Tax Computation Report Clerk Tax/2017 Tax...TIF Increment 20,537,779 Fund/Name Levy Request Certified Rate Actual Rate Calc'ed Rate Maximum Total Extension Total Extension Total Extension

Vermilion CountyTax Year: 2017 Tax Computation Report

05/22/2018 11:08:44 AM

Page 1 of 126

Taxing District ARPT - Airport Authority Equalization Factor 1.000000

Property Type

294,010,172 292,573,071FarmResidentialCommercial 136,045,154 124,654,466

19,948,507 16,700,857Mineral 278,411 278,411State Railroad 8,355,532 8,355,532Local Railroad 273,571 269,696County Total 487,239,694 471,052,089

28,328,347Total EAV

28,220,056

Industrial

Rate Setting EAV

Total + Overlap 487,239,694 471,052,089

Other ValuesEZ Value Abated 2,879,651EZ Tax Abated $3,146.60New Property 614,434TIF Increment 13,307,954

Fund/Name Levy RequestCertified

RateActual

RateCalc'ed

RateMaximum

Total ExtensionTotal Extension Total Extension

Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.074030.074030.0740290.07500 $360,703.55 $348,719.86 $348,719.86 67.7496348,716005 I. M. R. F. 0.009820.009820.0098160.00000 $47,846.94 $46,257.32 $46,257.32 8.986946,236027 AUDIT 0.002340.002340.0023350.00500 $11,401.41 $11,022.62 $11,022.62 2.141511,000035 TORT JUDGMENTS, LIABILITY 0.019890.019890.0198860.00000 $96,911.98 $93,692.26 $93,692.26 18.202693,672047 SOCIAL SECURITY 0.003190.003190.0031900.00000 $15,542.95 $15,026.56 $15,026.56 2.919415,025Totals 0.109270.109270.109256 $532,406.83 $514,718.62 $514,718.62 100.0000514,649

Copyright (C) 1997-2018 DEVNET Incorporated HPOTTER


05/22/2018 11:08:44 AM

Page 2 of 126

Taxing District CCONS - Conservation District Equalization Factor 1.000000

Property Type


46,935,656 41,999,076Mineral 34,092,918 34,092,918State Railroad 11,874,097 11,874,097Local Railroad 450,428 444,560County Total 921,140,635 895,489,443

220,777,330Total EAV

220,604,608

Industrial

Rate Setting EAV

Total + Overlap 921,140,635 895,489,443



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.087550.087550.0875500.10000 $806,458.63 $784,001.01 $784,001.01 68.1588784,000003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000005 I. M. R. F. 0.002800.002800.0027920.00000 $25,791.94 $25,073.70 $25,073.70 2.179825,000027 AUDIT 0.000680.000680.0006700.00500 $6,263.76 $6,089.33 $6,089.33 0.52946,000035 TORT JUDGMENTS, LIABILITY 0.030160.030160.0301510.00000 $277,816.02 $270,079.62 $270,079.62 23.4800270,000047 SOCIAL SECURITY 0.007260.007260.0072590.00000 $66,874.81 $65,012.53 $65,012.53 5.652065,000Totals 0.128450.128450.128422 $1,183,205.16 $1,150,256.19 $1,150,256.19 100.00001,150,000



05/22/2018 11:08:44 AM

Page 3 of 126

Taxing District CECTLN - Catlin Cemetery Equalization Factor 1.000000

Property Type


97,125 97,125Mineral 45,711 45,711State Railroad 1,550,166 1,550,166Local Railroad 5,987 5,987County Total 54,344,888 54,344,869

17,184,211Total EAV

17,184,211

Industrial

Rate Setting EAV

Total + Overlap 54,344,888 54,344,869

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 62,358TIF Increment 19


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.079130.079130.0791240.10000 $43,003.11 $43,003.09 $43,003.09 100.000043,000Totals 0.079130.079130.079124 $43,003.11 $43,003.09 $43,003.09 100.000043,000



05/22/2018 11:08:44 AM

Page 4 of 126

Taxing District CEGE - Georgetown Cemetery Equalization Factor 1.000000

Property Type


309,084 309,084Mineral 1,821 1,821State Railroad 60,210 60,210Local Railroad 0 0County Total 25,024,169 25,024,169

2,146,479Total EAV

2,146,479

Industrial

Rate Setting EAV

Total + Overlap 25,024,169 25,024,169

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


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.048360.048360.0483530.06000 $12,101.69 $12,101.69 $12,101.69 73.730812,100027 AUDIT 0.005000.005000.0049950.00500 $1,251.21 $1,251.21 $1,251.21 7.62311,250035 TORT JUDGMENTS, LIABILITY 0.011590.011590.0115890.00000 $2,900.30 $2,900.30 $2,900.30 17.67042,900143 MEDICARE 0.000640.000640.0006390.00000 $160.15 $160.15 $160.15 0.9757160Totals 0.065590.065590.065576 $16,413.35 $16,413.35 $16,413.35 100.000016,410



05/22/2018 11:08:44 AM

Page 5 of 126

Taxing District CEPLOT - Pilot Cemetery Equalization Factor 1.000000

Property Type

3,595,209 3,595,209FarmResidentialCommercial 458,758 458,758

2,988,332 2,988,332Mineral 20,143,398 20,143,398State Railroad 0 0Local Railroad 0 0County Total 39,735,271 39,735,271

12,549,574Total EAV

12,549,574

Industrial

Rate Setting EAV

Total + Overlap 39,735,271 39,735,271



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 6 of 126

Taxing District CERSR - Rossville/South Ross Cemetery Equalization Factor 1.000000

Property Type


2,832,462 2,594,125Mineral 1,855,953 1,855,953State Railroad 480,768 480,768Local Railroad 10,586 8,593County Total 42,025,119 38,967,638

20,550,007Total EAV

20,509,476

Industrial

Rate Setting EAV

Total + Overlap 42,025,119 38,967,638

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 8,001TIF Increment 3,057,481


RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 7 of 126

Taxing District CT92 - Vermilion County Equalization Factor 1.000000

Property Type




220,604,608

Industrial

Rate Setting EAV

Total + Overlap 921,145,784 895,494,592



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.224180.224180.2241740.25000 $2,065,024.62 $2,007,519.78 $2,007,519.78 15.90752,007,470003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000005 I. M. R. F. 0.167510.167510.1675050.00000 $1,543,011.30 $1,500,042.99 $1,500,042.99 11.88641,500,000006 COUNTY HIGHWAY 0.086050.086050.0860470.15000 $792,645.95 $770,573.10 $770,573.10 6.1060770,545008 BRIDGE CONST W/ COUNTY 0.039150.039150.0391460.05000 $360,628.57 $350,586.13 $350,586.13 2.7781350,551018 MENTAL HEALTH SERVICES 0.090440.090440.0904400.15000 $833,084.25 $809,885.31 $809,885.31 6.4176809,885022 COUNTY HEALTH DEPARTME 0.031040.031040.0310380.03250 $285,923.65 $277,961.52 $277,961.52 2.2026277,943035 TORT JUDGMENTS, LIABILITY 0.061420.061420.0614190.00000 $565,767.74 $550,012.78 $550,012.78 4.3583550,000047 SOCIAL SECURITY 0.089340.089340.0893360.00000 $822,951.64 $800,034.87 $800,034.87 6.3395800,000053 EXTENSION EDUCATION 0.011520.011520.0115170.05000 $106,115.99 $103,160.98 $103,160.98 0.8175103,138105 PUBLIC BLDG COMMISSION 0.608610.608610.6086020.00000 $5,606,185.36 $5,450,069.64 $5,450,069.64 43.18655,449,996Totals 1.409261.409261.409224 $12,981,339.07 $12,619,847.10 $12,619,847.10 100.000012,619,528



05/22/2018 11:08:44 AM

Page 8 of 126

Taxing District D061 - Armstrong 61 Equalization Factor 1.000000

Property Type


282,883 282,883Mineral 17,051,854 17,051,854State Railroad 1,363,890 1,363,890Local Railroad 126,257 126,257County Total 40,913,014 40,913,014

16,552,286Total EAV

16,552,286

Industrial

Rate Setting EAV

Total + Overlap 43,100,834 43,100,834


Overlapping County Overlap EAVChampaign County 2,187,820

2,187,820Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.636971.636971.6369641.67000 $669,733.77 $669,733.77 $705,547.72 65.2652705,545003 BONDS AND INTEREST 0.294580.294580.2945720.00000 $120,521.56 $120,521.56 $126,966.44 11.7447126,963004 OPERATIONS & MAINTENANC 0.245060.245060.2450530.25000 $100,261.43 $100,261.43 $105,622.90 9.7704105,620005 I. M. R. F. 0.019610.019610.0196050.00000 $8,023.04 $8,023.04 $8,452.07 0.78188,450030 TRANSPORTATION SYSTEM 0.048730.048730.0487230.12000 $19,936.91 $19,936.91 $21,003.04 1.942821,000031 WORKING CASH 0.048730.048730.0487230.05000 $19,936.91 $19,936.91 $21,003.04 1.942821,000032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.000000.000000.0000000.02000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.194900.194900.1948920.00000 $79,739.46 $79,739.46 $84,003.53 7.770584,000047 SOCIAL SECURITY 0.019610.019610.0196050.00000 $8,023.04 $8,023.04 $8,452.07 0.78188,450057 LEASE/PURCHASE/RENT 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000Totals 2.508192.508192.508137 $1,026,176.12 $1,026,176.12 $1,081,050.81 100.00001,081,028



05/22/2018 11:08:44 AM

Page 9 of 126

Taxing District D197 - Prairie View-Ogden 197 Equalization Factor 1.000000

Property Type

316,915 316,915FarmResidentialCommercial 0 0

0 0Mineral 776,110 776,110State Railroad 0 0Local Railroad 0 0County Total 2,757,429 2,757,429

1,664,404Total EAV

1,664,404

Industrial

Rate Setting EAV

Total + Overlap 78,741,954 78,741,954





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.920001.920001.9811551.92000 $52,942.64 $52,942.64 $1,511,845.52 62.94821,560,000003 BONDS AND INTEREST 0.223420.223420.2234130.00000 $6,160.65 $6,160.65 $175,925.27 7.3250175,920004 OPERATIONS & MAINTENANC 0.450000.450000.4635390.45000 $12,408.43 $12,408.43 $354,338.79 14.7535365,000005 I. M. R. F. 0.066040.066040.0660390.00000 $1,821.01 $1,821.01 $52,001.19 2.165252,000030 TRANSPORTATION SYSTEM 0.120000.120000.1238220.12000 $3,308.91 $3,308.91 $94,490.34 3.934397,500031 WORKING CASH 0.050000.050000.0514340.05000 $1,378.71 $1,378.71 $39,370.98 1.639340,500032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.020000.020000.0205740.02000 $551.49 $551.49 $15,748.39 0.655716,200035 TORT JUDGMENTS, LIABILITY 0.102870.102870.1028680.00000 $2,836.57 $2,836.57 $81,001.85 3.372781,000047 SOCIAL SECURITY 0.066040.066040.0660390.00000 $1,821.01 $1,821.01 $52,001.19 2.165252,000057 LEASE/PURCHASE/RENT 0.031750.031750.0317490.05000 $875.48 $875.48 $25,000.57 1.040925,000Totals 3.050123.050123.130632 $84,104.90 $84,104.90 $2,401,724.09 100.00002,465,120



05/22/2018 11:08:44 AM

Page 10 of 126

Taxing District FDAL - Allerton Fire Equalization Factor 1.000000

Property Type



9,885,187Total EAV

9,885,187

Industrial

Rate Setting EAV

Total + Overlap 19,258,424 19,258,424


Overlapping County Overlap EAVChampaign County 4,270,180Douglas County *749,677Edgar County *1,534,820



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.259560.259560.2595590.30000 $32,973.85 $32,973.85 $49,987.17 98.221449,987027 AUDIT 0.004700.004700.0046940.00500 $597.08 $597.08 $905.15 1.7786904Totals 0.264260.264260.264253 $33,570.93 $33,570.93 $50,892.32 100.000050,891



05/22/2018 11:08:44 AM

Page 11 of 126

Taxing District FDBG - Blue Grass Fire Equalization Factor 1.000000

Property Type



16,578,295Total EAV

16,578,295

Industrial

Rate Setting EAV

Total + Overlap 31,800,340 31,800,340



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.4033860.30000 $95,401.02 $95,401.02 $95,401.02 54.0891128,278027 AUDIT 0.005000.005000.0074690.00500 $1,590.02 $1,590.02 $1,590.02 0.90152,375035 TORT JUDGMENTS, LIABILITY 0.070880.070880.0708800.00000 $22,540.08 $22,540.08 $22,540.08 12.779522,540064 AMBULANCE 0.178760.178760.1787560.30000 $56,846.29 $56,846.29 $56,846.29 32.229956,845Totals 0.554640.554640.660491 $176,377.41 $176,377.41 $176,377.41 100.0000210,038



05/22/2018 11:08:44 AM

Page 12 of 126

Taxing District FDBI - Bismarck Fire Equalization Factor 1.000000

Property Type


2,378,311 2,378,311Mineral 320 320State Railroad 1,751,254 1,751,254Local Railroad 46,041 46,041County Total 76,420,050 76,141,563

24,645,230Total EAV

24,641,647

Industrial

Rate Setting EAV

Total + Overlap 76,420,050 76,141,563

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 90,944TIF Increment 278,487


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3210430.30000 $229,260.15 $228,424.69 $228,424.69 55.4344244,447027 AUDIT 0.002630.002630.0026270.00500 $2,009.85 $2,002.52 $2,002.52 0.48602,000035 TORT JUDGMENTS, LIABILITY 0.019680.019680.0196710.00000 $15,039.47 $14,984.66 $14,984.66 3.636514,978062 WORKERS COMPENSATION 0.009200.009200.0091930.00000 $7,030.64 $7,005.02 $7,005.02 1.70007,000064 AMBULANCE 0.209670.209670.2096620.30000 $160,229.92 $159,646.02 $159,646.02 38.7431159,640Totals 0.541180.541180.562196 $413,570.03 $412,062.91 $412,062.91 100.0000428,065



05/22/2018 11:08:44 AM

Page 13 of 126

Taxing District FDCA - Catlin Fire Equalization Factor 1.000000

Property Type



16,847,457Total EAV

16,847,457

Industrial

Rate Setting EAV

Total + Overlap 51,641,930 51,641,930



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3056680.30000 $154,925.79 $154,925.79 $154,925.79 91.4411157,853035 TORT JUDGMENTS, LIABILITY 0.027110.027110.0271100.00000 $14,000.13 $14,000.13 $14,000.13 8.263214,000062 WORKERS COMPENSATION 0.000970.000970.0009680.00000 $500.93 $500.93 $500.93 0.2957500Totals 0.328080.328080.333746 $169,426.85 $169,426.85 $169,426.85 100.0000172,353



05/22/2018 11:08:44 AM

Page 14 of 126

Taxing District FDCR - Carroll Fire Equalization Factor 1.000000

Property Type



12,445,177Total EAV

12,445,177

Industrial

Rate Setting EAV

Total + Overlap 15,583,505 15,583,505



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.287940.287940.2879390.30000 $44,871.14 $44,871.14 $44,871.14 59.776944,871027 AUDIT 0.001930.001930.0019250.00500 $300.76 $300.76 $300.76 0.4007300035 TORT JUDGMENTS, LIABILITY 0.014700.014700.0146950.00000 $2,290.78 $2,290.78 $2,290.78 3.05182,290062 WORKERS COMPENSATION 0.016690.016690.0166840.00000 $2,600.89 $2,600.89 $2,600.89 3.46492,600064 AMBULANCE 0.160430.160430.1604260.30000 $25,000.62 $25,000.62 $25,000.62 33.305725,000Totals 0.481690.481690.481669 $75,064.19 $75,064.19 $75,064.19 100.000075,061



05/22/2018 11:08:44 AM

Page 15 of 126

Taxing District FDFM - FMC Fire Equalization Factor 1.000000

Property Type


527,324 527,324Mineral 10,477,898 10,477,898State Railroad 0 0Local Railroad 51,813 51,813County Total 43,171,989 43,171,989

19,877,118Total EAV

19,877,118

Industrial

Rate Setting EAV

Total + Overlap 43,171,989 43,171,989



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150860.150860.1508500.30000 $65,129.26 $65,129.26 $65,129.26 95.596065,125027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.006950.006950.0069490.00000 $3,000.45 $3,000.45 $3,000.45 4.40403,000Totals 0.157810.157810.157799 $68,129.71 $68,129.71 $68,129.71 100.000068,125



05/22/2018 11:08:44 AM

Page 16 of 126

Taxing District FDGE - Georgetown Fire Equalization Factor 1.000000

Property Type



12,228,648Total EAV

12,228,648

Industrial

Rate Setting EAV

Total + Overlap 41,727,024 41,727,024



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.257700.257700.2576940.30000 $107,530.54 $107,530.54 $107,530.54 36.3931107,528027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.037750.037750.0377450.00000 $15,751.95 $15,751.95 $15,751.95 5.331215,750047 SOCIAL SECURITY 0.052730.052730.0527240.00000 $22,002.66 $22,002.66 $22,002.66 7.446722,000062 WORKERS COMPENSATION 0.059920.059920.0599130.00000 $25,002.83 $25,002.83 $25,002.83 8.462125,000064 AMBULANCE 0.300000.300000.3040860.30000 $125,181.07 $125,181.07 $125,181.07 42.3669126,886Totals 0.708100.708100.712162 $295,469.05 $295,469.05 $295,469.05 100.0000297,164



05/22/2018 11:08:44 AM

Page 17 of 126

Taxing District FDGR - Grant Township Fire Equalization Factor 1.000000

Property Type


4,196 4,196Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 15,645,010 15,645,010

12,498,881Total EAV

12,498,881

Industrial

Rate Setting EAV

Total + Overlap 15,645,010 15,645,010



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.084380.084380.0843720.40000 $13,201.26 $13,201.26 $13,201.26 100.000013,200Totals 0.084380.084380.084372 $13,201.26 $13,201.26 $13,201.26 100.000013,200



05/22/2018 11:08:44 AM

Page 18 of 126

Taxing District FDHO - Homer Fire Equalization Factor 1.000000

Property Type

1,212,105 1,212,105FarmResidentialCommercial 0 0

0 0Mineral 122,389 122,389State Railroad 253,761 253,761Local Railroad 0 0County Total 10,743,926 10,743,926

9,155,671Total EAV

9,155,671

Industrial

Rate Setting EAV

Total + Overlap 43,266,414 43,266,414





RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 19 of 126

Taxing District FDKI - Kickapoo Fire Equalization Factor 1.000000

Property Type


116,500 116,500Mineral 21,293 21,293State Railroad 482,836 482,836Local Railroad 6,684 6,684County Total 48,337,205 48,325,973

6,579,501Total EAV

6,579,501

Industrial

Rate Setting EAV

Total + Overlap 48,337,205 48,325,973



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3041840.30000 $145,011.62 $144,977.92 $144,977.92 71.4336147,000003 BONDS AND INTEREST 0.112150.112150.1121470.00000 $54,210.18 $54,197.58 $54,197.58 26.704354,196027 AUDIT 0.003780.003780.0037760.00500 $1,827.15 $1,826.72 $1,826.72 0.90011,825062 WORKERS COMPENSATION 0.004040.004040.0040350.00000 $1,952.82 $1,952.37 $1,952.37 0.96201,950Totals 0.419970.419970.424142 $203,001.77 $202,954.59 $202,954.59 100.0000204,971



05/22/2018 11:08:44 AM

Page 20 of 126

Taxing District FDLY - Lynch Fire Equalization Factor 1.000000

Property Type


265,279 265,279Mineral 0 0State Railroad 948,348 948,348Local Railroad 3,717 3,717County Total 18,640,078 18,640,078

4,875,866Total EAV

4,875,866

Industrial

Rate Setting EAV

Total + Overlap 18,640,078 18,640,078



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.267170.267170.2671610.30000 $49,800.70 $49,800.70 $49,800.70 42.025149,799035 TORT JUDGMENTS, LIABILITY 0.101400.101400.1014000.00000 $18,901.04 $18,901.04 $18,901.04 15.949918,901064 AMBULANCE 0.267170.267170.2671610.30000 $49,800.70 $49,800.70 $49,800.70 42.025049,799Totals 0.635740.635740.635722 $118,502.44 $118,502.44 $118,502.44 100.0000118,499



05/22/2018 11:08:44 AM

Page 21 of 126

Taxing District FDOK - Oakwood Fire Equalization Factor 1.000000

Property Type



5,636,030Total EAV

5,623,587

Industrial

Rate Setting EAV

Total + Overlap 27,177,697 24,799,215



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.256060.256060.2560570.30000 $69,591.21 $63,500.87 $63,500.87 84.105863,500035 TORT JUDGMENTS, LIABILITY 0.048390.048390.0483890.00000 $13,151.29 $12,000.34 $12,000.34 15.894212,000Totals 0.304450.304450.304446 $82,742.50 $75,501.21 $75,501.21 100.000075,500



05/22/2018 11:08:44 AM

Page 22 of 126

Taxing District FDOR - Ogden/Royal Fire Equalization Factor 1.000000

Property Type


1,669 1,669Mineral 5,617,309 5,617,309State Railroad 0 0Local Railroad 0 0County Total 12,973,276 12,973,276

6,401,888Total EAV

6,401,888

Industrial

Rate Setting EAV

Total + Overlap 57,320,921 57,320,921





RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 23 of 126

Taxing District FDRA - Rankin Fire Equalization Factor 1.000000

Property Type



10,792,106Total EAV

10,792,106

Industrial

Rate Setting EAV

Total + Overlap 38,315,460 38,315,460


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



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.299620.299620.2996150.30000 $78,093.72 $78,093.72 $114,800.78 68.4612114,799003 BONDS AND INTEREST 0.083800.083800.0837910.00000 $21,841.85 $21,841.85 $32,108.36 19.147732,105027 AUDIT 0.004840.004840.0048340.00500 $1,261.51 $1,261.51 $1,854.47 1.10591,852035 TORT JUDGMENTS, LIABILITY 0.037730.037730.0377210.00000 $9,834.04 $9,834.04 $14,456.42 8.621014,453060 UNEMPLOYMENT INSURANC 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000062 WORKERS COMPENSATION 0.011660.011660.0116590.00000 $3,039.09 $3,039.09 $4,467.58 2.66424,467064 AMBULANCE 0.000000.000000.0000000.25000 $0.00 $0.00 $0.00 0.00000Totals 0.437650.437650.437620 $114,070.21 $114,070.21 $167,687.61 100.0000167,676



05/22/2018 11:08:44 AM

Page 24 of 126

Taxing District FDRF - Ridge Farm Fire Equalization Factor 1.000000

Property Type



11,900,740Total EAV

11,900,740

Industrial

Rate Setting EAV

Total + Overlap 19,764,876 19,764,876



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.191630.191630.1916280.30000 $37,875.43 $37,875.43 $37,875.43 38.988137,875027 AUDIT 0.005000.005000.0075890.00500 $988.24 $988.24 $988.24 1.01731,500035 TORT JUDGMENTS, LIABILITY 0.005570.005570.0055650.00000 $1,100.90 $1,100.90 $1,100.90 1.13321,100062 WORKERS COMPENSATION 0.007970.007970.0079690.00000 $1,575.26 $1,575.26 $1,575.26 1.62151,575064 AMBULANCE 0.281340.281340.2813380.30000 $55,606.50 $55,606.50 $55,606.50 57.239955,606Totals 0.491510.491510.494089 $97,146.33 $97,146.33 $97,146.33 100.000097,656



05/22/2018 11:08:44 AM

Page 25 of 126

Taxing District FDRO - Rossville Fire Equalization Factor 1.000000

Property Type


471,715 233,378Mineral 3,710,972 3,710,972State Railroad 594,001 594,001Local Railroad 7,829 5,836County Total 31,594,796 28,534,777

13,180,242Total EAV

13,137,173

Industrial

Rate Setting EAV

Total + Overlap 31,594,796 28,534,777



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.273780.273780.2737710.30000 $86,500.23 $78,122.51 $78,122.51 51.928078,120003 BONDS AND INTEREST 0.253450.253450.2534420.00000 $80,077.01 $72,321.39 $72,321.39 48.072072,319Totals 0.527230.527230.527213 $166,577.24 $150,443.90 $150,443.90 100.0000150,439



05/22/2018 11:08:44 AM

Page 26 of 126

Taxing District FDSI - Sidell Fire Equalization Factor 1.000000

Property Type



12,906,618Total EAV

12,906,618

Industrial

Rate Setting EAV

Total + Overlap 18,192,918 18,192,918



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 27 of 126

Taxing District FDWE - Westville Fire Equalization Factor 1.000000

Property Type


1,066,902 1,066,902Mineral 6,343 6,343State Railroad 249,828 249,828Local Railroad 15,276 15,276County Total 44,589,773 44,589,773

6,638,750Total EAV

6,638,750

Industrial

Rate Setting EAV

Total + Overlap 44,589,773 44,589,773



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.290570.290570.2905640.30000 $129,564.50 $129,564.50 $129,564.50 73.0461129,562003 BONDS AND INTEREST 0.056980.056980.0569790.00000 $25,407.25 $25,407.25 $25,407.25 14.324125,407035 TORT JUDGMENTS, LIABILITY 0.050240.050240.0502340.00000 $22,401.90 $22,401.90 $22,401.90 12.629822,399Totals 0.397790.397790.397777 $177,373.65 $177,373.65 $177,373.65 100.0000177,368



05/22/2018 11:08:44 AM

Page 28 of 126

Taxing District HS225 - High School 225 Equalization Factor 1.000000

Property Type



16,894,607Total EAV

16,894,607

Industrial

Rate Setting EAV

Total + Overlap 62,102,074 62,102,074





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.365301.365301.3652931.55000 $575,340.25 $575,340.25 $847,879.62 63.4449847,875003 BONDS AND INTEREST 0.174530.174530.1745270.00000 $73,547.30 $73,547.30 $108,386.75 8.1103108,385004 OPERATIONS & MAINTENANC 0.197870.197870.1978680.25000 $83,382.83 $83,382.83 $122,881.37 9.1949122,880005 I. M. R. F. 0.058780.058780.0587740.00000 $24,770.01 $24,770.01 $36,503.60 2.731536,500030 TRANSPORTATION SYSTEM 0.118730.118730.1187210.12000 $50,033.07 $50,033.07 $73,733.79 5.517373,728031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000032 FIRE PREV/SFTY/ENERGY 0.019790.019790.0197870.05000 $8,339.55 $8,339.55 $12,290.00 0.919612,288033 SPECIAL EDUCATION 0.019790.019790.0197870.02000 $8,339.55 $8,339.55 $12,290.00 0.919612,288035 TORT JUDGMENTS, LIABILITY 0.108700.108700.1086920.00000 $45,806.41 $45,806.41 $67,504.95 5.051267,500047 SOCIAL SECURITY 0.058780.058780.0587740.00000 $24,770.01 $24,770.01 $36,503.60 2.731536,500057 LEASE/PURCHASE/RENT 0.029680.029680.0296800.05000 $12,507.21 $12,507.21 $18,431.90 1.379218,432Totals 2.151952.151952.151903 $906,836.19 $906,836.19 $1,336,405.58 100.00001,336,376



05/22/2018 11:08:44 AM

Page 29 of 126

Taxing District HS305 - High School 305 Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 1,530,236 1,530,236

1,322,083Total EAV

1,322,083

Industrial

Rate Setting EAV

Total + Overlap 196,702,185 196,702,185





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.920000.920000.9558100.92000 $14,078.17 $14,078.17 $1,809,660.10 46.00311,880,100003 BONDS AND INTEREST 0.392410.392410.3924020.00000 $6,004.80 $6,004.80 $771,879.04 19.6219771,864004 OPERATIONS & MAINTENANC 0.250000.250000.2597310.25000 $3,825.59 $3,825.59 $491,755.46 12.5009510,896005 I. M. R. F. 0.033050.033050.0330450.00000 $505.74 $505.74 $65,010.07 1.652665,000030 TRANSPORTATION SYSTEM 0.120000.120000.1246710.12000 $1,836.28 $1,836.28 $236,042.62 6.0004245,230031 WORKING CASH 0.050000.050000.0519460.05000 $765.12 $765.12 $98,351.09 2.5002102,179032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0519460.05000 $765.12 $765.12 $98,351.09 2.5002102,179033 SPECIAL EDUCATION 0.020000.020000.0207790.02000 $306.05 $306.05 $39,340.44 1.000140,872035 TORT JUDGMENTS, LIABILITY 0.081350.081350.0813410.00000 $1,244.85 $1,244.85 $160,017.23 4.0678160,000047 SOCIAL SECURITY 0.033050.033050.0330450.00000 $505.74 $505.74 $65,010.07 1.652665,000057 LEASE/PURCHASE/RENT 0.050000.050000.0519460.05000 $765.12 $765.12 $98,351.09 2.5002102,179Totals 1.999861.999862.056662 $30,602.58 $30,602.58 $3,933,768.30 100.00004,045,499



05/22/2018 11:08:44 AM

Page 30 of 126

Taxing District J505 - Parkland CC 505 Equalization Factor 1.000000

Property Type



14,945,756Total EAV

14,945,756

Industrial

Rate Setting EAV

Total + Overlap 5,419,697,679 5,419,697,679


Overlapping County Overlap EAVChampaign County 3,970,870,297Coles County *10,096,352DeWitt County *89,904,005Douglas County *307,010,828Edgar County *4,877,000Ford County *238,843,129Iroquois County *95,451,955Livingston County 70,294,961McLean County 201,099,761Moultrie County *4,855,372Piatt County *407,636,547

5,400,940,207Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.260000.260000.2817500.26000 $48,769.43 $48,769.43 $14,091,213.97 48.039615,270,000003 BONDS AND INTEREST 0.084680.084680.0846710.00000 $15,883.83 $15,883.83 $4,589,399.99 15.64614,588,930004 OPERATIONS & MAINTENANC 0.100000.100000.1084010.10000 $18,757.47 $18,757.47 $5,419,697.68 18.47685,875,000027 AUDIT 0.001390.001390.0013840.00500 $260.73 $260.73 $75,333.80 0.256875,000032 FIRE PREV/SFTY/ENERGY 0.036910.036910.0369020.05000 $6,923.38 $6,923.38 $2,000,410.41 6.81982,000,000035 TORT JUDGMENTS, LIABILITY 0.034140.034140.0341350.00000 $6,403.80 $6,403.80 $1,850,284.79 6.30801,850,000035A PROPERTY INSURANCE 0.009690.009690.0096870.00000 $1,817.60 $1,817.60 $525,168.71 1.7904525,000060 UNEMPLOYMENT INSURANC 0.000280.000280.0002770.00000 $52.52 $52.52 $15,175.15 0.051715,000062 WORKERS COMPENSATION 0.002130.002130.0021220.00000 $399.53 $399.53 $115,439.56 0.3936115,000143 MEDICARE 0.012000.012000.0119930.00000 $2,250.90 $2,250.90 $650,363.72 2.2172650,000Totals 0.541220.541220.571322 $101,519.19 $101,519.19 $29,332,487.78 100.000030,963,930



05/22/2018 11:08:44 AM

Page 31 of 126

Taxing District J507 - DACC 507 Equalization Factor 1.000000

Property Type




205,658,852

Industrial

Rate Setting EAV

Total + Overlap 981,000,793 955,349,601


Overlapping County Overlap EAVChampaign County 19,961,867Edgar County *9,114,490Ford County *163,620Iroquois County *49,372,504



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.372900.372900.4045220.37290 $3,365,006.02 $3,269,352.72 $3,562,498.66 59.61443,864,600003 BONDS AND INTEREST 0.083570.083570.0835680.00000 $754,125.91 $732,689.21 $798,385.66 13.3601798,369004 OPERATIONS & MAINTENANC 0.075000.075000.0813630.07500 $676,791.23 $657,552.84 $716,512.20 11.9900777,300027 AUDIT 0.004770.004770.0047630.00500 $43,043.92 $41,820.36 $45,570.18 0.762645,500032 FIRE PREV/SFTY/ENERGY 0.007610.007610.0076010.05000 $68,671.75 $66,719.69 $72,702.10 1.216672,611035 TORT JUDGMENTS, LIABILITY 0.057580.057580.0575710.00000 $519,595.19 $504,825.23 $550,090.30 9.2051550,000062 WORKERS COMPENSATION 0.007860.007860.0078510.00000 $70,927.72 $68,911.54 $75,090.48 1.256675,000143 MEDICARE 0.016230.016230.0162240.00000 $146,457.62 $142,294.43 $155,053.24 2.5946155,000Totals 0.625520.625520.663463 $5,644,619.36 $5,484,166.02 $5,975,902.82 100.00006,338,380



05/22/2018 11:08:44 AM

Page 32 of 126

Taxing District LYCA - Catlin Library Equalization Factor 1.000000

Property Type



17,184,211Total EAV

17,184,211

Industrial

Rate Setting EAV

Total + Overlap 54,344,888 54,344,869



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1519830.15000 $81,517.33 $81,517.30 $81,517.30 68.722382,595004 OPERATIONS & MAINTENANC 0.020000.020000.0202410.02000 $10,868.98 $10,868.97 $10,868.97 9.163011,000005 I. M. R. F. 0.010130.010130.0101210.00000 $5,505.14 $5,505.14 $5,505.14 4.64105,500027 AUDIT 0.005000.005000.0050600.00500 $2,717.24 $2,717.24 $2,717.24 2.29072,750035 TORT JUDGMENTS, LIABILITY 0.023930.023930.0239210.00000 $13,004.73 $13,004.73 $13,004.73 10.963513,000047 SOCIAL SECURITY 0.009210.009210.0092010.00000 $5,005.16 $5,005.16 $5,005.16 4.21955,000143 MEDICARE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.218270.218270.220527 $118,618.58 $118,618.54 $118,618.54 100.0000119,845



05/22/2018 11:08:44 AM

Page 33 of 126

Taxing District LYHO - Hoopeston Library Equalization Factor 1.000000

Property Type



39,879,264Total EAV

39,830,859

Industrial

Rate Setting EAV

Total + Overlap 119,077,026 113,670,853


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



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1530740.15000 $157,481.76 $149,372.50 $170,506.28 66.5957174,000004 OPERATIONS & MAINTENANC 0.019360.019360.0193540.02000 $20,325.65 $19,279.01 $22,006.68 8.595322,000005 I. M. R. F. 0.022880.022880.0228730.00000 $24,021.22 $22,784.29 $26,007.89 10.158126,000027 AUDIT 0.001320.001320.0013200.00500 $1,385.84 $1,314.48 $1,500.46 0.58601,500035 TORT JUDGMENTS, LIABILITY 0.014960.014960.0149560.00000 $15,706.18 $14,897.42 $17,005.16 6.641817,000047 SOCIAL SECURITY 0.013200.013200.0131960.00000 $13,858.40 $13,144.78 $15,004.55 5.860415,000060 UNEMPLOYMENT INSURANC 0.001320.001320.0013200.00000 $1,385.84 $1,314.48 $1,500.46 0.58601,500062 WORKERS COMPENSATION 0.002200.002200.0021990.00000 $2,309.73 $2,190.80 $2,500.76 0.97672,500Totals 0.225240.225240.228292 $236,474.62 $224,297.76 $256,032.24 100.0000259,500



05/22/2018 11:08:44 AM

Page 34 of 126

Taxing District LYOK - Oakwood Library Equalization Factor 1.000000

Property Type



25,659,691Total EAV

25,647,248

Industrial

Rate Setting EAV

Total + Overlap 81,435,143 79,045,429



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.224930.224930.2249210.25000 $183,172.07 $177,796.88 $177,796.88 85.2460177,790005 I. M. R. F. 0.012660.012660.0126510.00000 $10,309.69 $10,007.15 $10,007.15 4.798010,000027 AUDIT 0.005000.005000.0050730.00500 $4,071.76 $3,952.27 $3,952.27 1.89494,010035 TORT JUDGMENTS, LIABILITY 0.012660.012660.0126510.00000 $10,309.69 $10,007.15 $10,007.15 4.798010,000047 SOCIAL SECURITY 0.006960.006960.0069580.00000 $5,667.89 $5,501.56 $5,501.56 2.63785,500143 MEDICARE 0.001650.001650.0016450.00000 $1,343.68 $1,304.25 $1,304.25 0.62531,300Totals 0.263860.263860.263899 $214,874.78 $208,569.26 $208,569.26 100.0000208,600



05/22/2018 11:08:44 AM

Page 35 of 126

Taxing District LYSI - Sidell Library Equalization Factor 1.000000

Property Type



37,167,533Total EAV

37,167,533

Industrial

Rate Setting EAV

Total + Overlap 50,715,466 50,715,466


Overlapping County Overlap EAVEdgar County *2,468,784



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.143090.143090.1430810.15000 $69,036.18 $69,036.18 $72,568.76 81.723772,564027 AUDIT 0.004850.004850.0048490.00500 $2,339.96 $2,339.96 $2,459.70 2.77002,459028 LIBRARY BLDG (PURCHASE/ 0.009880.009880.0098790.02580 $4,766.77 $4,766.77 $5,010.69 5.64285,010035 TORT JUDGMENTS, LIABILITY 0.010360.010360.0103520.00000 $4,998.36 $4,998.36 $5,254.12 5.91705,250047 SOCIAL SECURITY 0.006910.006910.0069010.00000 $3,333.85 $3,333.85 $3,504.44 3.94653,500Totals 0.175090.175090.175062 $84,475.12 $84,475.12 $88,797.71 100.000088,783



05/22/2018 11:08:44 AM

Page 36 of 126

Taxing District LYWE - Westville Library Equalization Factor 1.000000

Property Type



9,750,225Total EAV

9,641,934

Industrial

Rate Setting EAV

Total + Overlap 84,390,724 77,493,023



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.140660.140660.1406580.15000 $118,703.99 $109,001.69 $109,001.69 50.9766109,000004 OPERATIONS & MAINTENANC 0.018720.018720.0187110.02000 $15,797.94 $14,506.69 $14,506.69 6.784314,500005 I. M. R. F. 0.019660.019660.0196600.00000 $16,591.22 $15,235.13 $15,235.13 7.125015,235027 AUDIT 0.005000.005000.0051620.00500 $4,219.54 $3,874.65 $3,874.65 1.81214,000031 WORKING CASH 0.046780.046780.0467780.05000 $39,477.98 $36,251.24 $36,251.24 16.953636,250035 TORT JUDGMENTS, LIABILITY 0.026780.026780.0267770.00000 $22,599.84 $20,752.63 $20,752.63 9.705420,750047 SOCIAL SECURITY 0.018330.018330.0183240.00000 $15,468.82 $14,204.47 $14,204.47 6.643014,200Totals 0.275930.275930.276070 $232,859.33 $213,826.50 $213,826.50 100.0000213,935



05/22/2018 11:08:44 AM

Page 37 of 126

Taxing District MTCE - Carroll/Elwood MTA Equalization Factor 1.000000

Property Type



19,881,847Total EAV

19,881,847

Industrial

Rate Setting EAV

Total + Overlap 32,785,283 32,785,283



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent147 ASSESSING PURPOSES 0.064060.064060.0640530.00000 $21,002.25 $21,002.25 $21,002.25 100.000021,000Totals 0.064060.064060.064053 $21,002.25 $21,002.25 $21,002.25 100.000021,000



05/22/2018 11:08:44 AM

Page 38 of 126

Taxing District MTGB - Grant/Butler MTA Equalization Factor 1.000000

Property Type


1,294,371 1,221,323Mineral 10,610,806 10,610,806State Railroad 0 0Local Railroad 40,014 40,014County Total 80,522,068 78,173,376

28,884,477Total EAV

28,876,603

Industrial

Rate Setting EAV

Total + Overlap 80,522,068 78,173,376



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 39 of 126

Taxing District MTGLM - Georgetown/Love/McKend MTA Equalization Factor 1.000000

Property Type


404,773 404,773Mineral 3,895 3,895State Railroad 0 0Local Railroad 12,146 12,146County Total 73,879,327 73,879,327

19,764,934Total EAV

19,764,934

Industrial

Rate Setting EAV

Total + Overlap 73,879,327 73,879,327



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 40 of 126

Taxing District MTJV - Jamaica/Vance MTA Equalization Factor 1.000000

Property Type



26,039,774Total EAV

26,039,774

Industrial

Rate Setting EAV

Total + Overlap 38,971,658 38,971,658



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 41 of 126

Taxing District MTMP - Middlefork/Pilot MTA Equalization Factor 1.000000

Property Type



24,412,398Total EAV

24,412,398

Industrial

Rate Setting EAV

Total + Overlap 61,936,261 61,936,261



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 42 of 126

Taxing District PKRO - Rossville Park Equalization Factor 1.000000

Property Type

9,279,625 6,971,947FarmResidentialCommercial 1,461,108 992,166


8,516,924Total EAV

8,476,393

Industrial

Rate Setting EAV

Total + Overlap 21,877,655 18,820,174



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 100.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 100.00000



05/22/2018 11:08:44 AM

Page 43 of 126

Taxing District SCGR - School Credit-Grant Township Equalization Factor 1.000000

Property Type



4,882,169Total EAV

4,882,169

Industrial

Rate Setting EAV

Total + Overlap 6,035,889 6,035,889



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE -0.57986-0.57986-0.5798650.00000 ($34,999.71) ($34,999.71) ($34,999.71) 100.0000-35,000Totals -0.57986-0.57986-0.579865 ($34,999.71) ($34,999.71) ($34,999.71) 100.0000-35,000



05/22/2018 11:08:44 AM

Page 44 of 126

Taxing District SDAN - Danville Sanitary Equalization Factor 1.000000

Property Type



2,649,309Total EAV

2,649,309

Industrial

Rate Setting EAV

Total + Overlap 307,456,137 301,857,288



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



05/22/2018 11:08:44 AM

Page 45 of 126

Taxing District SSDA - Danville Special Service Equalization Factor 1.000000

Property Type

0 0FarmResidentialCommercial 2,736,587 2,574,238


0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 2,736,587 2,574,238

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 162,349


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 1.505811.505811.5058052.00000 $41,207.80 $38,763.13 $38,763.13 100.000038,763Totals 1.505811.505811.505805 $41,207.80 $38,763.13 $38,763.13 100.000038,763



05/22/2018 11:08:44 AM

Page 46 of 126

Taxing District SSGR - Grant Special Service Equalization Factor 1.000000

Property Type


4,196 4,196Mineral 0 0State Railroad 14,705 14,705Local Railroad 0 0County Total 15,659,715 15,659,715

12,498,881Total EAV

12,498,881

Industrial

Rate Setting EAV

Total + Overlap 15,659,715 15,659,715



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 47 of 126

Taxing District SSNF01 - North Fork Special Service 01 Equalization Factor 1.000000

Property Type


24,496 24,496Mineral 5,041,204 5,041,204State Railroad 666,544 666,544Local Railroad 0 0County Total 74,796,039 74,517,552

36,004,178Total EAV

36,000,595

Industrial

Rate Setting EAV

Total + Overlap 74,796,039 74,517,552



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 48 of 126


Property Type


1,286,756 1,213,708Mineral 0 0State Railroad 189,168 189,168Local Railroad 2,464 2,464County Total 29,487,290 27,141,136

126,864Total EAV

121,528

Industrial

Rate Setting EAV

Total + Overlap 29,487,290 27,141,136



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 49 of 126


Property Type



146,243Total EAV

103,174

Industrial

Rate Setting EAV

Total + Overlap 9,984,876 6,924,857



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 50 of 126

Taxing District SSROA1 - Rossville Ambulance 01 Equalization Factor 1.000000

Property Type



146,243Total EAV

103,174

Industrial

Rate Setting EAV

Total + Overlap 9,980,778 6,920,759



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 51 of 126

Taxing District SSROA2 - Rossville Ambulance 02 Equalization Factor 1.000000

Property Type


2,736 2,736Mineral 4,241,193 4,241,193State Railroad 516,770 516,770Local Railroad 0 0County Total 25,229,905 25,229,905

15,908,953Total EAV

15,908,953

Industrial

Rate Setting EAV

Total + Overlap 25,229,905 25,229,905



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 0.011300.011300.0112960.02500 $2,850.98 $2,850.98 $2,850.98 100.00002,850109A MANUAL PRIOR YEAR ADJU 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.011300.011300.011296 $2,850.98 $2,850.98 $2,850.98 100.00002,850



05/22/2018 11:08:44 AM

Page 52 of 126

Taxing District SWEBE - Westville/Belgium Sanitary Equalization Factor 1.000000

Property Type



1,830,920Total EAV

1,830,920

Industrial

Rate Setting EAV

Total + Overlap 34,297,765 34,297,765



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.059450.059450.0594440.08300 $20,390.02 $20,390.02 $20,390.02 76.898220,388005 I. M. R. F. 0.013740.013740.0137390.00000 $4,712.51 $4,712.51 $4,712.51 17.77264,712027 AUDIT 0.004120.004120.0041110.00500 $1,413.07 $1,413.07 $1,413.07 5.32921,410Totals 0.077310.077310.077294 $26,515.60 $26,515.60 $26,515.60 100.000026,510



05/22/2018 11:08:44 AM

Page 53 of 126

Taxing District TBLNT - Blount Township Equalization Factor 1.000000

Property Type



8,101,950Total EAV

8,101,950

Industrial

Rate Setting EAV

Total + Overlap 54,541,362 54,541,362



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.193430.193430.1934200.25000 $105,499.36 $105,499.36 $105,499.36 88.8556105,494005 I. M. R. F. 0.010200.010200.0101920.00000 $5,563.22 $5,563.22 $5,563.22 4.68565,559027 AUDIT 0.004960.004960.0049500.00500 $2,705.25 $2,705.25 $2,705.25 2.27852,700034 GENERAL ASSISTANCE 0.003670.003670.0036670.10000 $2,001.67 $2,001.67 $2,001.67 1.68592,000035 TORT JUDGMENTS, LIABILITY 0.005430.005430.0054230.00000 $2,961.60 $2,961.60 $2,961.60 2.49442,958Totals 0.217690.217690.217652 $118,731.10 $118,731.10 $118,731.10 100.0000118,711



05/22/2018 11:08:44 AM

Page 54 of 126

Taxing District TBLNTRB - Blount Road & Bridge Equalization Factor 1.000000

Property Type



8,101,950Total EAV

8,101,950

Industrial

Rate Setting EAV

Total + Overlap 54,541,362 54,541,362


Road and Bridge Transfer

Municipality Fund Amount Extended007VCDA - Danville City $20,951.10

$20,951.10Total


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 0.165000.165000.1682760.16500 $89,993.25 $89,993.25 $89,993.25 37.823291,780008 BRIDGE CONST W/ COUNTY 0.040740.040740.0407380.05000 $22,220.15 $22,220.15 $22,220.15 9.338922,219009 PERMANENT ROAD 0.167000.167000.1670000.16700 $91,084.07 $91,084.07 $91,084.07 38.28170010 EQUIPMENT AND BUILDING 0.035000.035000.0365780.03500 $19,089.48 $19,089.48 $19,089.48 8.023119,950035 TORT JUDGMENTS, LIABILITY 0.013280.013280.0132740.00000 $7,243.09 $7,243.09 $7,243.09 3.04427,240090 ROAD DAMAGE 0.015220.015220.0152180.03300 $8,301.20 $8,301.20 $8,301.20 3.48898,300Totals 0.436240.436240.441084 $237,931.24 $237,931.24 $237,931.24 100.0000149,489



05/22/2018 11:08:44 AM

Page 55 of 126

Taxing District TBTLR - Butler Township Equalization Factor 1.000000

Property Type



10,792,106Total EAV

10,792,106

Industrial

Rate Setting EAV

Total + Overlap 26,064,255 26,064,255



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.240950.240950.2409430.45000 $62,801.82 $62,801.82 $62,801.82 42.924862,800017 CEMETERY 0.115110.115110.1151000.15000 $30,002.56 $30,002.56 $30,002.56 20.506730,000034 GENERAL ASSISTANCE 0.017270.017270.0172650.10000 $4,501.30 $4,501.30 $4,501.30 3.07664,500035 TORT JUDGMENTS, LIABILITY 0.188000.188000.1879970.00000 $49,000.80 $49,000.80 $49,000.80 33.491949,000Totals 0.561330.561330.561305 $146,306.48 $146,306.48 $146,306.48 100.0000146,300



05/22/2018 11:08:44 AM

Page 56 of 126

Taxing District TBTLRRB - Butler Road & Bridge Equalization Factor 1.000000

Property Type



10,792,106Total EAV

10,792,106

Industrial

Rate Setting EAV

Total + Overlap 26,064,255 26,064,255



Municipality Fund Amount Extended007VCRA - Rankin City $6,652.35

$6,652.35Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.498770.498770.4987670.66000 $130,000.68 $130,000.68 $130,000.68 73.0114130,000008 BRIDGE CONST W/ COUNTY 0.038370.038370.0383670.05000 $10,000.85 $10,000.85 $10,000.85 5.616710,000010 EQUIPMENT AND BUILDING 0.030890.030890.0308850.03500 $8,051.25 $8,051.25 $8,051.25 4.52188,050035 TORT JUDGMENTS, LIABILITY 0.115110.115110.1151000.00000 $30,002.56 $30,002.56 $30,002.56 16.850130,000Totals 0.683140.683140.683119 $178,055.34 $178,055.34 $178,055.34 100.0000178,050



05/22/2018 11:08:44 AM

Page 57 of 126

Taxing District TCRLL - Carroll Township Equalization Factor 1.000000

Property Type



11,819,815Total EAV

11,819,815

Industrial

Rate Setting EAV

Total + Overlap 14,991,575 14,991,575



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.450000.450000.4635940.45000 $67,462.09 $67,462.09 $67,462.09 73.157669,500005 I. M. R. F. 0.046700.046700.0466930.00000 $7,001.07 $7,001.07 $7,001.07 7.59217,000027 AUDIT 0.005000.005000.0051700.00500 $749.58 $749.58 $749.58 0.8129775034 GENERAL ASSISTANCE 0.050030.050030.0500280.10000 $7,500.28 $7,500.28 $7,500.28 8.13357,500035 TORT JUDGMENTS, LIABILITY 0.040030.040030.0400230.00000 $6,001.13 $6,001.13 $6,001.13 6.50786,000047 SOCIAL SECURITY 0.023350.023350.0233460.00000 $3,500.53 $3,500.53 $3,500.53 3.79613,500Totals 0.615110.615110.628854 $92,214.68 $92,214.68 $92,214.68 100.000094,275



05/22/2018 11:08:44 AM

Page 58 of 126

Taxing District TCRLLRB - Carroll Road & Bridge Equalization Factor 1.000000

Property Type



11,819,815Total EAV

11,819,815

Industrial

Rate Setting EAV

Total + Overlap 14,991,575 14,991,575



Municipality Fund Amount Extended007VCIN - Indianola City $1,683.24

$1,683.24Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.274000.274000.2834930.27400 $41,076.92 $41,076.92 $41,076.92 50.959742,500008 BRIDGE CONST W/ COUNTY 0.050000.050000.0520290.05000 $7,495.79 $7,495.79 $7,495.79 9.29927,800009 PERMANENT ROAD 0.167000.167000.1734310.16700 $25,035.93 $25,035.93 $25,035.93 31.059426,000010 EQUIPMENT AND BUILDING 0.035000.035000.0366870.03500 $5,247.05 $5,247.05 $5,247.05 6.50945,500027 AUDIT 0.005000.005000.0053360.00500 $749.58 $749.58 $749.58 0.9299800047 SOCIAL SECURITY 0.006680.006680.0066700.00000 $1,001.44 $1,001.44 $1,001.44 1.24241,000090 ROAD DAMAGE 0.000000.000000.0000000.03300 $0.00 $0.00 $0.00 0.00000Totals 0.537680.537680.557646 $80,606.71 $80,606.71 $80,606.71 100.000083,600



05/22/2018 11:08:44 AM

Page 59 of 126

Taxing District TCTLN - Catlin Township Equalization Factor 1.000000

Property Type



17,184,211Total EAV

17,184,211

Industrial

Rate Setting EAV

Total + Overlap 54,344,888 54,344,869



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.158600.158600.1585980.25000 $86,190.99 $86,190.96 $86,190.96 81.706186,190005 I. M. R. F. 0.002030.002030.0020240.00000 $1,103.20 $1,103.20 $1,103.20 1.04581,100027 AUDIT 0.005000.005000.0050600.00500 $2,717.24 $2,717.24 $2,717.24 2.57592,750034 GENERAL ASSISTANCE 0.009240.009240.0092370.10000 $5,021.47 $5,021.47 $5,021.47 4.76025,020035 TORT JUDGMENTS, LIABILITY 0.008750.008750.0087410.00000 $4,755.18 $4,755.18 $4,755.18 4.50784,750047 SOCIAL SECURITY 0.010490.010490.0104890.00000 $5,700.78 $5,700.78 $5,700.78 5.40425,700Totals 0.194110.194110.194149 $105,488.86 $105,488.83 $105,488.83 100.0000105,510



05/22/2018 11:08:44 AM

Page 60 of 126

Taxing District TCTLNRB - Catlin Road & Bridge Equalization Factor 1.000000

Property Type



17,184,211Total EAV

17,184,211

Industrial

Rate Setting EAV

Total + Overlap 54,344,888 54,344,869



Municipality Fund Amount Extended007VCCA - Catlin City $17,213.88007VCTI - Tilton City $36.64

$17,250.52Total


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 0.162390.162390.1623890.16500 $88,250.66 $88,250.63 $88,250.63 38.064388,250008 BRIDGE CONST W/ COUNTY 0.018440.018440.0184380.05000 $10,021.20 $10,021.19 $10,021.19 4.322310,020009 PERMANENT ROAD 0.167000.167000.1670000.16700 $90,755.96 $90,755.93 $90,755.93 39.14490010 EQUIPMENT AND BUILDING 0.032760.032760.0327540.03500 $17,803.39 $17,803.38 $17,803.38 7.679017,800027 AUDIT 0.004610.004610.0046000.00500 $2,505.30 $2,505.30 $2,505.30 1.08062,500035 TORT JUDGMENTS, LIABILITY 0.016200.016200.0161930.00000 $8,803.87 $8,803.87 $8,803.87 3.79738,800047 SOCIAL SECURITY 0.004970.004970.0049680.00000 $2,700.94 $2,700.94 $2,700.94 1.16502,700090 ROAD DAMAGE 0.020250.020250.0202410.03300 $11,004.84 $11,004.84 $11,004.84 4.746611,000Totals 0.426620.426620.426583 $231,846.16 $231,846.08 $231,846.08 100.0000141,070



05/22/2018 11:08:44 AM

Page 61 of 126

Taxing District TDANV - Danville Township Equalization Factor 1.000000

Property Type



7,505,723Total EAV

7,397,432

Industrial

Rate Setting EAV

Total + Overlap 216,118,893 199,221,231



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.241650.241650.2416410.25000 $522,251.30 $481,418.10 $481,418.10 44.0630481,400005 I. M. R. F. 0.079310.079310.0793090.00000 $171,403.89 $158,002.36 $158,002.36 14.4615158,000017 CEMETERY 0.020080.020080.0200780.15000 $43,396.67 $40,003.62 $40,003.62 3.661440,000027 AUDIT 0.004820.004820.0048190.00500 $10,416.93 $9,602.46 $9,602.46 0.87899,600034 GENERAL ASSISTANCE 0.096630.096630.0966260.10000 $208,835.69 $192,507.48 $192,507.48 17.6197192,500035 TORT JUDGMENTS, LIABILITY 0.049200.049200.0491920.00000 $106,330.50 $98,016.85 $98,016.85 8.971298,000047 SOCIAL SECURITY 0.056730.056730.0567210.00000 $122,604.25 $113,018.20 $113,018.20 10.3443113,000Totals 0.548420.548420.548386 $1,185,239.23 $1,092,569.07 $1,092,569.07 100.00001,092,500



05/22/2018 11:08:44 AM

Page 62 of 126

Taxing District TDANVRB - Danville Road & Bridge Equalization Factor 1.000000

Property Type



7,505,723Total EAV

7,397,432

Industrial

Rate Setting EAV

Total + Overlap 216,118,893 199,221,231



Municipality Fund Amount Extended007VCBE - Belgium City $896.73007VCDA - Danville City $105,537.30007VCTI - Tilton City $14,647.08007VCWE - Westville City $1,094.61

$122,175.72Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.159430.159430.1594210.16500 $344,558.35 $317,618.41 $317,618.41 33.3124317,600008 BRIDGE CONST W/ COUNTY 0.048290.048290.0482880.05000 $104,363.81 $96,203.93 $96,203.93 10.090196,200009 PERMANENT ROAD 0.167000.167000.1670000.16700 $360,918.55 $332,699.46 $332,699.46 34.89420010 EQUIPMENT AND BUILDING 0.033790.033790.0337820.03500 $73,026.57 $67,316.85 $67,316.85 7.060367,300027 AUDIT 0.004820.004820.0048190.00500 $10,416.93 $9,602.46 $9,602.46 1.00719,600035 TORT JUDGMENTS, LIABILITY 0.065260.065260.0652540.00000 $141,039.19 $130,011.78 $130,011.78 13.6359130,000Totals 0.478590.478590.478564 $1,034,323.40 $953,452.89 $953,452.89 100.0000620,700



05/22/2018 11:08:44 AM

Page 63 of 126

Taxing District TELWD - Elwood Township Equalization Factor 1.000000

Property Type



8,062,032Total EAV

8,062,032

Industrial

Rate Setting EAV

Total + Overlap 17,609,483 17,609,483



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.214050.214050.2140440.44000 $37,693.10 $37,693.10 $37,693.10 41.400737,692005 I. M. R. F. 0.044750.044750.0447490.00000 $7,880.24 $7,880.24 $7,880.24 8.65547,880016 LIBRARY 0.141970.141970.1419690.15000 $25,000.18 $25,000.18 $25,000.18 27.459325,000027 AUDIT 0.004300.004300.0042930.00500 $757.21 $757.21 $757.21 0.8317756028 LIBRARY BLDG (PURCHASE/ 0.019090.019090.0190810.02000 $3,361.65 $3,361.65 $3,361.65 3.69233,360034 GENERAL ASSISTANCE 0.025050.025050.0250490.10000 $4,411.18 $4,411.18 $4,411.18 4.84514,411035 TORT JUDGMENTS, LIABILITY 0.037940.037940.0379400.00000 $6,681.04 $6,681.04 $6,681.04 7.33826,681047 SOCIAL SECURITY 0.029870.029870.0298650.00000 $5,259.95 $5,259.95 $5,259.95 5.77735,259Totals 0.517020.517020.516990 $91,044.55 $91,044.55 $91,044.55 100.000091,039



05/22/2018 11:08:44 AM

Page 64 of 126

Taxing District TELWDRB - Elwood Road & Bridge Equalization Factor 1.000000

Property Type



8,062,032Total EAV

8,062,032

Industrial

Rate Setting EAV

Total + Overlap 17,609,483 17,609,483



Municipality Fund Amount Extended007VCRF - Ridge Farm City $3,732.86

$3,732.86Total


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 0.155140.155140.1551380.16500 $27,319.35 $27,319.35 $27,319.35 34.514027,319008 BRIDGE CONST W/ COUNTY 0.042940.042940.0429370.05000 $7,561.51 $7,561.51 $7,561.51 9.55287,561009 PERMANENT ROAD 0.167000.167000.1670000.16700 $29,407.84 $29,407.84 $29,407.84 37.15240010 EQUIPMENT AND BUILDING 0.033300.033300.0332950.03500 $5,863.96 $5,863.96 $5,863.96 7.40825,863027 AUDIT 0.004580.004580.0045770.00500 $806.51 $806.51 $806.51 1.0189806035 TORT JUDGMENTS, LIABILITY 0.034640.034640.0346350.00000 $6,099.92 $6,099.92 $6,099.92 7.70636,099047 SOCIAL SECURITY 0.011900.011900.0118970.00000 $2,095.53 $2,095.53 $2,095.53 2.64742,095Totals 0.449500.449500.449479 $79,154.62 $79,154.62 $79,154.62 100.000049,743



05/22/2018 11:08:44 AM

Page 65 of 126

Taxing District TGEOR - Georgetown Township Equalization Factor 1.000000

Property Type



8,321,473Total EAV

8,321,473

Industrial

Rate Setting EAV

Total + Overlap 57,630,284 57,630,284



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 66 of 126

Taxing District TGEORRB - Georgetown Road & Bridge Equalization Factor 1.000000

Property Type



8,321,473Total EAV

8,321,473

Industrial

Rate Setting EAV

Total + Overlap 57,630,284 57,630,284



Municipality Fund Amount Extended007VCBE - Belgium City $322.80007VCGT - Georgetown City $10,277.66007VCWE - Westville City $11,747.76

$22,348.22Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.008680.008680.0086760.00000 $5,002.31 $5,002.31 $5,002.31 2.57785,000007 ROAD AND BRIDGE 0.109320.109320.1093180.16500 $63,001.43 $63,001.43 $63,001.43 32.464263,000008 BRIDGE CONST W/ COUNTY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000009 PERMANENT ROAD 0.154780.154780.1547800.16700 $89,200.15 $89,200.15 $89,200.15 45.964289,200010 EQUIPMENT AND BUILDING 0.032450.032450.0324480.03500 $18,701.03 $18,701.03 $18,701.03 9.636518,700027 AUDIT 0.004600.004600.0045980.00500 $2,650.99 $2,650.99 $2,650.99 1.36602,650035 TORT JUDGMENTS, LIABILITY 0.017360.017360.0173520.00000 $10,004.62 $10,004.62 $10,004.62 5.155310,000047 SOCIAL SECURITY 0.009550.009550.0095440.00000 $5,503.69 $5,503.69 $5,503.69 2.83605,500Totals 0.336740.336740.336716 $194,064.22 $194,064.22 $194,064.22 100.0000194,050



05/22/2018 11:08:44 AM

Page 67 of 126

Taxing District TGRNT - Grant Township Equalization Factor 1.000000

Property Type



18,092,371Total EAV

18,084,497

Industrial

Rate Setting EAV

Total + Overlap 56,201,719 53,853,027



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.185700.185700.1856910.25000 $104,366.59 $100,005.07 $100,005.07 64.0167100,000005 I. M. R. F. 0.007430.007430.0074280.00000 $4,175.79 $4,001.28 $4,001.28 2.56144,000017 CEMETERY 0.037140.037140.0371380.15000 $20,873.32 $20,001.01 $20,001.01 12.803420,000027 AUDIT 0.003720.003720.0037140.00500 $2,090.70 $2,003.33 $2,003.33 1.28242,000034 GENERAL ASSISTANCE 0.037140.037140.0371380.10000 $20,873.32 $20,001.01 $20,001.01 12.803420,000035 TORT JUDGMENTS, LIABILITY 0.001860.001860.0018570.00000 $1,045.35 $1,001.67 $1,001.67 0.64121,000047 SOCIAL SECURITY 0.017090.017090.0170840.00000 $9,604.87 $9,203.48 $9,203.48 5.89159,200Totals 0.290080.290080.290050 $163,029.94 $156,216.85 $156,216.85 100.0000156,200



05/22/2018 11:08:44 AM

Page 68 of 126

Taxing District TGRNTRB - Grant Road & Bridge Equalization Factor 1.000000

Property Type



18,092,371Total EAV

18,084,497

Industrial

Rate Setting EAV

Total + Overlap 56,201,719 53,853,027



Municipality Fund Amount Extended007VCHO - Hoopeston City $29,487.81007VCRO - Rossville City $135.06

$29,622.87Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.003720.003720.0037140.00000 $2,090.70 $2,003.33 $2,003.33 0.80142,000007 ROAD AND BRIDGE 0.217260.217260.2172580.66000 $122,103.85 $117,001.09 $117,001.09 46.8011117,000008 BRIDGE CONST W/ COUNTY 0.018570.018570.0185690.05000 $10,436.66 $10,000.51 $10,000.51 4.000310,000009 PERMANENT ROAD 0.167000.167000.1671220.16700 $93,856.87 $89,934.56 $89,934.56 35.974390,000010 EQUIPMENT AND BUILDING 0.035000.035000.0891320.03500 $19,670.60 $18,848.56 $18,848.56 7.539548,000027 AUDIT 0.003720.003720.0037140.00000 $2,090.70 $2,003.33 $2,003.33 0.80132,000035 TORT JUDGMENTS, LIABILITY 0.001860.001860.0018570.00000 $1,045.35 $1,001.67 $1,001.67 0.40071,000047 SOCIAL SECURITY 0.017090.017090.0170840.00000 $9,604.87 $9,203.48 $9,203.48 3.68149,200Totals 0.464220.464220.518450 $260,899.60 $249,996.53 $249,996.53 100.0000279,200



05/22/2018 11:08:44 AM

Page 69 of 126

Taxing District TJAMA - Jamaica Township Equalization Factor 1.000000

Property Type



12,400,873Total EAV

12,400,873

Industrial

Rate Setting EAV

Total + Overlap 14,647,969 14,647,969



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.342470.342470.3424640.45000 $50,164.90 $50,164.90 $50,164.90 92.667250,164034 GENERAL ASSISTANCE 0.009790.009790.0097830.10000 $1,434.04 $1,434.04 $1,434.04 2.64901,433047 SOCIAL SECURITY 0.017310.017310.0173060.00000 $2,535.56 $2,535.56 $2,535.56 4.68382,535Totals 0.369570.369570.369553 $54,134.50 $54,134.50 $54,134.50 100.000054,132



05/22/2018 11:08:44 AM

Page 70 of 126

Taxing District TJAMARB - Jamaica Road & Bridge Equalization Factor 1.000000

Property Type



12,400,873Total EAV

12,400,873

Industrial

Rate Setting EAV

Total + Overlap 14,647,969 14,647,969



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.498630.498630.4986290.50000 $73,039.17 $73,039.17 $73,039.17 60.165773,039008 BRIDGE CONST W/ COUNTY 0.050000.050000.0511880.05000 $7,323.98 $7,323.98 $7,323.98 6.03317,498009 PERMANENT ROAD 0.167000.167000.1670000.16700 $24,462.11 $24,462.11 $24,462.11 20.15060010 EQUIPMENT AND BUILDING 0.035000.035000.0358550.03500 $5,126.79 $5,126.79 $5,126.79 4.22325,252035 TORT JUDGMENTS, LIABILITY 0.070000.070000.0699960.00000 $10,253.58 $10,253.58 $10,253.58 8.446410,253047 SOCIAL SECURITY 0.008130.008130.0081240.00000 $1,190.88 $1,190.88 $1,190.88 0.98101,190Totals 0.828760.828760.830792 $121,396.51 $121,396.51 $121,396.51 100.000097,232



05/22/2018 11:08:44 AM

Page 71 of 126

Taxing District TLOVE - Love Township Equalization Factor 1.000000

Property Type



5,364,391Total EAV

5,364,391

Industrial

Rate Setting EAV

Total + Overlap 6,407,870 6,407,870



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.436190.436190.4361820.45000 $27,950.49 $27,950.49 $27,950.49 68.714027,950017 CEMETERY 0.074130.074130.0741280.15000 $4,750.15 $4,750.15 $4,750.15 11.67794,750027 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 0.081470.081470.0814620.00000 $5,220.49 $5,220.49 $5,220.49 12.83425,220047 SOCIAL SECURITY 0.043000.043000.0429940.00000 $2,755.38 $2,755.38 $2,755.38 6.77392,755Totals 0.634790.634790.634766 $40,676.51 $40,676.51 $40,676.51 100.000040,675



05/22/2018 11:08:44 AM

Page 72 of 126

Taxing District TLOVERB - Love Road & Bridge Equalization Factor 1.000000

Property Type



5,364,391Total EAV

5,364,391

Industrial

Rate Setting EAV

Total + Overlap 6,407,870 6,407,870



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.413790.413790.4137880.66000 $26,515.13 $26,515.13 $26,515.13 83.967126,515008 BRIDGE CONST W/ COUNTY 0.046510.046510.0465050.05000 $2,980.30 $2,980.30 $2,980.30 9.43792,980010 EQUIPMENT AND BUILDING 0.032500.032500.0324910.03500 $2,082.56 $2,082.56 $2,082.56 6.59502,082Totals 0.492800.492800.492784 $31,577.99 $31,577.99 $31,577.99 100.000031,577



05/22/2018 11:08:44 AM

Page 73 of 126

Taxing District TMCKN - McKendree Township Equalization Factor 1.000000

Property Type



6,079,070Total EAV

6,079,070

Industrial

Rate Setting EAV

Total + Overlap 9,985,408 9,985,408



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.272200.272200.2721970.45000 $27,180.28 $27,180.28 $27,180.28 64.404727,180005 I. M. R. F. 0.000110.000110.0001000.00000 $10.98 $10.98 $10.98 0.026010017 CEMETERY 0.094140.094140.0941370.15000 $9,400.26 $9,400.26 $9,400.26 22.27439,400027 AUDIT 0.005000.005000.0060090.00500 $499.27 $499.27 $499.27 1.1830600034 GENERAL ASSISTANCE 0.000110.000110.0001000.10000 $10.98 $10.98 $10.98 0.026010035 TORT JUDGMENTS, LIABILITY 0.031050.031050.0310450.00000 $3,100.47 $3,100.47 $3,100.47 7.34673,100047 SOCIAL SECURITY 0.020030.020030.0200290.00000 $2,000.08 $2,000.08 $2,000.08 4.73932,000Totals 0.422640.422640.423617 $42,202.32 $42,202.32 $42,202.32 100.000042,300



05/22/2018 11:08:44 AM

Page 74 of 126

Taxing District TMCKNRB - McKendree Road & Bridge Equalization Factor 1.000000

Property Type



6,079,070Total EAV

6,079,070

Industrial

Rate Setting EAV

Total + Overlap 9,985,408 9,985,408



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.416450.416450.4164480.45000 $41,584.23 $41,584.23 $41,584.23 81.143141,584008 BRIDGE CONST W/ COUNTY 0.042070.042070.0420610.05000 $4,200.86 $4,200.86 $4,200.86 8.19714,200010 EQUIPMENT AND BUILDING 0.029050.029050.0290420.03500 $2,900.76 $2,900.76 $2,900.76 5.66022,900027 AUDIT 0.004510.004510.0045070.00500 $450.34 $450.34 $450.34 0.8787450035 TORT JUDGMENTS, LIABILITY 0.021040.021040.0210310.00000 $2,100.93 $2,100.93 $2,100.93 4.09952,100047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000090 ROAD DAMAGE 0.000110.000110.0001000.03300 $10.98 $10.98 $10.98 0.021410Totals 0.513230.513230.513189 $51,248.10 $51,248.10 $51,248.10 100.000051,244



05/22/2018 11:08:44 AM

Page 75 of 126

Taxing District TMDFK - Middlefork Township Equalization Factor 1.000000

Property Type



11,862,824Total EAV

11,862,824

Industrial

Rate Setting EAV

Total + Overlap 22,200,990 22,200,990



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.387380.387380.3873700.43000 $86,002.20 $86,002.20 $86,002.20 66.459786,000017 CEMETERY 0.141890.141890.1418860.15000 $31,500.98 $31,500.98 $31,500.98 24.342931,500034 GENERAL ASSISTANCE 0.053610.053610.0536010.10000 $11,901.95 $11,901.95 $11,901.95 9.197411,900Totals 0.582880.582880.582857 $129,405.13 $129,405.13 $129,405.13 100.0000129,400



05/22/2018 11:08:44 AM

Page 76 of 126

Taxing District TMDFKRB - Middlefork Road & Bridge Equalization Factor 1.000000

Property Type



11,862,824Total EAV

11,862,824

Industrial

Rate Setting EAV

Total + Overlap 22,200,990 22,200,990



Municipality Fund Amount Extended007VCPO - Potomac City $4,542.30

$4,542.30Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.023650.023650.0236480.00000 $5,250.53 $5,250.53 $5,250.53 4.02755,250007 ROAD AND BRIDGE 0.217110.217110.2171070.25000 $48,200.57 $48,200.57 $48,200.57 36.973148,200008 BRIDGE CONST W/ COUNTY 0.041440.041440.0414400.05000 $9,200.09 $9,200.09 $9,200.09 7.05719,200009 PERMANENT ROAD 0.153600.153600.1535970.16700 $34,100.72 $34,100.72 $34,100.72 26.157634,100010 EQUIPMENT AND BUILDING 0.028160.028160.0281520.03500 $6,251.80 $6,251.80 $6,251.80 4.79566,250021 FEDERAL AID MATCHING 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.005000.005000.0050450.00500 $1,110.05 $1,110.05 $1,110.05 0.85151,120035 TORT JUDGMENTS, LIABILITY 0.090090.090090.0900860.00000 $20,000.87 $20,000.87 $20,000.87 15.342020,000090 ROAD DAMAGE 0.028160.028160.0281520.03300 $6,251.80 $6,251.80 $6,251.80 4.79566,250Totals 0.587210.587210.587227 $130,366.43 $130,366.43 $130,366.43 100.0000130,370



05/22/2018 11:08:44 AM

Page 77 of 126

Taxing District TNEWL - Newell Township Equalization Factor 1.000000

Property Type



10,247,478Total EAV

10,243,895

Industrial

Rate Setting EAV

Total + Overlap 187,165,490 186,207,866

Other ValuesEZ Value Abated 29,371EZ Tax Abated $55.21New Property 484,064TIF Increment 928,253


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.172930.172930.1729250.25000 $323,665.28 $322,009.26 $322,009.26 91.9939322,000005 I. M. R. F. 0.002690.002690.0026850.00000 $5,034.75 $5,008.99 $5,008.99 1.43105,000034 GENERAL ASSISTANCE 0.002150.002150.0021480.10000 $4,024.06 $4,003.47 $4,003.47 1.14374,000047 SOCIAL SECURITY 0.010210.010210.0102040.00000 $19,109.60 $19,011.82 $19,011.82 5.431419,000Totals 0.187980.187980.187962 $351,833.69 $350,033.54 $350,033.54 100.0000350,000



05/22/2018 11:08:44 AM

Page 78 of 126

Taxing District TNEWLRB - Newell Road & Bridge Equalization Factor 1.000000

Property Type



10,247,478Total EAV

10,243,895

Industrial

Rate Setting EAV

Total + Overlap 187,165,490 186,207,866

Other ValuesEZ Value Abated 29,371EZ Tax Abated $79.73New Property 484,064TIF Increment 928,253


Municipality Fund Amount Extended007VCBI - Bismarck City $3,565.39007VCDA - Danville City $112,346.64

$115,912.03Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.165000.165000.1662390.16500 $308,823.06 $307,242.98 $307,242.98 60.7869309,550008 BRIDGE CONST W/ COUNTY 0.048610.048610.0486020.05000 $90,981.14 $90,515.64 $90,515.64 17.908290,500010 EQUIPMENT AND BUILDING 0.035000.035000.0359810.03500 $65,507.92 $65,172.75 $65,172.75 12.894267,000027 AUDIT 0.005000.005000.0064650.00500 $9,358.27 $9,310.39 $9,310.39 1.842012,038035 TORT JUDGMENTS, LIABILITY 0.011820.011820.0118150.00000 $22,122.96 $22,009.77 $22,009.77 4.354622,000047 SOCIAL SECURITY 0.006010.006010.0060050.00000 $11,248.65 $11,191.09 $11,191.09 2.214111,182Totals 0.271440.271440.275107 $508,042.00 $505,442.62 $505,442.62 100.0000512,270



05/22/2018 11:08:44 AM

Page 79 of 126

Taxing District TOKWD - Oakwood Township Equalization Factor 1.000000

Property Type



22,071,154Total EAV

22,058,711

Industrial

Rate Setting EAV

Total + Overlap 54,713,207 52,323,493



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.270700.270700.2752110.27070 $148,108.65 $141,639.70 $141,639.70 65.3754144,000005 I. M. R. F. 0.037270.037270.0372680.00000 $20,391.61 $19,500.97 $19,500.97 9.000919,500017 CEMETERY 0.063070.063070.0630690.00000 $34,507.62 $33,000.43 $33,000.43 15.231733,000027 AUDIT 0.001920.001920.0019110.00500 $1,050.49 $1,004.61 $1,004.61 0.46371,000034 GENERAL ASSISTANCE 0.001920.001920.0019110.10000 $1,050.49 $1,004.61 $1,004.61 0.46371,000035 TORT JUDGMENTS, LIABILITY 0.001920.001920.0019110.00000 $1,050.49 $1,004.61 $1,004.61 0.46371,000047 SOCIAL SECURITY 0.037270.037270.0372680.00000 $20,391.61 $19,500.97 $19,500.97 9.000919,500Totals 0.414070.414070.418549 $226,550.96 $216,655.90 $216,655.90 100.0000219,000



05/22/2018 11:08:44 AM

Page 80 of 126

Taxing District TOKWDRB - Oakwood Road & Bridge Equalization Factor 1.000000

Property Type



22,071,154Total EAV

22,058,711

Industrial

Rate Setting EAV

Total + Overlap 54,713,207 52,323,493



Municipality Fund Amount Extended007VCFI - Fithian City $3,798.55007VCMU - Muncie City $726.02007VCOK - Oakwood City $8,678.47

$13,203.04Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.008410.008410.0084090.00000 $4,601.38 $4,400.41 $4,400.41 1.79194,400007 ROAD AND BRIDGE 0.165000.165000.1720070.16500 $90,276.79 $86,333.76 $86,333.76 35.158090,000008 BRIDGE CONST W/ COUNTY 0.050000.050000.0516020.05000 $27,356.60 $26,161.75 $26,161.75 10.653927,000009 PERMANENT ROAD 0.167000.167000.1670000.16700 $91,371.06 $87,380.23 $87,380.23 35.58420010 EQUIPMENT AND BUILDING 0.035000.035000.0363130.03500 $19,149.62 $18,313.22 $18,313.22 7.457819,000035 TORT JUDGMENTS, LIABILITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000047 SOCIAL SECURITY 0.010900.010900.0108940.00000 $5,963.74 $5,703.26 $5,703.26 2.32265,700090 ROAD DAMAGE 0.033000.033000.0344010.03300 $18,055.36 $17,266.75 $17,266.75 7.031618,000Totals 0.469310.469310.480626 $256,774.55 $245,559.38 $245,559.38 100.0000164,100



05/22/2018 11:08:44 AM

Page 81 of 126

Taxing District TPLOT - Pilot Township Equalization Factor 1.000000

Property Type



12,549,574Total EAV

12,549,574

Industrial

Rate Setting EAV

Total + Overlap 39,735,271 39,735,271



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 82 of 126

Taxing District TPLOTRB - Pilot Road & Bridge Equalization Factor 1.000000

Property Type



12,549,574Total EAV

12,549,574

Industrial

Rate Setting EAV

Total + Overlap 39,735,271 39,735,271



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.250000.250000.2601590.25000 $99,338.18 $99,338.18 $99,338.18 80.4972103,375008 BRIDGE CONST W/ COUNTY 0.050000.050000.0520950.05000 $19,867.64 $19,867.64 $19,867.64 16.099420,700035 TORT JUDGMENTS, LIABILITY 0.010570.010570.0105700.00000 $4,200.02 $4,200.02 $4,200.02 3.40344,200Totals 0.310570.310570.322824 $123,405.84 $123,405.84 $123,405.84 100.0000128,275



05/22/2018 11:08:44 AM

Page 83 of 126

Taxing District TROSS - Ross Township Equalization Factor 1.000000

Property Type



8,516,924Total EAV

8,476,393

Industrial

Rate Setting EAV

Total + Overlap 21,876,714 18,819,233



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.352970.352970.3529630.45000 $77,218.24 $66,426.25 $66,426.25 67.774566,425005 I. M. R. F. 0.027190.027190.0271850.00000 $5,948.28 $5,116.95 $5,116.95 5.22085,116027 AUDIT 0.005000.005000.0063770.00500 $1,093.84 $940.96 $940.96 0.96011,200034 GENERAL ASSISTANCE 0.085560.085560.0855510.10000 $18,717.72 $16,101.74 $16,101.74 16.428616,100035 TORT JUDGMENTS, LIABILITY 0.027190.027190.0271850.00000 $5,948.28 $5,116.95 $5,116.95 5.22085,116047 SOCIAL SECURITY 0.022890.022890.0228860.00000 $5,007.58 $4,307.72 $4,307.72 4.39524,307Totals 0.520800.520800.522147 $113,933.94 $98,010.57 $98,010.57 100.000098,264



05/22/2018 11:08:44 AM

Page 84 of 126

Taxing District TROSSRB - Rossville Road & Bridge Equalization Factor 1.000000

Property Type



8,516,924Total EAV

8,476,393

Industrial

Rate Setting EAV

Total + Overlap 21,876,714 18,819,233



Municipality Fund Amount Extended007VCRO - Rossville City $4,557.99

$4,557.99Total


RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 85 of 126

Taxing District TSDLL - Sidell Township Equalization Factor 1.000000

Property Type



16,133,377Total EAV

16,133,377

Industrial

Rate Setting EAV

Total + Overlap 22,429,775 22,429,775



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.430000.430000.4345340.43000 $96,448.03 $96,448.03 $96,448.03 100.000097,465034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000Totals 0.430000.430000.434534 $96,448.03 $96,448.03 $96,448.03 100.000097,465



05/22/2018 11:08:44 AM

Page 86 of 126

Taxing District TSDLLRB - Sidell Road & Bridge Equalization Factor 1.000000

Property Type



16,133,377Total EAV

16,133,377

Industrial

Rate Setting EAV

Total + Overlap 22,429,775 22,429,775



Municipality Fund Amount Extended007VCAL - Allerton City $3,470.04007VCSI - Sidell City $4,998.97

$8,469.01Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.330000.330000.3459240.33000 $74,018.26 $74,018.26 $74,018.26 62.267777,590008 BRIDGE CONST W/ COUNTY 0.050000.050000.0512710.05000 $11,214.89 $11,214.89 $11,214.89 9.434511,500010 EQUIPMENT AND BUILDING 0.033180.033180.0331750.03500 $7,442.20 $7,442.20 $7,442.20 6.26077,441035 TORT JUDGMENTS, LIABILITY 0.116790.116790.1167820.00000 $26,195.73 $26,195.73 $26,195.73 22.037126,194Totals 0.529970.529970.547152 $118,871.08 $118,871.08 $118,871.08 100.0000122,725



05/22/2018 11:08:44 AM

Page 87 of 126

Taxing District TSROS - South Ross Township Equalization Factor 1.000000

Property Type



12,033,083Total EAV

12,033,083

Industrial

Rate Setting EAV

Total + Overlap 20,156,942 20,156,942



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.423090.423090.4230850.45000 $85,282.01 $85,282.01 $85,282.01 93.575085,281034 GENERAL ASSISTANCE 0.029050.029050.0290470.10000 $5,855.59 $5,855.59 $5,855.59 6.42505,855Totals 0.452140.452140.452132 $91,137.60 $91,137.60 $91,137.60 100.000091,136



05/22/2018 11:08:44 AM

Page 88 of 126

Taxing District TSROSRB - South Ross Road & Bridge Equalization Factor 1.000000

Property Type



12,033,083Total EAV

12,033,083

Industrial

Rate Setting EAV

Total + Overlap 20,156,942 20,156,942



Municipality Fund Amount Extended007VCAV - Alvin City $1,214.48007VCHE - Henning City $3,041.12

$4,255.60Total


RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 89 of 126

Taxing District TVANC - Vance Township Equalization Factor 1.000000

Property Type



13,638,901Total EAV

13,638,901

Industrial

Rate Setting EAV

Total + Overlap 24,323,689 24,323,689



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.293870.293870.2938660.40000 $71,480.02 $71,480.02 $71,480.02 63.182971,479012 FIRE PROTECTION 0.034540.034540.0345340.00000 $8,401.40 $8,401.40 $8,401.40 7.42628,400016 LIBRARY 0.136700.136700.1366940.15000 $33,250.48 $33,250.48 $33,250.48 29.390933,249Totals 0.465110.465110.465094 $113,131.90 $113,131.90 $113,131.90 100.0000113,128



05/22/2018 11:08:44 AM

Page 90 of 126

Taxing District TVANCRB - Vance Road & Bridge Equalization Factor 1.000000

Property Type



13,638,901Total EAV

13,638,901

Industrial

Rate Setting EAV

Total + Overlap 24,323,689 24,323,689



Municipality Fund Amount Extended007VCFA - Fairmount City $3,066.60

$3,066.60Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.162960.162960.1629560.16500 $39,637.88 $39,637.88 $39,637.88 36.497239,637008 BRIDGE CONST W/ COUNTY 0.049380.049380.0493800.05000 $12,011.04 $12,011.04 $12,011.04 11.059412,011009 PERMANENT ROAD 0.167000.167000.1670000.16700 $40,620.56 $40,620.56 $40,620.56 37.40200010 EQUIPMENT AND BUILDING 0.034570.034570.0345630.03500 $8,408.70 $8,408.70 $8,408.70 7.74248,407090 ROAD DAMAGE 0.032590.032590.0325900.03300 $7,927.09 $7,927.09 $7,927.09 7.29907,927Totals 0.446500.446500.446489 $108,605.27 $108,605.27 $108,605.27 100.000067,982



05/22/2018 11:08:44 AM

Page 91 of 126

Taxing District U001 - Bismarck/Henning Unit 1 Equalization Factor 1.000000

Property Type



20,486,166Total EAV

20,482,583

Industrial

Rate Setting EAV

Total + Overlap 80,040,303 79,761,816



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.850002.850002.9465162.85000 $2,281,148.64 $2,273,211.76 $2,273,211.76 53.36882,350,195003 BONDS AND INTEREST 0.760190.760190.7601860.00000 $608,458.38 $606,341.35 $606,341.35 14.2352606,338004 OPERATIONS & MAINTENANC 0.500000.500000.5169330.50000 $400,201.52 $398,809.08 $398,809.08 9.3629412,315005 I. M. R. F. 0.162990.162990.1629850.00000 $130,457.69 $130,003.78 $130,003.78 3.0521130,000030 TRANSPORTATION SYSTEM 0.200000.200000.2067730.20000 $160,080.61 $159,523.63 $159,523.63 3.7452164,926031 WORKING CASH 0.050000.050000.0516930.05000 $40,020.15 $39,880.91 $39,880.91 0.936341,231032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0516930.05000 $40,020.15 $39,880.91 $39,880.91 0.936341,231033 SPECIAL EDUCATION 0.040000.040000.0413540.04000 $32,016.12 $31,904.73 $31,904.73 0.749032,985035 TORT JUDGMENTS, LIABILITY 0.514040.514040.5140300.00000 $411,439.17 $410,007.64 $410,007.64 9.6258410,000047 SOCIAL SECURITY 0.162990.162990.1629850.00000 $130,457.69 $130,003.78 $130,003.78 3.0521130,000057 LEASE/PURCHASE/RENT 0.050000.050000.0516930.05000 $40,020.15 $39,880.91 $39,880.91 0.936341,231Totals 5.340215.340215.466841 $4,274,320.27 $4,259,448.48 $4,259,448.48 100.00004,360,452



05/22/2018 11:08:44 AM

Page 92 of 126

Taxing District U002 - Westville Unit 2 Equalization Factor 1.000000

Property Type



7,922,916Total EAV

7,824,069

Industrial

Rate Setting EAV

Total + Overlap 51,410,781 49,750,818



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 93 of 126

Taxing District U004 - Georgetown/Ridge Farm Unit 4 Equalization Factor 1.000000

Property Type



26,338,087Total EAV

26,338,087

Industrial

Rate Setting EAV

Total + Overlap 67,197,113 67,197,113





RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 94 of 126

Taxing District U005 - Catlin Unit 5 (bonds) Equalization Factor 1.000000

Property Type



14,360,919Total EAV

14,360,919

Industrial

Rate Setting EAV

Total + Overlap 46,491,896 46,491,896



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent003 BONDS AND INTEREST 0.186390.186390.1863830.00000 $86,656.24 $86,656.24 $86,656.24 100.000086,653Totals 0.186390.186390.186383 $86,656.24 $86,656.24 $86,656.24 100.000086,653



05/22/2018 11:08:44 AM

Page 95 of 126

Taxing District U007 - Rossville/Alvin Unit 7 Equalization Factor 1.000000

Property Type



20,562,009Total EAV

20,518,940

Industrial

Rate Setting EAV

Total + Overlap 41,552,912 38,492,893



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 96 of 126

Taxing District U008C - Heritage Unit 8C Equalization Factor 1.000000

Property Type



13,625,420Total EAV

13,625,420

Industrial

Rate Setting EAV

Total + Overlap 89,145,477 89,145,477


Overlapping County Overlap EAVChampaign County 69,353,214Douglas County *2,436,060Edgar County *124,970



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.400002.400002.4058362.40000 $413,549.59 $413,549.59 $2,139,491.45 47.98502,144,694003 BONDS AND INTEREST 0.886580.886580.8865780.00000 $152,768.67 $152,768.67 $790,345.97 17.7260790,344004 OPERATIONS & MAINTENANC 0.500000.500000.5012160.50000 $86,156.17 $86,156.17 $445,727.39 9.9969446,811005 I. M. R. F. 0.157050.157050.1570470.00000 $27,061.65 $27,061.65 $140,002.97 3.1400140,000030 TRANSPORTATION SYSTEM 0.200000.200000.2004860.20000 $34,462.47 $34,462.47 $178,290.95 3.9987178,724031 WORKING CASH 0.050000.050000.0501210.05000 $8,615.62 $8,615.62 $44,572.74 0.999744,681033 SPECIAL EDUCATION 0.040000.040000.0400960.04000 $6,892.49 $6,892.49 $35,658.19 0.799735,744035 TORT JUDGMENTS, LIABILITY 0.560890.560890.5608810.00000 $96,648.26 $96,648.26 $500,008.07 11.2143500,000047 SOCIAL SECURITY 0.157050.157050.1570470.00000 $27,061.65 $27,061.65 $140,002.97 3.1400140,000057 LEASE/PURCHASE/RENT 0.050000.050000.0501210.05000 $8,615.62 $8,615.62 $44,572.74 0.999744,681Totals 5.001575.001575.009429 $861,832.19 $861,832.19 $4,458,673.44 100.00004,465,679



05/22/2018 11:08:44 AM

Page 97 of 126

Taxing District U010 - Potomac Unit 10 Equalization Factor 1.000000

Property Type


231,429 231,429Mineral 4,510,889 4,510,889State Railroad 0 0Local Railroad 0 0County Total 20,961,059 20,961,059

9,192,468Total EAV

9,192,468

Industrial

Rate Setting EAV

Total + Overlap 20,961,059 20,961,059



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.700002.700002.7375432.70000 $565,948.59 $565,948.59 $565,948.59 54.5725573,818003 BONDS AND INTEREST 0.600560.600560.6005570.00000 $125,883.74 $125,883.74 $125,883.74 12.1386125,883004 OPERATIONS & MAINTENANC 0.500000.500000.5069540.50000 $104,805.30 $104,805.30 $104,805.30 10.1060106,263005 I. M. R. F. 0.124050.124050.1240490.00000 $26,002.19 $26,002.19 $26,002.19 2.507326,002030 TRANSPORTATION SYSTEM 0.200000.200000.2027810.20000 $41,922.12 $41,922.12 $41,922.12 4.042442,505031 WORKING CASH 0.050000.050000.0506940.05000 $10,480.53 $10,480.53 $10,480.53 1.010610,626032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0506940.05000 $10,480.53 $10,480.53 $10,480.53 1.010610,626033 SPECIAL EDUCATION 0.040000.040000.0405560.04000 $8,384.42 $8,384.42 $8,384.42 0.80858,501035 TORT JUDGMENTS, LIABILITY 0.477080.477080.4770750.00000 $100,001.02 $100,001.02 $100,001.02 9.6428100,000047 SOCIAL SECURITY 0.155850.155850.1558410.00000 $32,667.81 $32,667.81 $32,667.81 3.150132,666057 LEASE/PURCHASE/RENT 0.050000.050000.0506940.05000 $10,480.53 $10,480.53 $10,480.53 1.010610,626Totals 4.947544.947544.997438 $1,037,056.78 $1,037,056.78 $1,037,056.78 100.00001,047,516



05/22/2018 11:08:44 AM

Page 98 of 126

Taxing District U010F - Paxton-Buckley-Loda Equalization Factor 1.000000

Property Type

0 0FarmResidentialCommercial 0 0

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 61,979 61,979

61,979Total EAV

61,979

Industrial

Rate Setting EAV

Total + Overlap 160,266,812 160,266,812


Overlapping County Overlap EAVChampaign County 3,323,460Ford County *100,496,069Iroquois County *56,217,525Livingston County 167,779



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.650003.650003.7737383.65000 $2,262.23 $2,262.23 $5,849,738.64 58.19836,048,050003 BONDS AND INTEREST 1.359631.359631.3596230.00000 $842.69 $842.69 $2,179,035.66 21.67912,179,024004 OPERATIONS & MAINTENANC 0.500000.500000.5169500.50000 $309.90 $309.90 $801,334.06 7.9725828,500005 I. M. R. F. 0.112390.112390.1123850.00000 $69.66 $69.66 $180,123.87 1.7921180,116030 TRANSPORTATION SYSTEM 0.200000.200000.2067800.20000 $123.96 $123.96 $320,533.62 3.1890331,400031 WORKING CASH 0.050000.050000.0516950.05000 $30.99 $30.99 $80,133.41 0.797382,850032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.040000.040000.0413560.04000 $24.79 $24.79 $64,106.72 0.637766,280035 TORT JUDGMENTS, LIABILITY 0.174730.174730.1747290.00000 $108.30 $108.30 $280,034.20 2.7861280,033047 SOCIAL SECURITY 0.134830.134830.1348210.00000 $83.57 $83.57 $216,087.74 2.1499216,073057 LEASE/PURCHASE/RENT 0.050050.050050.0500410.00000 $31.02 $31.02 $80,213.54 0.798080,199Totals 6.271636.271636.422118 $3,887.11 $3,887.11 $10,051,341.46 100.000010,292,525



05/22/2018 11:08:44 AM

Page 99 of 126

Taxing District U011 - Hoopeston Unit 11 Equalization Factor 1.000000

Property Type



19,248,945Total EAV

19,243,609

Industrial

Rate Setting EAV

Total + Overlap 78,190,494 75,844,340


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



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 100 of 126

Taxing District U012 - Jamaica Unit 12 (bond) Equalization Factor 1.000000

Property Type



37,218,925Total EAV

37,218,925

Industrial

Rate Setting EAV

Total + Overlap 56,654,680 56,654,680





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 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 0.00000



05/22/2018 11:08:44 AM

Page 101 of 126

Taxing District U076 - Oakwood Unit 76 Equalization Factor 1.000000

Property Type



26,474,743Total EAV

26,462,300

Industrial

Rate Setting EAV

Total + Overlap 84,328,278 81,938,564


Overlapping County Overlap EAVChampaign County 23,560

23,560Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 102 of 126

Taxing District U118 - Danville Unit 118 Equalization Factor 1.000000

Property Type



7,068,063Total EAV

7,058,619

Industrial

Rate Setting EAV

Total + Overlap 351,165,943 335,249,088



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.720002.720002.7950682.72000 $9,551,713.65 $9,118,775.19 $9,118,775.19 49.32719,370,439003 BONDS AND INTEREST 0.680440.680440.6804350.00000 $2,389,473.54 $2,281,168.89 $2,281,168.89 12.33972,281,152004 OPERATIONS & MAINTENANC 0.500000.500000.5137990.50000 $1,755,829.72 $1,676,245.44 $1,676,245.44 9.06751,722,507005 I. M. R. F. 0.375020.375020.3750140.00000 $1,316,942.52 $1,257,251.13 $1,257,251.13 6.80101,257,232030 TRANSPORTATION SYSTEM 0.200000.200000.2055200.20000 $702,331.89 $670,498.18 $670,498.18 3.6270689,003031 WORKING CASH 0.050000.050000.0513800.05000 $175,582.97 $167,624.54 $167,624.54 0.9067172,251032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0513800.05000 $175,582.97 $167,624.54 $167,624.54 0.9067172,251033 SPECIAL EDUCATION 0.040000.040000.0411040.04000 $140,466.38 $134,099.64 $134,099.64 0.7254137,801035 TORT JUDGMENTS, LIABILITY 0.487010.487010.4870030.00000 $1,710,213.26 $1,632,696.58 $1,632,696.58 8.83191,632,672047 SOCIAL SECURITY 0.361750.361750.3617440.00000 $1,270,342.80 $1,212,763.58 $1,212,763.58 6.56031,212,744057 LEASE/PURCHASE/RENT 0.050000.050000.0513800.05000 $175,582.97 $167,624.54 $167,624.54 0.9067172,251Totals 5.514225.514225.613827 $19,364,062.67 $18,486,372.25 $18,486,372.25 100.000018,820,303



05/22/2018 11:08:44 AM

Page 103 of 126

Taxing District U512 - Salt Fork CUSD 512 Equalization Factor 1.000000

Property Type



51,579,844Total EAV

51,579,844

Industrial

Rate Setting EAV

Total + Overlap 103,248,443 103,248,443



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.150003.150003.2804263.15000 $3,252,325.95 $3,252,325.95 $3,252,325.95 61.34323,386,989004 OPERATIONS & MAINTENANC 0.750000.750000.7810540.75000 $774,363.32 $774,363.32 $774,363.32 14.6055806,426005 I. M. R. F. 0.152550.152550.1525450.00000 $157,505.50 $157,505.50 $157,505.50 2.9708157,500030 TRANSPORTATION SYSTEM 0.220000.220000.2291100.22000 $227,146.57 $227,146.57 $227,146.57 4.2843236,552031 WORKING CASH 0.050000.050000.0520710.05000 $51,624.22 $51,624.22 $51,624.22 0.973753,762032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0520710.05000 $51,624.22 $51,624.22 $51,624.22 0.973753,762033 SPECIAL EDUCATION 0.050000.050000.0520710.05000 $51,624.22 $51,624.22 $51,624.22 0.973753,762035 TORT JUDGMENTS, LIABILITY 0.509940.509940.5099350.00000 $526,505.11 $526,505.11 $526,505.11 9.9306526,500047 SOCIAL SECURITY 0.152550.152550.1525450.00000 $157,505.50 $157,505.50 $157,505.50 2.9708157,500057 LEASE/PURCHASE/RENT 0.050000.050000.0520710.05000 $51,624.22 $51,624.22 $51,624.22 0.973753,762Totals 5.135045.135045.313899 $5,301,848.83 $5,301,848.83 $5,301,848.83 100.00005,486,515



05/22/2018 11:08:44 AM

Page 104 of 126

Taxing District VCAL - Allerton City Equalization Factor 1.000000

Property Type



84,258Total EAV

84,258

Industrial

Rate Setting EAV

Total + Overlap 2,148,657 2,148,657



FundRoad District Amount Extended

TSDLLRB - Sidell Road & Bridge 007 $3,470.04

$3,470.04Total

Overlapping County Overlap EAVChampaign County 45,600

45,600Total* 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



05/22/2018 11:08:44 AM

Page 105 of 126

Taxing District VCAV - Alvin City Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 52,122 52,122Local Railroad 0 0County Total 1,565,655 1,565,655

208,615Total EAV

208,615

Industrial

Rate Setting EAV

Total + Overlap 1,565,655 1,565,655




TSROSRB - South Ross Road & Bri 007 $1,214.48

$1,214.48Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.5074550.25000 $3,914.14 $3,914.14 $3,914.14 24.59527,945007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.223550.223550.2235490.00000 $3,500.02 $3,500.02 $3,500.02 21.99303,500035 TORT JUDGMENTS, LIABILITY 0.542910.542910.5429040.00000 $8,500.10 $8,500.10 $8,500.10 53.41188,500109A MANUAL PRIOR YEAR ADJU 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 1.016461.016461.273908 $15,914.26 $15,914.26 $15,914.26 100.000019,945



05/22/2018 11:08:44 AM

Page 106 of 126

Taxing District VCBE - Belgium City Equalization Factor 1.000000

Property Type



6,557Total EAV

6,557

Industrial

Rate Setting EAV

Total + Overlap 1,715,396 1,715,396




TDANVRB - Danville Road & Bridge 007 $896.73TGEORRB - Georgetown Road & B 007 $322.80

$1,219.53Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.239770.239770.2397700.28300 $4,113.00 $4,113.00 $4,113.00 75.35444,113007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.063550.063550.0635420.07500 $1,090.13 $1,090.13 $1,090.13 19.97231,090035 TORT JUDGMENTS, LIABILITY 0.014870.014870.0148650.00000 $255.08 $255.08 $255.08 4.6733255Totals 0.318190.318190.318177 $5,458.21 $5,458.21 $5,458.21 100.00005,458



05/22/2018 11:08:44 AM

Page 107 of 126

Taxing District VCBI - Bismarck City Equalization Factor 1.000000

Property Type



108,727Total EAV

105,144

Industrial

Rate Setting EAV

Total + Overlap 4,600,170 4,321,683

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 278,487



TNEWLRB - Newell Road & Bridge 007 $3,565.39

$3,565.39Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.277670.277670.2776700.00000 $12,773.29 $12,000.02 $12,000.02 100.000012,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.277670.277670.277670 $12,773.29 $12,000.02 $12,000.02 100.000012,000



05/22/2018 11:08:44 AM

Page 108 of 126

Taxing District VCCA - Catlin City Equalization Factor 1.000000

Property Type



87,678Total EAV

87,678

Industrial

Rate Setting EAV

Total + Overlap 21,199,361 21,199,361




TCTLNRB - Catlin Road & Bridge 007 $17,213.88

$17,213.88Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.239210.239210.2392010.25000 $50,710.99 $50,710.99 $50,710.99 30.179750,709005 I. M. R. F. 0.150950.150950.1509480.00000 $32,000.44 $32,000.44 $32,000.44 19.044432,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0798520.07500 $15,899.52 $15,899.52 $15,899.52 9.462316,928027 AUDIT 0.021200.021200.0211940.00000 $4,494.26 $4,494.26 $4,494.26 2.67474,493035 TORT JUDGMENTS, LIABILITY 0.202120.202120.2021190.00000 $42,848.15 $42,848.15 $42,848.15 25.500242,848040 STREET & BRIDGE 0.000000.000000.0000000.06000 $0.00 $0.00 $0.00 0.00000047 SOCIAL SECURITY 0.085380.085380.0853800.00000 $18,100.01 $18,100.01 $18,100.01 10.771918,100073 CHLORINATION OF SEWAGE 0.018760.018760.0187550.02000 $3,977.00 $3,977.00 $3,977.00 2.36683,976Totals 0.792620.792620.797449 $168,030.37 $168,030.37 $168,030.37 100.0000169,054



05/22/2018 11:08:44 AM

Page 109 of 126

Taxing District VCDA - Danville City Equalization Factor 1.000000

Property Type



1,588,266Total EAV

1,588,266

Industrial

Rate Setting EAV

Total + Overlap 304,578,681 293,899,583




TBLNTRB - Blount Road & Bridge 007 $20,951.10TDANVRB - Danville Road & Bridge 007 $105,537.30TNEWLRB - Newell Road & Bridge 007 $112,346.64

$238,835.04Total


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 0.777920.777920.7779190.00000 $2,369,378.48 $2,286,303.64 $2,286,303.64 34.63612,286,300015 POLICE PENSION 0.832870.832870.8328610.00000 $2,536,744.46 $2,447,801.46 $2,447,801.46 37.08272,447,775016 LIBRARY 0.635190.635190.6351830.00000 $1,934,653.32 $1,866,820.76 $1,866,820.76 28.28121,866,800047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 2.245982.245982.245963 $6,840,776.26 $6,600,925.86 $6,600,925.86 100.00006,600,875



05/22/2018 11:08:44 AM

Page 110 of 126

Taxing District VCFA - Fairmount City Equalization Factor 1.000000

Property Type



15,632Total EAV

15,632

Industrial

Rate Setting EAV

Total + Overlap 3,763,633 3,763,633




TVANCRB - Vance Road & Bridge 007 $3,066.60

$3,066.60Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.278860.278860.2788530.43750 $10,495.27 $10,495.27 $10,495.27 35.074910,495007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.056760.056760.0567540.07500 $2,136.24 $2,136.24 $2,136.24 7.13932,136014 POLICE PROTECTION 0.056760.056760.0567540.07500 $2,136.24 $2,136.24 $2,136.24 7.13932,136027 AUDIT 0.140000.140000.1399980.00000 $5,269.09 $5,269.09 $5,269.09 17.60925,269047 SOCIAL SECURITY 0.147040.147040.1470390.00000 $5,534.05 $5,534.05 $5,534.05 18.49475,534060 UNEMPLOYMENT INSURANC 0.045630.045630.0456210.00000 $1,717.35 $1,717.35 $1,717.35 5.73931,717062 WORKERS COMPENSATION 0.069990.069990.0699860.00000 $2,634.17 $2,634.17 $2,634.17 8.80332,634Totals 0.795040.795040.795005 $29,922.41 $29,922.41 $29,922.41 100.000029,921



05/22/2018 11:08:44 AM

Page 111 of 126

Taxing District VCFI - Fithian City Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 51,813 51,813County Total 4,604,309 4,604,309

70,745Total EAV

70,745

Industrial

Rate Setting EAV

Total + Overlap 4,604,309 4,604,309




TOKWDRB - Oakwood Road & Brid 007 $3,798.55

$3,798.55Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.247380.247380.2473770.25000 $11,390.14 $11,390.14 $11,390.14 30.950011,390007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.074170.074170.0741700.07500 $3,415.02 $3,415.02 $3,415.02 9.27953,415027 AUDIT 0.059080.059080.0590750.00000 $2,720.23 $2,720.23 $2,720.23 7.39162,720035 TORT JUDGMENTS, LIABILITY 0.243260.243260.2432500.00000 $11,200.44 $11,200.44 $11,200.44 30.434511,200041 STREET LIGHTING 0.049420.049420.0494100.05000 $2,275.45 $2,275.45 $2,275.45 6.18302,275047 SOCIAL SECURITY 0.054300.054300.0542970.00000 $2,500.14 $2,500.14 $2,500.14 6.79352,500060 UNEMPLOYMENT INSURANC 0.006520.006520.0065160.00000 $300.20 $300.20 $300.20 0.8157300062 WORKERS COMPENSATION 0.065160.065160.0651560.00000 $3,000.17 $3,000.17 $3,000.17 8.15223,000Totals 0.799290.799290.799251 $36,801.79 $36,801.79 $36,801.79 100.000036,800



05/22/2018 11:08:44 AM

Page 112 of 126

Taxing District VCGT - Georgetown City Equalization Factor 1.000000

Property Type


80,756 80,756Mineral 0 0State Railroad 22,017 22,017Local Railroad 0 0County Total 18,802,898 18,802,898

72,032Total EAV

72,032

Industrial

Rate Setting EAV

Total + Overlap 18,802,898 18,802,898




TGEORRB - Georgetown Road & B 007 $10,277.66

$10,277.66Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.224440.224440.2244340.25000 $42,201.22 $42,201.22 $42,201.22 20.839342,200003 BONDS AND INTEREST 0.053190.053190.0531830.00000 $10,001.26 $10,001.26 $10,001.26 4.938710,000005 I. M. R. F. 0.132960.132960.1329580.00000 $25,000.33 $25,000.33 $25,000.33 12.345325,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.066480.066480.0664790.07500 $12,500.17 $12,500.17 $12,500.17 6.172612,500016 LIBRARY 0.137220.137220.1372130.15000 $25,801.34 $25,801.34 $25,801.34 12.740825,800027 AUDIT 0.026600.026600.0265920.00000 $5,001.57 $5,001.57 $5,001.57 2.46985,000035 TORT JUDGMENTS, LIABILITY 0.234010.234010.2340070.00000 $44,000.66 $44,000.66 $44,000.66 21.727744,000047 SOCIAL SECURITY 0.175510.175510.1755050.00000 $33,000.97 $33,000.97 $33,000.97 16.296033,000060 UNEMPLOYMENT INSURANC 0.005320.005320.0053180.00000 $1,000.31 $1,000.31 $1,000.31 0.49401,000062 WORKERS COMPENSATION 0.021280.021280.0212730.00000 $4,001.26 $4,001.26 $4,001.26 1.97584,000Totals 1.077011.077011.076962 $202,509.09 $202,509.09 $202,509.09 100.0000202,500



05/22/2018 11:08:44 AM

Page 113 of 126

Taxing District VCHE - Henning City Equalization Factor 1.000000

Property Type


2,360,747 2,360,747Mineral 0 0State Railroad 0 0Local Railroad 2,757 2,757County Total 3,920,481 3,920,481

228,977Total EAV

228,977

Industrial

Rate Setting EAV

Total + Overlap 3,920,481 3,920,481




TSROSRB - South Ross Road & Bri 007 $3,041.12

$3,041.12Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.167840.167840.1678370.25000 $6,580.14 $6,580.14 $6,580.14 49.59086,580007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.054110.054110.0541010.07500 $2,121.37 $2,121.37 $2,121.37 15.98762,121035 TORT JUDGMENTS, LIABILITY 0.116500.116500.1164910.00000 $4,567.36 $4,567.36 $4,567.36 34.42164,567Totals 0.338450.338450.338429 $13,268.87 $13,268.87 $13,268.87 100.000013,268



05/22/2018 11:08:44 AM

Page 114 of 126

Taxing District VCHO - Hoopeston City Equalization Factor 1.000000

Property Type



126,864Total EAV

121,528

Industrial

Rate Setting EAV

Total + Overlap 29,491,334 27,145,180




TGRNTRB - Grant Road & Bridge 007 $29,487.81

$29,487.81Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2532680.25000 $73,728.34 $67,862.95 $67,862.95 9.083668,750007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.150000.150000.1519610.15000 $44,237.00 $40,717.77 $40,717.77 5.450041,250014 POLICE PROTECTION 0.150000.150000.1519610.15000 $44,237.00 $40,717.77 $40,717.77 5.450041,250015 POLICE PENSION 0.707310.707310.7073080.00000 $208,595.15 $192,000.57 $192,000.57 25.6992192,000025 GARBAGE DISPOSAL 0.200000.200000.2026140.20000 $58,982.67 $54,290.36 $54,290.36 7.266755,000027 AUDIT 0.044210.044210.0442070.00000 $13,038.12 $12,000.88 $12,000.88 1.606312,000035 TORT JUDGMENTS, LIABILITY 0.293230.293230.2932270.00000 $86,477.44 $79,597.81 $79,597.81 10.654179,597040 STREET & BRIDGE 0.000000.000000.1013070.10000 $0.00 $0.00 $0.00 0.000027,500042 PARK/PARK MAINTENANCE 0.075000.075000.0759800.07500 $22,118.50 $20,358.89 $20,358.89 2.725020,625046 EMERGENCY SERV. & DISAS 0.050000.050000.0506540.05000 $14,745.67 $13,572.59 $13,572.59 1.816713,750047 SOCIAL SECURITY 0.296440.296440.2964360.00000 $87,424.11 $80,469.17 $80,469.17 10.770780,468060 UNEMPLOYMENT INSURANC 0.085200.085200.0851900.00000 $25,126.62 $23,127.69 $23,127.69 3.095623,125062 WORKERS COMPENSATION 0.296200.296200.2961960.00000 $87,353.33 $80,404.02 $80,404.02 10.762080,403064 AMBULANCE 0.154680.154680.1546760.25000 $45,617.20 $41,988.16 $41,988.16 5.620141,987Totals 2.752272.752272.864985 $811,681.15 $747,108.63 $747,108.63 100.0000777,705



05/22/2018 11:08:44 AM

Page 115 of 126

Taxing District VCIN - Indianola City Equalization Factor 1.000000

Property Type

998,222 998,222FarmResidentialCommercial 193,523 193,523


36,567Total EAV

36,567

Industrial

Rate Setting EAV

Total + Overlap 1,228,641 1,228,641




TCRLLRB - Carroll Road & Bridge 007 $1,683.24

$1,683.24Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.234080.234080.2340800.34000 $2,876.00 $2,876.00 $2,876.00 72.31162,876007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.052910.052910.0529040.07500 $650.07 $650.07 $650.07 16.3448650027 AUDIT 0.028490.028490.0284870.00000 $350.04 $350.04 $350.04 8.8011350035 TORT JUDGMENTS, LIABILITY 0.008230.008230.0082210.00000 $101.12 $101.12 $101.12 2.5425101Totals 0.323710.323710.323692 $3,977.23 $3,977.23 $3,977.23 100.00003,977



05/22/2018 11:08:44 AM

Page 116 of 126

Taxing District VCMU - Muncie City Equalization Factor 1.000000

Property Type

782,947 782,947FarmResidentialCommercial 19,187 19,187

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 880,027 880,027

77,893Total EAV

77,893

Industrial

Rate Setting EAV

Total + Overlap 880,027 880,027




TOKWDRB - Oakwood Road & Brid 007 $726.02

$726.02Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.239770.239770.2397650.25000 $2,110.04 $2,110.04 $2,110.04 91.14292,110007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.023300.023300.0232950.00000 $205.05 $205.05 $205.05 8.8571205Totals 0.263070.263070.263060 $2,315.09 $2,315.09 $2,315.09 100.00002,315



05/22/2018 11:08:44 AM

Page 117 of 126

Taxing District VCOK - Oakwood City Equalization Factor 1.000000

Property Type



216,561Total EAV

204,118

Industrial

Rate Setting EAV

Total + Overlap 12,909,074 10,519,360




TOKWDRB - Oakwood Road & Brid 007 $8,678.47

$8,678.47Total


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



05/22/2018 11:08:44 AM

Page 118 of 126

Taxing District VCPO - Potomac City Equalization Factor 1.000000

Property Type



19,101Total EAV

19,101

Industrial

Rate Setting EAV

Total + Overlap 4,184,140 4,184,140




TMDFKRB - Middlefork Road & Brid 007 $4,542.30

$4,542.30Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.239000.239000.2389980.25000 $10,000.09 $10,000.09 $10,000.09 21.322010,000005 I. M. R. F. 0.212710.212710.2127080.00000 $8,900.08 $8,900.08 $8,900.08 18.97658,900007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.071700.071700.0716990.07500 $3,000.03 $3,000.03 $3,000.03 6.39663,000016 LIBRARY 0.119500.119500.1194990.15000 $5,000.05 $5,000.05 $5,000.05 10.66105,000027 AUDIT 0.095600.095600.0955990.00000 $4,000.04 $4,000.04 $4,000.04 8.52884,000035 TORT JUDGMENTS, LIABILITY 0.310700.310700.3106970.00000 $13,000.12 $13,000.12 $13,000.12 27.718513,000047 SOCIAL SECURITY 0.023900.023900.0239000.00000 $1,000.01 $1,000.01 $1,000.01 2.13221,000060 UNEMPLOYMENT INSURANC 0.047800.047800.0478000.00000 $2,000.02 $2,000.02 $2,000.02 4.26442,000Totals 1.120911.120911.120900 $46,900.44 $46,900.44 $46,900.44 100.000046,900



05/22/2018 11:08:44 AM

Page 119 of 126

Taxing District VCRA - Rankin City Equalization Factor 1.000000

Property Type



3,664Total EAV

3,664

Industrial

Rate Setting EAV

Total + Overlap 2,667,449 2,667,449




TBTLRRB - Butler Road & Bridge 007 $6,652.35

$6,652.35Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.214070.214070.2140620.25000 $5,710.21 $5,710.21 $5,710.21 26.39895,710007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0750530.07500 $2,000.59 $2,000.59 $2,000.59 9.24902,002027 AUDIT 0.067190.067190.0671800.00000 $1,792.26 $1,792.26 $1,792.26 8.28591,792047 SOCIAL SECURITY 0.205630.205630.2056270.00000 $5,485.08 $5,485.08 $5,485.08 25.35835,485060 UNEMPLOYMENT INSURANC 0.049300.049300.0492980.00000 $1,315.05 $1,315.05 $1,315.05 6.07971,315062 WORKERS COMPENSATION 0.199710.199710.1997040.00000 $5,327.16 $5,327.16 $5,327.16 24.62825,327Totals 0.810900.810900.810924 $21,630.35 $21,630.35 $21,630.35 100.000021,631



05/22/2018 11:08:44 AM

Page 120 of 126

Taxing District VCRF - Ridge Farm City Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 45,382 45,382Local Railroad 0 0County Total 4,812,254 4,812,254

155,744Total EAV

155,744

Industrial

Rate Setting EAV

Total + Overlap 4,812,254 4,812,254




TELWDRB - Elwood Road & Bridge 007 $3,732.86

$3,732.86Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.249370.249370.2493630.25000 $12,000.32 $12,000.32 $12,000.32 9.010212,000005 I. M. R. F. 0.540290.540290.5402870.00000 $26,000.13 $26,000.13 $26,000.13 19.521726,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0789650.07500 $3,609.19 $3,609.19 $3,609.19 2.70993,800025 GARBAGE DISPOSAL 0.105980.105980.1059790.20000 $5,100.03 $5,100.03 $5,100.03 3.82935,100027 AUDIT 0.353270.353270.3532650.00000 $17,000.25 $17,000.25 $17,000.25 12.764317,000031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.810440.810440.8104310.00000 $39,000.43 $39,000.43 $39,000.43 29.282739,000040 STREET & BRIDGE 0.000000.000000.0000000.06000 $0.00 $0.00 $0.00 0.00000041 STREET LIGHTING 0.050000.050000.0519510.05000 $2,406.13 $2,406.13 $2,406.13 1.80662,500046 EMERGENCY SERV. & DISAS 0.050000.050000.0519510.05000 $2,406.13 $2,406.13 $2,406.13 1.80662,500047 SOCIAL SECURITY 0.405220.405220.4052160.00000 $19,500.22 $19,500.22 $19,500.22 14.641419,500060 UNEMPLOYMENT INSURANC 0.024940.024940.0249360.00000 $1,200.18 $1,200.18 $1,200.18 0.90111,200062 WORKERS COMPENSATION 0.083130.083130.0831210.00000 $4,000.43 $4,000.43 $4,000.43 3.00364,000073 CHLORINATION OF SEWAGE 0.020000.020000.0207800.02000 $962.45 $962.45 $962.45 0.72261,000Totals 2.767642.767642.776245 $133,185.89 $133,185.89 $133,185.89 100.0000133,600



05/22/2018 11:08:44 AM

Page 121 of 126

Taxing District VCRO - Rossville City Equalization Factor 1.000000

Property Type



146,243Total EAV

103,174

Industrial

Rate Setting EAV

Total + Overlap 9,968,073 6,908,054




TGRNTRB - Grant Road & Bridge 007 $135.06TROSSRB - Rossville Road & Bridg 007 $4,557.99

$4,693.05Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2629250.25000 $24,920.18 $17,270.14 $17,270.14 100.000018,163007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.250000.250000.262925 $24,920.18 $17,270.14 $17,270.14 100.000018,163



05/22/2018 11:08:44 AM

Page 122 of 126

Taxing District VCSI - Sidell City Equalization Factor 1.000000

Property Type



6,828Total EAV

6,828

Industrial

Rate Setting EAV

Total + Overlap 3,029,677 3,029,677




TSDLLRB - Sidell Road & Bridge 007 $4,998.97

$4,998.97Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.229630.229630.2296280.25000 $6,957.05 $6,957.05 $6,957.05 34.60266,957007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.067040.067040.0670370.07500 $2,031.10 $2,031.10 $2,031.10 10.10222,031027 AUDIT 0.082590.082590.0825830.00000 $2,502.21 $2,502.21 $2,502.21 12.44542,502035 TORT JUDGMENTS, LIABILITY 0.284360.284360.2843540.00000 $8,615.19 $8,615.19 $8,615.19 42.84988,615Totals 0.663620.663620.663602 $20,105.55 $20,105.55 $20,105.55 100.000020,105



05/22/2018 11:08:44 AM

Page 123 of 126

Taxing District VCTI - Tilton City Equalization Factor 1.000000

Property Type



205,810Total EAV

97,519

Industrial

Rate Setting EAV

Total + Overlap 25,316,000 18,418,280

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 6,897,720



TCTLNRB - Catlin Road & Bridge 007 $36.64TDANVRB - Danville Road & Bridge 007 $14,647.08

$14,683.72Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent003 BONDS AND INTEREST 1.861871.861871.8618620.00000 $471,351.01 $342,924.43 $342,924.43 100.0000342,923007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 1.861871.861871.861862 $471,351.01 $342,924.43 $342,924.43 100.0000342,923



05/22/2018 11:08:44 AM

Page 124 of 126

Taxing District VCWE - Westville City Equalization Factor 1.000000

Property Type



188,811Total EAV

188,811

Industrial

Rate Setting EAV

Total + Overlap 22,865,502 22,865,502




TDANVRB - Danville Road & Bridge 007 $1,094.61TGEORRB - Georgetown Road & B 007 $11,747.76

$12,842.37Total


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



05/22/2018 11:08:44 AM

Page 125 of 126

Taxing District WBLNT - Blount Water Equalization Factor 1.000000

Property Type



8,100,591Total EAV

8,100,591

Industrial

Rate Setting EAV

Total + Overlap 29,146,091 29,146,091



RateActual

RateCalc'ed

RateMaximum





05/22/2018 11:08:44 AM

Page 126 of 126

Taxing District WSORO - South Ross Water Equalization Factor 1.000000

Property Type



12,033,083Total EAV

12,033,083

Industrial

Rate Setting EAV

Total + Overlap 20,156,001 20,156,001



RateActual

RateCalc'ed

RateMaximum




Documents

Tax Computation Report Clerk Tax/2017 Tax...TIF Increment 20,537,779 Fund/Name Levy Request Certified Rate Actual Rate Calc'ed Rate Maximum Total Extension Total Extension Total Extension