,775.22 $47,775.22 $47,775.22 92.667147,775034 GENERAL ASSISTANCE 0.009550.009550.0095500.10000 $1,365.01 $1,365.01 $1,365.01 2.64761,365047 SOCIAL SECURITY 0.016900.016900.0168960.00000 $2,415.56 $2,415.56 $2,415.56 4.68532,415Totals 0.360700.360700.360694 $51,555.79 $51,555.79 $51,555.79 100.000051,555



06/20/2017 09:13:05 AM

of 126

Taxing District TJAMARB - Jamaica Road & Bridge Equalization Factor 1.0000

Property Type



12,055,357Total EAV

12,055,357

Industrial

Rate Setting EAV

Total + Overlap 14,293,261 14,293,261



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.500000.500000.6126660.50000 $71,466.31 $71,466.31 $71,466.31 60.370587,570008 BRIDGE CONST W/ COUNTY 0.049960.049960.0499540.05000 $7,140.91 $7,140.91 $7,140.91 6.03227,140009 PERMANENT ROAD 0.167000.167000.1670000.16700 $23,869.75 $23,869.75 $23,869.75 20.16370010 EQUIPMENT AND BUILDING 0.035000.035000.0771340.03500 $5,002.64 $5,002.64 $5,002.64 4.225911,025035 TORT JUDGMENTS, LIABILITY 0.068320.068320.0683190.00000 $9,765.16 $9,765.16 $9,765.16 8.24909,765047 SOCIAL SECURITY 0.007940.007940.0079340.00000 $1,134.88 $1,134.88 $1,134.88 0.95871,134Totals 0.828220.828220.983007 $118,379.65 $118,379.65 $118,379.65 100.0000116,634



06/20/2017 09:13:05 AM

of 126

Taxing District TLOVE - Love Township Equalization Factor 1.0000

Property Type



5,071,924Total EAV

5,071,924

Industrial

Rate Setting EAV

Total + Overlap 6,058,619 6,058,619



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.440200.440200.4401990.45000 $26,670.04 $26,670.04 $26,670.04 68.717926,670017 CEMETERY 0.074860.074860.0748520.15000 $4,535.48 $4,535.48 $4,535.48 11.68614,535027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.082200.082200.0821970.00000 $4,980.18 $4,980.18 $4,980.18 12.83194,980047 SOCIAL SECURITY 0.043330.043330.0433270.00000 $2,625.20 $2,625.20 $2,625.20 6.76412,625Totals 0.640590.640590.640575 $38,810.90 $38,810.90 $38,810.90 100.000038,810



06/20/2017 09:13:05 AM

of 126

Taxing District TLOVERB - Love Road & Bridge Equalization Factor 1.0000

Property Type



5,071,924Total EAV

5,071,924

Industrial

Rate Setting EAV

Total + Overlap 6,058,619 6,058,619



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.437660.437660.4376580.66000 $26,516.15 $26,516.15 $26,516.15 83.965226,516008 BRIDGE CONST W/ COUNTY 0.049190.049190.0491860.05000 $2,980.23 $2,980.23 $2,980.23 9.43712,980010 EQUIPMENT AND BUILDING 0.034390.034390.0343810.03500 $2,083.56 $2,083.56 $2,083.56 6.59772,083Totals 0.521240.521240.521225 $31,579.94 $31,579.94 $31,579.94 100.000031,579



06/20/2017 09:13:05 AM

of 126

Taxing District TMCKN - McKendree Township Equalization Factor 1.0000

Property Type



5,600,606Total EAV

5,600,606

Industrial

Rate Setting EAV

Total + Overlap 9,324,369 9,324,369



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.291500.291500.2914940.45000 $27,180.54 $27,180.54 $27,180.54 64.456927,180005 I. M. R. F. 0.000110.000110.0001070.00000 $10.26 $10.26 $10.26 0.024310017 CEMETERY 0.100820.100820.1008110.15000 $9,400.83 $9,400.83 $9,400.83 22.29359,400027 AUDIT 0.005000.005000.0064350.00500 $466.22 $466.22 $466.22 1.1056600034 GENERAL ASSISTANCE 0.000110.000110.0001070.10000 $10.26 $10.26 $10.26 0.024310035 TORT JUDGMENTS, LIABILITY 0.033250.033250.0332460.00000 $3,100.35 $3,100.35 $3,100.35 7.35233,100047 SOCIAL SECURITY 0.021450.021450.0214490.00000 $2,000.08 $2,000.08 $2,000.08 4.74312,000Totals 0.452240.452240.453649 $42,168.54 $42,168.54 $42,168.54 100.000042,300



06/20/2017 09:13:05 AM

of 126

Taxing District TMCKNRB - McKendree Road & Bridge Equalization Factor 1.0000

Property Type



5,600,606Total EAV

5,600,606

Industrial

Rate Setting EAV

Total + Overlap 9,324,369 9,324,369



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.423720.423720.4237180.45000 $39,509.22 $39,509.22 $39,509.22 80.844139,509008 BRIDGE CONST W/ COUNTY 0.042900.042900.0428980.05000 $4,000.15 $4,000.15 $4,000.15 8.18514,000010 EQUIPMENT AND BUILDING 0.030030.030030.0300290.03500 $2,800.11 $2,800.11 $2,800.11 5.72962,800027 AUDIT 0.004830.004830.0048260.00500 $450.37 $450.37 $450.37 0.9216450035 TORT JUDGMENTS, LIABILITY 0.022530.022530.0225220.00000 $2,100.78 $2,100.78 $2,100.78 4.29862,100047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000090 ROAD DAMAGE 0.000110.000110.0001070.03300 $10.26 $10.26 $10.26 0.021010Totals 0.524120.524120.524100 $48,870.89 $48,870.89 $48,870.89 100.000048,869



06/20/2017 09:13:05 AM

of 126

Taxing District TMDFK - Middlefork Township Equalization Factor 1.0000

Property Type



11,062,592Total EAV

11,062,592

Industrial

Rate Setting EAV

Total + Overlap 21,293,122 21,293,122



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.385110.385110.3851010.43000 $82,001.94 $82,001.94 $82,001.94 66.395982,000017 CEMETERY 0.140900.140900.1408910.15000 $30,002.01 $30,002.01 $30,002.01 24.292330,000034 GENERAL ASSISTANCE 0.054010.054010.0540080.10000 $11,500.42 $11,500.42 $11,500.42 9.311811,500Totals 0.580020.580020.580000 $123,504.37 $123,504.37 $123,504.37 100.0000123,500



06/20/2017 09:13:05 AM

of 126

Taxing District TMDFKRB - Middlefork Road & Bridge Equalization Factor 1.0000

Property Type



11,062,592Total EAV

11,062,592

Industrial

Rate Setting EAV

Total + Overlap 21,293,122 21,293,122



Municipality Fund Amount Extended007VCPO - Potomac City $4,486.79

$4,486.79Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.023490.023490.0234820.00000 $5,001.75 $5,001.75 $5,001.75 4.00555,000007 ROAD AND BRIDGE 0.216040.216040.2160320.25000 $46,001.66 $46,001.66 $46,001.66 36.839246,000008 BRIDGE CONST W/ COUNTY 0.041330.041330.0413280.05000 $8,800.45 $8,800.45 $8,800.45 7.04768,800009 PERMANENT ROAD 0.152640.152640.1526310.16700 $32,501.82 $32,501.82 $32,501.82 26.028232,500010 EQUIPMENT AND BUILDING 0.028180.028180.0281780.03500 $6,000.40 $6,000.40 $6,000.40 4.80536,000021 FEDERAL AID MATCHING 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.005000.005000.0050250.00500 $1,064.66 $1,064.66 $1,064.66 0.85261,070035 TORT JUDGMENTS, LIABILITY 0.091580.091580.0915790.00000 $19,500.24 $19,500.24 $19,500.24 15.616319,500090 ROAD DAMAGE 0.028180.028180.0281780.03300 $6,000.40 $6,000.40 $6,000.40 4.80536,000Totals 0.586440.586440.586433 $124,871.38 $124,871.38 $124,871.38 100.0000124,870



06/20/2017 09:13:05 AM

of 126

Taxing District TNEWL - Newell Township Equalization Factor 1.0000

Property Type



9,661,083Total EAV

9,658,735

Industrial

Rate Setting EAV

Total + Overlap 186,900,867 185,922,651

Other ValuesEZ Value Abated 40,896EZ Tax Abated $84.91New Property 61,253TIF Increment 937,320


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.173200.173200.1731900.25000 $323,712.30 $322,018.03 $322,018.03 83.4136322,000005 I. M. R. F. 0.015070.015070.0150600.00000 $28,165.96 $28,018.54 $28,018.54 7.257828,000034 GENERAL ASSISTANCE 0.010760.010760.0107570.10000 $20,110.53 $20,005.28 $20,005.28 5.182020,000047 SOCIAL SECURITY 0.008610.008610.0086060.00000 $16,092.16 $16,007.94 $16,007.94 4.146616,000Totals 0.207640.207640.207613 $388,080.95 $386,049.79 $386,049.79 100.0000386,000



06/20/2017 09:13:05 AM

of 126

Taxing District TNEWLRB - Newell Road & Bridge Equalization Factor 1.0000

Property Type



9,661,083Total EAV

9,658,735

Industrial

Rate Setting EAV

Total + Overlap 186,900,867 185,922,651

Other ValuesEZ Value Abated 40,896EZ Tax Abated $106.76New Property 61,253TIF Increment 937,320


Municipality Fund Amount Extended007VCBI - Bismarck City $3,592.79007VCDA - Danville City $112,789.45

$116,382.24Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.165000.165000.1729450.16500 $308,386.43 $306,772.37 $306,772.37 63.2039321,544008 BRIDGE CONST W/ COUNTY 0.045020.045020.0450180.05000 $84,142.77 $83,702.38 $83,702.38 17.245183,698010 EQUIPMENT AND BUILDING 0.035000.035000.0366850.03500 $65,415.30 $65,072.93 $65,072.93 13.406968,205027 AUDIT 0.003600.003600.0035960.00500 $6,728.43 $6,693.22 $6,693.22 1.37906,685035 TORT JUDGMENTS, LIABILITY 0.007350.007350.0073470.00000 $13,737.21 $13,665.31 $13,665.31 2.815413,660047 SOCIAL SECURITY 0.005090.005090.0050830.00000 $9,513.25 $9,463.46 $9,463.46 1.94979,451Totals 0.261060.261060.270674 $487,923.39 $485,369.67 $485,369.67 100.0000503,243



06/20/2017 09:13:05 AM

of 126

Taxing District TOKWD - Oakwood Township Equalization Factor 1.0000

Property Type



21,112,351Total EAV

21,101,178

Industrial

Rate Setting EAV

Total + Overlap 53,988,184 51,613,582



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.269310.269310.2693090.27070 $145,395.58 $139,000.54 $139,000.54 66.5045139,000005 I. M. R. F. 0.032940.032940.0329370.00000 $17,783.71 $17,001.51 $17,001.51 8.134317,000017 CEMETERY 0.063940.063940.0639370.00000 $34,520.04 $33,001.72 $33,001.72 15.789633,000027 AUDIT 0.001940.001940.0019380.00500 $1,047.37 $1,001.30 $1,001.30 0.47911,000034 GENERAL ASSISTANCE 0.001940.001940.0019380.10000 $1,047.37 $1,001.30 $1,001.30 0.47911,000035 TORT JUDGMENTS, LIABILITY 0.001940.001940.0019380.00000 $1,047.37 $1,001.30 $1,001.30 0.47911,000047 SOCIAL SECURITY 0.032940.032940.0329370.00000 $17,783.71 $17,001.51 $17,001.51 8.134317,000Totals 0.404950.404950.404934 $218,625.15 $209,009.18 $209,009.18 100.0000209,000



06/20/2017 09:13:05 AM

of 126

Taxing District TOKWDRB - Oakwood Road & Bridge Equalization Factor 1.0000

Property Type



21,112,351Total EAV

21,101,178

Industrial

Rate Setting EAV

Total + Overlap 53,988,184 51,613,582



Municipality Fund Amount Extended007VCFI - Fithian City $3,708.08007VCMU - Muncie City $700.22007VCOK - Oakwood City $8,490.22

$12,898.52Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.162750.162750.1627480.16500 $87,865.77 $84,001.10 $84,001.10 36.536984,000008 BRIDGE CONST W/ COUNTY 0.050000.050000.0503740.05000 $26,994.09 $25,806.79 $25,806.79 11.224926,000009 PERMANENT ROAD 0.167000.167000.1670000.16700 $90,160.27 $86,194.68 $86,194.68 37.49100010 EQUIPMENT AND BUILDING 0.033720.033720.0337120.03500 $18,204.82 $17,404.10 $17,404.10 7.570017,400035 TORT JUDGMENTS, LIABILITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000090 ROAD DAMAGE 0.031970.031970.0319680.03300 $17,260.02 $16,500.86 $16,500.86 7.177216,500Totals 0.445440.445440.445802 $240,484.97 $229,907.53 $229,907.53 100.0000143,900



06/20/2017 09:13:05 AM

of 126

Taxing District TPLOT - Pilot Township Equalization Factor 1.0000

Property Type



11,744,251Total EAV

11,744,251

Industrial

Rate Setting EAV

Total + Overlap 39,341,953 39,341,953



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District TPLOTRB - Pilot Road & Bridge Equalization Factor 1.0000

Property Type



11,744,251Total EAV

11,744,251

Industrial

Rate Setting EAV

Total + Overlap 39,341,953 39,341,953



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.250000.250000.2611260.25000 $98,354.88 $98,354.88 $98,354.88 80.4169102,732008 BRIDGE CONST W/ COUNTY 0.050000.050000.0522240.05000 $19,670.98 $19,670.98 $19,670.98 16.083420,546035 TORT JUDGMENTS, LIABILITY 0.010880.010880.0108760.00000 $4,280.40 $4,280.40 $4,280.40 3.49974,279Totals 0.310880.310880.324226 $122,306.26 $122,306.26 $122,306.26 100.0000127,557



06/20/2017 09:13:05 AM

of 126

Taxing District TROSS - Ross Township Equalization Factor 1.0000

Property Type



7,979,393Total EAV

7,941,138

Industrial

Rate Setting EAV

Total + Overlap 21,356,576 18,330,276



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.362380.362380.3623790.45000 $77,391.96 $66,425.25 $66,425.25 67.790466,425005 I. M. R. F. 0.027920.027920.0279100.00000 $5,962.76 $5,117.81 $5,117.81 5.22305,116027 AUDIT 0.005000.005000.0065470.00500 $1,067.83 $916.51 $916.51 0.93531,200034 GENERAL ASSISTANCE 0.087840.087840.0878330.10000 $18,759.62 $16,101.31 $16,101.31 16.432216,100035 TORT JUDGMENTS, LIABILITY 0.027920.027920.0279100.00000 $5,962.76 $5,117.81 $5,117.81 5.22305,116047 SOCIAL SECURITY 0.023500.023500.0234970.00000 $5,018.80 $4,307.61 $4,307.61 4.39614,307Totals 0.534560.534560.536076 $114,163.73 $97,986.30 $97,986.30 100.000098,264



06/20/2017 09:13:05 AM

of 126

Taxing District TROSSRB - Rossville Road & Bridge Equalization Factor 1.0000

Property Type



7,979,393Total EAV

7,941,138

Industrial

Rate Setting EAV

Total + Overlap 21,356,576 18,330,276



Municipality Fund Amount Extended007VCRO - Rossville City $4,689.55

$4,689.55Total


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District TSDLL - Sidell Township Equalization Factor 1.0000

Property Type



15,620,228Total EAV

15,620,228

Industrial

Rate Setting EAV

Total + Overlap 21,906,445 21,906,445



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.423730.423730.4237250.43000 $92,824.18 $92,824.18 $92,824.18 100.000092,823034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000Totals 0.423730.423730.423725 $92,824.18 $92,824.18 $92,824.18 100.000092,823



06/20/2017 09:13:05 AM

of 126

Taxing District TSDLLRB - Sidell Road & Bridge Equalization Factor 1.0000

Property Type



15,620,228Total EAV

15,620,228

Industrial

Rate Setting EAV

Total + Overlap 21,906,445 21,906,445



Municipality Fund Amount Extended007VCAL - Allerton City $3,458.42007VCSI - Sidell City $4,969.96

$8,428.38Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.330000.330000.3396760.33000 $72,291.27 $72,291.27 $72,291.27 61.849974,411008 BRIDGE CONST W/ COUNTY 0.050000.050000.0505330.05000 $10,953.22 $10,953.22 $10,953.22 9.371211,070010 EQUIPMENT AND BUILDING 0.033970.033970.0339670.03500 $7,441.62 $7,441.62 $7,441.62 6.36687,441035 TORT JUDGMENTS, LIABILITY 0.119580.119580.1195720.00000 $26,195.73 $26,195.73 $26,195.73 22.412126,194Totals 0.533550.533550.543748 $116,881.84 $116,881.84 $116,881.84 100.0000119,116



06/20/2017 09:13:05 AM

of 126

Taxing District TSROS - South Ross Township Equalization Factor 1.0000

Property Type



11,120,433Total EAV

11,120,433

Industrial

Rate Setting EAV

Total + Overlap 19,293,317 19,293,317



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.420980.420980.4209750.45000 $81,221.01 $81,221.01 $81,221.01 93.576181,220034 GENERAL ASSISTANCE 0.028900.028900.0288960.10000 $5,575.77 $5,575.77 $5,575.77 6.42395,575Totals 0.449880.449880.449871 $86,796.78 $86,796.78 $86,796.78 100.000086,795



06/20/2017 09:13:05 AM

of 126

Taxing District TSROSRB - South Ross Road & Bridge Equalization Factor 1.0000

Property Type



11,120,433Total EAV

11,120,433

Industrial

Rate Setting EAV

Total + Overlap 19,293,317 19,293,317



Municipality Fund Amount Extended007VCAV - Alvin City $1,217.71007VCHE - Henning City $3,019.97

$4,237.68Total


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District TVANC - Vance Township Equalization Factor 1.0000

Property Type



13,178,422Total EAV

13,178,422

Industrial

Rate Setting EAV

Total + Overlap 23,903,175 23,903,175



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.284800.284800.2847950.40000 $68,076.24 $68,076.24 $68,076.24 63.183668,075012 FIRE PROTECTION 0.033470.033470.0334680.00000 $8,000.39 $8,000.39 $8,000.39 7.42548,000016 LIBRARY 0.132480.132480.1324760.15000 $31,666.93 $31,666.93 $31,666.93 29.391031,666Totals 0.450750.450750.450739 $107,743.56 $107,743.56 $107,743.56 100.0000107,741



06/20/2017 09:13:05 AM

of 126

Taxing District TVANCRB - Vance Road & Bridge Equalization Factor 1.0000

Property Type



13,178,422Total EAV

13,178,422

Industrial

Rate Setting EAV

Total + Overlap 23,903,175 23,903,175



Municipality Fund Amount Extended007VCFA - Fairmount City $3,017.82

$3,017.82Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.159890.159890.1598870.16500 $38,218.79 $38,218.79 $38,218.79 38.144538,218008 BRIDGE CONST W/ COUNTY 0.046820.046820.0468180.05000 $11,191.47 $11,191.47 $11,191.47 11.169711,191009 PERMANENT ROAD 0.167000.167000.1670000.16700 $39,918.30 $39,918.30 $39,918.30 39.84060010 EQUIPMENT AND BUILDING 0.035000.035000.0368990.03500 $8,366.11 $8,366.11 $8,366.11 8.34988,820090 ROAD DAMAGE 0.010460.010460.0104590.03300 $2,500.27 $2,500.27 $2,500.27 2.49542,500Totals 0.419170.419170.421063 $100,194.94 $100,194.94 $100,194.94 100.000060,729



06/20/2017 09:13:05 AM

of 126

Taxing District U001 - Bismarck/Henning Unit 1 Equalization Factor 1.0000

Property Type



18,977,093Total EAV

18,974,745

Industrial

Rate Setting EAV

Total + Overlap 78,293,442 78,016,061



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.850002.850002.9869262.85000 $2,231,363.10 $2,223,457.74 $2,223,457.74 53.25492,330,282003 BONDS AND INTEREST 0.765630.765630.7656280.00000 $599,438.08 $597,314.37 $597,314.37 14.3065597,313004 OPERATIONS & MAINTENANC 0.500000.500000.5240220.50000 $391,467.21 $390,080.31 $390,080.31 9.3429408,821005 I. M. R. F. 0.166640.166640.1666320.00000 $130,468.19 $130,005.96 $130,005.96 3.1138130,000030 TRANSPORTATION SYSTEM 0.200000.200000.2096090.20000 $156,586.88 $156,032.12 $156,032.12 3.7372163,529031 WORKING CASH 0.050000.050000.0524020.05000 $39,146.72 $39,008.03 $39,008.03 0.934340,882032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0524020.05000 $39,146.72 $39,008.03 $39,008.03 0.934340,882033 SPECIAL EDUCATION 0.040000.040000.0419220.04000 $31,317.38 $31,206.42 $31,206.42 0.747432,706035 TORT JUDGMENTS, LIABILITY 0.512720.512720.5127150.00000 $401,426.14 $400,003.95 $400,003.95 9.5806400,000047 SOCIAL SECURITY 0.166640.166640.1666320.00000 $130,468.19 $130,005.96 $130,005.96 3.1138130,000057 LEASE/PURCHASE/RENT 0.050000.050000.0524020.05000 $39,146.72 $39,008.03 $39,008.03 0.934340,882Totals 5.351635.351635.531292 $4,189,975.33 $4,175,130.92 $4,175,130.92 100.00004,315,297



06/20/2017 09:13:05 AM

of 126

Taxing District U002 - Westville Unit 2 Equalization Factor 1.0000

Property Type



7,396,686Total EAV

7,302,623

Industrial

Rate Setting EAV

Total + Overlap 48,007,961 46,417,482



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District U004 - Georgetown/Ridge Farm Unit 4 Equalization Factor 1.0000

Property Type



25,105,778Total EAV

25,105,778

Industrial

Rate Setting EAV

Total + Overlap 64,131,366 64,131,366





RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District U005 - Catlin Unit 5 (bonds) Equalization Factor 1.0000

Property Type



13,863,593Total EAV

13,863,593

Industrial

Rate Setting EAV

Total + Overlap 44,683,806 44,683,806



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent003 BONDS AND INTEREST 0.202490.202490.2024850.00000 $90,480.24 $90,480.24 $90,480.24 100.000090,478Totals 0.202490.202490.202485 $90,480.24 $90,480.24 $90,480.24 100.000090,478



06/20/2017 09:13:05 AM

of 126

Taxing District U007 - Rossville/Alvin Unit 7 Equalization Factor 1.0000

Property Type



19,294,073Total EAV

19,254,403

Industrial

Rate Setting EAV

Total + Overlap 40,264,598 37,236,883



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District U008C - Heritage Unit 8C Equalization Factor 1.0000

Property Type



13,170,668Total EAV

13,170,668

Industrial

Rate Setting EAV

Total + Overlap 86,080,413 86,080,413


Overlapping County Overlap EAVChampaign County 66,851,325Douglas County 2,342,656Edgar County *118,990



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.400002.400002.5187932.40000 $402,418.61 $402,418.61 $2,065,929.91 44.76752,168,187003 BONDS AND INTEREST 0.912850.912850.9128420.00000 $153,061.59 $153,061.59 $785,785.05 17.0275785,778004 OPERATIONS & MAINTENANC 0.500000.500000.5247490.50000 $83,837.21 $83,837.21 $430,402.07 9.3266451,706005 I. M. R. F. 0.168450.168450.1684470.00000 $28,244.76 $28,244.76 $145,002.46 3.1421145,000030 TRANSPORTATION SYSTEM 0.200000.200000.2098670.20000 $33,534.88 $33,534.88 $172,160.83 3.7306180,654031 WORKING CASH 0.050000.050000.0524750.05000 $8,383.72 $8,383.72 $43,040.21 0.932745,171033 SPECIAL EDUCATION 0.040000.040000.0419810.04000 $6,706.98 $6,706.98 $34,432.17 0.746136,137035 TORT JUDGMENTS, LIABILITY 0.871280.871280.8712780.00000 $146,091.37 $146,091.37 $750,001.42 16.2521750,000047 SOCIAL SECURITY 0.168450.168450.1684470.00000 $28,244.76 $28,244.76 $145,002.46 3.1421145,000057 LEASE/PURCHASE/RENT 0.050000.050000.0524750.05000 $8,383.72 $8,383.72 $43,040.21 0.932745,171Totals 5.361035.361035.521354 $898,907.60 $898,907.60 $4,614,796.79 100.00004,752,804



06/20/2017 09:13:05 AM

of 126

Taxing District U010 - Potomac Unit 10 Equalization Factor 1.0000

Property Type


231,429 231,429Mineral 4,584,601 4,584,601State Railroad 0 0Local Railroad 0 0County Total 20,217,395 20,217,395

8,476,326Total EAV

8,476,326

Industrial

Rate Setting EAV

Total + Overlap 20,217,395 20,217,395



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.700002.700002.7930702.70000 $545,869.67 $545,869.67 $545,869.67 54.3914564,686003 BONDS AND INTEREST 0.622190.622190.6221820.00000 $125,790.61 $125,790.61 $125,790.61 12.5339125,789004 OPERATIONS & MAINTENANC 0.500000.500000.5172330.50000 $101,086.98 $101,086.98 $101,086.98 10.0724104,571005 I. M. R. F. 0.128610.128610.1286020.00000 $26,001.59 $26,001.59 $26,001.59 2.590826,000030 TRANSPORTATION SYSTEM 0.200000.200000.2068960.20000 $40,434.79 $40,434.79 $40,434.79 4.029041,829031 WORKING CASH 0.050000.050000.0517230.05000 $10,108.70 $10,108.70 $10,108.70 1.007210,457032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0517230.05000 $10,108.70 $10,108.70 $10,108.70 1.007210,457033 SPECIAL EDUCATION 0.040000.040000.0517230.04000 $8,086.96 $8,086.96 $8,086.96 0.805810,457035 TORT JUDGMENTS, LIABILITY 0.494630.494630.4946240.00000 $100,001.30 $100,001.30 $100,001.30 9.9643100,000047 SOCIAL SECURITY 0.128610.128610.1286020.00000 $26,001.59 $26,001.59 $26,001.59 2.590826,000057 LEASE/PURCHASE/RENT 0.050000.050000.0517230.05000 $10,108.70 $10,108.70 $10,108.70 1.007210,457Totals 4.964044.964045.098101 $1,003,599.59 $1,003,599.59 $1,003,599.59 100.00001,030,703



06/20/2017 09:13:05 AM

of 126

Taxing District U010F - Paxton-Buckley-Loda Equalization Factor 1.0000

Property Type

0 0FarmResidentialCommercial 0 0

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 55,577 55,577

55,577Total EAV

55,577

Industrial

Rate Setting EAV

Total + Overlap 160,092,102 160,092,102


Overlapping County Overlap EAVChampaign County 3,165,910Ford County *100,496,069Iroquois County 56,217,525Livingston County 157,021



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.650003.650003.6934993.65000 $2,028.56 $2,028.56 $5,843,361.72 58.52785,913,000003 BONDS AND INTEREST 1.361201.361201.3611910.00000 $756.51 $756.51 $2,179,173.69 21.82682,179,160004 OPERATIONS & MAINTENANC 0.500000.500000.5059590.50000 $277.89 $277.89 $800,460.51 8.0177810,000005 I. M. R. F. 0.080960.080960.0809530.00000 $45.00 $45.00 $129,610.57 1.2983129,600030 TRANSPORTATION SYSTEM 0.200000.200000.2023840.20000 $111.15 $111.15 $320,184.20 3.2069324,000031 WORKING CASH 0.050000.050000.0505960.05000 $27.79 $27.79 $80,046.05 0.801881,000032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.040000.040000.0404770.04000 $22.23 $22.23 $64,036.84 0.641464,800035 TORT JUDGMENTS, LIABILITY 0.258040.258040.2580390.00000 $143.41 $143.41 $413,101.66 4.1377413,100047 SOCIAL SECURITY 0.096140.096140.0961320.00000 $53.43 $53.43 $153,912.55 1.5416153,900Totals 6.236346.236346.289230 $3,465.97 $3,465.97 $9,983,887.79 100.000010,068,560



06/20/2017 09:13:05 AM

of 126

Taxing District U011 - Hoopeston Unit 11 Equalization Factor 1.0000

Property Type



17,788,474Total EAV

17,785,109

Industrial

Rate Setting EAV

Total + Overlap 75,826,599 73,745,056


Overlapping County Overlap EAVFord County *91,460Iroquois County 14,653,447



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District U012 - Jamaica Unit 12 (bond) Equalization Factor 1.0000

Property Type



36,054,050Total EAV

36,054,050

Industrial

Rate Setting EAV

Total + Overlap 55,368,203 55,368,203





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.000000.000000.0000003.01800 $0.00 $0.00 $0.00 0.00000003 BONDS AND INTEREST 0.027740.027740.0277340.00000 $15,000.26 $15,000.26 $15,359.14 100.000015,356Totals 0.027740.027740.027734 $15,000.26 $15,000.26 $15,359.14 100.000015,356



06/20/2017 09:13:05 AM

of 126

Taxing District U076 - Oakwood Unit 76 Equalization Factor 1.0000

Property Type



25,283,417Total EAV

25,272,244

Industrial

Rate Setting EAV

Total + Overlap 82,839,061 80,464,459


Overlapping County Overlap EAVChampaign County 22,700

22,700Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District U118 - Danville Unit 118 Equalization Factor 1.0000

Property Type



6,727,488Total EAV

6,712,892

Industrial

Rate Setting EAV

Total + Overlap 347,157,022 331,251,390



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.720002.720002.7880042.72000 $9,442,671.00 $9,010,037.81 $9,010,037.81 47.67879,235,301003 BONDS AND INTEREST 0.856330.856330.8563250.00000 $2,972,809.73 $2,836,605.03 $2,836,605.03 15.01052,836,587004 OPERATIONS & MAINTENANC 0.500000.500000.5125010.50000 $1,735,785.11 $1,656,256.95 $1,656,256.95 8.76451,697,665005 I. M. R. F. 0.379540.379540.3795360.00000 $1,317,599.76 $1,257,231.53 $1,257,231.53 6.65291,257,219030 TRANSPORTATION SYSTEM 0.200000.200000.2050000.20000 $694,314.04 $662,502.78 $662,502.78 3.5058679,066031 WORKING CASH 0.050000.050000.0512500.05000 $173,578.51 $165,625.70 $165,625.70 0.8764169,767032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0512500.05000 $173,578.51 $165,625.70 $165,625.70 0.8764169,767033 SPECIAL EDUCATION 0.040000.040000.0410000.04000 $138,862.81 $132,500.56 $132,500.56 0.7012135,813035 TORT JUDGMENTS, LIABILITY 0.492880.492880.4928750.00000 $1,711,067.53 $1,632,671.85 $1,632,671.85 8.63971,632,655047 SOCIAL SECURITY 0.366110.366110.3661030.00000 $1,270,976.57 $1,212,744.46 $1,212,744.46 6.41751,212,721057 LEASE/PURCHASE/RENT 0.050000.050000.0512500.05000 $173,578.51 $165,625.70 $165,625.70 0.8764169,767Totals 5.704865.704865.795094 $19,804,822.08 $18,897,428.07 $18,897,428.07 100.000019,196,328



06/20/2017 09:13:05 AM

of 126

Taxing District U512 - Salt Fork CUSD 512 Equalization Factor 1.0000

Property Type



49,917,643Total EAV

49,917,643

Industrial

Rate Setting EAV

Total + Overlap 100,300,565 100,300,565



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.150003.150003.2855683.15000 $3,159,467.80 $3,159,467.80 $3,159,467.80 61.25363,295,443004 OPERATIONS & MAINTENANC 0.750000.750000.7822780.75000 $752,254.24 $752,254.24 $752,254.24 14.5842784,629005 I. M. R. F. 0.149560.149560.1495510.00000 $150,009.53 $150,009.53 $150,009.53 2.9083150,000030 TRANSPORTATION SYSTEM 0.220000.220000.2294680.22000 $220,661.24 $220,661.24 $220,661.24 4.2780230,158031 WORKING CASH 0.050000.050000.0521520.05000 $50,150.28 $50,150.28 $50,150.28 0.972352,309032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0521520.05000 $50,150.28 $50,150.28 $50,150.28 0.972352,309033 SPECIAL EDUCATION 0.050000.050000.0521520.05000 $50,150.28 $50,150.28 $50,150.28 0.972352,309035 TORT JUDGMENTS, LIABILITY 0.523430.523430.5234270.00000 $525,003.25 $525,003.25 $525,003.25 10.1784525,000047 SOCIAL SECURITY 0.149560.149560.1495510.00000 $150,009.53 $150,009.53 $150,009.53 2.9083150,000057 LEASE/PURCHASE/RENT 0.050000.050000.0521520.05000 $50,150.28 $50,150.28 $50,150.28 0.972352,309Totals 5.142555.142555.328451 $5,158,006.71 $5,158,006.71 $5,158,006.71 100.00005,344,466



06/20/2017 09:13:05 AM

of 126

Taxing District VCAL - Allerton City Equalization Factor 1.0000

Property Type



81,089Total EAV

81,089

Industrial

Rate Setting EAV

Total + Overlap 2,140,542 2,140,542



FundRoad District Amount Extended

TSDLLRB - Sidell Road & Bridge 007 $3,458.42

$3,458.42Total

Overlapping County Overlap EAVChampaign County 44,530

44,530Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 0.00000



06/20/2017 09:13:05 AM

of 126

Taxing District VCAV - Alvin City Equalization Factor 1.0000

Property Type



203,133Total EAV

203,133

Industrial

Rate Setting EAV

Total + Overlap 1,577,760 1,577,760




TSROSRB - South Ross Road & Bri 007 $1,217.71

$1,217.71Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.4727590.25000 $3,944.40 $3,944.40 $3,944.40 1007.66407,459007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000109A MANUAL PRIOR YEAR ADJU -0.22519-0.22519-0.2251930.00000 ($3,552.96) ($3,552.96) ($3,552.96) -907.6640-3,553Totals 0.024810.024810.247566 $391.44 $391.44 $391.44 100.00003,906



06/20/2017 09:13:05 AM

of 126

Taxing District VCBE - Belgium City Equalization Factor 1.0000

Property Type



5,878Total EAV

5,878

Industrial

Rate Setting EAV

Total + Overlap 1,453,589 1,453,589




TDANVRB - Danville Road & Bridge 007 $763.28TGEORRB - Georgetown Road & B 007 $291.07

$1,054.35Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.283000.283000.3273970.28300 $4,113.66 $4,113.66 $4,113.66 79.05034,759007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0953500.07500 $1,090.19 $1,090.19 $1,090.19 20.94971,386Totals 0.358000.358000.422747 $5,203.85 $5,203.85 $5,203.85 100.00006,145



06/20/2017 09:13:05 AM

of 126

Taxing District VCBI - Bismarck City Equalization Factor 1.0000

Property Type



105,564Total EAV

103,216

Industrial

Rate Setting EAV

Total + Overlap 4,632,276 4,354,895

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 277,381



TNEWLRB - Newell Road & Bridge 007 $3,592.79

$3,592.79Total


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District VCCA - Catlin City Equalization Factor 1.0000

Property Type



83,969Total EAV

83,969

Industrial

Rate Setting EAV

Total + Overlap 20,317,479 20,317,479




TCTLNRB - Catlin Road & Bridge 007 $16,103.63

$16,103.63Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.244620.244620.2446170.25000 $49,700.62 $49,700.62 $49,700.62 30.866149,700005 I. M. R. F. 0.137820.137820.1378120.00000 $28,001.55 $28,001.55 $28,001.55 17.390128,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.073390.073390.0733850.07500 $14,911.00 $14,911.00 $14,911.00 9.260314,910027 AUDIT 0.022120.022120.0221140.00000 $4,494.23 $4,494.23 $4,494.23 2.79114,493035 TORT JUDGMENTS, LIABILITY 0.205910.205910.2059020.00000 $41,835.72 $41,835.72 $41,835.72 25.981741,834040 STREET & BRIDGE 0.000000.000000.0000000.06000 $0.00 $0.00 $0.00 0.00000047 SOCIAL SECURITY 0.089090.089090.0890860.00000 $18,100.84 $18,100.84 $18,100.84 11.241418,100073 CHLORINATION OF SEWAGE 0.019570.019570.0195690.02000 $3,976.13 $3,976.13 $3,976.13 2.46933,976Totals 0.792520.792520.792485 $161,020.09 $161,020.09 $161,020.09 100.0000161,013



06/20/2017 09:13:05 AM

of 126

Taxing District VCDA - Danville City Equalization Factor 1.0000

Property Type



1,514,763Total EAV

1,514,763

Industrial

Rate Setting EAV

Total + Overlap 302,552,080 291,471,953




TBLNTRB - Blount Road & Bridge 007 $21,345.11TDANVRB - Danville Road & Bridge 007 $102,545.73TNEWLRB - Newell Road & Bridge 007 $112,789.45

$236,680.29Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000005 I. M. R. F. 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000013 FIREFIGHTER'S PENSION 0.714890.714890.7148820.00000 $2,162,914.56 $2,083,703.84 $2,083,703.84 34.99242,083,680015 POLICE PENSION 0.710230.710230.7102300.00000 $2,148,815.64 $2,070,121.25 $2,070,121.25 34.76422,070,120016 LIBRARY 0.617870.617870.6178680.00000 $1,869,378.54 $1,800,917.76 $1,800,917.76 30.24341,800,911047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 2.042992.042992.042980 $6,181,108.74 $5,954,742.85 $5,954,742.85 100.00005,954,711



06/20/2017 09:13:05 AM

of 126

Taxing District VCFA - Fairmount City Equalization Factor 1.0000

Property Type



15,874Total EAV

15,874

Industrial

Rate Setting EAV

Total + Overlap 3,774,638 3,774,638




TVANCRB - Vance Road & Bridge 007 $3,017.82

$3,017.82Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.264880.264880.2648730.43750 $9,998.26 $9,998.26 $9,998.26 35.07609,998007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.053920.053920.0539130.07500 $2,035.28 $2,035.28 $2,035.28 7.14022,035014 POLICE PROTECTION 0.053920.053920.0539130.07500 $2,035.28 $2,035.28 $2,035.28 7.14022,035027 AUDIT 0.132970.132970.1329660.00000 $5,019.14 $5,019.14 $5,019.14 17.60825,019047 SOCIAL SECURITY 0.139650.139650.1396430.00000 $5,271.28 $5,271.28 $5,271.28 18.49285,271060 UNEMPLOYMENT INSURANC 0.043350.043350.0433420.00000 $1,636.31 $1,636.31 $1,636.31 5.74051,636062 WORKERS COMPENSATION 0.066470.066470.0664700.00000 $2,509.00 $2,509.00 $2,509.00 8.80212,509Totals 0.755160.755160.755120 $28,504.55 $28,504.55 $28,504.55 100.000028,503



06/20/2017 09:13:05 AM

of 126

Taxing District VCFI - Fithian City Equalization Factor 1.0000

Property Type


12,340 12,340Mineral 0 0State Railroad 0 0Local Railroad 26,136 26,136County Total 4,556,504 4,556,504

68,291Total EAV

68,291

Industrial

Rate Setting EAV

Total + Overlap 4,556,504 4,556,504




TOKWDRB - Oakwood Road & Brid 007 $3,708.08

$3,708.08Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.238130.238130.2381210.25000 $10,850.40 $10,850.40 $10,850.40 30.955410,850007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.071440.071440.0714360.07500 $3,255.17 $3,255.17 $3,255.17 9.28673,255027 AUDIT 0.054320.054320.0543180.00000 $2,475.09 $2,475.09 $2,475.09 7.06122,475035 TORT JUDGMENTS, LIABILITY 0.219470.219470.2194670.00000 $10,000.16 $10,000.16 $10,000.16 28.529710,000041 STREET LIGHTING 0.047630.047630.0476240.05000 $2,170.26 $2,170.26 $2,170.26 6.19162,170047 SOCIAL SECURITY 0.061460.061460.0614510.00000 $2,800.43 $2,800.43 $2,800.43 7.98942,800060 UNEMPLOYMENT INSURANC 0.006590.006590.0065840.00000 $300.27 $300.27 $300.27 0.8566300062 WORKERS COMPENSATION 0.070230.070230.0702290.00000 $3,200.03 $3,200.03 $3,200.03 9.12943,200Totals 0.769270.769270.769230 $35,051.81 $35,051.81 $35,051.81 100.000035,050



06/20/2017 09:13:05 AM

of 126

Taxing District VCGT - Georgetown City Equalization Factor 1.0000

Property Type


75,481 75,481Mineral 0 0State Railroad 23,230 23,230Local Railroad 0 0County Total 17,288,506 17,288,506

68,502Total EAV

68,502

Industrial

Rate Setting EAV

Total + Overlap 17,288,506 17,288,506




TGEORRB - Georgetown Road & B 007 $10,189.84

$10,189.84Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.241960.241960.2419530.25000 $41,831.27 $41,831.27 $41,831.27 21.508441,830003 BONDS AND INTEREST 0.144610.144610.1446050.00000 $25,000.91 $25,000.91 $25,000.91 12.854825,000005 I. M. R. F. 0.115690.115690.1156840.00000 $20,001.07 $20,001.07 $20,001.07 10.284020,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.072590.072590.0725860.07500 $12,549.73 $12,549.73 $12,549.73 6.452712,549016 LIBRARY 0.145180.145180.1451720.15000 $25,099.45 $25,099.45 $25,099.45 12.905525,098027 AUDIT 0.057850.057850.0578420.00000 $10,001.40 $10,001.40 $10,001.40 5.142510,000035 TORT JUDGMENTS, LIABILITY 0.144610.144610.1446050.00000 $25,000.91 $25,000.91 $25,000.91 12.854825,000047 SOCIAL SECURITY 0.185100.185100.1850940.00000 $32,001.02 $32,001.02 $32,001.02 16.454132,000060 UNEMPLOYMENT INSURANC 0.005790.005790.0057840.00000 $1,001.00 $1,001.00 $1,001.00 0.51471,000062 WORKERS COMPENSATION 0.011570.011570.0115680.00000 $2,000.28 $2,000.28 $2,000.28 1.02852,000Totals 1.124951.124951.124893 $194,487.04 $194,487.04 $194,487.04 100.0000194,477



06/20/2017 09:13:05 AM

of 126

Taxing District VCHE - Henning City Equalization Factor 1.0000

Property Type


2,360,747 2,360,747Mineral 0 0State Railroad 0 0Local Railroad 2,757 2,757County Total 3,912,893 3,912,893

215,439Total EAV

215,439

Industrial

Rate Setting EAV

Total + Overlap 3,912,893 3,912,893




TSROSRB - South Ross Road & Bri 007 $3,019.97

$3,019.97Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.152090.152090.1520870.25000 $5,951.12 $5,951.12 $5,951.12 47.08385,951007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.054210.054210.0542050.07500 $2,121.18 $2,121.18 $2,121.18 16.78222,121035 TORT JUDGMENTS, LIABILITY 0.116720.116720.1167170.00000 $4,567.13 $4,567.13 $4,567.13 36.13404,567Totals 0.323020.323020.323009 $12,639.43 $12,639.43 $12,639.43 100.000012,639



06/20/2017 09:13:05 AM

of 126

Taxing District VCHO - Hoopeston City Equalization Factor 1.0000

Property Type



117,452Total EAV

114,087

Industrial

Rate Setting EAV

Total + Overlap 28,654,610 26,573,067




TGRNTRB - Grant Road & Bridge 007 $34,975.47

$34,975.47Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2634250.25000 $71,636.53 $66,432.67 $66,432.67 9.574270,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.150000.150000.1580550.15000 $42,981.92 $39,859.60 $39,859.60 5.744642,000014 POLICE PROTECTION 0.150000.150000.1580550.15000 $42,981.92 $39,859.60 $39,859.60 5.744642,000015 POLICE PENSION 0.534380.534380.5343760.00000 $153,124.50 $142,001.16 $142,001.16 20.4652142,000025 GARBAGE DISPOSAL 0.200000.200000.2107400.20000 $57,309.22 $53,146.13 $53,146.13 7.659456,000027 AUDIT 0.045160.045160.0451590.00000 $12,940.42 $12,000.40 $12,000.40 1.729512,000035 TORT JUDGMENTS, LIABILITY 0.294110.294110.2941100.00000 $84,276.07 $78,154.05 $78,154.05 11.263578,154040 STREET & BRIDGE 0.000000.000000.1053700.10000 $0.00 $0.00 $0.00 0.000028,000042 PARK/PARK MAINTENANCE 0.075000.075000.0790270.07500 $21,490.96 $19,929.80 $19,929.80 2.872321,000046 EMERGENCY SERV. & DISAS 0.050000.050000.0526850.05000 $14,327.31 $13,286.53 $13,286.53 1.914814,000047 SOCIAL SECURITY 0.302820.302820.3028180.00000 $86,771.89 $80,468.56 $80,468.56 11.597180,468060 UNEMPLOYMENT INSURANC 0.099110.099110.0991080.00000 $28,399.58 $26,336.57 $26,336.57 3.795626,336062 WORKERS COMPENSATION 0.302580.302580.3025730.00000 $86,703.12 $80,404.79 $80,404.79 11.587980,403064 AMBULANCE 0.158010.158010.1580060.25000 $45,277.15 $41,988.10 $41,988.10 6.051341,987Totals 2.611172.611172.763507 $748,220.59 $693,867.96 $693,867.96 100.0000734,348



06/20/2017 09:13:05 AM

of 126

Taxing District VCIN - Indianola City Equalization Factor 1.0000

Property Type



35,650Total EAV

35,650

Industrial

Rate Setting EAV

Total + Overlap 1,215,682 1,215,682




TCRLLRB - Carroll Road & Bridge 007 $1,652.60

$1,652.60Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.218890.218890.2188900.34000 $2,661.01 $2,661.01 $2,661.01 70.73062,661007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.053470.053470.0534680.07500 $650.03 $650.03 $650.03 17.2780650027 AUDIT 0.028800.028800.0287900.00000 $350.12 $350.12 $350.12 9.3063350035 TORT JUDGMENTS, LIABILITY 0.008310.008310.0083080.00000 $101.02 $101.02 $101.02 2.6851101Totals 0.309470.309470.309456 $3,762.18 $3,762.18 $3,762.18 100.00003,762



06/20/2017 09:13:05 AM

of 126

Taxing District VCMU - Muncie City Equalization Factor 1.0000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 860,433 860,433

69,681Total EAV

69,681

Industrial

Rate Setting EAV

Total + Overlap 860,433 860,433




TOKWDRB - Oakwood Road & Brid 007 $700.22

$700.22Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.245230.245230.2452250.25000 $2,110.04 $2,110.04 $2,110.04 95.68822,110007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.011050.011050.0110410.00000 $95.08 $95.08 $95.08 4.311895Totals 0.256280.256280.256266 $2,205.12 $2,205.12 $2,205.12 100.00002,205



06/20/2017 09:13:05 AM

of 126

Taxing District VCOK - Oakwood City Equalization Factor 1.0000

Property Type



174,970Total EAV

163,797

Industrial

Rate Setting EAV

Total + Overlap 12,807,411 10,432,809




TOKWDRB - Oakwood Road & Brid 007 $8,490.22

$8,490.22Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 0.00000



06/20/2017 09:13:05 AM

of 126

Taxing District VCPO - Potomac City Equalization Factor 1.0000

Property Type



18,736Total EAV

18,736

Industrial

Rate Setting EAV

Total + Overlap 4,153,670 4,153,670




TMDFKRB - Middlefork Road & Brid 007 $4,486.79

$4,486.79Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.240760.240760.2407510.25000 $10,000.38 $10,000.38 $10,000.38 22.341110,000005 I. M. R. F. 0.210900.210900.2108980.00000 $8,760.09 $8,760.09 $8,760.09 19.57048,760007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.072230.072230.0722250.07500 $3,000.20 $3,000.20 $3,000.20 6.70263,000016 LIBRARY 0.072230.072230.0722250.15000 $3,000.20 $3,000.20 $3,000.20 6.70263,000027 AUDIT 0.096310.096310.0963000.00000 $4,000.40 $4,000.40 $4,000.40 8.93704,000035 TORT JUDGMENTS, LIABILITY 0.312980.312980.3129760.00000 $13,000.16 $13,000.16 $13,000.16 29.042813,000047 SOCIAL SECURITY 0.024080.024080.0240750.00000 $1,000.20 $1,000.20 $1,000.20 2.23451,000060 UNEMPLOYMENT INSURANC 0.048160.048160.0481500.00000 $2,000.41 $2,000.41 $2,000.41 4.46902,000Totals 1.077651.077651.077600 $44,762.04 $44,762.04 $44,762.04 100.000044,760



06/20/2017 09:13:05 AM

of 126

Taxing District VCRA - Rankin City Equalization Factor 1.0000

Property Type



3,214Total EAV

3,214

Industrial

Rate Setting EAV

Total + Overlap 2,681,017 2,681,017




TBTLRRB - Butler Road & Bridge 007 $6,966.62

$6,966.62Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.213020.213020.2130160.25000 $5,711.10 $5,711.10 $5,711.10 26.39885,711007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.074680.074680.0746730.07500 $2,002.18 $2,002.18 $2,002.18 9.25482,002027 AUDIT 0.066850.066850.0668400.00000 $1,792.26 $1,792.26 $1,792.26 8.28451,792047 SOCIAL SECURITY 0.204630.204630.2046240.00000 $5,486.17 $5,486.17 $5,486.17 25.35915,486060 UNEMPLOYMENT INSURANC 0.049050.049050.0490490.00000 $1,315.04 $1,315.04 $1,315.04 6.07861,315062 WORKERS COMPENSATION 0.198700.198700.1986930.00000 $5,327.18 $5,327.18 $5,327.18 24.62425,327Totals 0.806930.806930.806895 $21,633.93 $21,633.93 $21,633.93 100.000021,633



06/20/2017 09:13:05 AM

of 126

Taxing District VCRF - Ridge Farm City Equalization Factor 1.0000

Property Type



166,018Total EAV

166,018

Industrial

Rate Setting EAV

Total + Overlap 4,793,353 4,793,353




TELWDRB - Elwood Road & Bridge 007 $3,954.51

$3,954.51Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.242010.242010.2420020.25000 $11,600.39 $11,600.39 $11,600.39 8.974511,600005 I. M. R. F. 0.625870.625870.6258670.00000 $30,000.16 $30,000.16 $30,000.16 23.209530,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0792760.07500 $3,595.01 $3,595.01 $3,595.01 2.78133,800025 GARBAGE DISPOSAL 0.104320.104320.1043110.20000 $5,000.43 $5,000.43 $5,000.43 3.86865,000027 AUDIT 0.333800.333800.3337960.00000 $16,000.21 $16,000.21 $16,000.21 12.378516,000031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.757490.757490.7574870.00000 $36,309.17 $36,309.17 $36,309.17 28.090536,309040 STREET & BRIDGE 0.000000.000000.0000000.06000 $0.00 $0.00 $0.00 0.00000041 STREET LIGHTING 0.050000.050000.0625870.05000 $2,396.68 $2,396.68 $2,396.68 1.85423,000046 EMERGENCY SERV. & DISAS 0.050000.050000.0625870.05000 $2,396.68 $2,396.68 $2,396.68 1.85423,000047 SOCIAL SECURITY 0.333800.333800.3337960.00000 $16,000.21 $16,000.21 $16,000.21 12.378516,000060 UNEMPLOYMENT INSURANC 0.020870.020870.0208620.00000 $1,000.37 $1,000.37 $1,000.37 0.77391,000062 WORKERS COMPENSATION 0.083450.083450.0834490.00000 $4,000.05 $4,000.05 $4,000.05 3.09464,000073 CHLORINATION OF SEWAGE 0.020000.020000.0208620.02000 $958.67 $958.67 $958.67 0.74171,000Totals 2.696612.696612.726882 $129,258.03 $129,258.03 $129,258.03 100.0000130,709



06/20/2017 09:13:05 AM

of 126

Taxing District VCRO - Rossville City Equalization Factor 1.0000

Property Type



141,766Total EAV

102,096

Industrial

Rate Setting EAV

Total + Overlap 9,947,725 6,920,010




TGRNTRB - Grant Road & Bridge 007 $160.05TROSSRB - Rossville Road & Bridg 007 $4,689.55

$4,849.60Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2615750.25000 $24,869.31 $17,300.03 $17,300.03 100.000018,101007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.250000.250000.261575 $24,869.31 $17,300.03 $17,300.03 100.000018,101



06/20/2017 09:13:05 AM

of 126

Taxing District VCSI - Sidell City Equalization Factor 1.0000

Property Type



6,552Total EAV

6,552

Industrial

Rate Setting EAV

Total + Overlap 3,012,096 3,012,096




TSDLLRB - Sidell Road & Bridge 007 $4,969.96

$4,969.96Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.219980.219980.2199800.25000 $6,626.01 $6,626.01 $6,626.01 34.60336,626007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.064210.064210.0642080.07500 $1,934.07 $1,934.07 $1,934.07 10.10041,934027 AUDIT 0.079120.079120.0791140.00000 $2,383.17 $2,383.17 $2,383.17 12.44572,383035 TORT JUDGMENTS, LIABILITY 0.272410.272410.2724020.00000 $8,205.25 $8,205.25 $8,205.25 42.85068,205Totals 0.635720.635720.635704 $19,148.50 $19,148.50 $19,148.50 100.000019,148



06/20/2017 09:13:05 AM

of 126

Taxing District VCTI - Tilton City Equalization Factor 1.0000

Property Type



203,659Total EAV

95,000

Industrial

Rate Setting EAV

Total + Overlap 24,138,968 17,722,984




TCTLNRB - Catlin Road & Bridge 007 $33.74TDANVRB - Danville Road & Bridge 007 $14,036.14

$14,069.88Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 0.00000



06/20/2017 09:13:05 AM

of 126

Taxing District VCWE - Westville City Equalization Factor 1.0000

Property Type



175,144Total EAV

175,144

Industrial

Rate Setting EAV

Total + Overlap 21,148,107 21,148,107




TDANVRB - Danville Road & Bridge 007 $978.65TGEORRB - Georgetown Road & B 007 $11,739.41

$12,718.06Total


RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District WBLNT - Blount Water Equalization Factor 1.0000

Property Type



7,625,939Total EAV

7,625,939

Industrial

Rate Setting EAV

Total + Overlap 28,875,291 28,875,291



RateActual

RateCalc'ed

RateMaximum





06/20/2017 09:13:05 AM

of 126

Taxing District WSORO - South Ross Water Equalization Factor 1.0000

Property Type



11,120,433Total EAV

11,120,433

Industrial

Rate Setting EAV

Total + Overlap 19,292,915 19,292,915



RateActual

RateCalc'ed

RateMaximum




Tax Computation Report - Vermilion County, Illinois Clerk Tax/2016 Tax...Vermilion County Tax Year:...

Documents

Transcript of Tax Computation Report - Vermilion County, Illinois Clerk Tax/2016 Tax...Vermilion County Tax Year:...