Tax Computation Report - Vermilion County, Illinois Clerk Tax/2018 Tax...TIF Increment 0 Overlapping County Overlap EAV Champaign County 2,348,020 Total 2,348,020 denotes use of

Vermilion CountyTax Year: 2018 Tax Computation Report

05/09/2019 09:37:46 AM

Page 1 of 128

Taxing District ARPT - Airport Authority Equalization Factor 1.0000

Property Type

304,249,627 302,545,906FarmResidentialCommercial 138,637,389 126,270,358

19,772,060 16,469,606Mineral 272,267 272,267State Railroad 8,768,816 8,768,816Local Railroad 275,833 271,249County Total 502,793,491 485,289,219

30,817,499Total EAV

30,691,017

Industrial

Rate Setting EAV

Total + Overlap 502,793,491 485,289,219

Other ValuesEZ Value Abated 2,770,160EZ Tax Abated $2,940.26New Property 2,609,788TIF Increment 14,734,112

Fund/Name Levy RequestCertified

RateActual

RateCalc'ed

RateMaximum

Total ExtensionTotal Extension Total Extension

Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.073800.073800.0737950.07500 $371,061.60 $358,143.44 $358,143.44 69.5308358,119005 I. M. R. F. 0.007480.007480.0074720.00000 $37,608.95 $36,299.63 $36,299.63 7.047336,260027 AUDIT 0.002360.002360.0023590.00500 $11,865.93 $11,452.83 $11,452.83 2.223511,450035 TORT JUDGMENTS, LIABILITY 0.019480.019480.0194780.00000 $97,944.17 $94,534.34 $94,534.34 18.353194,525047 SOCIAL SECURITY 0.003020.003020.0030130.00000 $15,184.36 $14,655.73 $14,655.73 2.845314,620Totals 0.106140.106140.106117 $533,665.01 $515,085.97 $515,085.97 100.0000514,974

Copyright (C) 1997-2019 DEVNET Incorporated ROBYN.HEFFERN


05/09/2019 09:37:46 AM

Page 2 of 128

Taxing District CCONS - Conservation District Equalization Factor 1.0000

Property Type


48,692,881 43,674,121Mineral 33,087,224 33,087,224State Railroad 12,580,137 12,580,137Local Railroad 483,325 476,330County Total 958,818,218 931,813,244

234,291,248Total EAV

234,087,320

Industrial

Rate Setting EAV

Total + Overlap 958,818,218 931,813,244



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.088680.088680.0886770.10000 $850,280.00 $826,331.98 $826,331.98 71.3148826,300003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000005 I. M. R. F. 0.002690.002690.0026830.00000 $25,792.21 $25,065.78 $25,065.78 2.163225,000027 AUDIT 0.000780.000780.0007730.00500 $7,478.78 $7,268.14 $7,268.14 0.62737,200035 TORT JUDGMENTS, LIABILITY 0.025220.025220.0252200.00000 $241,813.95 $235,003.30 $235,003.30 20.2815235,000047 SOCIAL SECURITY 0.006980.006980.0069760.00000 $66,925.51 $65,040.56 $65,040.56 5.613265,000Totals 0.124350.124350.124329 $1,192,290.45 $1,158,709.76 $1,158,709.76 100.00001,158,500



05/09/2019 09:37:46 AM

Page 3 of 128

Taxing District CECTLN - Catlin Cemetery Equalization Factor 1.0000

Property Type


100,581 100,581Mineral 45,711 45,711State Railroad 1,606,459 1,606,459Local Railroad 6,200 6,200County Total 56,988,118 56,988,081

18,083,991Total EAV

18,083,991

Industrial

Rate Setting EAV

Total + Overlap 56,988,118 56,988,081

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 213,261TIF Increment 37


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.075460.075460.0754540.10000 $43,003.23 $43,003.21 $43,003.21 100.000043,000Totals 0.075460.075460.075454 $43,003.23 $43,003.21 $43,003.21 100.000043,000



05/09/2019 09:37:46 AM

Page 4 of 128

Taxing District CEGE - Georgetown Cemetery Equalization Factor 1.0000

Property Type


327,659 327,659Mineral 1,821 1,821State Railroad 64,120 64,120Local Railroad 0 0County Total 26,918,812 26,918,812

2,262,167Total EAV

2,262,167

Industrial

Rate Setting EAV

Total + Overlap 26,918,812 26,918,812



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.047890.047890.0478850.06000 $12,891.42 $12,891.42 $12,891.42 74.921812,890027 AUDIT 0.004650.004650.0046440.00500 $1,251.72 $1,251.72 $1,251.72 7.27471,250035 TORT JUDGMENTS, LIABILITY 0.010780.010780.0107730.00000 $2,901.85 $2,901.85 $2,901.85 16.86482,900143 MEDICARE 0.000600.000600.0005940.00000 $161.51 $161.51 $161.51 0.9387160Totals 0.063920.063920.063896 $17,206.50 $17,206.50 $17,206.50 100.000017,200



05/09/2019 09:37:46 AM

Page 5 of 128

Taxing District CEPLOT - Pilot Cemetery Equalization Factor 1.0000

Property Type

3,833,703 3,833,703FarmResidentialCommercial 483,669 483,669

3,065,239 3,065,239Mineral 19,504,422 19,504,422State Railroad 0 0Local Railroad 0 0County Total 40,452,980 40,452,980

13,565,947Total EAV

13,565,947

Industrial

Rate Setting EAV

Total + Overlap 40,452,980 40,452,980

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


RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 6 of 128

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

Property Type


2,984,904 2,725,548Mineral 1,804,881 1,804,881State Railroad 530,351 530,351Local Railroad 11,149 8,738County Total 44,966,249 41,355,195

22,435,641Total EAV

22,388,088

Industrial

Rate Setting EAV

Total + Overlap 44,966,249 41,355,195

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 277,213TIF Increment 3,611,054


RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 7 of 128

Taxing District CT92 - Vermilion County Equalization Factor 1.0000

Property Type




234,087,320

Industrial

Rate Setting EAV

Total + Overlap 958,818,217 931,813,243



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.249870.249870.2498660.25000 $2,395,799.08 $2,328,321.75 $2,328,321.75 17.58742,328,286003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000005 I. M. R. F. 0.107430.107430.1074250.00000 $1,030,058.41 $1,001,046.97 $1,001,046.97 7.56161,001,000006 COUNTY HIGHWAY 0.084840.084840.0848390.15000 $813,461.38 $790,550.36 $790,550.36 5.9716790,545008 BRIDGE CONST W/ COUNTY 0.039720.039720.0397140.05000 $380,842.60 $370,116.22 $370,116.22 2.7957370,063018 MENTAL HEALTH SERVICES 0.087030.087030.0870220.15000 $834,459.49 $810,957.07 $810,957.07 6.1257810,885022 COUNTY HEALTH DEPARTME 0.032490.032490.0324830.03250 $311,520.04 $302,746.12 $302,746.12 2.2869302,677035 TORT JUDGMENTS, LIABILITY 0.075540.075540.0755300.00000 $724,291.28 $703,891.72 $703,891.72 5.3170703,800047 SOCIAL SECURITY 0.119220.119220.1192190.00000 $1,143,103.08 $1,110,907.75 $1,110,907.75 8.39151,110,900053 EXTENSION EDUCATION 0.011160.011160.0111500.05000 $107,004.11 $103,990.36 $103,990.36 0.7855103,900105 PUBLIC BLDG COMMISSION 0.613430.613430.6134250.00000 $5,881,678.59 $5,716,021.98 $5,716,021.98 43.17715,715,971Totals 1.420731.420731.420673 $13,622,218.06 $13,238,550.30 $13,238,550.30 100.000013,238,027



05/09/2019 09:37:46 AM

Page 8 of 128

Taxing District D061 - Armstrong 61 Equalization Factor 1.0000

Property Type


271,760 271,760Mineral 16,511,182 16,511,182State Railroad 1,465,631 1,465,631Local Railroad 133,112 133,112County Total 42,319,648 42,319,648

18,022,603Total EAV

18,022,603

Industrial

Rate Setting EAV

Total + Overlap 44,667,668 44,667,668


Overlapping County Overlap EAVChampaign County *2,348,020

2,348,020Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.611911.611911.6119041.67000 $682,154.64 $682,154.64 $720,002.61 65.3060720,000003 BONDS AND INTEREST 0.280950.280950.2809500.00000 $118,897.05 $118,897.05 $125,493.81 11.3826125,494004 OPERATIONS & MAINTENANC 0.246270.246270.2462630.25000 $104,220.60 $104,220.60 $110,003.07 9.9776110,000005 I. M. R. F. 0.019030.019030.0190290.00000 $8,053.43 $8,053.43 $8,500.26 0.77108,500030 TRANSPORTATION SYSTEM 0.055970.055970.0559690.12000 $23,686.31 $23,686.31 $25,000.49 2.267625,000031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000032 FIRE PREV/SFTY/ENERGY 0.022390.022390.0223880.05000 $9,475.37 $9,475.37 $10,001.09 0.907110,000033 SPECIAL EDUCATION 0.000000.000000.0000000.02000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.212690.212690.2126820.00000 $90,009.66 $90,009.66 $95,003.66 8.617195,000047 SOCIAL SECURITY 0.019030.019030.0190290.00000 $8,053.43 $8,053.43 $8,500.26 0.77108,500057 LEASE/PURCHASE/RENT 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000Totals 2.468242.468242.468214 $1,044,550.49 $1,044,550.49 $1,102,505.25 100.00001,102,494



05/09/2019 09:37:46 AM

Page 9 of 128

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

Property Type

332,712 332,712FarmResidentialCommercial 0 0

0 0Mineral 751,534 751,534State Railroad 0 0Local Railroad 0 0County Total 2,834,577 2,834,577

1,750,331Total EAV

1,750,331

Industrial

Rate Setting EAV

Total + Overlap 79,904,646 79,904,646





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.920001.920001.9943771.92000 $54,423.88 $54,423.88 $1,534,169.20 63.28451,593,600003 BONDS AND INTEREST 0.231110.231110.2311090.00000 $6,550.99 $6,550.99 $184,667.63 7.6175184,667004 OPERATIONS & MAINTENANC 0.450000.450000.4674320.45000 $12,755.60 $12,755.60 $359,570.91 14.8323373,500005 I. M. R. F. 0.062580.062580.0625750.00000 $1,773.88 $1,773.88 $50,004.33 2.062750,000030 TRANSPORTATION SYSTEM 0.120000.120000.1246490.12000 $3,401.49 $3,401.49 $95,885.58 3.955399,600031 WORKING CASH 0.050000.050000.0519370.05000 $1,417.29 $1,417.29 $39,952.32 1.648041,500032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.020000.020000.0207750.02000 $566.92 $566.92 $15,980.93 0.659216,600035 TORT JUDGMENTS, LIABILITY 0.101380.101380.1013710.00000 $2,873.69 $2,873.69 $81,007.33 3.341581,000047 SOCIAL SECURITY 0.062580.062580.0625750.00000 $1,773.88 $1,773.88 $50,004.33 2.062750,000057 LEASE/PURCHASE/RENT 0.016270.016270.0162690.05000 $461.19 $461.19 $13,000.49 0.536313,000Totals 3.033923.033923.133069 $85,998.81 $85,998.81 $2,424,243.05 100.00002,503,467



05/09/2019 09:37:46 AM

Page 10 of 128

Taxing District FDAL - Allerton Fire Equalization Factor 1.0000

Property Type



10,281,226Total EAV

10,281,226

Industrial

Rate Setting EAV

Total + Overlap 20,278,539 20,278,539


Overlapping County Overlap EAVChampaign County *4,647,670Douglas County 784,334Edgar County *1,602,970



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.258580.258580.2585790.30000 $34,245.21 $34,245.21 $52,436.25 98.125452,436027 AUDIT 0.004940.004940.0049310.00500 $654.23 $654.23 $1,001.76 1.87461,000Totals 0.263520.263520.263510 $34,899.44 $34,899.44 $53,438.01 100.000053,436



05/09/2019 09:37:46 AM

Page 11 of 128

Taxing District FDBG - Blue Grass Fire Equalization Factor 1.0000

Property Type



18,134,475Total EAV

18,134,475

Industrial

Rate Setting EAV

Total + Overlap 34,148,016 34,148,016



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.293350.293350.2933470.30000 $100,173.20 $100,173.20 $100,173.20 54.0868100,172027 AUDIT 0.004900.004900.0048910.00500 $1,673.25 $1,673.25 $1,673.25 0.90341,670035 TORT JUDGMENTS, LIABILITY 0.069320.069320.0693100.00000 $23,671.40 $23,671.40 $23,671.40 12.780923,668064 AMBULANCE 0.174800.174800.1747950.30000 $59,690.73 $59,690.73 $59,690.73 32.228959,689Totals 0.542370.542370.542343 $185,208.58 $185,208.58 $185,208.58 100.0000185,199



05/09/2019 09:37:46 AM

Page 12 of 128

Taxing District FDBI - Bismarck Fire Equalization Factor 1.0000

Property Type


2,503,798 2,503,798Mineral 320 320State Railroad 1,862,916 1,862,916Local Railroad 46,359 46,359County Total 80,582,501 80,074,107

26,450,851Total EAV

26,445,801

Industrial

Rate Setting EAV

Total + Overlap 80,582,501 80,074,107

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 244,489TIF Increment 508,394


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3110210.30000 $241,747.50 $240,222.32 $240,222.32 56.6754249,047027 AUDIT 0.002500.002500.0024980.00500 $2,014.56 $2,001.85 $2,001.85 0.47232,000035 TORT JUDGMENTS, LIABILITY 0.018710.018710.0187050.00000 $15,076.99 $14,981.87 $14,981.87 3.534714,978062 WORKERS COMPENSATION 0.008750.008750.0087420.00000 $7,050.97 $7,006.48 $7,006.48 1.65307,000064 AMBULANCE 0.199370.199370.1993650.30000 $160,657.33 $159,643.75 $159,643.75 37.6646159,640Totals 0.529330.529330.540331 $426,547.35 $423,856.27 $423,856.27 100.0000432,665



05/09/2019 09:37:46 AM

Page 13 of 128

Taxing District FDCA - Catlin Fire Equalization Factor 1.0000

Property Type



17,635,391Total EAV

17,635,391

Industrial

Rate Setting EAV

Total + Overlap 54,159,357 54,159,357



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3023080.30000 $162,478.07 $162,478.07 $162,478.07 92.0669163,728035 TORT JUDGMENTS, LIABILITY 0.025850.025850.0258500.00000 $14,000.19 $14,000.19 $14,000.19 7.933114,000062 WORKERS COMPENSATION 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.325850.325850.328158 $176,478.26 $176,478.26 $176,478.26 100.0000177,728



05/09/2019 09:37:46 AM

Page 14 of 128

Taxing District FDCR - Carroll Fire Equalization Factor 1.0000

Property Type



13,113,836Total EAV

13,113,836

Industrial

Rate Setting EAV

Total + Overlap 16,473,045 16,473,045



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.294860.294860.2948510.30000 $48,572.42 $48,572.42 $48,572.42 61.665648,571027 AUDIT 0.001830.001830.0018210.00500 $301.46 $301.46 $301.46 0.3827300035 TORT JUDGMENTS, LIABILITY 0.013910.013910.0139020.00000 $2,291.40 $2,291.40 $2,291.40 2.90912,290062 WORKERS COMPENSATION 0.015790.015790.0157830.00000 $2,601.09 $2,601.09 $2,601.09 3.30222,600064 AMBULANCE 0.151770.151770.1517630.30000 $25,001.14 $25,001.14 $25,001.14 31.740425,000Totals 0.478160.478160.478120 $78,767.51 $78,767.51 $78,767.51 100.000078,761



05/09/2019 09:37:46 AM

Page 15 of 128

Taxing District FDFM - FMC Fire Equalization Factor 1.0000

Property Type


517,833 517,833Mineral 10,146,122 10,146,122State Railroad 0 0Local Railroad 48,619 48,619County Total 45,892,765 45,892,765

22,639,809Total EAV

22,639,809

Industrial

Rate Setting EAV

Total + Overlap 45,892,765 45,892,765

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 1,746,801TIF Increment 0


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.148590.148590.1485860.30000 $68,192.06 $68,192.06 $68,192.06 95.784268,190027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.006540.006540.0065370.00000 $3,001.39 $3,001.39 $3,001.39 4.21583,000Totals 0.155130.155130.155123 $71,193.45 $71,193.45 $71,193.45 100.000071,190



05/09/2019 09:37:46 AM

Page 16 of 128

Taxing District FDGE - Georgetown Fire Equalization Factor 1.0000

Property Type



13,024,768Total EAV

13,024,768

Industrial

Rate Setting EAV

Total + Overlap 44,669,038 44,669,038



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.244600.244600.2445990.30000 $109,260.47 $109,260.47 $109,260.47 38.1134109,260027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.030000.030000.0299980.00000 $13,400.71 $13,400.71 $13,400.71 4.674613,400047 SOCIAL SECURITY 0.024630.024630.0246260.00000 $11,001.98 $11,001.98 $11,001.98 3.837811,000062 WORKERS COMPENSATION 0.042540.042540.0425350.00000 $19,002.21 $19,002.21 $19,002.21 6.628519,000064 AMBULANCE 0.300000.300000.3527570.30000 $134,007.11 $134,007.11 $134,007.11 46.7457157,573Totals 0.641770.641770.694515 $286,672.48 $286,672.48 $286,672.48 100.0000310,233



05/09/2019 09:37:46 AM

Page 17 of 128

Taxing District FDGR - Grant Township Fire Equalization Factor 1.0000

Property Type


4,252 4,252Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 16,575,508 16,575,508

13,381,477Total EAV

13,381,477

Industrial

Rate Setting EAV

Total + Overlap 16,575,508 16,575,508



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.079640.079640.0796360.40000 $13,200.73 $13,200.73 $13,200.73 100.000013,200Totals 0.079640.079640.079636 $13,200.73 $13,200.73 $13,200.73 100.000013,200



05/09/2019 09:37:46 AM

Page 18 of 128

Taxing District FDHO - Homer Fire Equalization Factor 1.0000

Property Type

1,279,076 1,279,076FarmResidentialCommercial 0 0

0 0Mineral 122,389 122,389State Railroad 262,976 262,976Local Railroad 0 0County Total 11,199,860 11,199,860

9,535,419Total EAV

9,535,419

Industrial

Rate Setting EAV

Total + Overlap 46,839,030 46,839,030





RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 19 of 128

Taxing District FDKI - Kickapoo Fire Equalization Factor 1.0000

Property Type


118,586 118,586Mineral 21,293 21,293State Railroad 513,778 513,778Local Railroad 6,802 6,802County Total 50,529,961 50,517,906

6,928,534Total EAV

6,928,534

Industrial

Rate Setting EAV

Total + Overlap 50,529,961 50,517,906



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.294950.294950.2949450.30000 $149,038.12 $149,002.56 $149,002.56 72.3591149,000003 BONDS AND INTEREST 0.102720.102720.1027120.00000 $51,904.38 $51,891.99 $51,891.99 25.199951,888027 AUDIT 0.005000.005000.0051470.00500 $2,526.50 $2,525.90 $2,525.90 1.22662,600062 WORKERS COMPENSATION 0.004950.004950.0049490.00000 $2,501.23 $2,500.64 $2,500.64 1.21442,500Totals 0.407620.407620.407753 $205,970.23 $205,921.09 $205,921.09 100.0000205,988



05/09/2019 09:37:46 AM

Page 20 of 128

Taxing District FDLY - Lynch Fire Equalization Factor 1.0000

Property Type


265,726 265,726Mineral 0 0State Railroad 1,005,412 1,005,412Local Railroad 3,783 3,783County Total 19,224,425 19,224,425

5,007,848Total EAV

5,007,848

Industrial

Rate Setting EAV

Total + Overlap 19,224,425 19,224,425



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.259050.259050.2590400.30000 $49,800.87 $49,800.87 $49,800.87 42.024949,799035 TORT JUDGMENTS, LIABILITY 0.098320.098320.0983180.00000 $18,901.45 $18,901.45 $18,901.45 15.950218,901064 AMBULANCE 0.259050.259050.2590400.30000 $49,800.87 $49,800.87 $49,800.87 42.024949,799Totals 0.616420.616420.616398 $118,503.19 $118,503.19 $118,503.19 100.0000118,499



05/09/2019 09:37:46 AM

Page 21 of 128

Taxing District FDOK - Oakwood Fire Equalization Factor 1.0000

Property Type



6,009,758Total EAV

5,995,881

Industrial

Rate Setting EAV

Total + Overlap 28,059,563 25,610,085



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.247950.247950.2479490.30000 $69,573.69 $63,500.21 $63,500.21 84.105063,500035 TORT JUDGMENTS, LIABILITY 0.046860.046860.0468570.00000 $13,148.71 $12,000.89 $12,000.89 15.895012,000Totals 0.294810.294810.294806 $82,722.40 $75,501.10 $75,501.10 100.000075,500



05/09/2019 09:37:46 AM

Page 22 of 128

Taxing District FDOR - Ogden/Royal Fire Equalization Factor 1.0000

Property Type


1,760 1,760Mineral 5,439,133 5,439,133State Railroad 0 0Local Railroad 0 0County Total 13,186,631 13,186,631

6,750,303Total EAV

6,750,303

Industrial

Rate Setting EAV

Total + Overlap 57,096,990 57,096,990





RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 23 of 128

Taxing District FDRA - Rankin Fire Equalization Factor 1.0000

Property Type



12,791,660Total EAV

12,791,660

Industrial

Rate Setting EAV

Total + Overlap 40,913,424 40,913,424


Overlapping County Overlap EAVFord County *8,376,427Iroquois County *4,605,714



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3010770.30000 $83,793.85 $83,793.85 $122,740.27 71.5290123,181003 BONDS AND INTEREST 0.076280.076280.0762710.00000 $21,305.98 $21,305.98 $31,208.76 18.187531,205027 AUDIT 0.004530.004530.0045270.00500 $1,265.29 $1,265.29 $1,853.38 1.08011,852035 TORT JUDGMENTS, LIABILITY 0.035330.035330.0353260.00000 $9,868.12 $9,868.12 $14,454.71 8.423714,453060 UNEMPLOYMENT INSURANC 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000062 WORKERS COMPENSATION 0.010920.010920.0109180.00000 $3,050.10 $3,050.10 $4,467.75 2.60374,467064 AMBULANCE 0.000000.000000.0000000.25000 $0.00 $0.00 $0.00 0.00000109 PRIOR YEAR ADJUSTMENT -0.00765-0.00765-0.0076500.00000 ($2,136.74) ($2,136.74) ($2,136.74) -1.82400Totals 0.419410.419410.420469 $117,146.60 $117,146.60 $172,588.13 100.0000175,158



05/09/2019 09:37:46 AM

Page 24 of 128

Taxing District FDRF - Ridge Farm Fire Equalization Factor 1.0000

Property Type



12,233,759Total EAV

12,233,759

Industrial

Rate Setting EAV

Total + Overlap 20,262,569 20,262,569



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.187300.187300.1872910.30000 $37,951.79 $37,951.79 $37,951.79 39.025737,950027 AUDIT 0.005000.005000.0074030.00500 $1,013.13 $1,013.13 $1,013.13 1.04181,500035 TORT JUDGMENTS, LIABILITY 0.005430.005430.0054290.00000 $1,100.26 $1,100.26 $1,100.26 1.13141,100062 WORKERS COMPENSATION 0.007780.007780.0077730.00000 $1,576.43 $1,576.43 $1,576.43 1.62101,575064 AMBULANCE 0.274430.274430.2744270.30000 $55,606.57 $55,606.57 $55,606.57 57.180155,606Totals 0.479940.479940.482323 $97,248.18 $97,248.18 $97,248.18 100.000097,731



05/09/2019 09:37:46 AM

Page 25 of 128

Taxing District FDRO - Rossville Fire Equalization Factor 1.0000

Property Type



13,469,388Total EAV

13,418,469

Industrial

Rate Setting EAV

Total + Overlap 33,316,903 29,702,483



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.263010.263010.2630080.30000 $87,626.79 $78,120.50 $78,120.50 52.794278,120003 BONDS AND INTEREST 0.235170.235170.2351660.00000 $78,351.36 $69,851.33 $69,851.33 47.205869,850Totals 0.498180.498180.498174 $165,978.15 $147,971.83 $147,971.83 100.0000147,970



05/09/2019 09:37:46 AM

Page 26 of 128

Taxing District FDSI - Sidell Fire Equalization Factor 1.0000

Property Type


416,656 416,656Mineral 242,953 242,953State Railroad 0 0Local Railroad 0 0County Total 19,153,403 19,153,403

13,052,983Total EAV

13,052,983

Industrial

Rate Setting EAV

Total + Overlap 19,153,403 19,153,403



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 27 of 128

Taxing District FDWE - Westville Fire Equalization Factor 1.0000

Property Type


1,089,354 1,089,354Mineral 6,343 6,343State Railroad 266,051 266,051Local Railroad 16,218 16,218County Total 47,436,469 47,436,469

7,042,092Total EAV

7,042,092

Industrial

Rate Setting EAV

Total + Overlap 47,436,469 47,436,469



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.286070.286070.2860670.30000 $135,701.51 $135,701.51 $135,701.51 85.5063135,700003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.048490.048490.0484860.00000 $23,001.94 $23,001.94 $23,001.94 14.493723,000Totals 0.334560.334560.334553 $158,703.45 $158,703.45 $158,703.45 100.0000158,700



05/09/2019 09:37:46 AM

Page 28 of 128

Taxing District HS225 - High School 225 Equalization Factor 1.0000

Property Type



18,380,442Total EAV

18,380,442

Industrial

Rate Setting EAV

Total + Overlap 63,975,070 63,975,070





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.477141.477141.4771381.55000 $643,223.71 $643,223.71 $945,001.35 69.6044945,000003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000004 OPERATIONS & MAINTENANC 0.196960.196960.1969520.25000 $85,766.65 $85,766.65 $126,005.30 9.2810126,000005 I. M. R. F. 0.051700.051700.0517000.00000 $22,512.87 $22,512.87 $33,075.11 2.436233,075030 TRANSPORTATION SYSTEM 0.118180.118180.1181710.12000 $51,461.73 $51,461.73 $75,605.74 5.568875,600031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000032 FIRE PREV/SFTY/ENERGY 0.019700.019700.0196950.05000 $8,578.41 $8,578.41 $12,603.09 0.928312,600033 SPECIAL EDUCATION 0.019700.019700.0196950.02000 $8,578.41 $8,578.41 $12,603.09 0.928312,600035 TORT JUDGMENTS, LIABILITY 0.147720.147720.1477140.00000 $64,324.98 $64,324.98 $94,503.97 6.960794,500047 SOCIAL SECURITY 0.051700.051700.0517000.00000 $22,512.87 $22,512.87 $33,075.11 2.436233,075057 LEASE/PURCHASE/RENT 0.039390.039390.0393900.05000 $17,152.46 $17,152.46 $25,199.78 1.856125,200Totals 2.122192.122192.122155 $924,112.09 $924,112.09 $1,357,672.54 100.00001,357,650



05/09/2019 09:37:46 AM

Page 29 of 128

Taxing District HS305 - High School 305 Equalization Factor 1.0000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 1,609,015 1,609,015

1,392,492Total EAV

1,392,492

Industrial

Rate Setting EAV

Total + Overlap 200,487,728 200,487,728





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.920000.920000.9567870.92000 $14,802.94 $14,802.94 $1,844,487.10 46.03501,918,240003 BONDS AND INTEREST 0.398810.398810.3988080.00000 $6,416.91 $6,416.91 $799,565.11 19.9557799,562004 OPERATIONS & MAINTENANC 0.250000.250000.2599960.25000 $4,022.54 $4,022.54 $501,219.32 12.5095521,260005 I. M. R. F. 0.029930.029930.0299270.00000 $481.58 $481.58 $60,005.98 1.497660,000030 TRANSPORTATION SYSTEM 0.120000.120000.1247980.12000 $1,930.82 $1,930.82 $240,585.27 6.0046250,205031 WORKING CASH 0.050000.050000.0519980.05000 $804.51 $804.51 $100,243.86 2.5019104,250032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0519980.05000 $804.51 $804.51 $100,243.86 2.5019104,250033 SPECIAL EDUCATION 0.020000.020000.0207990.02000 $321.80 $321.80 $40,097.55 1.000841,700035 TORT JUDGMENTS, LIABILITY 0.079810.079810.0798050.00000 $1,284.15 $1,284.15 $160,009.26 3.9935160,000047 SOCIAL SECURITY 0.029930.029930.0299270.00000 $481.58 $481.58 $60,005.98 1.497660,000057 LEASE/PURCHASE/RENT 0.050000.050000.0519980.05000 $804.51 $804.51 $100,243.86 2.5019104,250Totals 1.998481.998482.056841 $32,155.85 $32,155.85 $4,006,707.15 100.00004,123,717



05/09/2019 09:37:46 AM

Page 30 of 128

Taxing District J505 - Parkland CC 505 Equalization Factor 1.0000

Property Type



15,567,980Total EAV

15,567,980

Industrial

Rate Setting EAV

Total + Overlap 5,768,586,428 5,768,586,428


Overlapping County Overlap EAVChampaign County *4,270,262,750Coles County *10,536,067DeWitt County *95,904,102Douglas County 319,507,185Edgar County *5,042,910Ford County *248,312,269Iroquois County *99,038,017Livingston County 70,368,714McLean County 204,132,833Moultrie County 5,100,766Piatt County 420,813,458

5,749,019,071Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.260000.260000.2794450.26000 $50,875.13 $50,875.13 $14,998,324.71 49.168116,120,000003 BONDS AND INTEREST 0.074460.074460.0744520.00000 $14,569.85 $14,569.85 $4,295,289.45 14.08094,294,810004 OPERATIONS & MAINTENANC 0.100000.100000.1074790.10000 $19,567.36 $19,567.36 $5,768,586.43 18.91076,200,000027 AUDIT 0.001390.001390.0013870.00500 $271.99 $271.99 $80,183.35 0.262980,000032 FIRE PREV/SFTY/ENERGY 0.036410.036410.0364040.05000 $7,124.47 $7,124.47 $2,100,342.32 6.88542,100,000035 TORT JUDGMENTS, LIABILITY 0.033810.033810.0338040.00000 $6,615.72 $6,615.72 $1,950,359.07 6.39371,950,000035A PROPERTY INSURANCE 0.009540.009540.0095340.00000 $1,866.73 $1,866.73 $550,323.15 1.8041550,000060 UNEMPLOYMENT INSURANC 0.000180.000180.0001730.00000 $35.22 $35.22 $10,383.46 0.034010,000062 WORKERS COMPENSATION 0.001740.001740.0017340.00000 $340.47 $340.47 $100,373.40 0.3290100,000143 MEDICARE 0.011270.011270.0112680.00000 $2,205.24 $2,205.24 $650,119.69 2.1312650,000Totals 0.528800.528800.555680 $103,472.18 $103,472.18 $30,504,285.03 100.000032,054,810



05/09/2019 09:37:46 AM

Page 31 of 128

Taxing District J507 - DACC 507 Equalization Factor 1.0000

Property Type




218,519,340

Industrial

Rate Setting EAV

Total + Overlap 1,105,962,667 1,078,957,693


Overlapping County Overlap EAVChampaign County *20,429,860Edgar County *94,401,730Ford County *184,000Iroquois County *51,696,217



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.367680.367680.3676790.37290 $3,453,437.56 $3,354,145.67 $3,967,111.65 60.60943,967,100003 BONDS AND INTEREST 0.074140.074140.0741370.00000 $696,360.59 $676,339.10 $799,939.23 12.2214799,906004 OPERATIONS & MAINTENANC 0.073960.073960.0739510.07500 $694,669.94 $674,697.06 $797,997.11 12.1917797,900027 AUDIT 0.004180.004180.0041710.00500 $39,260.69 $38,131.88 $45,100.43 0.689045,000032 FIRE PREV/SFTY/ENERGY 0.006960.006960.0069510.05000 $65,371.86 $63,492.31 $75,095.46 1.147375,000035 TORT JUDGMENTS, LIABILITY 0.058390.058390.0583900.00000 $548,428.58 $532,660.37 $630,003.40 9.6251630,000062 WORKERS COMPENSATION 0.006960.006960.0069510.00000 $65,371.86 $63,492.31 $75,095.46 1.147375,000143 MEDICARE 0.014370.014370.0143660.00000 $134,970.35 $131,089.73 $155,046.22 2.3688155,000Totals 0.606640.606640.606596 $5,697,871.43 $5,534,048.43 $6,545,388.96 100.00006,544,906



05/09/2019 09:37:46 AM

Page 32 of 128

Taxing District LYCA - Catlin Library Equalization Factor 1.0000

Property Type



18,083,991Total EAV

18,083,991

Industrial

Rate Setting EAV

Total + Overlap 56,988,118 56,988,081



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.145650.145650.1456450.15000 $83,003.19 $83,003.14 $83,003.14 66.655983,000004 OPERATIONS & MAINTENANC 0.019310.019310.0193020.02000 $11,004.41 $11,004.40 $11,004.40 8.837111,000005 I. M. R. F. 0.009660.009660.0096510.00000 $5,505.05 $5,505.05 $5,505.05 4.42095,500027 AUDIT 0.004830.004830.0048260.00500 $2,752.53 $2,752.52 $2,752.52 2.21042,750035 TORT JUDGMENTS, LIABILITY 0.029400.029400.0293920.00000 $16,754.51 $16,754.50 $16,754.50 13.454816,750047 SOCIAL SECURITY 0.009660.009660.0096510.00000 $5,505.05 $5,505.05 $5,505.05 4.42095,500143 MEDICARE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.218510.218510.218467 $124,524.74 $124,524.66 $124,524.66 100.0000124,500



05/09/2019 09:37:46 AM

Page 33 of 128

Taxing District LYEL - ELWOOD LIBRARY DISTRICT Equalization Factor 1.0000

Property Type



8,230,919Total EAV

8,230,919

Industrial

Rate Setting EAV

Total + Overlap 17,928,875 17,928,875



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1505950.15000 $26,893.31 $26,893.31 $26,893.31 48.502827,000004 OPERATIONS & MAINTENANC 0.020000.020000.0200790.02000 $3,585.78 $3,585.78 $3,585.78 6.46713,600005 I. M. R. F. 0.019530.019530.0195220.00000 $3,501.51 $3,501.51 $3,501.51 6.31513,500031 WORKING CASH 0.050000.050000.0501980.05000 $8,964.44 $8,964.44 $8,964.44 16.16769,000035 TORT JUDGMENTS, LIABILITY 0.055780.055780.0557760.00000 $10,000.73 $10,000.73 $10,000.73 18.036610,000047 SOCIAL SECURITY 0.013950.013950.0139440.00000 $2,501.08 $2,501.08 $2,501.08 4.51082,500Totals 0.309260.309260.310114 $55,446.85 $55,446.85 $55,446.85 100.000055,600



05/09/2019 09:37:46 AM

Page 34 of 128

Taxing District LYHO - Hoopeston Library Equalization Factor 1.0000

Property Type



43,284,554Total EAV

43,226,035

Industrial

Rate Setting EAV

Total + Overlap 125,971,595 119,696,008

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 1,075,019TIF Increment 6,275,587

Overlapping County Overlap EAVFord County *105,140Iroquois County *14,910,061



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.137850.137850.1378490.15000 $152,953.39 $144,302.49 $165,000.95 67.1979165,000004 OPERATIONS & MAINTENANC 0.017550.017550.0175440.02000 $19,472.85 $18,371.48 $21,006.65 8.555121,000005 I. M. R. F. 0.020890.020890.0208860.00000 $23,178.79 $21,867.82 $25,004.50 10.183325,000027 AUDIT 0.000840.000840.0008350.00500 $932.03 $879.32 $1,005.45 0.40951,000035 TORT JUDGMENTS, LIABILITY 0.013370.013370.0133670.00000 $14,834.87 $13,995.82 $16,003.36 6.517516,000047 SOCIAL SECURITY 0.012120.012120.0121140.00000 $13,447.91 $12,687.31 $14,507.16 5.908214,500060 UNEMPLOYMENT INSURANC 0.000840.000840.0008350.00000 $932.03 $879.32 $1,005.45 0.40951,000062 WORKERS COMPENSATION 0.001680.001680.0016710.00000 $1,864.07 $1,758.64 $2,010.89 0.81902,000Totals 0.205140.205140.205101 $227,615.94 $214,742.20 $245,544.41 100.0000245,500



05/09/2019 09:37:46 AM

Page 35 of 128

Taxing District LYOK - Oakwood Library Equalization Factor 1.0000

Property Type



28,567,022Total EAV

28,553,145

Industrial

Rate Setting EAV

Total + Overlap 86,031,130 83,569,597



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.212750.212750.2127450.25000 $183,031.23 $177,794.32 $177,794.32 85.2227177,790005 I. M. R. F. 0.011970.011970.0119660.00000 $10,297.93 $10,003.28 $10,003.28 4.794910,000027 AUDIT 0.004800.004800.0047980.00500 $4,129.49 $4,011.34 $4,011.34 1.92284,010035 TORT JUDGMENTS, LIABILITY 0.011970.011970.0119660.00000 $10,297.93 $10,003.28 $10,003.28 4.794910,000047 SOCIAL SECURITY 0.006590.006590.0065810.00000 $5,669.45 $5,507.24 $5,507.24 2.63985,500143 MEDICARE 0.001560.001560.0015560.00000 $1,342.09 $1,303.69 $1,303.69 0.62491,300Totals 0.249640.249640.249612 $214,768.12 $208,623.15 $208,623.15 100.0000208,600



05/09/2019 09:37:46 AM

Page 36 of 128

Taxing District LYPO - POTOMAC LIBRARY DISTRICT Equalization Factor 1.0000

Property Type



10,114,786Total EAV

10,114,786

Industrial

Rate Setting EAV

Total + Overlap 22,346,349 22,346,349



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.140970.140970.1409630.15000 $31,501.65 $31,501.65 $31,501.65 72.214531,500027 AUDIT 0.005000.005000.0067130.00500 $1,117.32 $1,117.32 $1,117.32 2.56131,500035 TORT JUDGMENTS, LIABILITY 0.044760.044760.0447500.00000 $10,002.23 $10,002.23 $10,002.23 22.929210,000047 SOCIAL SECURITY 0.004480.004480.0044750.00000 $1,001.12 $1,001.12 $1,001.12 2.29501,000Totals 0.195210.195210.196901 $43,622.32 $43,622.32 $43,622.32 100.000044,000



05/09/2019 09:37:46 AM

Page 37 of 128

Taxing District LYSI - Sidell Library Equalization Factor 1.0000

Property Type



38,434,554Total EAV

38,434,554

Industrial

Rate Setting EAV

Total + Overlap 53,281,750 53,281,750


Overlapping County Overlap EAVEdgar County *2,594,402



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.144500.144500.1444920.15000 $73,243.22 $73,243.22 $76,992.13 82.576276,988027 AUDIT 0.004850.004850.0048460.00500 $2,458.34 $2,458.34 $2,584.16 2.77162,582028 LIBRARY BLDG (PURCHASE/ 0.010610.010610.0106020.02580 $5,377.93 $5,377.93 $5,653.19 6.06325,649035 TORT JUDGMENTS, LIABILITY 0.009390.009390.0093840.00000 $4,759.54 $4,759.54 $5,003.16 5.36605,000047 SOCIAL SECURITY 0.005640.005640.0056360.00000 $2,858.77 $2,858.77 $3,005.09 3.22303,003Totals 0.174990.174990.174960 $88,697.80 $88,697.80 $93,237.73 100.000093,222



05/09/2019 09:37:46 AM

Page 38 of 128

Taxing District LYWE - Westville Library Equalization Factor 1.0000

Property Type



10,215,363Total EAV

10,088,881

Industrial

Rate Setting EAV

Total + Overlap 88,837,497 81,007,295



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.143510.143510.1435060.15000 $127,490.69 $116,253.57 $116,253.57 51.7768116,250004 OPERATIONS & MAINTENANC 0.019140.019140.0191340.02000 $17,003.50 $15,504.80 $15,504.80 6.905515,500005 I. M. R. F. 0.018830.018830.0188260.00000 $16,728.10 $15,253.67 $15,253.67 6.793715,250027 AUDIT 0.004940.004940.0049380.00500 $4,388.57 $4,001.76 $4,001.76 1.78234,000031 WORKING CASH 0.047840.047840.0478350.05000 $42,499.86 $38,753.89 $38,753.89 17.260238,750035 TORT JUDGMENTS, LIABILITY 0.025310.025310.0253060.00000 $22,484.77 $20,502.95 $20,502.95 9.131620,500047 SOCIAL SECURITY 0.017600.017600.0175910.00000 $15,635.40 $14,257.28 $14,257.28 6.349914,250Totals 0.277170.277170.277136 $246,230.89 $224,527.92 $224,527.92 100.0000224,500



05/09/2019 09:37:46 AM

Page 39 of 128

Taxing District MTCE - Carroll/Elwood MTA Equalization Factor 1.0000

Property Type



20,719,335Total EAV

20,719,335

Industrial

Rate Setting EAV

Total + Overlap 34,126,858 34,126,858



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent147 ASSESSING PURPOSES 0.003520.003520.0035160.00000 $1,201.27 $1,201.27 $1,201.27 100.00001,200Totals 0.003520.003520.003516 $1,201.27 $1,201.27 $1,201.27 100.00001,200



05/09/2019 09:37:46 AM

Page 40 of 128

Taxing District MTGB - Grant/Butler MTA Equalization Factor 1.0000

Property Type


2,145,168 2,066,005Mineral 10,309,752 10,309,752State Railroad 0 0Local Railroad 63,231 63,231County Total 84,481,796 81,817,263

31,334,714Total EAV

31,323,748

Industrial

Rate Setting EAV

Total + Overlap 84,481,796 81,817,263



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 41 of 128

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

Property Type


429,100 429,100Mineral 3,895 3,895State Railroad 0 0Local Railroad 13,034 13,034County Total 79,262,534 79,262,534

20,931,782Total EAV

20,931,782

Industrial

Rate Setting EAV

Total + Overlap 79,262,534 79,262,534



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 42 of 128

Taxing District MTJV - Jamaica/Vance MTA Equalization Factor 1.0000

Property Type



26,664,593Total EAV

26,664,593

Industrial

Rate Setting EAV

Total + Overlap 40,853,644 40,853,644



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 43 of 128

Taxing District MTMP - Middlefork/Pilot MTA Equalization Factor 1.0000

Property Type



26,452,547Total EAV

26,452,547

Industrial

Rate Setting EAV

Total + Overlap 64,479,087 64,479,087



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 44 of 128

Taxing District PKRO - Rossville Park Equalization Factor 1.0000

Property Type


498,740 239,384Mineral 1,804,561 1,804,561State Railroad 313,212 313,212Local Railroad 8,247 5,836County Total 23,385,569 19,774,515

9,406,795Total EAV

9,359,242

Industrial

Rate Setting EAV

Total + Overlap 23,385,569 19,774,515



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 45 of 128

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

Property Type


0 0Mineral 0 0State Railroad 38,031 38,031Local Railroad 0 0County Total 6,402,103 6,402,103

5,205,561Total EAV

5,205,561

Industrial

Rate Setting EAV

Total + Overlap 6,402,103 6,402,103



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE -0.46859-0.46859-0.4685960.00000 ($29,999.61) ($29,999.61) ($29,999.61) 100.0000-30,000Totals -0.46859-0.46859-0.468596 ($29,999.61) ($29,999.61) ($29,999.61) 100.0000-30,000



05/09/2019 09:37:46 AM

Page 46 of 128

Taxing District SDAN - Danville Sanitary Equalization Factor 1.0000

Property Type



1,483,507Total EAV

1,483,507

Industrial

Rate Setting EAV

Total + Overlap 313,219,426 307,360,310



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 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



05/09/2019 09:37:46 AM

Page 47 of 128

Taxing District SSDA - Danville Special Service Equalization Factor 1.0000

Property Type

0 0FarmResidentialCommercial 2,587,471 2,422,627


0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 2,587,471 2,422,627

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 164,844


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 1.638721.638721.6387172.00000 $42,401.40 $39,700.07 $39,700.07 100.000039,700Totals 1.638721.638721.638717 $42,401.40 $39,700.07 $39,700.07 100.000039,700



05/09/2019 09:37:46 AM

Page 48 of 128

Taxing District SSGR - Grant Special Service Equalization Factor 1.0000

Property Type


4,252 4,252Mineral 0 0State Railroad 27,165 27,165Local Railroad 0 0County Total 16,602,673 16,602,673

13,381,477Total EAV

13,381,477

Industrial

Rate Setting EAV

Total + Overlap 16,602,673 16,602,673



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 49 of 128

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

Property Type


851,258 851,258Mineral 4,897,973 4,897,973State Railroad 750,961 750,961Local Railroad 0 0County Total 79,177,376 78,668,982

38,097,486Total EAV

38,092,436

Industrial

Rate Setting EAV

Total + Overlap 79,177,376 78,668,982



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 0.000000.000000.0000000.10810 $0.00 $0.00 $0.00 0.00000Totals 0.000000.000000.000000 $0.00 $0.00 $0.00 0.00000



05/09/2019 09:37:46 AM

Page 50 of 128


Property Type


1,310,943 1,231,780Mineral 0 0State Railroad 201,453 201,453Local Railroad 2,510 2,510County Total 30,418,172 27,757,005

135,477Total EAV

127,877

Industrial

Rate Setting EAV

Total + Overlap 30,418,172 27,757,005



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 51 of 128


Property Type


495,858 236,502Mineral 0 0State Railroad 86,610 86,610Local Railroad 8,247 5,836County Total 10,591,388 6,976,968

159,953Total EAV

109,034

Industrial

Rate Setting EAV

Total + Overlap 10,591,388 6,976,968

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 3,614,420


RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 52 of 128

Taxing District SSROA1 - Rossville Ambulance 01 Equalization Factor 1.0000

Property Type



159,953Total EAV

109,034

Industrial

Rate Setting EAV

Total + Overlap 10,596,918 6,982,498



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 53 of 128

Taxing District SSROA2 - Rossville Ambulance 02 Equalization Factor 1.0000

Property Type


829,372 829,372Mineral 4,124,457 4,124,457State Railroad 554,932 554,932Local Railroad 0 0County Total 26,659,928 26,659,928

16,509,796Total EAV

16,509,796

Industrial

Rate Setting EAV

Total + Overlap 26,659,928 26,659,928



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 0.010700.010700.0106900.02500 $2,852.61 $2,852.61 $2,852.61 100.00002,850109A MANUAL PRIOR YEAR ADJU 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.010700.010700.010690 $2,852.61 $2,852.61 $2,852.61 100.00002,850



05/09/2019 09:37:46 AM

Page 54 of 128

Taxing District SWEBE - Westville/Belgium Sanitary Equalization Factor 1.0000

Property Type



2,006,662Total EAV

2,006,662

Industrial

Rate Setting EAV

Total + Overlap 36,792,042 36,792,042



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.055430.055430.0554250.08300 $20,393.83 $20,393.83 $20,393.83 76.900720,392005 I. M. R. F. 0.012810.012810.0128070.00000 $4,713.06 $4,713.06 $4,713.06 17.77194,712027 AUDIT 0.003840.003840.0038320.00500 $1,412.81 $1,412.81 $1,412.81 5.32741,410Totals 0.072080.072080.072064 $26,519.70 $26,519.70 $26,519.70 100.000026,514



05/09/2019 09:37:46 AM

Page 55 of 128

Taxing District TBLNT - Blount Township Equalization Factor 1.0000

Property Type



8,783,395Total EAV

8,783,395

Industrial

Rate Setting EAV

Total + Overlap 57,646,665 57,646,665



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.183010.183010.1830010.25000 $105,499.16 $105,499.16 $105,499.16 88.8571105,494005 I. M. R. F. 0.009650.009650.0096430.00000 $5,562.90 $5,562.90 $5,562.90 4.68545,559027 AUDIT 0.004690.004690.0046840.00500 $2,703.63 $2,703.63 $2,703.63 2.27712,700034 GENERAL ASSISTANCE 0.003470.003470.0034690.10000 $2,000.34 $2,000.34 $2,000.34 1.68482,000035 TORT JUDGMENTS, LIABILITY 0.005140.005140.0051310.00000 $2,963.04 $2,963.04 $2,963.04 2.49562,958Totals 0.205960.205960.205928 $118,729.07 $118,729.07 $118,729.07 100.0000118,711



05/09/2019 09:37:46 AM

Page 56 of 128

Taxing District TBLNTRB - Blount Road & Bridge Equalization Factor 1.0000

Property Type



8,783,395Total EAV

8,783,395

Industrial

Rate Setting EAV

Total + Overlap 57,646,665 57,646,665


Road and Bridge Transfer

Municipality Fund Amount Extended007VCDA - Danville City $21,790.70

$21,790.70Total


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 0.165000.165000.1650890.16500 $95,117.00 $95,117.00 $95,117.00 38.052695,168008 BRIDGE CONST W/ COUNTY 0.038170.038170.0381640.05000 $22,003.73 $22,003.73 $22,003.73 8.802822,000009 PERMANENT ROAD 0.167000.167000.1670000.16700 $96,269.93 $96,269.93 $96,269.93 38.51390010 EQUIPMENT AND BUILDING 0.033120.033120.0331140.03500 $19,092.58 $19,092.58 $19,092.58 7.638219,089035 TORT JUDGMENTS, LIABILITY 0.014230.014230.0142250.00000 $8,203.12 $8,203.12 $8,203.12 3.28188,200090 ROAD DAMAGE 0.016090.016090.0160840.03300 $9,275.35 $9,275.35 $9,275.35 3.71079,272Totals 0.433610.433610.433676 $249,961.71 $249,961.71 $249,961.71 100.0000153,729



05/09/2019 09:37:46 AM

Page 57 of 128

Taxing District TBTLR - Butler Township Equalization Factor 1.0000

Property Type



12,791,660Total EAV

12,791,660

Industrial

Rate Setting EAV

Total + Overlap 27,931,283 27,931,283



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.224840.224840.2248380.45000 $62,800.70 $62,800.70 $62,800.70 42.924062,800017 CEMETERY 0.107410.107410.1074070.15000 $30,000.99 $30,000.99 $30,000.99 20.505530,000034 GENERAL ASSISTANCE 0.016120.016120.0161110.10000 $4,502.52 $4,502.52 $4,502.52 3.07744,500035 TORT JUDGMENTS, LIABILITY 0.175440.175440.1754310.00000 $49,002.64 $49,002.64 $49,002.64 33.493149,000Totals 0.523810.523810.523787 $146,306.85 $146,306.85 $146,306.85 100.0000146,300



05/09/2019 09:37:46 AM

Page 58 of 128

Taxing District TBTLRRB - Butler Road & Bridge Equalization Factor 1.0000

Property Type



12,791,660Total EAV

12,791,660

Industrial

Rate Setting EAV

Total + Overlap 27,931,283 27,931,283



Municipality Fund Amount Extended007VCRA - Rankin City $6,149.39

$6,149.39Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.465430.465430.4654280.66000 $130,000.57 $130,000.57 $130,000.57 73.0109130,000008 BRIDGE CONST W/ COUNTY 0.035810.035810.0358020.05000 $10,002.19 $10,002.19 $10,002.19 5.617410,000010 EQUIPMENT AND BUILDING 0.028830.028830.0288210.03500 $8,052.59 $8,052.59 $8,052.59 4.52258,050035 TORT JUDGMENTS, LIABILITY 0.107410.107410.1074070.00000 $30,000.99 $30,000.99 $30,000.99 16.849230,000Totals 0.637480.637480.637458 $178,056.34 $178,056.34 $178,056.34 100.0000178,050



05/09/2019 09:37:46 AM

Page 59 of 128

Taxing District TCRLL - Carroll Township Equalization Factor 1.0000

Property Type



12,488,416Total EAV

12,488,416

Industrial

Rate Setting EAV

Total + Overlap 15,853,456 15,853,456



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.447860.447860.4478520.45000 $71,001.29 $71,001.29 $71,001.29 70.091971,000005 I. M. R. F. 0.001580.001580.0015770.00000 $250.48 $250.48 $250.48 0.2473250017 CEMETERY 0.100930.100930.1009240.20000 $16,000.89 $16,000.89 $16,000.89 15.796016,000027 AUDIT 0.005000.005000.0050460.00500 $792.67 $792.67 $792.67 0.7825800034 GENERAL ASSISTANCE 0.001580.001580.0015770.10000 $250.48 $250.48 $250.48 0.2473250035 TORT JUDGMENTS, LIABILITY 0.056770.056770.0567700.00000 $9,000.01 $9,000.01 $9,000.01 8.88489,000047 SOCIAL SECURITY 0.025240.025240.0252310.00000 $4,001.41 $4,001.41 $4,001.41 3.95024,000Totals 0.638960.638960.638977 $101,297.23 $101,297.23 $101,297.23 100.0000101,300



05/09/2019 09:37:46 AM

Page 60 of 128

Taxing District TCRLLRB - Carroll Road & Bridge Equalization Factor 1.0000

Property Type



12,488,416Total EAV

12,488,416

Industrial

Rate Setting EAV

Total + Overlap 15,853,456 15,853,456



Municipality Fund Amount Extended007VCIN - Indianola City $1,840.09

$1,840.09Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.274000.274000.2762810.27400 $43,438.47 $43,438.47 $43,438.47 51.711743,800008 BRIDGE CONST W/ COUNTY 0.050000.050000.0504620.05000 $7,926.73 $7,926.73 $7,926.73 9.43658,000009 PERMANENT ROAD 0.167000.167000.1671560.16700 $26,475.27 $26,475.27 $26,475.27 31.517826,500010 EQUIPMENT AND BUILDING 0.035000.035000.0359540.03500 $5,548.71 $5,548.71 $5,548.71 6.60555,700027 AUDIT 0.003790.003790.0037850.00500 $600.85 $600.85 $600.85 0.7153600047 SOCIAL SECURITY 0.000070.000070.0000630.00000 $11.10 $11.10 $11.10 0.013210090 ROAD DAMAGE 0.000000.000000.0000000.03300 $0.00 $0.00 $0.00 0.00000Totals 0.529860.529860.533701 $84,001.13 $84,001.13 $84,001.13 100.000084,610



05/09/2019 09:37:46 AM

Page 61 of 128

Taxing District TCTLN - Catlin Township Equalization Factor 1.0000

Property Type



18,083,991Total EAV

18,083,991

Industrial

Rate Setting EAV

Total + Overlap 56,988,118 56,988,081



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.153020.153020.1530150.25000 $87,203.22 $87,203.16 $87,203.16 81.868487,200005 I. M. R. F. 0.001760.001760.0017550.00000 $1,002.99 $1,002.99 $1,002.99 0.94161,000027 AUDIT 0.004390.004390.0043870.00500 $2,501.78 $2,501.78 $2,501.78 2.34872,500034 GENERAL ASSISTANCE 0.008780.008780.0087740.10000 $5,003.56 $5,003.55 $5,003.55 4.69745,000035 TORT JUDGMENTS, LIABILITY 0.008430.008430.0084230.00000 $4,804.10 $4,804.10 $4,804.10 4.51024,800047 SOCIAL SECURITY 0.010530.010530.0105290.00000 $6,000.85 $6,000.84 $6,000.84 5.63376,000Totals 0.186910.186910.186883 $106,516.50 $106,516.42 $106,516.42 100.0000106,500



05/09/2019 09:37:46 AM

Page 62 of 128

Taxing District TCTLNRB - Catlin Road & Bridge Equalization Factor 1.0000

Property Type



18,083,991Total EAV

18,083,991

Industrial

Rate Setting EAV

Total + Overlap 56,988,118 56,988,081



Municipality Fund Amount Extended007VCCA - Catlin City $17,371.40007VCTI - Tilton City $108.17

$17,479.57Total


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 0.155300.155300.1552960.16500 $88,502.55 $88,502.49 $88,502.49 37.480388,500008 BRIDGE CONST W/ COUNTY 0.017550.017550.0175480.05000 $10,001.41 $10,001.41 $10,001.41 4.235610,000009 PERMANENT ROAD 0.167000.167000.1670000.16700 $95,170.16 $95,170.10 $95,170.10 40.30410010 EQUIPMENT AND BUILDING 0.035000.035000.0350950.03500 $19,945.84 $19,945.83 $19,945.83 8.447020,000027 AUDIT 0.004390.004390.0043870.00500 $2,501.78 $2,501.78 $2,501.78 1.05952,500035 TORT JUDGMENTS, LIABILITY 0.015450.015450.0154420.00000 $8,804.66 $8,804.66 $8,804.66 3.72878,800047 SOCIAL SECURITY 0.004740.004740.0047380.00000 $2,701.24 $2,701.24 $2,701.24 1.14402,700090 ROAD DAMAGE 0.014920.014920.0149150.03300 $8,502.63 $8,502.62 $8,502.62 3.60088,500Totals 0.414350.414350.414421 $236,130.27 $236,130.13 $236,130.13 100.0000141,000



05/09/2019 09:37:46 AM

Page 63 of 128

Taxing District TDANV - Danville Township Equalization Factor 1.0000

Property Type



6,484,492Total EAV

6,358,010

Industrial

Rate Setting EAV

Total + Overlap 222,110,403 205,039,662



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2816360.25000 $555,276.01 $512,599.16 $512,599.16 44.3909577,466005 I. M. R. F. 0.073480.073480.0734700.00000 $163,206.72 $150,663.14 $150,663.14 13.0473150,643017 CEMETERY 0.024490.024490.0244900.15000 $54,394.84 $50,214.21 $50,214.21 4.348550,214027 AUDIT 0.005000.005000.0122450.00500 $11,105.52 $10,251.98 $10,251.98 0.887825,107034 GENERAL ASSISTANCE 0.100000.100000.1102060.10000 $222,110.40 $205,039.66 $205,039.66 17.7563225,965035 TORT JUDGMENTS, LIABILITY 0.048980.048980.0489800.00000 $108,789.68 $100,428.43 $100,428.43 8.6970100,428047 SOCIAL SECURITY 0.061230.061230.0612250.00000 $135,998.20 $125,545.79 $125,545.79 10.8722125,536Totals 0.563180.563180.612252 $1,250,881.37 $1,154,742.37 $1,154,742.37 100.00001,255,359



05/09/2019 09:37:46 AM

Page 64 of 128

Taxing District TDANVRB - Danville Road & Bridge Equalization Factor 1.0000

Property Type



6,484,492Total EAV

6,358,010

Industrial

Rate Setting EAV

Total + Overlap 222,110,403 205,039,662



Municipality Fund Amount Extended007VCBE - Belgium City $982.86007VCDA - Danville City $112,442.66007VCTI - Tilton City $15,389.61007VCWE - Westville City $1,205.74

$130,020.87Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.165000.165000.2121540.16500 $366,482.16 $338,315.44 $338,315.44 39.4293435,000008 BRIDGE CONST W/ COUNTY 0.050000.050000.0634020.05000 $111,055.20 $102,519.83 $102,519.83 11.9483130,000009 PERMANENT ROAD 0.167000.167000.1670000.16700 $370,924.37 $342,416.24 $342,416.24 39.90730010 EQUIPMENT AND BUILDING 0.035000.035000.0707180.03500 $77,738.64 $71,763.88 $71,763.88 8.3638145,000027 AUDIT 0.001470.001470.0014630.00500 $3,265.02 $3,014.08 $3,014.08 0.35133,000035 TORT JUDGMENTS, LIABILITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.418470.418470.514737 $929,465.39 $858,029.47 $858,029.47 100.0000713,000



05/09/2019 09:37:46 AM

Page 65 of 128

Taxing District TELWD - Elwood Township Equalization Factor 1.0000

Property Type



8,230,919Total EAV

8,230,919

Industrial

Rate Setting EAV

Total + Overlap 18,077,213 18,077,213



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.209330.209330.2093300.44000 $37,841.03 $37,841.03 $37,841.03 60.542137,841005 I. M. R. F. 0.043820.043820.0438120.00000 $7,921.43 $7,921.43 $7,921.43 12.67357,920016 LIBRARY 0.000000.000000.0000000.15000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.004190.004190.0041820.00500 $757.44 $757.44 $757.44 1.2118756028 LIBRARY BLDG (PURCHASE/ 0.000000.000000.0000000.02000 $0.00 $0.00 $0.00 0.00000034 GENERAL ASSISTANCE 0.024410.024410.0244010.10000 $4,412.65 $4,412.65 $4,412.65 7.05984,411035 TORT JUDGMENTS, LIABILITY 0.035410.035410.0354040.00000 $6,401.14 $6,401.14 $6,401.14 10.24126,400047 SOCIAL SECURITY 0.028600.028600.0286000.00000 $5,170.08 $5,170.08 $5,170.08 8.27165,170Totals 0.345760.345760.345729 $62,503.77 $62,503.77 $62,503.77 100.000062,498



05/09/2019 09:37:46 AM

Page 66 of 128

Taxing District TELWDRB - Elwood Road & Bridge Equalization Factor 1.0000

Property Type



8,230,919Total EAV

8,230,919

Industrial

Rate Setting EAV

Total + Overlap 18,077,213 18,077,213



Municipality Fund Amount Extended007VCRF - Ridge Farm City $3,854.46

$3,854.46Total


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 0.149200.149200.1491930.16500 $26,971.20 $26,971.20 $26,971.20 33.974826,970008 BRIDGE CONST W/ COUNTY 0.041990.041990.0419870.05000 $7,590.62 $7,590.62 $7,590.62 9.56177,590009 PERMANENT ROAD 0.167000.167000.1670000.16700 $30,188.95 $30,188.95 $30,188.95 38.02800010 EQUIPMENT AND BUILDING 0.031280.031280.0312770.03500 $5,654.55 $5,654.55 $5,654.55 7.12285,654027 AUDIT 0.004460.004460.0044590.00500 $806.24 $806.24 $806.24 1.0156806035 TORT JUDGMENTS, LIABILITY 0.033740.033740.0337390.00000 $6,099.25 $6,099.25 $6,099.25 7.68306,099047 SOCIAL SECURITY 0.011480.011480.0114790.00000 $2,075.26 $2,075.26 $2,075.26 2.61412,075Totals 0.439150.439150.439134 $79,386.07 $79,386.07 $79,386.07 100.000049,194



05/09/2019 09:37:46 AM

Page 67 of 128

Taxing District TGEOR - Georgetown Township Equalization Factor 1.0000

Property Type



8,733,470Total EAV

8,733,470

Industrial

Rate Setting EAV

Total + Overlap 61,993,187 61,993,187



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 68 of 128

Taxing District TGEORRB - Georgetown Road & Bridge Equalization Factor 1.0000

Property Type



8,733,470Total EAV

8,733,470

Industrial

Rate Setting EAV

Total + Overlap 61,993,187 61,993,187



Municipality Fund Amount Extended007VCBE - Belgium City $331.81007VCGT - Georgetown City $10,331.23007VCWE - Westville City $11,835.36

$22,498.40Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.008070.008070.0080650.00000 $5,002.85 $5,002.85 $5,002.85 2.57785,000007 ROAD AND BRIDGE 0.101630.101630.1016240.16500 $63,003.68 $63,003.68 $63,003.68 32.463463,000008 BRIDGE CONST W/ COUNTY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000009 PERMANENT ROAD 0.143890.143890.1438870.16700 $89,202.00 $89,202.00 $89,202.00 45.962489,200010 EQUIPMENT AND BUILDING 0.030170.030170.0301650.03500 $18,703.34 $18,703.34 $18,703.34 9.637118,700027 AUDIT 0.004280.004280.0042750.00500 $2,653.31 $2,653.31 $2,653.31 1.36722,650035 TORT JUDGMENTS, LIABILITY 0.016140.016140.0161310.00000 $10,005.70 $10,005.70 $10,005.70 5.155610,000047 SOCIAL SECURITY 0.008880.008880.0088720.00000 $5,505.00 $5,505.00 $5,505.00 2.83655,500Totals 0.313060.313060.313019 $194,075.88 $194,075.88 $194,075.88 100.0000194,050



05/09/2019 09:37:46 AM

Page 69 of 128

Taxing District TGRNT - Grant Township Equalization Factor 1.0000

Property Type



18,543,054Total EAV

18,532,088

Industrial

Rate Setting EAV

Total + Overlap 58,435,622 55,771,089



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.179310.179310.1793040.25000 $104,780.91 $100,003.14 $100,003.14 69.9200100,000005 I. M. R. F. 0.007180.007180.0071720.00000 $4,195.68 $4,004.36 $4,004.36 2.79984,000017 CEMETERY 0.017940.017940.0179300.15000 $10,483.35 $10,005.33 $10,005.33 6.995510,000027 AUDIT 0.003590.003590.0035860.00500 $2,097.84 $2,002.18 $2,002.18 1.39992,000034 GENERAL ASSISTANCE 0.035870.035870.0358610.10000 $20,960.86 $20,005.09 $20,005.09 13.987120,000035 TORT JUDGMENTS, LIABILITY 0.001800.001800.0017930.00000 $1,051.84 $1,003.88 $1,003.88 0.70191,000047 SOCIAL SECURITY 0.010760.010760.0107580.00000 $6,287.67 $6,000.97 $6,000.97 4.19586,000Totals 0.256450.256450.256404 $149,858.15 $143,024.95 $143,024.95 100.0000143,000



05/09/2019 09:37:46 AM

Page 70 of 128

Taxing District TGRNTRB - Grant Road & Bridge Equalization Factor 1.0000

Property Type



18,543,054Total EAV

18,532,088

Industrial

Rate Setting EAV

Total + Overlap 58,435,622 55,771,089



Municipality Fund Amount Extended007VCHO - Hoopeston City $29,121.61007VCRO - Rossville City $132.30

$29,253.91Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.003590.003590.0035860.00000 $2,097.84 $2,002.18 $2,002.18 0.81462,000007 ROAD AND BRIDGE 0.209790.209790.2097860.66000 $122,592.09 $117,002.17 $117,002.17 47.6125117,000008 BRIDGE CONST W/ COUNTY 0.008970.008970.0089650.05000 $5,241.68 $5,002.67 $5,002.67 2.03585,000009 PERMANENT ROAD 0.161380.161380.1613740.16700 $94,303.41 $90,003.38 $90,003.38 36.625790,000010 EQUIPMENT AND BUILDING 0.035000.035000.0570190.03500 $20,452.47 $19,519.88 $19,519.88 7.943431,800027 AUDIT 0.003590.003590.0035860.00000 $2,097.84 $2,002.18 $2,002.18 0.81482,000035 TORT JUDGMENTS, LIABILITY 0.001800.001800.0017930.00000 $1,051.84 $1,003.88 $1,003.88 0.40851,000047 SOCIAL SECURITY 0.016500.016500.0164960.00000 $9,641.88 $9,202.23 $9,202.23 3.74479,200Totals 0.440620.440620.462605 $257,479.05 $245,738.57 $245,738.57 100.0000258,000



05/09/2019 09:37:46 AM

Page 71 of 128

Taxing District TJAMA - Jamaica Township Equalization Factor 1.0000

Property Type



12,528,414Total EAV

12,528,414

Industrial

Rate Setting EAV

Total + Overlap 15,404,424 15,404,424



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.333000.333000.3329950.45000 $51,296.73 $51,296.73 $51,296.73 92.667451,296034 GENERAL ASSISTANCE 0.009520.009520.0095170.10000 $1,466.50 $1,466.50 $1,466.50 2.64921,466047 SOCIAL SECURITY 0.016830.016830.0168260.00000 $2,592.56 $2,592.56 $2,592.56 4.68342,592Totals 0.359350.359350.359338 $55,355.79 $55,355.79 $55,355.79 100.000055,354



05/09/2019 09:37:46 AM

Page 72 of 128

Taxing District TJAMARB - Jamaica Road & Bridge Equalization Factor 1.0000

Property Type



12,528,414Total EAV

12,528,414

Industrial

Rate Setting EAV

Total + Overlap 15,404,424 15,404,424



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.484840.484840.4848350.50000 $74,686.81 $74,686.81 $74,686.81 59.822774,686008 BRIDGE CONST W/ COUNTY 0.048620.048620.0486160.05000 $7,489.63 $7,489.63 $7,489.63 5.99917,489009 PERMANENT ROAD 0.167000.167000.1670000.16700 $25,725.39 $25,725.39 $25,725.39 20.60560010 EQUIPMENT AND BUILDING 0.034030.034030.0340290.03500 $5,242.13 $5,242.13 $5,242.13 4.19895,242035 TORT JUDGMENTS, LIABILITY 0.068060.068060.0680580.00000 $10,484.25 $10,484.25 $10,484.25 8.397710,484047 SOCIAL SECURITY 0.007910.007910.0079000.00000 $1,218.49 $1,218.49 $1,218.49 0.97601,217Totals 0.810460.810460.810438 $124,846.70 $124,846.70 $124,846.70 100.000099,118



05/09/2019 09:37:46 AM

Page 73 of 128

Taxing District TLOVE - Love Township Equalization Factor 1.0000

Property Type



5,668,393Total EAV

5,668,393

Industrial

Rate Setting EAV

Total + Overlap 6,788,137 6,788,137



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.408730.408730.4087280.45000 $27,745.15 $27,745.15 $27,745.15 67.621327,745017 CEMETERY 0.073220.073220.0732160.15000 $4,970.27 $4,970.27 $4,970.27 12.11374,970027 AUDIT 0.005000.005000.0073660.00500 $339.41 $339.41 $339.41 0.8272500034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.076900.076900.0768990.00000 $5,220.08 $5,220.08 $5,220.08 12.72255,220047 SOCIAL SECURITY 0.040590.040590.0405860.00000 $2,755.30 $2,755.30 $2,755.30 6.71532,755Totals 0.604440.604440.606795 $41,030.21 $41,030.21 $41,030.21 100.000041,190



05/09/2019 09:37:46 AM

Page 74 of 128

Taxing District TLOVERB - Love Road & Bridge Equalization Factor 1.0000

Property Type



5,668,393Total EAV

5,668,393

Industrial

Rate Setting EAV

Total + Overlap 6,788,137 6,788,137



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.410160.410160.4101570.66000 $27,842.22 $27,842.22 $27,842.22 83.961427,842008 BRIDGE CONST W/ COUNTY 0.046110.046110.0461100.05000 $3,130.01 $3,130.01 $3,130.01 9.43893,130010 EQUIPMENT AND BUILDING 0.032240.032240.0322330.03500 $2,188.50 $2,188.50 $2,188.50 6.59972,188Totals 0.488510.488510.488500 $33,160.73 $33,160.73 $33,160.73 100.000033,160



05/09/2019 09:37:46 AM

Page 75 of 128

Taxing District TMCKN - McKendree Township Equalization Factor 1.0000

Property Type



6,529,919Total EAV

6,529,919

Industrial

Rate Setting EAV

Total + Overlap 10,634,812 10,634,812



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.259340.259340.2593370.45000 $27,580.32 $27,580.32 $27,580.32 65.303527,580005 I. M. R. F. 0.000100.000100.0000940.00000 $10.63 $10.63 $10.63 0.025210017 CEMETERY 0.088390.088390.0883890.15000 $9,400.11 $9,400.11 $9,400.11 22.25729,400027 AUDIT 0.005000.005000.0056420.00500 $531.74 $531.74 $531.74 1.2590600034 GENERAL ASSISTANCE 0.000100.000100.0000940.10000 $10.63 $10.63 $10.63 0.025210035 TORT JUDGMENTS, LIABILITY 0.026330.026330.0263290.00000 $2,800.15 $2,800.15 $2,800.15 6.63012,800047 SOCIAL SECURITY 0.017870.017870.0178660.00000 $1,900.44 $1,900.44 $1,900.44 4.49981,900Totals 0.397130.397130.397751 $42,234.02 $42,234.02 $42,234.02 100.000042,300



05/09/2019 09:37:46 AM

Page 76 of 128

Taxing District TMCKNRB - McKendree Road & Bridge Equalization Factor 1.0000

Property Type



6,529,919Total EAV

6,529,919

Industrial

Rate Setting EAV

Total + Overlap 10,634,812 10,634,812



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.409980.409980.4099740.45000 $43,600.60 $43,600.60 $43,600.60 81.248443,600008 BRIDGE CONST W/ COUNTY 0.041380.041380.0413740.05000 $4,400.69 $4,400.69 $4,400.69 8.20064,400010 EQUIPMENT AND BUILDING 0.029150.029150.0291500.03500 $3,100.05 $3,100.05 $3,100.05 5.77693,100027 AUDIT 0.004240.004240.0042310.00500 $450.92 $450.92 $450.92 0.8403450035 TORT JUDGMENTS, LIABILITY 0.019750.019750.0197470.00000 $2,100.38 $2,100.38 $2,100.38 3.91402,100047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000090 ROAD DAMAGE 0.000100.000100.0000940.03300 $10.63 $10.63 $10.63 0.019810Totals 0.504600.504600.504570 $53,663.27 $53,663.27 $53,663.27 100.000053,660



05/09/2019 09:37:46 AM

Page 77 of 128

Taxing District TMDFK - Middlefork Township Equalization Factor 1.0000

Property Type



12,886,600Total EAV

12,886,600

Industrial

Rate Setting EAV

Total + Overlap 24,026,107 24,026,107



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.353790.353790.3537820.43000 $85,001.96 $85,001.96 $85,001.96 66.147585,000017 CEMETERY 0.131110.131110.1311070.15000 $31,500.63 $31,500.63 $31,500.63 24.513431,500034 GENERAL ASSISTANCE 0.049950.049950.0499460.10000 $12,001.04 $12,001.04 $12,001.04 9.339112,000Totals 0.534850.534850.534835 $128,503.63 $128,503.63 $128,503.63 100.0000128,500



05/09/2019 09:37:46 AM

Page 78 of 128

Taxing District TMDFKRB - Middlefork Road & Bridge Equalization Factor 1.0000

Property Type



12,886,600Total EAV

12,886,600

Industrial

Rate Setting EAV

Total + Overlap 24,026,107 24,026,107



Municipality Fund Amount Extended007VCPO - Potomac City $4,534.99

$4,534.99Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.022900.022900.0228920.00000 $5,501.98 $5,501.98 $5,501.98 4.22885,500007 ROAD AND BRIDGE 0.199790.199790.1997830.25000 $48,001.76 $48,001.76 $48,001.76 36.892948,000008 BRIDGE CONST W/ COUNTY 0.037460.037460.0374590.05000 $9,000.18 $9,000.18 $9,000.18 6.91739,000009 PERMANENT ROAD 0.141520.141520.1415130.16700 $34,001.75 $34,001.75 $34,001.75 26.132934,000010 EQUIPMENT AND BUILDING 0.025810.025810.0258050.03500 $6,201.14 $6,201.14 $6,201.14 4.76606,200021 FEDERAL AID MATCHING 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.004580.004580.0045780.00500 $1,100.40 $1,100.40 $1,100.40 0.84571,100035 TORT JUDGMENTS, LIABILITY 0.083250.083250.0832430.00000 $20,001.73 $20,001.73 $20,001.73 15.372820,000090 ROAD DAMAGE 0.026230.026230.0262220.03300 $6,302.05 $6,302.05 $6,302.05 4.84366,300Totals 0.541540.541540.541495 $130,110.99 $130,110.99 $130,110.99 100.0000130,100



05/09/2019 09:37:46 AM

Page 79 of 128

Taxing District TNEWL - Newell Township Equalization Factor 1.0000

Property Type



10,837,415Total EAV

10,832,365

Industrial

Rate Setting EAV

Total + Overlap 190,495,100 189,298,024

Other ValuesEZ Value Abated 29,371EZ Tax Abated $54.31New Property 551,616TIF Increment 1,167,705


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.170110.170110.1701020.25000 $324,051.21 $322,014.87 $322,014.87 91.9911322,000005 I. M. R. F. 0.002650.002650.0026410.00000 $5,048.12 $5,016.40 $5,016.40 1.43315,000034 GENERAL ASSISTANCE 0.002120.002120.0021130.10000 $4,038.50 $4,013.12 $4,013.12 1.14644,000047 SOCIAL SECURITY 0.010040.010040.0100370.00000 $19,125.71 $19,005.52 $19,005.52 5.429419,000Totals 0.184920.184920.184893 $352,263.54 $350,049.91 $350,049.91 100.0000350,000



05/09/2019 09:37:46 AM

Page 80 of 128

Taxing District TNEWLRB - Newell Road & Bridge Equalization Factor 1.0000

Property Type



10,837,415Total EAV

10,832,365

Industrial

Rate Setting EAV

Total + Overlap 190,495,100 189,298,024

Other ValuesEZ Value Abated 29,371EZ Tax Abated $82.14New Property 551,616TIF Increment 1,167,705


Municipality Fund Amount Extended007VCBI - Bismarck City $3,703.92007VCDA - Danville City $112,385.05

$116,088.97Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.163530.163530.1635250.16500 $311,516.64 $309,559.06 $309,559.06 58.4704309,550008 BRIDGE CONST W/ COUNTY 0.049240.049240.0492360.05000 $93,799.79 $93,210.35 $93,210.35 17.605893,203010 EQUIPMENT AND BUILDING 0.035000.035000.0353940.03500 $66,673.29 $66,254.31 $66,254.31 12.514367,000027 AUDIT 0.005000.005000.0052830.00500 $9,524.76 $9,464.90 $9,464.90 1.787810,000035 TORT JUDGMENTS, LIABILITY 0.018760.018760.0187540.00000 $35,736.88 $35,512.31 $35,512.31 6.707735,500047 SOCIAL SECURITY 0.008150.008150.0081410.00000 $15,525.35 $15,427.79 $15,427.79 2.914015,410Totals 0.279680.279680.280333 $532,776.71 $529,428.72 $529,428.72 100.0000530,663



05/09/2019 09:37:46 AM

Page 81 of 128

Taxing District TOKWD - Oakwood Township Equalization Factor 1.0000

Property Type



24,765,227Total EAV

24,751,350

Industrial

Rate Setting EAV

Total + Overlap 58,117,990 55,656,457



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.258740.258740.2587300.27070 $150,374.49 $144,005.52 $144,005.52 63.3221144,000005 I. M. R. F. 0.035040.035040.0350360.00000 $20,364.54 $19,502.02 $19,502.02 8.575419,500017 CEMETERY 0.074390.074390.0743850.00000 $43,233.97 $41,402.84 $41,402.84 18.205641,400027 AUDIT 0.001800.001800.0017970.00500 $1,046.12 $1,001.82 $1,001.82 0.44051,000034 GENERAL ASSISTANCE 0.001800.001800.0017970.10000 $1,046.12 $1,001.82 $1,001.82 0.44051,000035 TORT JUDGMENTS, LIABILITY 0.001800.001800.0017970.00000 $1,046.12 $1,001.82 $1,001.82 0.44051,000047 SOCIAL SECURITY 0.035040.035040.0350360.00000 $20,364.54 $19,502.02 $19,502.02 8.575419,500Totals 0.408610.408610.408578 $237,475.90 $227,417.86 $227,417.86 100.0000227,400



05/09/2019 09:37:46 AM

Page 82 of 128

Taxing District TOKWDRB - Oakwood Road & Bridge Equalization Factor 1.0000

Property Type



24,765,227Total EAV

24,751,350

Industrial

Rate Setting EAV

Total + Overlap 58,117,990 55,656,457



Municipality Fund Amount Extended007VCFI - Fithian City $3,892.54007VCMU - Muncie City $717.34007VCOK - Oakwood City $8,986.53

$13,596.41Total


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 0.165000.165000.1696120.16500 $95,894.68 $91,833.15 $91,833.15 36.204194,400008 BRIDGE CONST W/ COUNTY 0.050000.050000.0521050.05000 $29,059.00 $27,828.23 $27,828.23 10.970929,000009 PERMANENT ROAD 0.167000.167000.1670000.16700 $97,057.04 $92,946.28 $92,946.28 36.64290010 EQUIPMENT AND BUILDING 0.035000.035000.0364740.03500 $20,341.30 $19,479.76 $19,479.76 7.679620,300035 TORT JUDGMENTS, LIABILITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000047 SOCIAL SECURITY 0.005750.005750.0057500.00000 $3,341.78 $3,200.25 $3,200.25 1.26173,200090 ROAD DAMAGE 0.033000.033000.0344520.03300 $19,178.94 $18,366.63 $18,366.63 7.240819,175Totals 0.455750.455750.465393 $264,872.74 $253,654.30 $253,654.30 100.0000166,075



05/09/2019 09:37:46 AM

Page 83 of 128

Taxing District TPLOT - Pilot Township Equalization Factor 1.0000

Property Type



13,565,947Total EAV

13,565,947

Industrial

Rate Setting EAV

Total + Overlap 40,452,980 40,452,980



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 84 of 128

Taxing District TPLOTRB - Pilot Road & Bridge Equalization Factor 1.0000

Property Type



13,565,947Total EAV

13,565,947

Industrial

Rate Setting EAV

Total + Overlap 40,452,980 40,452,980



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.250000.250000.2583860.25000 $101,132.45 $101,132.45 $101,132.45 80.5438104,525008 BRIDGE CONST W/ COUNTY 0.050000.050000.0511710.05000 $20,226.49 $20,226.49 $20,226.49 16.108820,700035 TORT JUDGMENTS, LIABILITY 0.010390.010390.0103820.00000 $4,203.06 $4,203.06 $4,203.06 3.34744,200Totals 0.310390.310390.319939 $125,562.00 $125,562.00 $125,562.00 100.0000129,425



05/09/2019 09:37:46 AM

Page 85 of 128

Taxing District TROSS - Ross Township Equalization Factor 1.0000

Property Type



9,406,795Total EAV

9,359,242

Industrial

Rate Setting EAV

Total + Overlap 23,383,830 19,772,776



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.335950.335950.3359420.45000 $78,557.98 $66,426.64 $66,426.64 67.741366,425005 I. M. R. F. 0.025880.025880.0258740.00000 $6,051.74 $5,117.19 $5,117.19 5.21855,116027 AUDIT 0.005000.005000.0060690.00500 $1,169.19 $988.64 $988.64 1.00821,200034 GENERAL ASSISTANCE 0.081430.081430.0814250.10000 $19,041.45 $16,100.97 $16,100.97 16.419716,100035 TORT JUDGMENTS, LIABILITY 0.025880.025880.0258740.00000 $6,051.74 $5,117.19 $5,117.19 5.21855,116047 SOCIAL SECURITY 0.021790.021790.0217830.00000 $5,095.34 $4,308.49 $4,308.49 4.39384,307Totals 0.495930.495930.496967 $115,967.44 $98,059.12 $98,059.12 100.000098,264



05/09/2019 09:37:46 AM

Page 86 of 128

Taxing District TROSSRB - Rossville Road & Bridge Equalization Factor 1.0000

Property Type



9,406,795Total EAV

9,359,242

Industrial

Rate Setting EAV

Total + Overlap 23,383,830 19,772,776



Municipality Fund Amount Extended007VCRO - Rossville City $4,369.64

$4,369.64Total


RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 87 of 128

Taxing District TSDLL - Sidell Township Equalization Factor 1.0000

Property Type



16,798,116Total EAV

16,798,116

Industrial

Rate Setting EAV

Total + Overlap 23,438,159 23,438,159



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.430000.430000.4320730.43000 $100,784.08 $100,784.08 $100,784.08 100.0000101,270034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000Totals 0.430000.430000.432073 $100,784.08 $100,784.08 $100,784.08 100.0000101,270



05/09/2019 09:37:46 AM

Page 88 of 128

Taxing District TSDLLRB - Sidell Road & Bridge Equalization Factor 1.0000

Property Type



16,798,116Total EAV

16,798,116

Industrial

Rate Setting EAV

Total + Overlap 23,438,159 23,438,159



Municipality Fund Amount Extended007VCAL - Allerton City $3,654.01007VCSI - Sidell City $5,211.54

$8,865.55Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.330000.330000.3315920.33000 $77,345.92 $77,345.92 $77,345.92 63.036177,719008 BRIDGE CONST W/ COUNTY 0.050000.050000.0574280.05000 $11,719.08 $11,719.08 $11,719.08 9.550913,460010 EQUIPMENT AND BUILDING 0.031750.031750.0317470.03500 $7,441.62 $7,441.62 $7,441.62 6.06487,441035 TORT JUDGMENTS, LIABILITY 0.111760.111760.1117580.00000 $26,194.49 $26,194.49 $26,194.49 21.348226,194Totals 0.523510.523510.532525 $122,701.11 $122,701.11 $122,701.11 100.0000124,814



05/09/2019 09:37:46 AM

Page 89 of 128

Taxing District TSROS - South Ross Township Equalization Factor 1.0000

Property Type



13,028,846Total EAV

13,028,846

Industrial

Rate Setting EAV

Total + Overlap 21,591,511 21,591,511



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.420110.420110.4201000.45000 $90,708.10 $90,708.10 $90,708.10 98.538790,706034 GENERAL ASSISTANCE 0.006230.006230.0062290.10000 $1,345.15 $1,345.15 $1,345.15 1.46131,345Totals 0.426340.426340.426329 $92,053.25 $92,053.25 $92,053.25 100.000092,051



05/09/2019 09:37:46 AM

Page 90 of 128

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

Property Type



13,028,846Total EAV

13,028,846

Industrial

Rate Setting EAV

Total + Overlap 21,591,511 21,591,511



Municipality Fund Amount Extended007VCAV - Alvin City $1,281.34007VCHE - Henning City $3,129.63

$4,410.97Total


RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 91 of 128

Taxing District TVANC - Vance Township Equalization Factor 1.0000

Property Type



14,136,179Total EAV

14,136,179

Industrial

Rate Setting EAV

Total + Overlap 25,449,220 25,449,220



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.294920.294920.2949130.40000 $75,054.84 $75,054.84 $75,054.84 63.408775,053012 FIRE PROTECTION 0.033010.033010.0330070.00000 $8,400.79 $8,400.79 $8,400.79 7.09728,400016 LIBRARY 0.137180.137180.1371790.15000 $34,911.24 $34,911.24 $34,911.24 29.494134,911Totals 0.465110.465110.465099 $118,366.87 $118,366.87 $118,366.87 100.0000118,364



05/09/2019 09:37:46 AM

Page 92 of 128

Taxing District TVANCRB - Vance Road & Bridge Equalization Factor 1.0000

Property Type



14,136,179Total EAV

14,136,179

Industrial

Rate Setting EAV

Total + Overlap 25,449,220 25,449,220



Municipality Fund Amount Extended007VCFA - Fairmount City $3,426.46

$3,426.46Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.163500.163500.1634980.16500 $41,609.47 $41,609.47 $41,609.47 36.542941,609008 BRIDGE CONST W/ COUNTY 0.049520.049520.0495140.05000 $12,602.45 $12,602.45 $12,602.45 11.067912,601009 PERMANENT ROAD 0.167000.167000.1670000.16700 $42,500.20 $42,500.20 $42,500.20 37.32510010 EQUIPMENT AND BUILDING 0.034690.034690.0346890.03500 $8,828.33 $8,828.33 $8,828.33 7.75338,828090 ROAD DAMAGE 0.032710.032710.0327040.03300 $8,324.44 $8,324.44 $8,324.44 7.31088,323Totals 0.447420.447420.447405 $113,864.89 $113,864.89 $113,864.89 100.000071,361



05/09/2019 09:37:46 AM

Page 93 of 128

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

Property Type



22,032,416Total EAV

22,027,366

Industrial

Rate Setting EAV

Total + Overlap 84,038,489 83,530,095



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.850002.850002.8547782.85000 $2,395,096.94 $2,380,607.71 $2,380,607.71 53.51392,384,599003 BONDS AND INTEREST 0.741700.741700.7416940.00000 $623,313.47 $619,542.71 $619,542.71 13.9268619,538004 OPERATIONS & MAINTENANC 0.500000.500000.5008390.50000 $420,192.45 $417,650.48 $417,650.48 9.3884418,351005 I. M. R. F. 0.167610.167610.1676040.00000 $140,856.91 $140,004.79 $140,004.79 3.1472140,000030 TRANSPORTATION SYSTEM 0.200000.200000.2003350.20000 $168,076.98 $167,060.19 $167,060.19 3.7554167,340031 WORKING CASH 0.050000.050000.0500840.05000 $42,019.24 $41,765.05 $41,765.05 0.938841,835032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0500840.05000 $42,019.24 $41,765.05 $41,765.05 0.938841,835033 SPECIAL EDUCATION 0.040000.040000.0400670.04000 $33,615.40 $33,412.04 $33,412.04 0.751133,468035 TORT JUDGMENTS, LIABILITY 0.508800.508800.5087990.00000 $427,587.83 $425,001.12 $425,001.12 9.5536425,000047 SOCIAL SECURITY 0.167610.167610.1676040.00000 $140,856.91 $140,004.79 $140,004.79 3.1472140,000057 LEASE/PURCHASE/RENT 0.050000.050000.0500840.05000 $42,019.24 $41,765.05 $41,765.05 0.938841,835Totals 5.325725.325725.331972 $4,475,654.61 $4,448,578.98 $4,448,578.98 100.00004,453,801



05/09/2019 09:37:46 AM

Page 94 of 128

Taxing District U002 - Westville Unit 2 Equalization Factor 1.0000

Property Type



8,453,206Total EAV

8,349,097

Industrial

Rate Setting EAV

Total + Overlap 54,637,059 52,847,278



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 95 of 128

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

Property Type



27,595,101Total EAV

27,595,101

Industrial

Rate Setting EAV

Total + Overlap 70,928,078 70,928,078





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.982051.982051.9820462.00000 $1,340,504.58 $1,340,504.58 $1,405,829.97 38.59491,405,827003 BONDS AND INTEREST 0.885550.885550.8855450.00000 $598,917.20 $598,917.20 $628,103.59 17.2437628,100004 OPERATIONS & MAINTENANC 0.495520.495520.4955120.50000 $335,131.22 $335,131.22 $351,462.81 9.6489351,457005 I. M. R. F. 0.281980.281980.2819760.00000 $190,709.36 $190,709.36 $200,002.99 5.4908200,000030 TRANSPORTATION SYSTEM 0.198210.198210.1982050.20000 $134,053.84 $134,053.84 $140,586.54 3.8596140,583031 WORKING CASH 0.049560.049560.0495520.05000 $33,518.53 $33,518.53 $35,151.96 0.965035,146032 FIRE PREV/SFTY/ENERGY 0.049560.049560.0495520.05000 $33,518.53 $33,518.53 $35,151.96 0.965035,146033 SPECIAL EDUCATION 0.040000.040000.0401350.04000 $27,052.89 $27,052.89 $28,371.23 0.778928,467035 TORT JUDGMENTS, LIABILITY 0.775440.775440.7754330.00000 $524,447.35 $524,447.35 $550,004.69 15.0996550,000047 SOCIAL SECURITY 0.301370.301370.3013620.00000 $203,823.25 $203,823.25 $213,755.95 5.8684213,750057 LEASE/PURCHASE/RENT 0.081380.081380.0813780.00000 $55,039.11 $55,039.11 $57,721.27 1.584757,720109 PRIOR YEAR ADJUSTMENT -0.00511-0.00511-0.0051100.00000 ($3,456.01) ($3,456.01) ($3,456.01) -0.09950Totals 5.135515.135515.135586 $3,473,259.85 $3,473,259.85 $3,642,686.95 100.00003,646,196



05/09/2019 09:37:46 AM

Page 96 of 128

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

Property Type



15,126,871Total EAV

15,126,871

Industrial

Rate Setting EAV

Total + Overlap 48,872,481 48,872,481



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent003 BONDS AND INTEREST 0.179710.179710.1797090.00000 $87,828.74 $87,828.74 $87,828.74 100.000087,828Totals 0.179710.179710.179709 $87,828.74 $87,828.74 $87,828.74 100.000087,828



05/09/2019 09:37:46 AM

Page 97 of 128

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

Property Type



21,372,772Total EAV

21,321,853

Industrial

Rate Setting EAV

Total + Overlap 43,987,749 40,373,329



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 98 of 128

Taxing District U008C - Heritage Unit 8C Equalization Factor 1.0000

Property Type



14,171,256Total EAV

14,171,256

Industrial

Rate Setting EAV

Total + Overlap 95,367,901 95,367,901


Overlapping County Overlap EAVChampaign County *74,751,965Douglas County 2,529,496Edgar County *130,080



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.361222.361222.3612202.40000 $423,989.16 $423,989.16 $2,251,845.95 48.32392,251,846003 BONDS AND INTEREST 0.838740.838740.8387360.00000 $150,607.17 $150,607.17 $799,888.73 17.1653799,885004 OPERATIONS & MAINTENANC 0.491920.491920.4919200.50000 $88,330.93 $88,330.93 $469,133.78 10.0674469,134005 I. M. R. F. 0.141560.141560.1415570.00000 $25,419.02 $25,419.02 $135,002.80 2.8971135,000030 TRANSPORTATION SYSTEM 0.196770.196770.1967680.20000 $35,332.73 $35,332.73 $187,655.42 4.0270187,653031 WORKING CASH 0.049200.049200.0491920.05000 $8,834.53 $8,834.53 $46,921.01 1.006946,913033 SPECIAL EDUCATION 0.039360.039360.0393530.04000 $7,067.62 $7,067.62 $37,536.81 0.805537,530035 TORT JUDGMENTS, LIABILITY 0.576720.576720.5767140.00000 $103,557.92 $103,557.92 $550,005.76 11.8029550,000047 SOCIAL SECURITY 0.141560.141560.1415570.00000 $25,419.02 $25,419.02 $135,002.80 2.8971135,000057 LEASE/PURCHASE/RENT 0.049200.049200.0491920.05000 $8,834.53 $8,834.53 $46,921.01 1.006946,913Totals 4.886254.886254.886209 $877,392.63 $877,392.63 $4,659,914.07 100.00004,659,874



05/09/2019 09:37:46 AM

Page 99 of 128

Taxing District U010 - Potomac Unit 10 Equalization Factor 1.0000

Property Type



10,114,786Total EAV

10,114,786

Industrial

Rate Setting EAV

Total + Overlap 22,346,349 22,346,349



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.679872.679872.6798612.70000 $598,853.10 $598,853.10 $598,853.10 55.5910598,851003 BONDS AND INTEREST 0.541670.541670.5416630.00000 $121,043.47 $121,043.47 $121,043.47 11.2364121,042004 OPERATIONS & MAINTENANC 0.496270.496270.4962690.50000 $110,898.23 $110,898.23 $110,898.23 10.2946110,898005 I. M. R. F. 0.118590.118590.1185880.00000 $26,500.54 $26,500.54 $26,500.54 2.460026,500030 TRANSPORTATION SYSTEM 0.198510.198510.1985070.20000 $44,359.74 $44,359.74 $44,359.74 4.117944,359031 WORKING CASH 0.049390.049390.0493820.05000 $11,036.86 $11,036.86 $11,036.86 1.024511,035032 FIRE PREV/SFTY/ENERGY 0.049630.049630.0496280.05000 $11,090.49 $11,090.49 $11,090.49 1.029511,090033 SPECIAL EDUCATION 0.039710.039710.0397020.04000 $8,873.74 $8,873.74 $8,873.74 0.82378,872035 TORT JUDGMENTS, LIABILITY 0.449740.449740.4497380.00000 $100,500.47 $100,500.47 $100,500.47 9.3294100,500047 SOCIAL SECURITY 0.147680.147680.1476750.00000 $33,001.09 $33,001.09 $33,001.09 3.063533,000057 LEASE/PURCHASE/RENT 0.049630.049630.0496280.05000 $11,090.49 $11,090.49 $11,090.49 1.029511,090Totals 4.820694.820694.820641 $1,077,248.22 $1,077,248.22 $1,077,248.22 100.00001,077,237



05/09/2019 09:37:46 AM

Page 100 of 128

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

Property Type

0 0FarmResidentialCommercial 0 0

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 70,188 70,188

70,188Total EAV

70,188

Industrial

Rate Setting EAV

Total + Overlap 166,322,762 166,322,762


Overlapping County Overlap EAVChampaign County *3,569,510Ford County *104,295,195Iroquois County *58,205,824Livingston County 182,045



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.650003.650003.8464603.65000 $2,561.86 $2,561.86 $6,070,780.81 58.96856,397,538003 BONDS AND INTEREST 1.309321.309321.3093160.00000 $918.99 $918.99 $2,177,697.19 21.15322,177,690004 OPERATIONS & MAINTENANC 0.500000.500000.5269120.50000 $350.94 $350.94 $831,613.81 8.0779876,375005 I. M. R. F. 0.110660.110660.1106520.00000 $77.67 $77.67 $184,052.77 1.7878184,039030 TRANSPORTATION SYSTEM 0.200000.200000.2107650.20000 $140.38 $140.38 $332,645.52 3.2312350,550031 WORKING CASH 0.050000.050000.0526920.05000 $35.09 $35.09 $83,161.38 0.807787,638032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.039730.039730.0397290.04000 $27.89 $27.89 $66,080.03 0.642066,079035 TORT JUDGMENTS, LIABILITY 0.149070.149070.1490630.00000 $104.63 $104.63 $247,937.34 2.4084247,926047 SOCIAL SECURITY 0.132790.132790.1327820.00000 $93.20 $93.20 $220,860.00 2.1453220,847057 LEASE/PURCHASE/RENT 0.048160.048160.0481600.00000 $33.80 $33.80 $80,101.04 0.778080,101Totals 6.189736.189736.426531 $4,344.45 $4,344.45 $10,294,929.89 100.000010,688,783



05/09/2019 09:37:46 AM

Page 101 of 128

Taxing District U011 - Hoopeston Unit 11 Equalization Factor 1.0000

Property Type



21,777,161Total EAV

21,769,561

Industrial

Rate Setting EAV

Total + Overlap 82,603,191 79,942,024


Overlapping County Overlap EAVFord County *105,140Iroquois County *15,580,007



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.960002.960002.9806602.96000 $1,980,774.10 $1,902,003.56 $2,366,283.91 58.63732,382,800003 BONDS AND INTEREST 0.393170.393170.3931690.00000 $263,101.67 $252,638.76 $314,308.06 7.7887314,307004 OPERATIONS & MAINTENANC 0.500000.500000.5034900.50000 $334,590.22 $321,284.39 $399,710.12 9.9050402,500005 I. M. R. F. 0.262690.262690.2626900.00000 $175,787.01 $168,796.39 $209,999.70 5.2039210,000030 TRANSPORTATION SYSTEM 0.200000.200000.2013960.20000 $133,836.09 $128,513.75 $159,884.05 3.9620161,000031 WORKING CASH 0.050000.050000.0503490.05000 $33,459.02 $32,128.44 $39,971.01 0.990540,250032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0503490.05000 $33,459.02 $32,128.44 $39,971.01 0.990540,250033 SPECIAL EDUCATION 0.040000.040000.0402790.04000 $26,767.22 $25,702.75 $31,976.81 0.792432,200035 TORT JUDGMENTS, LIABILITY 0.293970.293970.2939630.00000 $196,718.97 $188,895.94 $235,005.57 5.8235235,000047 SOCIAL SECURITY 0.262690.262690.2626900.00000 $175,787.01 $168,796.39 $209,999.70 5.2039210,000057 LEASE/PURCHASE/RENT 0.050000.050000.0503490.05000 $33,459.02 $32,128.44 $39,971.01 0.990540,250109 PRIOR YEAR ADJUSTMENT -0.01455-0.01455-0.0145500.00000 ($9,736.58) ($9,349.38) ($9,349.38) -0.28820Totals 5.047975.047975.074834 $3,378,002.77 $3,243,667.87 $4,037,731.57 100.00004,068,557



05/09/2019 09:37:46 AM

Page 102 of 128

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

Property Type



38,420,014Total EAV

38,420,014

Industrial

Rate Setting EAV

Total + Overlap 58,087,785 58,087,785


Overlapping County Overlap EAVEdgar County 0

0Total* denotes use of estimated EAV


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



05/09/2019 09:37:46 AM

Page 103 of 128

Taxing District U076 - Oakwood Unit 76 Equalization Factor 1.0000

Property Type



29,377,716Total EAV

29,363,839

Industrial

Rate Setting EAV

Total + Overlap 88,943,940 86,482,407


Overlapping County Overlap EAVChampaign County *24,570

24,570Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 104 of 128

Taxing District U118 - Danville Unit 118 Equalization Factor 1.0000

Property Type



6,006,827Total EAV

5,984,454

Industrial

Rate Setting EAV

Total + Overlap 358,666,114 342,696,435



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.720002.720002.7673262.72000 $9,755,718.30 $9,321,343.03 $9,321,343.03 49.72909,483,526003 BONDS AND INTEREST 0.662470.662470.6624660.00000 $2,376,055.41 $2,270,261.07 $2,270,261.07 12.11172,270,246004 OPERATIONS & MAINTENANC 0.500000.500000.5087000.50000 $1,793,330.57 $1,713,482.18 $1,713,482.18 9.14131,743,295005 I. M. R. F. 0.366880.366880.3668700.00000 $1,315,874.24 $1,257,284.68 $1,257,284.68 6.70751,257,251030 TRANSPORTATION SYSTEM 0.200000.200000.2034800.20000 $717,332.23 $685,392.87 $685,392.87 3.6565697,318031 WORKING CASH 0.050000.050000.0508700.05000 $179,333.06 $171,348.22 $171,348.22 0.9141174,330032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0508700.05000 $179,333.06 $171,348.22 $171,348.22 0.9141174,330033 SPECIAL EDUCATION 0.040000.040000.0406960.04000 $143,466.45 $137,078.57 $137,078.57 0.7313139,464035 TORT JUDGMENTS, LIABILITY 0.476430.476430.4764270.00000 $1,708,792.97 $1,632,708.63 $1,632,708.63 8.71041,632,697047 SOCIAL SECURITY 0.353890.353890.3538890.00000 $1,269,283.51 $1,212,768.41 $1,212,768.41 6.47001,212,764057 LEASE/PURCHASE/RENT 0.050000.050000.0508700.05000 $179,333.06 $171,348.22 $171,348.22 0.9141174,330Totals 5.469675.469675.532464 $19,617,852.86 $18,744,364.10 $18,744,364.10 100.000018,959,551



05/09/2019 09:37:46 AM

Page 105 of 128

Taxing District U512 - Salt Fork CUSD 512 Equalization Factor 1.0000

Property Type



53,546,885Total EAV

53,546,885

Industrial

Rate Setting EAV

Total + Overlap 109,948,924 109,948,924





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.116293.116293.1162883.15000 $3,380,926.66 $3,380,926.66 $3,426,327.32 61.56063,426,325004 OPERATIONS & MAINTENANC 0.741980.741980.7419740.75000 $804,989.25 $804,989.25 $815,799.03 14.6574815,792005 I. M. R. F. 0.154620.154620.1546170.00000 $167,750.40 $167,750.40 $170,003.03 3.0544170,000030 TRANSPORTATION SYSTEM 0.217650.217650.2176460.22000 $236,132.93 $236,132.93 $239,303.83 4.2996239,299031 WORKING CASH 0.049470.049470.0494650.05000 $53,671.01 $53,671.01 $54,391.73 0.977354,386032 FIRE PREV/SFTY/ENERGY 0.049470.049470.0494650.05000 $53,671.01 $53,671.01 $54,391.73 0.977354,386033 SPECIAL EDUCATION 0.049470.049470.0494650.05000 $53,671.01 $53,671.01 $54,391.73 0.977354,386035 TORT JUDGMENTS, LIABILITY 0.479100.479100.4790980.00000 $519,785.37 $519,785.37 $526,765.29 9.4644526,763047 SOCIAL SECURITY 0.154620.154620.1546170.00000 $167,750.40 $167,750.40 $170,003.03 3.0544170,000057 LEASE/PURCHASE/RENT 0.049470.049470.0494650.05000 $53,671.01 $53,671.01 $54,391.73 0.977354,386Totals 5.062145.062145.062100 $5,492,019.05 $5,492,019.05 $5,565,768.45 100.00005,565,723



05/09/2019 09:37:46 AM

Page 106 of 128

Taxing District VCAL - Allerton City Equalization Factor 1.0000

Property Type



87,746Total EAV

87,746

Industrial

Rate Setting EAV

Total + Overlap 2,262,312 2,262,312



FundRoad District Amount Extended

TSDLLRB - Sidell Road & Bridge 007 $3,654.01

$3,654.01Total

Overlapping County Overlap EAVChampaign County *47,760

47,760Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.221020.221020.2210130.25000 $4,894.60 $4,894.60 $5,000.16 46.72925,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.004420.004420.0044200.00000 $97.88 $97.88 $99.99 0.9345100035 TORT JUDGMENTS, LIABILITY 0.247540.247540.2475340.00000 $5,481.90 $5,481.90 $5,600.13 52.33635,600Totals 0.472980.472980.472967 $10,474.38 $10,474.38 $10,700.28 100.000010,700



05/09/2019 09:37:46 AM

Page 107 of 128

Taxing District VCAV - Alvin City Equalization Factor 1.0000

Property Type



223,278Total EAV

223,278

Industrial

Rate Setting EAV

Total + Overlap 1,685,082 1,685,082




TSROSRB - South Ross Road & Bri 007 $1,281.34

$1,281.34Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.7219230.25000 $4,212.71 $4,212.71 $4,212.71 55.475412,165007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.067120.067120.0671180.00000 $1,131.03 $1,131.03 $1,131.03 14.89411,131035 TORT JUDGMENTS, LIABILITY 0.133530.133530.1335250.00000 $2,250.09 $2,250.09 $2,250.09 29.63052,250109A MANUAL PRIOR YEAR ADJU 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.450650.450650.922566 $7,593.83 $7,593.83 $7,593.83 100.000015,546



05/09/2019 09:37:46 AM

Page 108 of 128

Taxing District VCBE - Belgium City Equalization Factor 1.0000

Property Type



7,236Total EAV

7,236

Industrial

Rate Setting EAV

Total + Overlap 1,844,252 1,844,252




TDANVRB - Danville Road & Bridge 007 $982.86TGEORRB - Georgetown Road & B 007 $331.81

$1,314.67Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.234030.234030.2340240.28300 $4,316.10 $4,316.10 $4,316.10 75.34544,316007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.062040.062040.0620310.07500 $1,144.17 $1,144.17 $1,144.17 19.97361,144035 TORT JUDGMENTS, LIABILITY 0.014540.014540.0145320.00000 $268.15 $268.15 $268.15 4.6810268Totals 0.310610.310610.310587 $5,728.42 $5,728.42 $5,728.42 100.00005,728



05/09/2019 09:37:46 AM

Page 109 of 128

Taxing District VCBI - Bismarck City Equalization Factor 1.0000

Property Type



118,662Total EAV

113,612

Industrial

Rate Setting EAV

Total + Overlap 5,038,073 4,529,679




TNEWLRB - Newell Road & Bridge 007 $3,703.92

$3,703.92Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.220770.220770.2207660.25000 $11,122.55 $10,000.17 $10,000.17 79.365110,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.057400.057400.0573990.00000 $2,891.85 $2,600.04 $2,600.04 20.63492,600Totals 0.278170.278170.278165 $14,014.40 $12,600.21 $12,600.21 100.000012,600



05/09/2019 09:37:46 AM

Page 110 of 128

Taxing District VCCA - Catlin City Equalization Factor 1.0000

Property Type



92,122Total EAV

92,122

Industrial

Rate Setting EAV

Total + Overlap 22,371,409 22,371,409




TCTLNRB - Catlin Road & Bridge 007 $17,371.40

$17,371.40Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2548570.25000 $55,928.52 $55,928.52 $55,928.52 31.935557,015005 I. M. R. F. 0.147510.147510.1475100.00000 $33,000.07 $33,000.07 $33,000.07 18.843233,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0759900.07500 $16,778.56 $16,778.56 $16,778.56 9.580617,000027 AUDIT 0.020090.020090.0200840.00000 $4,494.42 $4,494.42 $4,494.42 2.56634,493035 TORT JUDGMENTS, LIABILITY 0.191540.191540.1915350.00000 $42,850.20 $42,850.20 $42,850.20 24.467642,849040 STREET & BRIDGE 0.000000.000000.0000000.06000 $0.00 $0.00 $0.00 0.00000047 SOCIAL SECURITY 0.080910.080910.0809070.00000 $18,100.71 $18,100.71 $18,100.71 10.335618,100073 CHLORINATION OF SEWAGE 0.017780.017780.0177730.02000 $3,977.64 $3,977.64 $3,977.64 2.27123,976Totals 0.782830.782830.788656 $175,130.12 $175,130.12 $175,130.12 100.0000176,433



05/09/2019 09:37:46 AM

Page 111 of 128

Taxing District VCDA - Danville City Equalization Factor 1.0000

Property Type



404,588Total EAV

404,588

Industrial

Rate Setting EAV

Total + Overlap 310,017,701 300,088,480




TBLNTRB - Blount Road & Bridge 007 $21,790.70TDANVRB - Danville Road & Bridge 007 $112,442.66TNEWLRB - Newell Road & Bridge 007 $112,385.05

$246,618.41Total


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 0.805610.805610.8056050.00000 $2,497,533.60 $2,417,542.80 $2,417,542.80 35.43542,417,527015 POLICE PENSION 0.822880.822880.8228700.00000 $2,551,073.66 $2,469,368.08 $2,469,368.08 36.19512,469,339016 LIBRARY 0.644970.644970.6449690.00000 $1,999,521.17 $1,935,480.67 $1,935,480.67 28.36951,935,477047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 2.273462.273462.273444 $7,048,128.43 $6,822,391.55 $6,822,391.55 100.00006,822,343



05/09/2019 09:37:46 AM

Page 112 of 128

Taxing District VCFA - Fairmount City Equalization Factor 1.0000

Property Type



16,301Total EAV

16,301

Industrial

Rate Setting EAV

Total + Overlap 4,191,384 4,191,384




TVANCRB - Vance Road & Bridge 007 $3,426.46

$3,426.46Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.262880.262880.2628730.43750 $11,018.31 $11,018.31 $11,018.31 35.075911,018007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.053500.053500.0534910.07500 $2,242.39 $2,242.39 $2,242.39 7.13852,242014 POLICE PROTECTION 0.053500.053500.0534910.07500 $2,242.39 $2,242.39 $2,242.39 7.13852,242027 AUDIT 0.131990.131990.1319850.00000 $5,532.21 $5,532.21 $5,532.21 17.61135,532047 SOCIAL SECURITY 0.138620.138620.1386180.00000 $5,810.10 $5,810.10 $5,810.10 18.49605,810060 UNEMPLOYMENT INSURANC 0.043000.043000.0429930.00000 $1,802.30 $1,802.30 $1,802.30 5.73751,802062 WORKERS COMPENSATION 0.065970.065970.0659690.00000 $2,765.06 $2,765.06 $2,765.06 8.80232,765Totals 0.749460.749460.749420 $31,412.76 $31,412.76 $31,412.76 100.000031,411



05/09/2019 09:37:46 AM

Page 113 of 128

Taxing District VCFI - Fithian City Equalization Factor 1.0000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 48,619 48,619County Total 4,718,227 4,718,227

73,448Total EAV

73,448

Industrial

Rate Setting EAV

Total + Overlap 4,718,227 4,718,227




TOKWDRB - Oakwood Road & Brid 007 $3,892.54

$3,892.54Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.243740.243740.2437360.25000 $11,500.21 $11,500.21 $11,500.21 29.760911,500007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.073130.073130.0731210.07500 $3,450.44 $3,450.44 $3,450.44 8.92933,450027 AUDIT 0.093050.093050.0930430.00000 $4,390.31 $4,390.31 $4,390.31 11.36164,390035 TORT JUDGMENTS, LIABILITY 0.237380.237380.2373770.00000 $11,200.13 $11,200.13 $11,200.13 28.984511,200041 STREET LIGHTING 0.048750.048750.0487470.05000 $2,300.14 $2,300.14 $2,300.14 5.95252,300047 SOCIAL SECURITY 0.052990.052990.0529860.00000 $2,500.19 $2,500.19 $2,500.19 6.47022,500060 UNEMPLOYMENT INSURANC 0.006360.006360.0063580.00000 $300.08 $300.08 $300.08 0.7766300062 WORKERS COMPENSATION 0.063590.063590.0635830.00000 $3,000.32 $3,000.32 $3,000.32 7.76443,000Totals 0.818990.818990.818951 $38,641.82 $38,641.82 $38,641.82 100.000038,640



05/09/2019 09:37:46 AM

Page 114 of 128

Taxing District VCGT - Georgetown City Equalization Factor 1.0000

Property Type


85,609 85,609Mineral 0 0State Railroad 23,447 23,447Local Railroad 0 0County Total 20,329,062 20,329,062

78,095Total EAV

78,095

Industrial

Rate Setting EAV

Total + Overlap 20,329,062 20,329,062




TGEORRB - Georgetown Road & B 007 $10,331.23

$10,331.23Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.209070.209070.2090600.25000 $42,501.97 $42,501.97 $42,501.97 20.047142,500003 BONDS AND INTEREST 0.049200.049200.0491910.00000 $10,001.90 $10,001.90 $10,001.90 4.717610,000005 I. M. R. F. 0.150040.150040.1500320.00000 $30,501.72 $30,501.72 $30,501.72 14.386830,500007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.063950.063950.0639480.07500 $13,000.44 $13,000.44 $13,000.44 6.131913,000016 LIBRARY 0.132820.132820.1328150.15000 $27,001.06 $27,001.06 $27,001.06 12.735627,000027 AUDIT 0.024600.024600.0245950.00000 $5,000.95 $5,000.95 $5,000.95 2.35885,000035 TORT JUDGMENTS, LIABILITY 0.206610.206610.2066010.00000 $42,001.87 $42,001.87 $42,001.87 19.811142,000047 SOCIAL SECURITY 0.177090.177090.1770860.00000 $36,000.74 $36,000.74 $36,000.74 16.980536,000060 UNEMPLOYMENT INSURANC 0.004920.004920.0049190.00000 $1,000.19 $1,000.19 $1,000.19 0.47181,000062 WORKERS COMPENSATION 0.024600.024600.0245950.00000 $5,000.95 $5,000.95 $5,000.95 2.35885,000Totals 1.042901.042901.042842 $212,011.79 $212,011.79 $212,011.79 100.0000212,000



05/09/2019 09:37:46 AM

Page 115 of 128

Taxing District VCHE - Henning City Equalization Factor 1.0000

Property Type


2,486,164 2,486,164Mineral 0 0State Railroad 0 0Local Railroad 2,902 2,902County Total 4,115,765 4,115,765

247,495Total EAV

247,495

Industrial

Rate Setting EAV

Total + Overlap 4,115,765 4,115,765




TSROSRB - South Ross Road & Bri 007 $3,129.63

$3,129.63Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.242970.242970.2429680.25000 $10,000.07 $10,000.07 $10,000.07 71.939910,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.070470.070470.0704610.07500 $2,900.38 $2,900.38 $2,900.38 20.86522,900035 TORT JUDGMENTS, LIABILITY 0.024300.024300.0242970.00000 $1,000.13 $1,000.13 $1,000.13 7.19491,000Totals 0.337740.337740.337726 $13,900.58 $13,900.58 $13,900.58 100.000013,900



05/09/2019 09:37:46 AM

Page 116 of 128

Taxing District VCHO - Hoopeston City Equalization Factor 1.0000

Property Type



135,477Total EAV

127,877

Industrial

Rate Setting EAV

Total + Overlap 30,422,478 27,761,311




TGRNTRB - Grant Road & Bridge 007 $29,121.61

$29,121.61Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.249900.249900.2498980.25000 $76,025.77 $69,375.52 $69,375.52 8.855869,375007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.149940.149940.1499390.15000 $45,615.46 $41,625.31 $41,625.31 5.313441,625014 POLICE PROTECTION 0.149940.149940.1499390.15000 $45,615.46 $41,625.31 $41,625.31 5.313441,625015 POLICE PENSION 1.066241.066241.0662320.00000 $324,376.63 $296,002.20 $296,002.20 37.7843296,000025 GARBAGE DISPOSAL 0.000000.000000.0000000.20000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.043230.043230.0432260.00000 $13,151.64 $12,001.21 $12,001.21 1.531912,000035 TORT JUDGMENTS, LIABILITY 0.264350.264350.2643430.00000 $80,421.82 $73,387.03 $73,387.03 9.367873,385040 STREET & BRIDGE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000042 PARK/PARK MAINTENANCE 0.074980.074980.0749710.07500 $22,810.77 $20,815.43 $20,815.43 2.657120,813046 EMERGENCY SERV. & DISAS 0.049980.049980.0499800.05000 $15,205.15 $13,875.10 $13,875.10 1.771113,875047 SOCIAL SECURITY 0.288180.288180.2881710.00000 $87,671.50 $80,002.55 $80,002.55 10.212280,000060 UNEMPLOYMENT INSURANC 0.092530.092530.0925280.00000 $28,149.92 $25,687.54 $25,687.54 3.279025,687062 WORKERS COMPENSATION 0.241350.241350.2413430.00000 $73,424.65 $67,001.92 $67,001.92 8.552767,000064 AMBULANCE 0.151290.151290.1512900.25000 $46,026.17 $42,000.09 $42,000.09 5.361342,000Totals 2.821912.821912.821860 $858,494.94 $783,399.21 $783,399.21 100.0000783,385



05/09/2019 09:37:46 AM

Page 117 of 128

Taxing District VCIN - Indianola City Equalization Factor 1.0000

Property Type



38,464Total EAV

38,464

Industrial

Rate Setting EAV

Total + Overlap 1,343,131 1,343,131




TCRLLRB - Carroll Road & Bridge 007 $1,840.09

$1,840.09Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.215250.215250.2152430.34000 $2,891.09 $2,891.09 $2,891.09 72.41872,891007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.048400.048400.0483940.07500 $650.08 $650.08 $650.08 16.2838650027 AUDIT 0.026060.026060.0260590.00000 $350.02 $350.02 $350.02 8.7676350035 TORT JUDGMENTS, LIABILITY 0.007520.007520.0075200.00000 $101.00 $101.00 $101.00 2.5299101Totals 0.297230.297230.297216 $3,992.19 $3,992.19 $3,992.19 100.00003,992



05/09/2019 09:37:46 AM

Page 118 of 128

Taxing District VCMU - Muncie City Equalization Factor 1.0000

Property Type

771,554 771,554FarmResidentialCommercial 19,398 19,398

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 869,507 869,507

78,555Total EAV

78,555

Industrial

Rate Setting EAV

Total + Overlap 869,507 869,507




TOKWDRB - Oakwood Road & Brid 007 $717.34

$717.34Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2530170.25000 $2,173.77 $2,173.77 $2,173.77 90.42912,200007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.026460.026460.0264520.00000 $230.07 $230.07 $230.07 9.5709230Totals 0.276460.276460.279469 $2,403.84 $2,403.84 $2,403.84 100.00002,430



05/09/2019 09:37:46 AM

Page 119 of 128

Taxing District VCOK - Oakwood City Equalization Factor 1.0000

Property Type



284,302Total EAV

270,425

Industrial

Rate Setting EAV

Total + Overlap 13,354,298 10,892,765




TOKWDRB - Oakwood Road & Brid 007 $8,986.53

$8,986.53Total


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



05/09/2019 09:37:46 AM

Page 120 of 128

Taxing District VCPO - Potomac City Equalization Factor 1.0000

Property Type



19,501Total EAV

19,501

Industrial

Rate Setting EAV

Total + Overlap 4,539,533 4,539,533




TMDFKRB - Middlefork Road & Brid 007 $4,534.99

$4,534.99Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.220290.220290.2202870.25000 $10,000.14 $10,000.14 $10,000.14 20.833210,000005 I. M. R. F. 0.198260.198260.1982580.00000 $9,000.08 $9,000.08 $9,000.08 18.74989,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.066090.066090.0660860.07500 $3,000.18 $3,000.18 $3,000.18 6.25023,000016 LIBRARY 0.000000.000000.0000000.15000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.088120.088120.0881150.00000 $4,000.24 $4,000.24 $4,000.24 8.33374,000035 TORT JUDGMENTS, LIABILITY 0.418550.418550.4185450.00000 $19,000.22 $19,000.22 $19,000.22 39.582919,000047 SOCIAL SECURITY 0.022030.022030.0220290.00000 $1,000.06 $1,000.06 $1,000.06 2.08341,000060 UNEMPLOYMENT INSURANC 0.044060.044060.0440570.00000 $2,000.12 $2,000.12 $2,000.12 4.16682,000Totals 1.057401.057401.057377 $48,001.04 $48,001.04 $48,001.04 100.000048,000



05/09/2019 09:37:46 AM

Page 121 of 128

Taxing District VCRA - Rankin City Equalization Factor 1.0000

Property Type



11,185Total EAV

11,185

Industrial

Rate Setting EAV

Total + Overlap 2,642,400 2,642,400




TBTLRRB - Butler Road & Bridge 007 $6,149.39

$6,149.39Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.216130.216130.2161290.25000 $5,711.02 $5,711.02 $5,711.02 26.41995,711007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0758020.07500 $1,981.80 $1,981.80 $1,981.80 9.16802,003027 AUDIT 0.067860.067860.0678550.00000 $1,793.13 $1,793.13 $1,793.13 8.29521,793047 SOCIAL SECURITY 0.207620.207620.2076140.00000 $5,486.15 $5,486.15 $5,486.15 25.37955,486060 UNEMPLOYMENT INSURANC 0.049810.049810.0498030.00000 $1,316.18 $1,316.18 $1,316.18 6.08881,316062 WORKERS COMPENSATION 0.201640.201640.2016350.00000 $5,328.14 $5,328.14 $5,328.14 24.64865,328Totals 0.818060.818060.818838 $21,616.42 $21,616.42 $21,616.42 100.000021,637



05/09/2019 09:37:46 AM

Page 122 of 128

Taxing District VCRF - Ridge Farm City Equalization Factor 1.0000

Property Type



163,339Total EAV

163,339

Industrial

Rate Setting EAV

Total + Overlap 5,166,838 5,166,838




TELWDRB - Elwood Road & Bridge 007 $3,854.46

$3,854.46Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.235740.235740.2357340.25000 $12,180.30 $12,180.30 $12,180.30 9.030212,180005 I. M. R. F. 0.319350.319350.3193440.00000 $16,500.30 $16,500.30 $16,500.30 12.233116,500007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.071620.071620.0716110.07500 $3,700.49 $3,700.49 $3,700.49 2.74353,700025 GARBAGE DISPOSAL 0.087100.087100.0870940.20000 $4,500.32 $4,500.32 $4,500.32 3.33654,500027 AUDIT 0.538050.538050.5380470.00000 $27,800.17 $27,800.17 $27,800.17 20.610627,800031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.890300.890300.8902930.00000 $46,000.36 $46,000.36 $46,000.36 34.103946,000040 STREET & BRIDGE 0.000000.000000.0000000.06000 $0.00 $0.00 $0.00 0.00000041 STREET LIGHTING 0.046450.046450.0464500.05000 $2,400.00 $2,400.00 $2,400.00 1.77932,400046 EMERGENCY SERV. & DISAS 0.046450.046450.0464500.05000 $2,400.00 $2,400.00 $2,400.00 1.77932,400047 SOCIAL SECURITY 0.251610.251610.2516050.00000 $13,000.28 $13,000.28 $13,000.28 9.638213,000060 UNEMPLOYMENT INSURANC 0.023230.023230.0232250.00000 $1,200.26 $1,200.26 $1,200.26 0.88991,200062 WORKERS COMPENSATION 0.081290.081290.0812880.00000 $4,200.12 $4,200.12 $4,200.12 3.11394,200073 CHLORINATION OF SEWAGE 0.019360.019360.0193540.02000 $1,000.30 $1,000.30 $1,000.30 0.74161,000Totals 2.610552.610552.610495 $134,882.90 $134,882.90 $134,882.90 100.0000134,880



05/09/2019 09:37:46 AM

Page 123 of 128

Taxing District VCRO - Rossville City Equalization Factor 1.0000

Property Type



159,953Total EAV

109,034

Industrial

Rate Setting EAV

Total + Overlap 10,573,447 6,959,027




TGRNTRB - Grant Road & Bridge 007 $132.30TROSSRB - Rossville Road & Bridg 007 $4,369.64

$4,501.94Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2605540.25000 $26,433.62 $17,397.57 $17,397.57 100.000018,132007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.250000.250000.260554 $26,433.62 $17,397.57 $17,397.57 100.000018,132



05/09/2019 09:37:46 AM

Page 124 of 128

Taxing District VCSI - Sidell City Equalization Factor 1.0000

Property Type



7,145Total EAV

7,145

Industrial

Rate Setting EAV

Total + Overlap 3,158,511 3,158,511




TSDLLRB - Sidell Road & Bridge 007 $5,211.54

$5,211.54Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.240620.240620.2406200.25000 $7,600.01 $7,600.01 $7,600.01 36.00167,600007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.072030.072030.0720280.07500 $2,275.08 $2,275.08 $2,275.08 10.77712,275027 AUDIT 0.004750.004750.0047490.00000 $150.03 $150.03 $150.03 0.7107150035 TORT JUDGMENTS, LIABILITY 0.350960.350960.3509570.00000 $11,085.11 $11,085.11 $11,085.11 52.510611,085Totals 0.668360.668360.668354 $21,110.23 $21,110.23 $21,110.23 100.000021,110



05/09/2019 09:37:46 AM

Page 125 of 128

Taxing District VCTI - Tilton City Equalization Factor 1.0000

Property Type



320,377Total EAV

193,895

Industrial

Rate Setting EAV

Total + Overlap 26,623,622 18,793,383




TCTLNRB - Catlin Road & Bridge 007 $108.17TDANVRB - Danville Road & Bridge 007 $15,389.61

$15,497.78Total


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



05/09/2019 09:37:46 AM

Page 126 of 128

Taxing District VCWE - Westville City Equalization Factor 1.0000

Property Type



276,831Total EAV

276,831

Industrial

Rate Setting EAV

Total + Overlap 24,750,275 24,750,275




TDANVRB - Danville Road & Bridge 007 $1,205.74TGEORRB - Georgetown Road & B 007 $11,835.36

$13,041.10Total


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



05/09/2019 09:37:46 AM

Page 127 of 128

Taxing District WBLNT - Blount Water Equalization Factor 1.0000

Property Type



8,781,835Total EAV

8,781,835

Industrial

Rate Setting EAV

Total + Overlap 31,233,697 31,233,697



RateActual

RateCalc'ed

RateMaximum





05/09/2019 09:37:46 AM

Page 128 of 128

Taxing District WSORO - South Ross Water Equalization Factor 1.0000

Property Type



13,028,846Total EAV

13,028,846

Industrial

Rate Setting EAV

Total + Overlap 21,589,772 21,589,772



RateActual

RateCalc'ed

RateMaximum




Documents

Tax Computation Report - Vermilion County, Illinois Clerk Tax/2018 Tax...TIF Increment 0 Overlapping County Overlap EAV Champaign County *2,348,020 Total 2,348,020 * denotes use of

Tax Computation Report - Vermilion County, Illinois Clerk Tax/2018 Tax...TIF Increment 0 Overlapping County Overlap EAV Champaign County 2,348,020 Total 2,348,020 denotes use of