Tax Computation Report - Vermilion County, Illinois Clerk Tax/2015 Tax...Vermilion County Tax Year:...

Vermilion CountyTax Year: 2015 Tax Computation Report

07/12/2016 09:24:56 AM

of 199

Taxing District ARPT - Airport Authority Equalization Factor 1.000000

Property Type

279,962,924 278,700,579FarmResidentialCommercial 130,660,224 120,920,562

18,988,551 16,232,510Mineral 290,500 290,500State Railroad 9,497,255 9,497,255Local Railroad 399,743 397,610County Total 465,494,781 451,632,529

25,695,584Total EAV

25,593,513

Industrial

Rate Setting EAV

Total + Overlap 465,494,781 451,632,529

Other ValuesEZ Value Abated 3,876,647EZ Tax Abated $4,276.33New Property 0TIF Increment 9,985,605

Fund/Name Levy RequestCertified

RateActual

RateCalc'ed

RateMaximum

Total ExtensionTotal Extension Total Extension

Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.073880.073880.0738720.07500 $343,907.54 $333,666.11 $333,666.11 66.9749333,631005 I. M. R. F. 0.008020.008020.0080160.00000 $37,332.68 $36,220.93 $36,220.93 7.270436,203027 AUDIT 0.002440.002440.0024360.00500 $11,358.07 $11,019.83 $11,019.83 2.211911,000035 TORT JUDGMENTS, LIABILITY 0.022640.022640.0226350.00000 $105,388.02 $102,249.60 $102,249.60 20.5240102,225047 SOCIAL SECURITY 0.003330.003330.0033270.00000 $15,500.98 $15,039.36 $15,039.36 3.018815,025Totals 0.110310.110310.110286 $513,487.29 $498,195.83 $498,195.83 100.0000498,084

Copyright (C) 1997-2016 DEVNET Incorporated ashlee


07/12/2016 09:24:56 AM

of 199

Taxing District CCONS - Conservation District Equalization Factor 1.000000

Property Type


44,501,608 40,428,218Mineral 33,244,962 33,244,962State Railroad 13,018,168 13,018,168Local Railroad 616,417 610,477County Total 871,500,608 849,944,288

197,838,192Total EAV

197,686,578

Industrial

Rate Setting EAV

Total + Overlap 871,500,608 849,944,288



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.077770.077770.0777700.10000 $677,766.02 $661,001.67 $661,001.67 63.0023661,000005 I. M. R. F. 0.009420.009420.0094120.00000 $82,095.36 $80,064.75 $80,064.75 7.631280,000027 AUDIT 0.000710.000710.0007060.00500 $6,187.65 $6,034.60 $6,034.60 0.57526,000035 TORT JUDGMENTS, LIABILITY 0.028480.028480.0284730.00000 $248,203.37 $242,064.13 $242,064.13 23.0719242,000047 SOCIAL SECURITY 0.007060.007060.0070590.00000 $61,527.94 $60,006.07 $60,006.07 5.719460,000Totals 0.123440.123440.123420 $1,075,780.34 $1,049,171.22 $1,049,171.22 100.00001,049,000



07/12/2016 09:24:56 AM

of 199

Taxing District CECTLN - Catlin Cemetery Equalization Factor 1.000000

Property Type


93,453 93,453Mineral 46,067 46,067State Railroad 1,789,328 1,789,328Local Railroad 9,179 9,179County Total 51,359,897 51,359,897

16,051,703Total EAV

16,051,703

Industrial

Rate Setting EAV

Total + Overlap 51,359,897 51,359,897

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


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.081200.081200.0811920.10000 $41,704.24 $41,704.24 $41,704.24 100.000041,700Totals 0.081200.081200.081192 $41,704.24 $41,704.24 $41,704.24 100.000041,700



07/12/2016 09:24:56 AM

of 199

Taxing District CEGE - Georgetown Cemetery Equalization Factor 1.000000

Property Type


279,931 279,931Mineral 1,851 1,851State Railroad 66,930 66,930Local Railroad 0 0County Total 22,326,603 22,326,603

1,977,171Total EAV

1,977,171

Industrial

Rate Setting EAV

Total + Overlap 22,326,603 22,326,603



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent017 CEMETERY 0.048830.048830.0488210.06000 $10,902.08 $10,902.08 $10,902.08 72.297910,900027 AUDIT 0.005000.005000.0055990.00500 $1,116.33 $1,116.33 $1,116.33 7.40301,250035 TORT JUDGMENTS, LIABILITY 0.012990.012990.0129890.00000 $2,900.23 $2,900.23 $2,900.23 19.23312,900143 MEDICARE 0.000720.000720.0007170.00000 $160.75 $160.75 $160.75 1.0660160Totals 0.067540.067540.068126 $15,079.39 $15,079.39 $15,079.39 100.000015,210



07/12/2016 09:24:56 AM

of 199

Taxing District CEPLOT - Pilot Cemetery Equalization Factor 1.000000

Property Type

3,451,222 3,451,222FarmResidentialCommercial 720,702 720,702

2,644,702 2,644,702Mineral 21,325,358 21,325,358State Railroad 0 0Local Railroad 0 0County Total 39,131,457 39,131,457

10,989,473Total EAV

10,989,473

Industrial

Rate Setting EAV

Total + Overlap 39,131,457 39,131,457



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

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

Property Type


2,308,992 2,308,992Mineral 1,565,635 1,565,635State Railroad 522,313 522,313Local Railroad 10,342 8,529County Total 38,431,211 35,701,885

17,658,323Total EAV

17,623,278

Industrial

Rate Setting EAV

Total + Overlap 38,431,211 35,701,885

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 2,729,326


RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District CT92 - Vermilion County Equalization Factor 1.000000

Property Type




197,686,578

Industrial

Rate Setting EAV

Total + Overlap 871,500,608 849,944,288



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.103280.103280.1032740.25000 $900,085.83 $877,822.46 $877,822.46 6.9559877,775003 BONDS AND INTEREST 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000005 I. M. R. F. 0.217660.217660.2176550.00000 $1,896,908.22 $1,849,988.74 $1,849,988.74 14.65951,849,950006 COUNTY HIGHWAY 0.087950.087950.0879410.15000 $766,484.78 $747,526.00 $747,526.00 5.9235747,446008 BRIDGE CONST W/ COUNTY 0.040010.040010.0400030.05000 $348,687.39 $340,062.71 $340,062.71 2.6947340,000018 MENTAL HEALTH SERVICES 0.094700.094700.0946980.15000 $825,311.08 $804,897.24 $804,897.24 6.3781804,881022 COUNTY HEALTH DEPARTME 0.031720.031720.0317180.03250 $276,439.99 $269,602.33 $269,602.33 2.1364269,588035 TORT JUDGMENTS, LIABILITY 0.093950.093950.0939430.00000 $818,774.82 $798,522.66 $798,522.66 6.3276798,465047 SOCIAL SECURITY 0.120060.120060.1200520.00000 $1,046,323.63 $1,020,443.11 $1,020,443.11 8.08611,020,376053 EXTENSION EDUCATION 0.011780.011780.0117710.05000 $102,662.77 $100,123.44 $100,123.44 0.7934100,046105 PUBLIC BLDG COMMISSION 0.683660.683660.6836570.00000 $5,958,101.06 $5,810,729.12 $5,810,729.12 46.04485,810,705Totals 1.484771.484771.484712 $12,939,779.57 $12,619,717.81 $12,619,717.81 100.000012,619,232



07/12/2016 09:24:56 AM

of 199

Taxing District D061 - Armstrong 61 Equalization Factor 1.000000

Property Type


1,631 1,631Mineral 18,051,974 18,051,974State Railroad 1,313,783 1,313,783Local Railroad 123,346 123,346County Total 39,450,901 39,450,901

14,336,554Total EAV

14,336,554

Industrial

Rate Setting EAV

Total + Overlap 41,327,921 41,327,921


Overlapping County Overlap EAVChampaign County 1,877,020

1,877,020Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.572791.572791.5727871.67000 $620,479.83 $620,479.83 $650,001.41 56.7363650,000003 BONDS AND INTEREST 0.313060.313060.3130570.00000 $123,504.99 $123,504.99 $129,381.19 11.2932129,380004 OPERATIONS & MAINTENANC 0.241970.241970.2419670.25000 $95,459.35 $95,459.35 $100,001.17 8.7288100,000005 I. M. R. F. 0.048400.048400.0483930.00000 $19,094.24 $19,094.24 $20,002.71 1.746020,000030 TRANSPORTATION SYSTEM 0.111310.111310.1113050.12000 $43,912.80 $43,912.80 $46,002.11 4.015446,000031 WORKING CASH 0.050000.050000.0508130.05000 $19,725.45 $19,725.45 $20,663.96 1.803721,000032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0508130.05000 $19,725.45 $19,725.45 $20,663.96 1.803721,000033 SPECIAL EDUCATION 0.020000.020000.0203250.02000 $7,890.18 $7,890.18 $8,265.58 0.72158,400035 TORT JUDGMENTS, LIABILITY 0.266170.266170.2661640.00000 $105,006.46 $105,006.46 $110,002.53 9.6017110,000047 SOCIAL SECURITY 0.048400.048400.0483930.00000 $19,094.24 $19,094.24 $20,002.71 1.746020,000057 LEASE/PURCHASE/RENT 0.050000.050000.0508130.05000 $19,725.45 $19,725.45 $20,663.96 1.803721,000Totals 2.772102.772102.774830 $1,093,618.44 $1,093,618.44 $1,145,651.29 100.00001,146,780



07/12/2016 09:24:56 AM

of 199

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

Property Type

315,770 315,770FarmResidentialCommercial 0 0

0 0Mineral 821,570 821,570State Railroad 0 0Local Railroad 0 0County Total 2,684,967 2,684,967

1,547,627Total EAV

1,547,627

Industrial

Rate Setting EAV

Total + Overlap 74,096,774 74,096,774





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.920001.920001.9703961.92000 $51,551.37 $51,551.37 $1,422,658.06 62.84661,460,000003 BONDS AND INTEREST 0.241320.241320.2413140.00000 $6,479.36 $6,479.36 $178,810.34 7.8990178,806004 OPERATIONS & MAINTENANC 0.450000.450000.4602090.45000 $12,082.35 $12,082.35 $333,435.48 14.7297341,000005 I. M. R. F. 0.080980.080980.0809750.00000 $2,174.29 $2,174.29 $60,003.57 2.650760,000030 TRANSPORTATION SYSTEM 0.120000.120000.1231500.12000 $3,221.96 $3,221.96 $88,916.13 3.927991,250031 WORKING CASH 0.050000.050000.0507440.05000 $1,342.48 $1,342.48 $37,048.39 1.636637,600032 FIRE PREV/SFTY/ENERGY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000033 SPECIAL EDUCATION 0.020000.020000.0202440.02000 $536.99 $536.99 $14,819.35 0.654615,000035 TORT JUDGMENTS, LIABILITY 0.091780.091780.0917720.00000 $2,464.26 $2,464.26 $68,006.02 3.004268,000047 SOCIAL SECURITY 0.080980.080980.0809750.00000 $2,174.29 $2,174.29 $60,003.57 2.650760,000057 LEASE/PURCHASE/RENT 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000Totals 3.055063.055063.119779 $82,027.35 $82,027.35 $2,263,700.91 100.00002,311,656



07/12/2016 09:24:56 AM

of 199

Taxing District DD1GR - GRANT TWP DRAINAGE DIST 1 Equalization Factor 1.000000

Property Type

0 0FarmResidentialCommercial 0 0

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 0 0

0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum


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



07/12/2016 09:24:56 AM

of 199

Taxing District DD1OK - OAKWOOD TWP DRAINAGE DIST 1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DD1SHM - SOUTH HOMER -MAIN DRAINAGE DIST 1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DD1SHS5 - SOUTH HOMER -SUB#5 DRAINAGE DIST 1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DD1VS - VANCE & SIDELL TWS DRAINAGE DIST 1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DD2SJC - SDLL,JAM,CRLL TWP DRAINAGE DIST 2 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DD4JS - AM & SDLL TWP DRAINAGE DIST 4 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DD8M - EIGHT MILE DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDAL - ALVIN DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDBC - BEAN CREEK DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDBE - BENEFICIAL DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDBRI - BRIDGMAN SPECIAL DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDBRO - BROUGHER DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDBRSP - BRIDGEMAN DRAIN DIST- ADDTL SPCL LEVY Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDBUBR - BUTLER BRANCH DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDCECR - CENTER CREEK DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDCJ - CARROLL-JAMAICA DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDCOBR1 - CONKEY BRANCH SPECIAL DRAINAGE-SUB 1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDCOBRM - CONKEY BRANCH SPECIAL DRAINAGE-MAIN Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDEL - ELLIS DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDERM - EMBARRASS RIVER SPECIAL - MAIN Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDERS1 - EMBARRASS RIVER SPECIAL - SUB 1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDERS11 - EMBARRASS RIVER SPECIAL - SUB 11 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDFAIR - FAIRVIEW DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDFAY - FAYETTE SPECIAL DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDFECK1 - FEATHER CREEK DRAINAGE DISTRICT 1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDFECK2 - FEATHER CREEK DRAINAGE DISTRICT 2 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDFMT - FAIRMOUNT DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDFOCK - FOUNTAIN CREEK DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDGRCK - GRAPE CREEK DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDHAST - HASTING DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDHOOP - HOOPESTON DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDJAMES - JAMESBURG SPECIAL DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDJOHN - JOHNSON DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDJORD - JORDAN SPECIAL DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDLVM - LITTLE VERMILION SPEC DRAIN - MAIN Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDLVOUT - LITTLE VERMILION OUTLET DRAINAGE Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDLVS2 - LITTLE VERMILION SPEC DRAIN - SUB 2 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199


Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDMG - MAPLE GROVE DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDPH - PLEASANT HILL DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDPV - PLEASANT VIEW DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDRTM - ROSS TOWNSHIP MUTUAL DRAINAGE DIST Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDSB - SANDUSKY BRANCH DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDSGCK - SUGAR CREEK DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDSH - SINKING HOLE DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDSTCK - STONEY CREEK DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU1NMM - UNION DRAIN DIST 1-NEWMAN & MRDK MAIN Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU1NMS1 - UNION DRAIN DIST 1-NEWMAN & MRDK SUB1 Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU1NS - UNION DRAIN DIST 1-NEWL & SROS TWPS Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU1OO - UNION DRAIN DIST 1-OGDEN & OKWD TWPS Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU1SS - UNION DRAIN DIST 1-SHOMER & SDL TWPS Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU1SY - UNION DRAIN DIST 1-SIDELL & YOUNG AM Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU1VC - UNION DRAIN DIST 1-VNC & CTLN TWPS Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDU3SJ - UNION DRAIN DIST 3-SDLL & JAM TWP Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District DDVE - VERMILION-EDGAR DRAINAGE DISTRICT Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District FDAL - Allerton Fire Equalization Factor 1.000000

Property Type



9,187,618Total EAV

9,187,618

Industrial

Rate Setting EAV

Total + Overlap 17,913,649 17,913,649


Overlapping County Overlap EAVChampaign County 3,931,940Douglas County 682,191Edgar County 1,448,920



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.253100.253100.2530920.30000 $29,993.86 $29,993.86 $45,339.45 98.222645,338027 AUDIT 0.004580.004580.0045780.00500 $542.76 $542.76 $820.45 1.7774820Totals 0.257680.257680.257670 $30,536.62 $30,536.62 $46,159.90 100.000046,158



07/12/2016 09:24:56 AM

of 199

Taxing District FDBG - Blue Grass Fire Equalization Factor 1.000000

Property Type



14,228,670Total EAV

14,228,670

Industrial

Rate Setting EAV

Total + Overlap 29,104,638 29,104,638



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3998610.30000 $87,313.91 $87,313.91 $87,313.91 53.9520116,378027 AUDIT 0.005000.005000.0074730.00500 $1,455.23 $1,455.23 $1,455.23 0.89922,175035 TORT JUDGMENTS, LIABILITY 0.073600.073600.0735970.00000 $21,421.01 $21,421.01 $21,421.01 13.236221,420064 AMBULANCE 0.177450.177450.1774460.30000 $51,646.18 $51,646.18 $51,646.18 31.912651,645Totals 0.556050.556050.658377 $161,836.33 $161,836.33 $161,836.33 100.0000191,618



07/12/2016 09:24:56 AM

of 199

Taxing District FDBI - Bismarck Fire Equalization Factor 1.000000

Property Type


2,323,883 2,323,883Mineral 320 320State Railroad 1,972,802 1,972,802Local Railroad 45,977 45,977County Total 72,902,370 72,572,810

21,404,501Total EAV

21,403,136

Industrial

Rate Setting EAV

Total + Overlap 72,902,370 72,572,810

Other ValuesEZ Value Abated 0EZ Tax Abated $0.00New Property 0TIF Increment 329,560


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.293160.293160.2931510.30000 $213,720.59 $212,754.45 $212,754.45 54.7676212,748027 AUDIT 0.002070.002070.0020670.00500 $1,509.08 $1,502.26 $1,502.26 0.38671,500035 TORT JUDGMENTS, LIABILITY 0.025500.025500.0254920.00000 $18,590.10 $18,506.07 $18,506.07 4.763918,500062 WORKERS COMPENSATION 0.006890.006890.0068900.00000 $5,022.97 $5,000.27 $5,000.27 1.28725,000064 AMBULANCE 0.207660.207660.2076540.30000 $151,389.06 $150,704.70 $150,704.70 38.7946150,700Totals 0.535280.535280.535254 $390,231.80 $388,467.75 $388,467.75 100.0000388,448



07/12/2016 09:24:56 AM

of 199

Taxing District FDCA - Catlin Fire Equalization Factor 1.000000

Property Type



15,483,060Total EAV

15,483,060

Industrial

Rate Setting EAV

Total + Overlap 48,317,878 48,317,878



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3197310.30000 $144,953.63 $144,953.63 $144,953.63 89.6673154,487035 TORT JUDGMENTS, LIABILITY 0.030430.030430.0304240.00000 $14,703.13 $14,703.13 $14,703.13 9.095314,700062 WORKERS COMPENSATION 0.004140.004140.0041390.00000 $2,000.36 $2,000.36 $2,000.36 1.23742,000Totals 0.334570.334570.354294 $161,657.12 $161,657.12 $161,657.12 100.0000171,187



07/12/2016 09:24:56 AM

of 199

Taxing District FDCR - Carroll Fire Equalization Factor 1.000000

Property Type



11,446,647Total EAV

11,446,647

Industrial

Rate Setting EAV

Total + Overlap 14,411,454 14,411,454



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3060070.30000 $43,234.36 $43,234.36 $43,234.36 58.560644,100027 AUDIT 0.002090.002090.0020820.00500 $301.20 $301.20 $301.20 0.4080300035 TORT JUDGMENTS, LIABILITY 0.015900.015900.0158900.00000 $2,291.42 $2,291.42 $2,291.42 3.10372,290062 WORKERS COMPENSATION 0.020820.020820.0208170.00000 $3,000.46 $3,000.46 $3,000.46 4.06413,000064 AMBULANCE 0.173480.173480.1734730.30000 $25,000.99 $25,000.99 $25,000.99 33.863625,000Totals 0.512290.512290.518269 $73,828.43 $73,828.43 $73,828.43 100.000074,690



07/12/2016 09:24:56 AM

of 199

Taxing District FDFM - FMC Fire Equalization Factor 1.000000

Property Type


260,916 260,916Mineral 11,091,608 11,091,608State Railroad 0 0Local Railroad 200,732 200,732County Total 41,134,912 41,134,912

17,945,634Total EAV

17,945,634

Industrial

Rate Setting EAV

Total + Overlap 41,134,912 41,134,912



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.143900.143900.1439000.30000 $59,193.14 $59,193.14 $59,193.14 95.172059,193027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.007300.007300.0072930.00000 $3,002.85 $3,002.85 $3,002.85 4.82803,000Totals 0.151200.151200.151193 $62,195.99 $62,195.99 $62,195.99 100.000062,193



07/12/2016 09:24:56 AM

of 199

Taxing District FDGE - Georgetown Fire Equalization Factor 1.000000

Property Type



11,144,945Total EAV

11,144,945

Industrial

Rate Setting EAV

Total + Overlap 37,719,709 37,719,709



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.266190.266190.2661850.30000 $100,406.09 $100,406.09 $100,406.09 43.3859100,404027 AUDIT 0.005000.005000.0053020.00500 $1,885.99 $1,885.99 $1,885.99 0.81492,000035 TORT JUDGMENTS, LIABILITY 0.041360.041360.0413580.00000 $15,600.87 $15,600.87 $15,600.87 6.741215,600047 SOCIAL SECURITY 0.062310.062310.0623020.00000 $23,503.15 $23,503.15 $23,503.15 10.155823,500062 WORKERS COMPENSATION 0.071590.071590.0715810.00000 $27,003.54 $27,003.54 $27,003.54 11.668427,000064 AMBULANCE 0.167090.167090.1670820.30000 $63,025.86 $63,025.86 $63,025.86 27.233863,023Totals 0.613540.613540.613810 $231,425.50 $231,425.50 $231,425.50 100.0000231,527



07/12/2016 09:24:56 AM

of 199

Taxing District FDGR - Grant Township Fire Equalization Factor 1.000000

Property Type


4,156 4,156Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 13,669,613 13,669,613

10,553,471Total EAV

10,553,471

Industrial

Rate Setting EAV

Total + Overlap 13,669,613 13,669,613



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.400000.400000.8340030.40000 $54,678.45 $54,678.45 $54,678.45 100.0000114,005Totals 0.400000.400000.834003 $54,678.45 $54,678.45 $54,678.45 100.0000114,005



07/12/2016 09:24:56 AM

of 199

Taxing District FDHO - Homer Fire Equalization Factor 1.000000

Property Type

1,175,913 1,175,913FarmResidentialCommercial 0 0

0 0Mineral 122,389 122,389State Railroad 292,912 292,912Local Railroad 0 0County Total 10,154,770 10,154,770

8,563,556Total EAV

8,563,556

Industrial

Rate Setting EAV

Total + Overlap 40,091,297 40,091,297





RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District FDKI - Kickapoo Fire Equalization Factor 1.000000

Property Type


97,738 97,738Mineral 21,293 21,293State Railroad 536,571 536,571Local Railroad 12,526 12,526County Total 46,506,178 46,494,946

6,354,798Total EAV

6,354,798

Industrial

Rate Setting EAV

Total + Overlap 46,506,178 46,494,946



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.178540.178540.1785310.30000 $83,032.13 $83,012.08 $83,012.08 96.393583,008027 AUDIT 0.002480.002480.0024730.00500 $1,153.35 $1,153.07 $1,153.07 1.33891,150062 WORKERS COMPENSATION 0.004200.004200.0041940.00000 $1,953.26 $1,952.79 $1,952.79 2.26761,950Totals 0.185220.185220.185198 $86,138.74 $86,117.94 $86,117.94 100.000086,108



07/12/2016 09:24:56 AM

of 199

Taxing District FDLY - Lynch Fire Equalization Factor 1.000000

Property Type


256,625 256,625Mineral 0 0State Railroad 1,062,308 1,062,308Local Railroad 3,360 3,360County Total 16,783,432 16,783,432

4,383,352Total EAV

4,383,352

Industrial

Rate Setting EAV

Total + Overlap 16,783,432 16,783,432



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.295230.295230.2952260.30000 $49,549.73 $49,549.73 $49,549.73 43.431549,549035 TORT JUDGMENTS, LIABILITY 0.089300.089300.0892960.00000 $14,987.60 $14,987.60 $14,987.60 13.137014,987064 AMBULANCE 0.295230.295230.2952260.30000 $49,549.73 $49,549.73 $49,549.73 43.431549,549Totals 0.679760.679760.679748 $114,087.06 $114,087.06 $114,087.06 100.0000114,085



07/12/2016 09:24:56 AM

of 199

Taxing District FDOK - Oakwood Fire Equalization Factor 1.000000

Property Type


2,471,985 2,471,985Mineral 1,229,962 1,229,962State Railroad 0 0Local Railroad 15,293 11,166County Total 24,206,001 22,953,361

5,059,162Total EAV

5,049,196

Industrial

Rate Setting EAV

Total + Overlap 24,206,001 22,953,361



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.246160.246160.2461510.30000 $59,585.49 $56,501.99 $56,501.99 81.884156,500035 TORT JUDGMENTS, LIABILITY 0.054460.054460.0544580.00000 $13,182.59 $12,500.40 $12,500.40 18.115912,500Totals 0.300620.300620.300609 $72,768.08 $69,002.39 $69,002.39 100.000069,000



07/12/2016 09:24:56 AM

of 199

Taxing District FDOR - Ogden/Royal Fire Equalization Factor 1.000000

Property Type


1,631 1,631Mineral 5,946,894 5,946,894State Railroad 0 0Local Railroad 5,961 5,961County Total 12,742,655 12,742,655

5,823,491Total EAV

5,823,491

Industrial

Rate Setting EAV

Total + Overlap 54,758,311 54,758,311





RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District FDRA - Rankin Fire Equalization Factor 1.000000

Property Type



8,876,532Total EAV

8,876,532

Industrial

Rate Setting EAV

Total + Overlap 35,078,984 35,078,984


Overlapping County Overlap EAVFord County 8,024,197Iroquois County 3,957,035



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.291680.291680.2916790.30000 $67,371.52 $67,371.52 $102,318.38 65.5328102,318003 BONDS AND INTEREST 0.098870.098870.0988630.00000 $22,836.75 $22,836.75 $34,682.59 22.213534,680027 AUDIT 0.004870.004870.0048610.00500 $1,124.86 $1,124.86 $1,708.35 1.09421,705035 TORT JUDGMENTS, LIABILITY 0.037940.037940.0379370.00000 $8,763.29 $8,763.29 $13,308.97 8.524113,308060 UNEMPLOYMENT INSURANC 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000062 WORKERS COMPENSATION 0.011730.011730.0117250.00000 $2,709.37 $2,709.37 $4,114.76 2.63544,113064 AMBULANCE 0.000000.000000.0000000.25000 $0.00 $0.00 $0.00 0.00000Totals 0.445090.445090.445065 $102,805.79 $102,805.79 $156,133.05 100.0000156,124



07/12/2016 09:24:56 AM

of 199

Taxing District FDRF - Ridge Farm Fire Equalization Factor 1.000000

Property Type



10,856,437Total EAV

10,856,437

Industrial

Rate Setting EAV

Total + Overlap 19,040,314 19,040,314



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.198930.198930.1989200.30000 $37,876.90 $37,876.90 $37,876.90 39.002937,875027 AUDIT 0.005000.005000.0078780.00500 $952.02 $952.02 $952.02 0.98031,500035 TORT JUDGMENTS, LIABILITY 0.005780.005780.0057770.00000 $1,100.53 $1,100.53 $1,100.53 1.13321,100062 WORKERS COMPENSATION 0.008280.008280.0082720.00000 $1,576.54 $1,576.54 $1,576.54 1.62341,575064 AMBULANCE 0.292050.292050.2920440.30000 $55,607.24 $55,607.24 $55,607.24 57.260255,606Totals 0.510040.510040.512891 $97,113.23 $97,113.23 $97,113.23 100.000097,656



07/12/2016 09:24:56 AM

of 199

Taxing District FDRO - Rossville Fire Equalization Factor 1.000000

Property Type


2,673 2,673Mineral 3,130,336 3,130,336State Railroad 650,711 650,711Local Railroad 7,649 5,836County Total 28,877,539 26,146,996

11,441,652Total EAV

11,405,390

Industrial

Rate Setting EAV

Total + Overlap 28,877,539 26,146,996



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.298780.298780.2987720.30000 $86,280.31 $78,121.99 $78,121.99 53.145778,120003 BONDS AND INTEREST 0.263410.263410.2634070.00000 $76,066.33 $68,873.80 $68,873.80 46.854368,873Totals 0.562190.562190.562179 $162,346.64 $146,995.79 $146,995.79 100.0000146,993



07/12/2016 09:24:56 AM

of 199

Taxing District FDSI - Sidell Fire Equalization Factor 1.000000

Property Type



12,032,397Total EAV

12,032,397

Industrial

Rate Setting EAV

Total + Overlap 17,176,636 17,176,636



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District FDWE - Westville Fire Equalization Factor 1.000000

Property Type



5,891,821Total EAV

5,891,821

Industrial

Rate Setting EAV

Total + Overlap 39,396,821 39,396,821



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.300000.300000.3883030.30000 $118,190.46 $118,190.46 $118,190.46 70.9606152,979003 BONDS AND INTEREST 0.068620.068620.0686150.00000 $27,034.10 $27,034.10 $27,034.10 16.231027,032035 TORT JUDGMENTS, LIABILITY 0.054150.054150.0541490.00000 $21,333.38 $21,333.38 $21,333.38 12.808421,333Totals 0.422770.422770.511067 $166,557.94 $166,557.94 $166,557.94 100.0000201,344



07/12/2016 09:24:56 AM

of 199

Taxing District HS225 - High School 225 Equalization Factor 1.000000

Property Type



14,652,150Total EAV

14,652,150

Industrial

Rate Setting EAV

Total + Overlap 59,929,919 59,929,919





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 1.373071.373071.3730651.55000 $558,826.86 $558,826.86 $822,879.74 58.6684822,877003 BONDS AND INTEREST 0.181040.181040.1810370.00000 $73,681.61 $73,681.61 $108,497.13 7.7355108,495004 OPERATIONS & MAINTENANC 0.221100.221100.2210920.25000 $89,985.67 $89,985.67 $132,505.05 9.4471132,500005 I. M. R. F. 0.050060.050060.0500590.00000 $20,373.96 $20,373.96 $30,000.92 2.139030,000030 TRANSPORTATION SYSTEM 0.106130.106130.1061240.12000 $43,193.93 $43,193.93 $63,603.62 4.534763,600031 WORKING CASH 0.044220.044220.0442180.05000 $17,997.13 $17,997.13 $26,501.01 1.889426,500032 FIRE PREV/SFTY/ENERGY 0.044220.044220.0442180.05000 $17,997.13 $17,997.13 $26,501.01 1.889426,500033 SPECIAL EDUCATION 0.017690.017690.0176870.02000 $7,199.67 $7,199.67 $10,601.60 0.755910,600035 TORT JUDGMENTS, LIABILITY 0.208580.208580.2085770.00000 $84,890.14 $84,890.14 $125,001.83 8.9122125,000047 SOCIAL SECURITY 0.050060.050060.0500590.00000 $20,373.96 $20,373.96 $30,000.92 2.139030,000057 LEASE/PURCHASE/RENT 0.044220.044220.0442180.05000 $17,997.13 $17,997.13 $26,501.01 1.889426,500Totals 2.340392.340392.340354 $952,517.19 $952,517.19 $1,402,593.84 100.00001,402,572



07/12/2016 09:24:56 AM

of 199

Taxing District HS305 - High School 305 Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 1,436,788 1,436,788

1,232,031Total EAV

1,232,031

Industrial

Rate Setting EAV

Total + Overlap 187,556,309 187,556,309





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.920000.920000.9469160.92000 $13,218.45 $13,218.45 $1,725,518.04 45.77171,776,000003 BONDS AND INTEREST 0.390010.390010.3900100.00000 $5,603.62 $5,603.62 $731,488.36 19.4037731,488004 OPERATIONS & MAINTENANC 0.250000.250000.2573470.25000 $3,591.97 $3,591.97 $468,890.77 12.4379482,670005 I. M. R. F. 0.037330.037330.0373220.00000 $536.35 $536.35 $70,014.77 1.857270,000030 TRANSPORTATION SYSTEM 0.120000.120000.1236960.12000 $1,724.15 $1,724.15 $225,067.57 5.9702232,000031 WORKING CASH 0.050000.050000.0511850.05000 $718.39 $718.39 $93,778.15 2.487696,000032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0511850.05000 $718.39 $718.39 $93,778.15 2.487696,000033 SPECIAL EDUCATION 0.020000.020000.0205270.02000 $287.36 $287.36 $37,511.26 0.995038,500035 TORT JUDGMENTS, LIABILITY 0.085310.085310.0853080.00000 $1,225.72 $1,225.72 $160,004.29 4.2443160,000047 SOCIAL SECURITY 0.037330.037330.0373220.00000 $536.35 $536.35 $70,014.77 1.857270,000057 LEASE/PURCHASE/RENT 0.050000.050000.0514510.05000 $718.39 $718.39 $93,778.15 2.487696,500Totals 2.009982.009982.052269 $28,879.14 $28,879.14 $3,769,844.28 100.00003,849,158



07/12/2016 09:24:56 AM

of 199

Taxing District J505 - Parkland CC 505 Equalization Factor 1.000000

Property Type



13,937,785Total EAV

13,937,785

Industrial

Rate Setting EAV

Total + Overlap 4,975,439,425 4,975,439,425


Overlapping County Overlap EAVChampaign County 3,603,466,479Coles County 9,507,569DeWitt County 88,198,381Douglas County 283,012,820Edgar County 4,392,900Ford County 234,112,035Iroquois County 92,391,706Livingston County 67,152,175McLean County 191,864,392Moultrie County 4,475,862Piatt County 379,243,657

4,957,817,976Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.260000.260000.2665090.26000 $45,815.77 $45,815.77 $12,936,142.51 47.647913,260,000003 BONDS AND INTEREST 0.082030.082030.0820290.00000 $14,454.87 $14,454.87 $4,081,352.96 15.03294,081,293004 OPERATIONS & MAINTENANC 0.100000.100000.1025040.10000 $17,621.45 $17,621.45 $4,975,439.43 18.32615,100,000027 AUDIT 0.001510.001510.0015070.00500 $266.08 $266.08 $75,129.14 0.276775,000032 FIRE PREV/SFTY/ENERGY 0.040000.040000.0399970.05000 $7,048.58 $7,048.58 $1,990,175.77 7.33041,990,000035 TORT JUDGMENTS, LIABILITY 0.037190.037190.0371830.00000 $6,553.42 $6,553.42 $1,850,365.92 6.81551,850,000035A PROPERTY INSURANCE 0.010050.010050.0100490.00000 $1,770.96 $1,770.96 $500,031.66 1.8418500,000060 UNEMPLOYMENT INSURANC 0.000810.000810.0008040.00000 $142.73 $142.73 $40,301.06 0.148440,000062 WORKERS COMPENSATION 0.001510.001510.0015070.00000 $266.08 $266.08 $75,129.14 0.276775,000143 MEDICARE 0.012570.012570.0125620.00000 $2,215.02 $2,215.02 $625,412.74 2.3036625,000Totals 0.545670.545670.554651 $96,154.96 $96,154.96 $27,149,480.33 100.000027,596,293



07/12/2016 09:24:56 AM

of 199

Taxing District J507 - DACC 507 Equalization Factor 1.000000

Property Type




183,748,793

Industrial

Rate Setting EAV

Total + Overlap 1,007,623,139 986,066,819


Overlapping County Overlap EAVChampaign County 19,230,839Edgar County 87,460,426Ford County 150,290Iroquois County 46,902,425



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 0.372900.372900.3732510.37290 $3,184,115.38 $3,103,731.87 $3,677,043.17 59.81233,680,500003 BONDS AND INTEREST 0.081990.081990.0819860.00000 $700,095.52 $682,421.50 $808,476.18 13.1510808,433004 OPERATIONS & MAINTENANC 0.075000.075000.0750660.07500 $640,409.37 $624,242.13 $739,550.11 12.0298740,200027 AUDIT 0.005000.005000.0056280.00500 $42,693.96 $41,616.14 $49,303.34 0.802055,500032 FIRE PREV/SFTY/ENERGY 0.008940.008940.0089360.05000 $76,336.80 $74,409.66 $88,154.37 1.434088,111035 TORT JUDGMENTS, LIABILITY 0.055780.055780.0557770.00000 $476,293.79 $464,269.68 $550,028.07 8.9470550,000062 WORKERS COMPENSATION 0.007610.007610.0076060.00000 $64,980.20 $63,339.77 $75,039.68 1.220675,000143 MEDICARE 0.016230.016230.0162260.00000 $138,584.59 $135,086.00 $160,038.64 2.6033160,000Totals 0.623450.623450.624476 $5,323,509.61 $5,189,116.75 $6,147,633.56 100.00006,157,744



07/12/2016 09:24:56 AM

of 199

Taxing District LYCA - Catlin Library Equalization Factor 1.000000

Property Type



16,051,703Total EAV

16,051,703

Industrial

Rate Setting EAV

Total + Overlap 51,359,897 51,359,897



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1518700.15000 $77,039.85 $77,039.85 $77,039.85 69.332078,000004 OPERATIONS & MAINTENANC 0.019770.019770.0197630.02000 $10,153.85 $10,153.85 $10,153.85 9.138010,150005 I. M. R. F. 0.010130.010130.0101250.00000 $5,202.76 $5,202.76 $5,202.76 4.68225,200027 AUDIT 0.005000.005000.0053540.00500 $2,567.99 $2,567.99 $2,567.99 2.31112,750035 TORT JUDGMENTS, LIABILITY 0.021710.021710.0217100.00000 $11,150.23 $11,150.23 $11,150.23 10.034711,150047 SOCIAL SECURITY 0.009740.009740.0097350.00000 $5,002.45 $5,002.45 $5,002.45 4.50205,000143 MEDICARE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.216350.216350.218557 $111,117.13 $111,117.13 $111,117.13 100.0000112,250



07/12/2016 09:24:56 AM

of 199

Taxing District LYHO - Hoopeston Library Equalization Factor 1.000000

Property Type



34,074,190Total EAV

34,035,978

Industrial

Rate Setting EAV

Total + Overlap 110,350,950 105,531,924


Overlapping County Overlap EAVFord County 82,000Iroquois County 13,136,311



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1516130.15000 $145,698.96 $138,470.42 $158,297.89 66.1930160,000004 OPERATIONS & MAINTENANC 0.019900.019900.0198990.02000 $19,329.40 $18,370.41 $21,000.85 8.781621,000005 I. M. R. F. 0.022750.022750.0227420.00000 $22,097.68 $21,001.35 $24,008.51 10.039324,000027 AUDIT 0.001620.001620.0016110.00500 $1,573.55 $1,495.48 $1,709.62 0.71491,700035 TORT JUDGMENTS, LIABILITY 0.015170.015170.0151610.00000 $14,735.02 $14,003.98 $16,009.19 6.694316,000047 SOCIAL SECURITY 0.013270.013270.0132660.00000 $12,889.50 $12,250.02 $14,004.09 5.855914,000060 UNEMPLOYMENT INSURANC 0.001620.001620.0016110.00000 $1,573.55 $1,495.48 $1,709.62 0.71491,700062 WORKERS COMPENSATION 0.002280.002280.0022740.00000 $2,214.62 $2,104.75 $2,406.13 1.00612,400Totals 0.226610.226610.228177 $220,112.28 $209,191.89 $239,145.90 100.0000240,800



07/12/2016 09:24:56 AM

of 199

Taxing District LYOK - Oakwood Library Equalization Factor 1.000000

Property Type



23,380,356Total EAV

23,370,390

Industrial

Rate Setting EAV

Total + Overlap 74,830,635 73,566,763



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.241850.241850.2418470.25000 $180,977.89 $177,921.22 $177,921.22 86.1535177,919005 I. M. R. F. 0.023110.023110.0231080.00000 $17,293.36 $17,001.28 $17,001.28 8.232417,000027 AUDIT 0.005000.005000.0050850.00500 $3,741.53 $3,678.34 $3,678.34 1.78113,741035 TORT JUDGMENTS, LIABILITY 0.001510.001510.0015050.00000 $1,129.94 $1,110.86 $1,110.86 0.53791,107047 SOCIAL SECURITY 0.007480.007480.0074760.00000 $5,597.33 $5,502.79 $5,502.79 2.66465,500143 MEDICARE 0.001770.001770.0017670.00000 $1,324.50 $1,302.13 $1,302.13 0.63051,300Totals 0.280720.280720.280788 $210,064.55 $206,516.62 $206,516.62 100.0000206,567



07/12/2016 09:24:56 AM

of 199

Taxing District LYSI - Sidell Library Equalization Factor 1.000000

Property Type



34,504,850Total EAV

34,504,850

Industrial

Rate Setting EAV

Total + Overlap 47,429,985 47,429,985


Overlapping County Overlap EAVEdgar County 2,327,368



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1572090.15000 $67,653.93 $67,653.93 $71,144.98 84.005374,564027 AUDIT 0.004830.004830.0048280.00500 $2,178.46 $2,178.46 $2,290.87 2.70502,290028 LIBRARY BLDG (PURCHASE/ 0.010550.010550.0105420.02580 $4,758.33 $4,758.33 $5,003.86 5.90845,000035 TORT JUDGMENTS, LIABILITY 0.005800.005800.0057980.00000 $2,615.95 $2,615.95 $2,750.94 3.24822,750047 SOCIAL SECURITY 0.007380.007380.0073790.00000 $3,328.57 $3,328.57 $3,500.33 4.13313,500Totals 0.178560.178560.185756 $80,535.24 $80,535.24 $84,690.98 100.000088,104



07/12/2016 09:24:56 AM

of 199

Taxing District LYWE - Westville Library Equalization Factor 1.000000

Property Type


4,965,441 4,965,161Mineral 3,076 3,076State Railroad 24,475 24,475Local Railroad 53,577 53,577County Total 73,858,976 69,137,896

8,646,868Total EAV

8,544,797

Industrial

Rate Setting EAV

Total + Overlap 73,858,976 69,137,896



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150000.150000.1619950.15000 $110,788.46 $103,706.84 $103,706.84 53.3466112,000004 OPERATIONS & MAINTENANC 0.020000.020000.0209730.02000 $14,771.80 $13,827.58 $13,827.58 7.112914,500005 I. M. R. F. 0.025460.025460.0254560.00000 $18,804.50 $17,602.51 $17,602.51 9.054717,600027 AUDIT 0.005000.005000.0057860.00500 $3,692.95 $3,456.89 $3,456.89 1.77824,000031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.057860.057860.0578550.00000 $42,734.80 $40,003.19 $40,003.19 20.577640,000047 SOCIAL SECURITY 0.022860.022860.0228530.00000 $16,884.16 $15,804.92 $15,804.92 8.130015,800Totals 0.281180.281180.294918 $207,676.67 $194,401.93 $194,401.93 100.0000203,900



07/12/2016 09:24:56 AM

of 199

Taxing District MTCE - Carroll/Elwood MTA Equalization Factor 1.000000

Property Type



18,296,929Total EAV

18,296,929

Industrial

Rate Setting EAV

Total + Overlap 31,221,489 31,221,489



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent147 ASSESSING PURPOSES 0.067270.067270.0672610.00000 $21,002.70 $21,002.70 $21,002.70 100.000021,000Totals 0.067270.067270.067261 $21,002.70 $21,002.70 $21,002.70 100.000021,000



07/12/2016 09:24:56 AM

of 199

Taxing District MTGB - Grant/Butler MTA Equalization Factor 1.000000

Property Type


1,260,803 1,208,921Mineral 8,952,632 8,952,632State Railroad 0 0Local Railroad 38,860 38,860County Total 73,920,946 71,831,246

24,335,806Total EAV

24,332,639

Industrial

Rate Setting EAV

Total + Overlap 73,920,946 71,831,246



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

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

Property Type


366,595 366,595Mineral 3,925 3,925State Railroad 0 0Local Railroad 11,002 11,002County Total 65,874,738 65,874,738

17,758,488Total EAV

17,758,488

Industrial

Rate Setting EAV

Total + Overlap 65,874,738 65,874,738



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District MTJV - Jamaica/Vance MTA Equalization Factor 1.000000

Property Type



24,266,540Total EAV

24,266,540

Industrial

Rate Setting EAV

Total + Overlap 37,249,434 37,249,434



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District MTMP - Middlefork/Pilot MTA Equalization Factor 1.000000

Property Type



21,231,268Total EAV

21,231,268

Industrial

Rate Setting EAV

Total + Overlap 59,254,248 59,254,248



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District PKRO - Rossville Park Equalization Factor 1.000000

Property Type



7,334,559Total EAV

7,299,514

Industrial

Rate Setting EAV

Total + Overlap 20,060,838 17,331,512



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

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

Property Type

986,008 986,008FarmResidentialCommercial 110,645 110,645

0 0Mineral 0 0State Railroad 5,263 5,263Local Railroad 0 0County Total 5,175,508 5,175,508

4,073,592Total EAV

4,073,592

Industrial

Rate Setting EAV

Total + Overlap 5,175,508 5,175,508



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE -0.77287-0.77287-0.7728710.00000 ($39,999.95) ($39,999.95) ($39,999.95) 100.0000-40,000Totals -0.77287-0.77287-0.772871 ($39,999.95) ($39,999.95) ($39,999.95) 100.0000-40,000



07/12/2016 09:24:56 AM

of 199

Taxing District SDAN - Danville Sanitary Equalization Factor 1.000000

Property Type



2,423,707Total EAV

2,423,707

Industrial

Rate Setting EAV

Total + Overlap 301,408,272 296,935,645



RateActual

RateCalc'ed

RateMaximum


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



07/12/2016 09:24:56 AM

of 199

Taxing District SSDA - Danville Special Service Equalization Factor 1.000000

Property Type

0 0FarmResidentialCommercial 2,589,081 2,586,903


0Total EAV

0

Industrial

Rate Setting EAV

Total + Overlap 2,589,081 2,586,903



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent023 SPECIAL SERVICE AREA 1.546261.546261.5462512.00000 $40,033.92 $40,000.25 $40,000.25 100.000040,000Totals 1.546261.546261.546251 $40,033.92 $40,000.25 $40,000.25 100.000040,000



07/12/2016 09:24:56 AM

of 199

Taxing District SSGR - Grant Special Service Equalization Factor 1.000000

Property Type


4,156 4,156Mineral 0 0State Railroad 8,825 8,825Local Railroad 0 0County Total 13,678,438 13,678,438

10,553,471Total EAV

10,553,471

Industrial

Rate Setting EAV

Total + Overlap 13,678,438 13,678,438



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

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

Property Type


24,393 24,393Mineral 4,258,591 4,258,591State Railroad 713,560 713,560Local Railroad 0 0County Total 69,089,647 68,760,087

31,182,934Total EAV

31,181,569

Industrial

Rate Setting EAV

Total + Overlap 69,089,647 68,760,087



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199


Property Type


1,253,327 1,201,445Mineral 0 0State Railroad 210,281 210,281Local Railroad 2,393 2,393County Total 28,919,262 26,830,779

125,672Total EAV

123,722

Industrial

Rate Setting EAV

Total + Overlap 28,919,262 26,830,779



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199


Property Type


0 0Mineral 0 0State Railroad 91,127 91,127Local Railroad 7,649 5,836County Total 9,646,343 6,915,800

137,053Total EAV

100,791

Industrial

Rate Setting EAV

Total + Overlap 9,646,343 6,915,800



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District SSROA1 - Rossville Ambulance 01 Equalization Factor 1.000000

Property Type



137,053Total EAV

100,791

Industrial

Rate Setting EAV

Total + Overlap 9,634,488 6,903,945



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District SSROA2 - Rossville Ambulance 02 Equalization Factor 1.000000

Property Type


2,673 2,673Mineral 3,577,609 3,577,609State Railroad 571,439 571,439Local Railroad 0 0County Total 22,437,879 22,437,879

13,805,241Total EAV

13,805,241

Industrial

Rate Setting EAV

Total + Overlap 22,437,879 22,437,879



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District SWEBE - Westville/Belgium Sanitary Equalization Factor 1.000000

Property Type


914,162 914,162Mineral 822 822State Railroad 207,783 207,783Local Railroad 11,204 11,204County Total 30,242,742 30,242,742

1,648,905Total EAV

1,648,905

Industrial

Rate Setting EAV

Total + Overlap 30,242,742 30,242,742



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.065100.065100.0651000.08300 $19,688.03 $19,688.03 $19,688.03 79.225919,688005 I. M. R. F. 0.012440.012440.0124390.00000 $3,762.20 $3,762.20 $3,762.20 15.13943,762027 AUDIT 0.004630.004630.0046290.00500 $1,400.24 $1,400.24 $1,400.24 5.63471,400Totals 0.082170.082170.082168 $24,850.47 $24,850.47 $24,850.47 100.000024,850



07/12/2016 09:24:56 AM

of 199

Taxing District TBLNT - Blount Township Equalization Factor 1.000000

Property Type



7,256,751Total EAV

7,256,751

Industrial

Rate Setting EAV

Total + Overlap 54,764,054 54,764,054



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.188860.188860.1888580.25000 $103,427.39 $103,427.39 $103,427.39 90.3376103,426005 I. M. R. F. 0.009960.009960.0099520.00000 $5,454.50 $5,454.50 $5,454.50 4.76425,450027 AUDIT 0.004940.004940.0049300.00500 $2,705.34 $2,705.34 $2,705.34 2.36302,700034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.005300.005300.0052950.00000 $2,902.49 $2,902.49 $2,902.49 2.53522,900Totals 0.209060.209060.209035 $114,489.72 $114,489.72 $114,489.72 100.0000114,476



07/12/2016 09:24:56 AM

of 199

Taxing District TBLNTRB - Blount Road & Bridge Equalization Factor 1.000000

Property Type



7,256,751Total EAV

7,256,751

Industrial

Rate Setting EAV

Total + Overlap 54,764,054 54,764,054


Road and Bridge Transfer

Municipality Fund Amount Extended007VCDA - Danville City $21,302.54

$21,302.54Total


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 0.162520.162520.1625150.16500 $89,002.54 $89,002.54 $89,002.54 37.666689,000008 BRIDGE CONST W/ COUNTY 0.039780.039780.0397780.05000 $21,785.14 $21,785.14 $21,785.14 9.219621,784009 PERMANENT ROAD 0.167000.167000.1670000.16700 $91,455.97 $91,455.97 $91,455.97 38.70490010 EQUIPMENT AND BUILDING 0.034700.034700.0346940.03500 $19,003.13 $19,003.13 $19,003.13 8.042319,000035 TORT JUDGMENTS, LIABILITY 0.012600.012600.0125920.00000 $6,900.27 $6,900.27 $6,900.27 2.92026,896090 ROAD DAMAGE 0.014870.014870.0148600.03300 $8,143.41 $8,143.41 $8,143.41 3.44648,138Totals 0.431470.431470.431439 $236,290.46 $236,290.46 $236,290.46 100.0000144,818



07/12/2016 09:24:56 AM

of 199

Taxing District TBTLR - Butler Township Equalization Factor 1.000000

Property Type



8,876,532Total EAV

8,876,532

Industrial

Rate Setting EAV

Total + Overlap 23,097,752 23,097,752



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.243750.243750.2437470.45000 $56,300.77 $56,300.77 $56,300.77 41.919756,300017 CEMETERY 0.106080.106080.1060710.15000 $24,502.10 $24,502.10 $24,502.10 18.243424,500034 GENERAL ASSISTANCE 0.019490.019490.0194820.10000 $4,501.75 $4,501.75 $4,501.75 3.35184,500035 TORT JUDGMENTS, LIABILITY 0.212150.212150.2121420.00000 $49,001.88 $49,001.88 $49,001.88 36.485149,000Totals 0.581470.581470.581442 $134,306.50 $134,306.50 $134,306.50 100.0000134,300



07/12/2016 09:24:56 AM

of 199

Taxing District TBTLRRB - Butler Road & Bridge Equalization Factor 1.000000

Property Type



8,876,532Total EAV

8,876,532

Industrial

Rate Setting EAV

Total + Overlap 23,097,752 23,097,752



Municipality Fund Amount Extended007VCRA - Rankin City $7,957.46

$7,957.46Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.541180.541180.5411780.66000 $125,000.41 $125,000.41 $125,000.41 72.4035125,000008 BRIDGE CONST W/ COUNTY 0.043300.043300.0432940.05000 $10,001.33 $10,001.33 $10,001.33 5.793010,000010 EQUIPMENT AND BUILDING 0.033080.033080.0330770.03500 $7,640.74 $7,640.74 $7,640.74 4.42577,640035 TORT JUDGMENTS, LIABILITY 0.129890.129890.1298830.00000 $30,001.67 $30,001.67 $30,001.67 17.377830,000Totals 0.747450.747450.747432 $172,644.15 $172,644.15 $172,644.15 100.0000172,640



07/12/2016 09:24:56 AM

of 199

Taxing District TCRLL - Carroll Township Equalization Factor 1.000000

Property Type



10,853,844Total EAV

10,853,844

Industrial

Rate Setting EAV

Total + Overlap 13,843,896 13,843,896



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.450000.450000.4550740.45000 $62,297.53 $62,297.53 $62,297.53 72.996263,000005 I. M. R. F. 0.065380.065380.0653720.00000 $9,051.14 $9,051.14 $9,051.14 10.60559,050027 AUDIT 0.005000.005000.0050560.00500 $692.19 $692.19 $692.19 0.8111700034 GENERAL ASSISTANCE 0.042620.042620.0426180.10000 $5,900.27 $5,900.27 $5,900.27 6.91365,900035 TORT JUDGMENTS, LIABILITY 0.025290.025290.0252820.00000 $3,501.12 $3,501.12 $3,501.12 4.10243,500047 SOCIAL SECURITY 0.028180.028180.0281710.00000 $3,901.21 $3,901.21 $3,901.21 4.57123,900Totals 0.616470.616470.621573 $85,343.46 $85,343.46 $85,343.46 100.000086,050



07/12/2016 09:24:56 AM

of 199

Taxing District TCRLLRB - Carroll Road & Bridge Equalization Factor 1.000000

Property Type



10,853,844Total EAV

10,853,844

Industrial

Rate Setting EAV

Total + Overlap 13,843,896 13,843,896



Municipality Fund Amount Extended007VCIN - Indianola City $1,440.06

$1,440.06Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.262780.262780.2627730.27400 $36,378.99 $36,378.99 $36,378.99 51.041136,378008 BRIDGE CONST W/ COUNTY 0.050000.050000.0505350.05000 $6,921.95 $6,921.95 $6,921.95 9.71186,996009 PERMANENT ROAD 0.167000.167000.1687820.16700 $23,119.31 $23,119.31 $23,119.31 32.437323,366010 EQUIPMENT AND BUILDING 0.035000.035000.0353950.03500 $4,845.36 $4,845.36 $4,845.36 6.79824,900027 AUDIT 0.000030.000030.0000220.00500 $4.15 $4.15 $4.15 0.00583047 SOCIAL SECURITY 0.000030.000030.0000290.00000 $4.15 $4.15 $4.15 0.00584090 ROAD DAMAGE 0.000000.000000.0000000.03300 $0.00 $0.00 $0.00 0.00000Totals 0.514840.514840.517536 $71,273.91 $71,273.91 $71,273.91 100.000071,647



07/12/2016 09:24:56 AM

of 199

Taxing District TCTLN - Catlin Township Equalization Factor 1.000000

Property Type



16,051,703Total EAV

16,051,703

Industrial

Rate Setting EAV

Total + Overlap 51,359,897 51,359,897



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.162610.162610.1626070.25000 $83,516.33 $83,516.33 $83,516.33 81.771083,515005 I. M. R. F. 0.001950.001950.0019470.00000 $1,001.52 $1,001.52 $1,001.52 0.98061,000027 AUDIT 0.004870.004870.0048680.00500 $2,501.23 $2,501.23 $2,501.23 2.44902,500034 GENERAL ASSISTANCE 0.009740.009740.0097350.10000 $5,002.45 $5,002.45 $5,002.45 4.89795,000035 TORT JUDGMENTS, LIABILITY 0.008960.008960.0089560.00000 $4,601.85 $4,601.85 $4,601.85 4.50574,600047 SOCIAL SECURITY 0.010730.010730.0107280.00000 $5,510.92 $5,510.92 $5,510.92 5.39585,510Totals 0.198860.198860.198841 $102,134.30 $102,134.30 $102,134.30 100.0000102,125



07/12/2016 09:24:56 AM

of 199

Taxing District TCTLNRB - Catlin Road & Bridge Equalization Factor 1.000000

Property Type



16,051,703Total EAV

16,051,703

Industrial

Rate Setting EAV

Total + Overlap 51,359,897 51,359,897



Municipality Fund Amount Extended007VCCA - Catlin City $15,984.64007VCTI - Tilton City $34.40

$16,019.04Total


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 0.161610.161610.1616050.16500 $83,002.73 $83,002.73 $83,002.73 37.455683,000008 BRIDGE CONST W/ COUNTY 0.019510.019510.0195090.05000 $10,020.32 $10,020.32 $10,020.32 4.521810,020009 PERMANENT ROAD 0.167000.167000.1670000.16700 $85,771.03 $85,771.03 $85,771.03 38.70490010 EQUIPMENT AND BUILDING 0.034660.034660.0346570.03500 $17,801.34 $17,801.34 $17,801.34 8.033017,800027 AUDIT 0.004870.004870.0048680.00500 $2,501.23 $2,501.23 $2,501.23 1.12872,500035 TORT JUDGMENTS, LIABILITY 0.017140.017140.0171340.00000 $8,803.09 $8,803.09 $8,803.09 3.97258,800047 SOCIAL SECURITY 0.005260.005260.0052570.00000 $2,701.53 $2,701.53 $2,701.53 1.21912,700090 ROAD DAMAGE 0.021420.021420.0214180.03300 $11,001.29 $11,001.29 $11,001.29 4.964411,000Totals 0.431470.431470.431448 $221,602.56 $221,602.56 $221,602.56 100.0000135,820



07/12/2016 09:24:56 AM

of 199

Taxing District TDANV - Danville Township Equalization Factor 1.000000

Property Type



6,761,293Total EAV

6,659,222

Industrial

Rate Setting EAV

Total + Overlap 200,214,356 185,599,372



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2557360.25000 $500,535.89 $463,998.43 $463,998.43 46.6836474,645005 I. M. R. F. 0.074900.074900.0748930.00000 $149,960.55 $139,013.93 $139,013.93 13.9864139,000017 CEMETERY 0.021560.021560.0215520.15000 $43,166.22 $40,015.22 $40,015.22 4.026040,000027 AUDIT 0.005000.005000.0051140.00500 $10,010.72 $9,279.97 $9,279.97 0.93379,492034 GENERAL ASSISTANCE 0.100000.100000.1022950.10000 $200,214.36 $185,599.37 $185,599.37 18.6734189,858035 TORT JUDGMENTS, LIABILITY 0.038260.038260.0382540.00000 $76,602.01 $71,010.32 $71,010.32 7.144571,000047 SOCIAL SECURITY 0.045800.045800.0457980.00000 $91,698.18 $85,004.51 $85,004.51 8.552485,000Totals 0.535520.535520.543642 $1,072,187.93 $993,921.75 $993,921.75 100.00001,008,995



07/12/2016 09:24:56 AM

of 199

Taxing District TDANVRB - Danville Road & Bridge Equalization Factor 1.000000

Property Type



6,761,293Total EAV

6,659,222

Industrial

Rate Setting EAV

Total + Overlap 200,214,356 185,599,372



Municipality Fund Amount Extended007VCBE - Belgium City $715.60007VCDA - Danville City $103,196.39007VCTI - Tilton City $14,157.37007VCWE - Westville City $932.18

$119,001.54Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.165000.165000.1687510.16500 $330,353.69 $306,238.96 $306,238.96 34.8300313,200008 BRIDGE CONST W/ COUNTY 0.050000.050000.0511320.05000 $100,107.18 $92,799.69 $92,799.69 10.554594,900009 PERMANENT ROAD 0.167000.167000.1670000.16700 $334,357.97 $309,950.95 $309,950.95 35.25210010 EQUIPMENT AND BUILDING 0.035000.035000.0357760.03500 $70,075.02 $64,959.78 $64,959.78 7.388266,400027 AUDIT 0.005000.005000.0050650.00500 $10,010.72 $9,279.97 $9,279.97 1.05559,400035 TORT JUDGMENTS, LIABILITY 0.051730.051730.0517240.00000 $103,570.89 $96,010.56 $96,010.56 10.919796,000Totals 0.473730.473730.479448 $948,475.47 $879,239.91 $879,239.91 100.0000579,900



07/12/2016 09:24:56 AM

of 199

Taxing District TELWD - Elwood Township Equalization Factor 1.000000

Property Type



7,443,085Total EAV

7,443,085

Industrial

Rate Setting EAV

Total + Overlap 17,377,593 17,377,593



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.199840.199840.1998320.44000 $34,727.38 $34,727.38 $34,727.38 37.804834,726005 I. M. R. F. 0.045350.045350.0453460.00000 $7,880.74 $7,880.74 $7,880.74 8.57917,880016 LIBRARY 0.150000.150000.1643500.15000 $26,066.39 $26,066.39 $26,066.39 28.376328,560027 AUDIT 0.004360.004360.0043500.00500 $757.66 $757.66 $757.66 0.8248756028 LIBRARY BLDG (PURCHASE/ 0.000000.000000.0000000.02000 $0.00 $0.00 $0.00 0.00000034 GENERAL ASSISTANCE 0.025390.025390.0253830.10000 $4,412.17 $4,412.17 $4,412.17 4.80324,411035 TORT JUDGMENTS, LIABILITY 0.073400.073400.0733930.00000 $12,755.15 $12,755.15 $12,755.15 13.885512,754047 SOCIAL SECURITY 0.030270.030270.0302630.00000 $5,260.20 $5,260.20 $5,260.20 5.72635,259Totals 0.528610.528610.542917 $91,859.69 $91,859.69 $91,859.69 100.000094,346



07/12/2016 09:24:56 AM

of 199

Taxing District TELWDRB - Elwood Road & Bridge Equalization Factor 1.000000

Property Type



7,443,085Total EAV

7,443,085

Industrial

Rate Setting EAV

Total + Overlap 17,377,593 17,377,593



Municipality Fund Amount Extended007VCRF - Ridge Farm City $3,766.28

$3,766.28Total


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 0.162970.162970.1629690.16500 $28,320.26 $28,320.26 $28,320.26 36.134428,320008 BRIDGE CONST W/ COUNTY 0.043520.043520.0435100.05000 $7,562.73 $7,562.73 $7,562.73 9.64957,561009 PERMANENT ROAD 0.166100.166100.1660930.16700 $28,864.18 $28,864.18 $28,864.18 36.828528,863010 EQUIPMENT AND BUILDING 0.033740.033740.0337390.03500 $5,863.20 $5,863.20 $5,863.20 7.48105,863027 AUDIT 0.004640.004640.0046380.00500 $806.32 $806.32 $806.32 1.0288806035 TORT JUDGMENTS, LIABILITY 0.035100.035100.0350970.00000 $6,099.54 $6,099.54 $6,099.54 7.78256,099047 SOCIAL SECURITY 0.004940.004940.0049320.00000 $858.45 $858.45 $858.45 1.0953857Totals 0.451010.451010.450978 $78,374.68 $78,374.68 $78,374.68 100.000078,369



07/12/2016 09:24:56 AM

of 199

Taxing District TFBSMK - Bismarck TIF Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 678,148 348,588

8,268Total EAV

6,903

Industrial

TIF Base EAV

Total + Overlap 678,148 348,588



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.000000.000000.0000000.00000 $0.00 $28,897.94 $28,897.94 100.00000Totals 0.000000.000000.000000 $0.00 $28,897.94 $28,897.94 100.00000



07/12/2016 09:24:56 AM

of 199

Taxing District TFCAMP - Campus TIF Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

TIF Base EAV

Total + Overlap 413,691 408,942



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFEVOO - East Voorhees TIF Equalization Factor 1.000000

Property Type

54,178 48,482FarmResidentialCommercial 2,214,300 2,119,723

6,219,804 5,792,594Mineral 0 0State Railroad 0 0Local Railroad 25,690 25,690County Total 8,513,972 7,986,489

0Total EAV

0

Industrial

TIF Base EAV

Total + Overlap 8,513,972 7,986,489



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFHOOP1 - Hoopeston TIF I Equalization Factor 1.000000

Property Type


1,252,550 1,200,668Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 6,680,244 4,943,980

26,494Total EAV

26,349

Industrial

TIF Base EAV

Total + Overlap 6,680,244 4,943,980



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFHOOP2 - Hoopeston TIF II Equalization Factor 1.000000

Property Type

0 0FarmResidentialCommercial 474,416 124,002


0Total EAV

0

Industrial

TIF Base EAV

Total + Overlap 474,416 124,002



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFHOOP3 - Hoopeston TIF III Equalization Factor 1.000000

Property Type



15,602Total EAV

13,797

Industrial

TIF Base EAV

Total + Overlap 18,741 16,936



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFMDTN - Midtown TIF Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

TIF Base EAV

Total + Overlap 11,338,666 7,524,682



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFOKWD - Oakwood TIF Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

TIF Base EAV

Total + Overlap 0 0



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFOKWD1 - Oakwood TIF I Equalization Factor 1.000000

Property Type

560,185 278,609FarmResidentialCommercial 1,267,038 476,171

0 0Mineral 0 0State Railroad 0 0Local Railroad 0 0County Total 1,839,189 762,575

11,966Total EAV

7,795

Industrial

TIF Base EAV

Total + Overlap 1,839,189 762,575



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFOKWD2 - Oakwood TIF II Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 9,604 5,477County Total 1,410,734 1,223,476

24,115Total EAV

18,320

Industrial

TIF Base EAV

Total + Overlap 1,410,734 1,223,476



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFRONS - Rossville NSURP TIF Equalization Factor 1.000000

Property Type



137,053Total EAV

100,791

Industrial

TIF Base EAV

Total + Overlap 4,535,235 3,072,530



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFROSS - Rossville Downtown Surplus TIF Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

TIF Base EAV

Total + Overlap 4,923,740 3,655,902



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFTLTN - Tilton TIF Equalization Factor 1.000000

Property Type



114,325Total EAV

15,429

Industrial

TIF Base EAV

Total + Overlap 8,271,619 3,724,025



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFTLTN2 - Tilton TIF II Equalization Factor 1.000000

Property Type



26,410Total EAV

23,235

Industrial

TIF Base EAV

Total + Overlap 3,850,578 3,677,092



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TFWGAT - Western Gateway TIF Equalization Factor 1.000000

Property Type



0Total EAV

0

Industrial

TIF Base EAV

Total + Overlap 1,869,478 1,743,067



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TGEOR - Georgetown Township Equalization Factor 1.000000

Property Type



7,632,510Total EAV

7,632,510

Industrial

Rate Setting EAV

Total + Overlap 51,337,185 51,337,185



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TGEORRB - Georgetown Road & Bridge Equalization Factor 1.000000

Property Type



7,632,510Total EAV

7,632,510

Industrial

Rate Setting EAV

Total + Overlap 51,337,185 51,337,185



Municipality Fund Amount Extended007VCBE - Belgium City $302.89007VCGT - Georgetown City $10,266.86007VCWE - Westville City $11,657.54

$22,227.29Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.009740.009740.0097400.00000 $5,000.24 $5,000.24 $5,000.24 2.63475,000007 ROAD AND BRIDGE 0.122720.122720.1227180.16500 $63,000.99 $63,000.99 $63,000.99 33.198163,000008 BRIDGE CONST W/ COUNTY 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000009 PERMANENT ROAD 0.167000.167000.1723900.16700 $85,733.10 $85,733.10 $85,733.10 45.176788,500010 EQUIPMENT AND BUILDING 0.035000.035000.0350620.03500 $17,968.01 $17,968.01 $17,968.01 9.468218,000027 AUDIT 0.005000.005000.0051620.00500 $2,566.86 $2,566.86 $2,566.86 1.35262,650035 TORT JUDGMENTS, LIABILITY 0.019480.019480.0194790.00000 $10,000.48 $10,000.48 $10,000.48 5.269710,000047 SOCIAL SECURITY 0.010720.010720.0107140.00000 $5,503.35 $5,503.35 $5,503.35 2.90005,500Totals 0.369660.369660.375265 $189,773.03 $189,773.03 $189,773.03 100.0000192,650



07/12/2016 09:24:56 AM

of 199

Taxing District TGRNT - Grant Township Equalization Factor 1.000000

Property Type



15,459,274Total EAV

15,456,107

Industrial

Rate Setting EAV

Total + Overlap 52,569,212 50,479,512



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.225850.225850.2258440.25000 $118,727.57 $114,007.98 $114,007.98 67.2294114,005005 I. M. R. F. 0.015850.015850.0158480.00000 $8,332.22 $8,001.00 $8,001.00 4.71818,000017 CEMETERY 0.009910.009910.0099050.15000 $5,209.61 $5,002.52 $5,002.52 2.94995,000027 AUDIT 0.004490.004490.0044890.00500 $2,360.36 $2,266.53 $2,266.53 1.33652,266034 GENERAL ASSISTANCE 0.025550.025550.0255430.10000 $13,431.43 $12,897.52 $12,897.52 7.605512,894035 TORT JUDGMENTS, LIABILITY 0.009910.009910.0099050.00000 $5,209.61 $5,002.52 $5,002.52 2.94995,000047 SOCIAL SECURITY 0.018230.018230.0182250.00000 $9,583.37 $9,202.42 $9,202.42 5.42669,200097 SPECIAL FIRE DISTRICT 0.026150.026150.0261490.40000 $13,746.85 $13,200.39 $13,200.39 7.784113,200Totals 0.335940.335940.335908 $176,601.02 $169,580.88 $169,580.88 100.0000169,565



07/12/2016 09:24:56 AM

of 199

Taxing District TGRNTRB - Grant Road & Bridge Equalization Factor 1.000000

Property Type



15,459,274Total EAV

15,456,107

Industrial

Rate Setting EAV

Total + Overlap 52,569,212 50,479,512



Municipality Fund Amount Extended007VCHO - Hoopeston City $36,581.84007VCRO - Rossville City $165.75

$36,747.59Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.019820.019820.0198100.00000 $10,419.22 $10,005.04 $10,005.04 3.582810,000007 ROAD AND BRIDGE 0.272640.272640.2726330.66000 $143,324.70 $137,627.34 $137,627.34 49.2833137,624008 BRIDGE CONST W/ COUNTY 0.039630.039630.0396200.05000 $20,833.18 $20,005.03 $20,005.03 7.163620,000009 PERMANENT ROAD 0.160280.160280.1602770.16700 $84,257.93 $80,908.56 $80,908.56 28.972780,907010 EQUIPMENT AND BUILDING 0.033680.033680.0336770.03500 $17,705.31 $17,001.50 $17,001.50 6.088117,000027 AUDIT 0.002980.002980.0029720.00000 $1,566.56 $1,504.29 $1,504.29 0.53871,500035 TORT JUDGMENTS, LIABILITY 0.005950.005950.0059430.00000 $3,127.87 $3,003.53 $3,003.53 1.07553,000047 SOCIAL SECURITY 0.018230.018230.0182250.00000 $9,583.37 $9,202.42 $9,202.42 3.29539,200Totals 0.553210.553210.553157 $290,818.14 $279,257.71 $279,257.71 100.0000279,231



07/12/2016 09:24:56 AM

of 199

Taxing District TJAMA - Jamaica Township Equalization Factor 1.000000

Property Type



11,526,645Total EAV

11,526,645

Industrial

Rate Setting EAV

Total + Overlap 13,719,001 13,719,001



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.331660.331660.3316570.45000 $45,500.44 $45,500.44 $45,500.44 92.665845,500034 GENERAL ASSISTANCE 0.009480.009480.0094760.10000 $1,300.56 $1,300.56 $1,300.56 2.64871,300047 SOCIAL SECURITY 0.016770.016770.0167650.00000 $2,300.68 $2,300.68 $2,300.68 4.68552,300Totals 0.357910.357910.357898 $49,101.68 $49,101.68 $49,101.68 100.000049,100



07/12/2016 09:24:56 AM

of 199

Taxing District TJAMARB - Jamaica Road & Bridge Equalization Factor 1.000000

Property Type



11,526,645Total EAV

11,526,645

Industrial

Rate Setting EAV

Total + Overlap 13,719,001 13,719,001



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.500000.500000.6079160.50000 $68,595.01 $68,595.01 $68,595.01 60.442083,400008 BRIDGE CONST W/ COUNTY 0.049570.049570.0495660.05000 $6,800.51 $6,800.51 $6,800.51 5.99226,800009 PERMANENT ROAD 0.167000.167000.1670000.16700 $22,910.73 $22,910.73 $22,910.73 20.18760010 EQUIPMENT AND BUILDING 0.035000.035000.0765360.03500 $4,801.65 $4,801.65 $4,801.65 4.230910,500035 TORT JUDGMENTS, LIABILITY 0.067790.067790.0677890.00000 $9,300.11 $9,300.11 $9,300.11 8.19479,300047 SOCIAL SECURITY 0.007880.007880.0078720.00000 $1,081.06 $1,081.06 $1,081.06 0.95261,080Totals 0.827240.827240.976679 $113,489.07 $113,489.07 $113,489.07 100.0000111,080



07/12/2016 09:24:56 AM

of 199

Taxing District TLOVE - Love Township Equalization Factor 1.000000

Property Type



4,838,504Total EAV

4,838,504

Industrial

Rate Setting EAV

Total + Overlap 5,795,227 5,795,227



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.442610.442610.4426060.45000 $25,650.25 $25,650.25 $25,650.25 68.840525,650017 CEMETERY 0.074890.074890.0748890.15000 $4,340.05 $4,340.05 $4,340.05 11.64794,340027 AUDIT 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.082310.082310.0823090.00000 $4,770.05 $4,770.05 $4,770.05 12.80194,770047 SOCIAL SECURITY 0.043140.043140.0431390.00000 $2,500.06 $2,500.06 $2,500.06 6.70972,500Totals 0.642950.642950.642943 $37,260.41 $37,260.41 $37,260.41 100.000037,260



07/12/2016 09:24:56 AM

of 199

Taxing District TLOVERB - Love Road & Bridge Equalization Factor 1.000000

Property Type



4,838,504Total EAV

4,838,504

Industrial

Rate Setting EAV

Total + Overlap 5,795,227 5,795,227



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.435780.435780.4357720.66000 $25,254.44 $25,254.44 $25,254.44 83.963725,254008 BRIDGE CONST W/ COUNTY 0.048990.048990.0489890.05000 $2,839.08 $2,839.08 $2,839.08 9.43912,839010 EQUIPMENT AND BUILDING 0.034240.034240.0342350.03500 $1,984.29 $1,984.29 $1,984.29 6.59721,984Totals 0.519010.519010.518996 $30,077.81 $30,077.81 $30,077.81 100.000030,077



07/12/2016 09:24:56 AM

of 199

Taxing District TMCKN - McKendree Township Equalization Factor 1.000000

Property Type



5,287,474Total EAV

5,287,474

Industrial

Rate Setting EAV

Total + Overlap 8,902,659 8,902,659



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.305310.305310.3053020.45000 $27,180.71 $27,180.71 $27,180.71 64.198727,180005 I. M. R. F. 0.002250.002250.0022470.00000 $200.31 $200.31 $200.31 0.4731200017 CEMETERY 0.105590.105590.1055860.15000 $9,400.32 $9,400.32 $9,400.32 22.20289,400027 AUDIT 0.005000.005000.0067400.00500 $445.13 $445.13 $445.13 1.0514600034 GENERAL ASSISTANCE 0.000120.000120.0001120.10000 $10.68 $10.68 $10.68 0.025210035 TORT JUDGMENTS, LIABILITY 0.034830.034830.0348210.00000 $3,100.80 $3,100.80 $3,100.80 7.32393,100047 SOCIAL SECURITY 0.022470.022470.0224650.00000 $2,000.43 $2,000.43 $2,000.43 4.72492,000Totals 0.475570.475570.477273 $42,338.38 $42,338.38 $42,338.38 100.000042,490



07/12/2016 09:24:56 AM

of 199

Taxing District TMCKNRB - McKendree Road & Bridge Equalization Factor 1.000000

Property Type



5,287,474Total EAV

5,287,474

Industrial

Rate Setting EAV

Total + Overlap 8,902,659 8,902,659



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.418520.418520.4185150.45000 $37,259.41 $37,259.41 $37,259.41 79.926637,259008 BRIDGE CONST W/ COUNTY 0.044940.044940.0449300.05000 $4,000.85 $4,000.85 $4,000.85 8.58244,000010 EQUIPMENT AND BUILDING 0.031460.031460.0314510.03500 $2,800.78 $2,800.78 $2,800.78 6.00812,800027 AUDIT 0.005000.005000.0067400.00500 $445.13 $445.13 $445.13 0.9549600035 TORT JUDGMENTS, LIABILITY 0.023590.023590.0235890.00000 $2,100.14 $2,100.14 $2,100.14 4.50512,100047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000090 ROAD DAMAGE 0.000120.000120.0001120.03300 $10.68 $10.68 $10.68 0.022910Totals 0.523630.523630.525337 $46,616.99 $46,616.99 $46,616.99 100.000046,769



07/12/2016 09:24:56 AM

of 199

Taxing District TMDFK - Middlefork Township Equalization Factor 1.000000

Property Type



10,241,795Total EAV

10,241,795

Industrial

Rate Setting EAV

Total + Overlap 20,122,791 20,122,791



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.392590.392590.3925900.43000 $79,000.07 $79,000.07 $79,000.07 66.108279,000017 CEMETERY 0.144120.144120.1441150.15000 $29,000.97 $29,000.97 $29,000.97 24.268329,000034 GENERAL ASSISTANCE 0.057150.057150.0571490.10000 $11,500.18 $11,500.18 $11,500.18 9.623511,500Totals 0.593860.593860.593854 $119,501.22 $119,501.22 $119,501.22 100.0000119,500



07/12/2016 09:24:56 AM

of 199

Taxing District TMDFKRB - Middlefork Road & Bridge Equalization Factor 1.000000

Property Type



10,241,795Total EAV

10,241,795

Industrial

Rate Setting EAV

Total + Overlap 20,122,791 20,122,791



Municipality Fund Amount Extended007VCPO - Potomac City $4,478.18

$4,478.18Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent005 I. M. R. F. 0.019880.019880.0198780.00000 $4,000.41 $4,000.41 $4,000.41 3.35004,000007 ROAD AND BRIDGE 0.219160.219160.2191550.25000 $44,101.11 $44,101.11 $44,101.11 36.931144,100008 BRIDGE CONST W/ COUNTY 0.043740.043740.0437320.05000 $8,801.71 $8,801.71 $8,801.71 7.37078,800009 PERMANENT ROAD 0.154060.154060.1540540.16700 $31,001.17 $31,001.17 $31,001.17 25.960931,000010 EQUIPMENT AND BUILDING 0.030820.030820.0308110.03500 $6,201.84 $6,201.84 $6,201.84 5.19356,200021 FEDERAL AID MATCHING 0.000000.000000.0000000.00500 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.005000.005000.0050690.00500 $1,006.14 $1,006.14 $1,006.14 0.84261,020035 TORT JUDGMENTS, LIABILITY 0.091940.091940.0919360.00000 $18,500.89 $18,500.89 $18,500.89 15.493018,500090 ROAD DAMAGE 0.028830.028830.0288230.03300 $5,801.40 $5,801.40 $5,801.40 4.85825,800Totals 0.593430.593430.593458 $119,414.67 $119,414.67 $119,414.67 100.0000119,420



07/12/2016 09:24:56 AM

of 199

Taxing District TNEWL - Newell Township Equalization Factor 1.000000

Property Type



9,093,473Total EAV

9,092,108

Industrial

Rate Setting EAV

Total + Overlap 186,454,062 185,595,624

Other ValuesEZ Value Abated 40,896EZ Tax Abated $85.06New Property 0TIF Increment 817,542


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.173480.173480.1734750.25000 $323,460.51 $321,971.29 $321,971.29 83.3998321,962005 I. M. R. F. 0.015090.015090.0150870.00000 $28,135.92 $28,006.38 $28,006.38 7.254528,000034 GENERAL ASSISTANCE 0.010780.010780.0107760.10000 $20,099.75 $20,007.21 $20,007.21 5.182420,000047 SOCIAL SECURITY 0.008660.008660.0086530.00000 $16,146.92 $16,072.58 $16,072.58 4.163316,060Totals 0.208010.208010.207991 $387,843.10 $386,057.46 $386,057.46 100.0000386,022



07/12/2016 09:24:56 AM

of 199

Taxing District TNEWLRB - Newell Road & Bridge Equalization Factor 1.000000

Property Type



9,093,473Total EAV

9,092,108

Industrial

Rate Setting EAV

Total + Overlap 186,454,062 185,595,624

Other ValuesEZ Value Abated 40,896EZ Tax Abated $105.60New Property 0TIF Increment 817,542


Municipality Fund Amount Extended007VCBI - Bismarck City $3,647.03007VCDA - Danville City $113,162.15

$116,809.18Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.165000.165000.1652120.16500 $307,649.20 $306,232.78 $306,232.78 63.8941306,626008 BRIDGE CONST W/ COUNTY 0.042950.042950.0429430.05000 $80,082.02 $79,713.32 $79,713.32 16.631879,701010 EQUIPMENT AND BUILDING 0.035000.035000.0350450.03500 $65,258.92 $64,958.47 $64,958.47 13.553365,042027 AUDIT 0.003430.003430.0034260.00500 $6,395.37 $6,365.93 $6,365.93 1.32826,359035 TORT JUDGMENTS, LIABILITY 0.007010.007010.0070050.00000 $13,070.43 $13,010.25 $13,010.25 2.714513,000047 SOCIAL SECURITY 0.004850.004850.0048490.00000 $9,043.02 $9,001.39 $9,001.39 1.87819,000Totals 0.258240.258240.258480 $481,498.96 $479,282.14 $479,282.14 100.0000479,728



07/12/2016 09:24:56 AM

of 199

Taxing District TOKWD - Oakwood Township Equalization Factor 1.000000

Property Type



20,087,279Total EAV

20,077,313

Industrial

Rate Setting EAV

Total + Overlap 49,755,287 48,491,415



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.270700.270700.2763380.27070 $134,687.56 $131,266.26 $131,266.26 66.5373134,000005 I. M. R. F. 0.035060.035060.0350580.00000 $17,444.20 $17,001.09 $17,001.09 8.617617,000017 CEMETERY 0.051560.051560.0515560.00000 $25,653.83 $25,002.17 $25,002.17 12.673325,000027 AUDIT 0.002070.002070.0020620.00500 $1,029.93 $1,003.77 $1,003.77 0.50881,000034 GENERAL ASSISTANCE 0.002070.002070.0020620.10000 $1,029.93 $1,003.77 $1,003.77 0.50881,000035 TORT JUDGMENTS, LIABILITY 0.010320.010320.0103110.00000 $5,134.75 $5,004.31 $5,004.31 2.53665,000047 SOCIAL SECURITY 0.035060.035060.0350580.00000 $17,444.20 $17,001.09 $17,001.09 8.617617,000Totals 0.406840.406840.412445 $202,424.40 $197,282.46 $197,282.46 100.0000200,000



07/12/2016 09:24:56 AM

of 199

Taxing District TOKWDRB - Oakwood Road & Bridge Equalization Factor 1.000000

Property Type



20,087,279Total EAV

20,077,313

Industrial

Rate Setting EAV

Total + Overlap 49,755,287 48,491,415



Municipality Fund Amount Extended007VCFI - Fithian City $3,581.64007VCMU - Muncie City $696.55007VCOK - Oakwood City $8,079.83

$12,358.02Total


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 0.165000.165000.1680750.16500 $82,096.22 $80,010.83 $80,010.83 36.666781,502008 BRIDGE CONST W/ COUNTY 0.050000.050000.0509330.05000 $24,877.64 $24,245.71 $24,245.71 11.111124,698009 PERMANENT ROAD 0.167000.167000.1670000.16700 $83,091.33 $80,980.66 $80,980.66 37.11110010 EQUIPMENT AND BUILDING 0.035000.035000.0356520.03500 $17,414.35 $16,972.00 $16,972.00 7.777817,288035 TORT JUDGMENTS, LIABILITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000090 ROAD DAMAGE 0.033000.033000.0336140.03300 $16,419.24 $16,002.17 $16,002.17 7.333316,300Totals 0.450000.450000.455274 $223,898.78 $218,211.37 $218,211.37 100.0000139,788



07/12/2016 09:24:56 AM

of 199

Taxing District TPLOT - Pilot Township Equalization Factor 1.000000

Property Type



10,989,473Total EAV

10,989,473

Industrial

Rate Setting EAV

Total + Overlap 39,131,457 39,131,457



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TPLOTRB - Pilot Road & Bridge Equalization Factor 1.000000

Property Type



10,989,473Total EAV

10,989,473

Industrial

Rate Setting EAV

Total + Overlap 39,131,457 39,131,457



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.250000.250000.2512300.25000 $97,828.64 $97,828.64 $97,828.64 80.523198,310008 BRIDGE CONST W/ COUNTY 0.050000.050000.0502460.05000 $19,565.73 $19,565.73 $19,565.73 16.104619,662035 TORT JUDGMENTS, LIABILITY 0.010470.010470.0104650.00000 $4,097.06 $4,097.06 $4,097.06 3.37234,095Totals 0.310470.310470.311941 $121,491.43 $121,491.43 $121,491.43 100.0000122,067



07/12/2016 09:24:56 AM

of 199

Taxing District TROSS - Ross Township Equalization Factor 1.000000

Property Type



7,334,559Total EAV

7,299,514

Industrial

Rate Setting EAV

Total + Overlap 20,060,273 17,330,947



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.383280.383280.3832740.45000 $76,887.01 $66,426.05 $66,426.05 67.827766,425005 I. M. R. F. 0.029520.029520.0295190.00000 $5,921.79 $5,116.10 $5,116.10 5.22405,116027 AUDIT 0.005000.005000.0069240.00500 $1,003.01 $866.55 $866.55 0.88481,200034 GENERAL ASSISTANCE 0.092900.092900.0928970.10000 $18,635.99 $16,100.45 $16,100.45 16.440116,100035 TORT JUDGMENTS, LIABILITY 0.029520.029520.0295190.00000 $5,921.79 $5,116.10 $5,116.10 5.22405,116047 SOCIAL SECURITY 0.024860.024860.0248520.00000 $4,986.98 $4,308.47 $4,308.47 4.39944,307Totals 0.565080.565080.566985 $113,356.57 $97,933.72 $97,933.72 100.000098,264



07/12/2016 09:24:56 AM

of 199

Taxing District TROSSRB - Rossville Road & Bridge Equalization Factor 1.000000

Property Type



7,334,559Total EAV

7,299,514

Industrial

Rate Setting EAV

Total + Overlap 20,060,273 17,330,947



Municipality Fund Amount Extended007VCRO - Rossville City $4,936.07

$4,936.07Total


RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TSDLL - Sidell Township Equalization Factor 1.000000

Property Type



15,040,339Total EAV

15,040,339

Industrial

Rate Setting EAV

Total + Overlap 21,085,045 21,085,045



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.419270.419270.4192690.43000 $88,403.27 $88,403.27 $88,403.27 100.000088,403034 GENERAL ASSISTANCE 0.000000.000000.0000000.10000 $0.00 $0.00 $0.00 0.00000Totals 0.419270.419270.419269 $88,403.27 $88,403.27 $88,403.27 100.000088,403



07/12/2016 09:24:56 AM

of 199

Taxing District TSDLLRB - Sidell Road & Bridge Equalization Factor 1.000000

Property Type



15,040,339Total EAV

15,040,339

Industrial

Rate Setting EAV

Total + Overlap 21,085,045 21,085,045



Municipality Fund Amount Extended007VCAL - Allerton City $3,304.31007VCSI - Sidell City $4,877.23

$8,181.54Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.328790.328790.3287880.33000 $69,325.52 $69,325.52 $69,325.52 61.110069,325008 BRIDGE CONST W/ COUNTY 0.050000.050000.0578850.05000 $10,542.52 $10,542.52 $10,542.52 9.293212,205010 EQUIPMENT AND BUILDING 0.035000.035000.0350390.03500 $7,379.77 $7,379.77 $7,379.77 6.50527,388035 TORT JUDGMENTS, LIABILITY 0.124240.124240.1242300.00000 $26,196.06 $26,196.06 $26,196.06 23.091626,194Totals 0.538030.538030.545942 $113,443.87 $113,443.87 $113,443.87 100.0000115,112



07/12/2016 09:24:56 AM

of 199

Taxing District TSROS - South Ross Township Equalization Factor 1.000000

Property Type



10,323,764Total EAV

10,323,764

Industrial

Rate Setting EAV

Total + Overlap 18,380,428 18,380,428



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.420840.420840.4208340.45000 $77,352.19 $77,352.19 $77,352.19 93.576177,351034 GENERAL ASSISTANCE 0.028890.028890.0288840.10000 $5,310.11 $5,310.11 $5,310.11 6.42395,309Totals 0.449730.449730.449718 $82,662.30 $82,662.30 $82,662.30 100.000082,660



07/12/2016 09:24:56 AM

of 199

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

Property Type



10,323,764Total EAV

10,323,764

Industrial

Rate Setting EAV

Total + Overlap 18,380,428 18,380,428



Municipality Fund Amount Extended007VCAV - Alvin City $1,208.66007VCHE - Henning City $2,940.22

$4,148.88Total


RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District TVANC - Vance Township Equalization Factor 1.000000

Property Type



12,739,895Total EAV

12,739,895

Industrial

Rate Setting EAV

Total + Overlap 23,530,433 23,530,433



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.309540.309540.3095310.40000 $72,836.10 $72,836.10 $72,836.10 71.045972,834016 LIBRARY 0.126150.126150.1261430.15000 $29,683.64 $29,683.64 $29,683.64 28.954129,682Totals 0.435690.435690.435674 $102,519.74 $102,519.74 $102,519.74 100.0000102,516



07/12/2016 09:24:56 AM

of 199

Taxing District TVANCRB - Vance Road & Bridge Equalization Factor 1.000000

Property Type



12,739,895Total EAV

12,739,895

Industrial

Rate Setting EAV

Total + Overlap 23,530,433 23,530,433



Municipality Fund Amount Extended007VCFA - Fairmount City $2,924.43

$2,924.43Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent007 ROAD AND BRIDGE 0.158740.158740.1587310.16500 $37,352.21 $37,352.21 $37,352.21 38.097337,350008 BRIDGE CONST W/ COUNTY 0.045300.045300.0452950.05000 $10,659.29 $10,659.29 $10,659.29 10.871910,658009 PERMANENT ROAD 0.167000.167000.1670000.16700 $39,295.82 $39,295.82 $39,295.82 40.07970010 EQUIPMENT AND BUILDING 0.035000.035000.0356990.03500 $8,235.65 $8,235.65 $8,235.65 8.39998,400090 ROAD DAMAGE 0.010630.010630.0106250.03300 $2,501.29 $2,501.29 $2,501.29 2.55122,500Totals 0.416670.416670.417350 $98,044.26 $98,044.26 $98,044.26 100.000058,908



07/12/2016 09:24:56 AM

of 199

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

Property Type



17,752,925Total EAV

17,751,560

Industrial

Rate Setting EAV

Total + Overlap 77,385,713 77,056,153



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.850002.850002.8894362.85000 $2,205,492.82 $2,196,100.36 $2,196,100.36 53.24672,226,488003 BONDS AND INTEREST 0.755900.755900.7558940.00000 $584,958.60 $582,467.46 $582,467.46 14.1226582,463004 OPERATIONS & MAINTENANC 0.500000.500000.5069190.50000 $386,928.57 $385,280.77 $385,280.77 9.3416390,612005 I. M. R. F. 0.168710.168710.1687080.00000 $130,557.44 $130,001.44 $130,001.44 3.1520130,000030 TRANSPORTATION SYSTEM 0.200000.200000.2027680.20000 $154,771.43 $154,112.31 $154,112.31 3.7366156,245031 WORKING CASH 0.050000.050000.0506920.05000 $38,692.86 $38,528.08 $38,528.08 0.934239,061032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0506920.05000 $38,692.86 $38,528.08 $38,528.08 0.934239,061033 SPECIAL EDUCATION 0.040000.040000.0405540.04000 $30,954.29 $30,822.46 $30,822.46 0.747331,249035 TORT JUDGMENTS, LIABILITY 0.519110.519110.5191020.00000 $401,716.97 $400,006.20 $400,006.20 9.6986400,000047 SOCIAL SECURITY 0.168710.168710.1687080.00000 $130,557.44 $130,001.44 $130,001.44 3.1520130,000057 LEASE/PURCHASE/RENT 0.050000.050000.0506920.05000 $38,692.86 $38,528.08 $38,528.08 0.934239,061Totals 5.352435.352435.404165 $4,142,016.14 $4,124,376.68 $4,124,376.68 100.00004,164,240



07/12/2016 09:24:56 AM

of 199

Taxing District U002 - Westville Unit 2 Equalization Factor 1.000000

Property Type


2,410,063 2,410,063Mineral 10,971 10,971State Railroad 392,752 392,752Local Railroad 13,627 13,627County Total 45,417,009 44,016,525

7,031,750Total EAV

6,942,011

Industrial

Rate Setting EAV

Total + Overlap 45,417,009 44,016,525



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

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

Property Type



23,997,797Total EAV

23,997,797

Industrial

Rate Setting EAV

Total + Overlap 62,176,985 62,176,985





RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000002 EDUCATION 2.000002.000002.0169182.00000 $1,182,733.30 $1,182,733.30 $1,243,539.70 34.94411,254,059003 BONDS AND INTEREST 1.301851.301851.3018470.00000 $769,870.67 $769,870.67 $809,451.08 22.7460809,449004 OPERATIONS & MAINTENANC 0.500000.500000.5042300.50000 $295,683.33 $295,683.33 $310,884.93 8.7360313,515005 I. M. R. F. 0.281460.281460.2814550.00000 $166,446.06 $166,446.06 $175,003.34 4.9177175,000030 TRANSPORTATION SYSTEM 0.200000.200000.2016920.20000 $118,273.33 $118,273.33 $124,353.97 3.4944125,406031 WORKING CASH 0.050000.050000.0504220.05000 $29,568.33 $29,568.33 $31,088.49 0.873631,351032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0504220.05000 $29,568.33 $29,568.33 $31,088.49 0.873631,351033 SPECIAL EDUCATION 0.040000.040000.0403380.04000 $23,654.67 $23,654.67 $24,870.79 0.698925,081035 TORT JUDGMENTS, LIABILITY 0.884580.884580.8845720.00000 $523,111.11 $523,111.11 $550,005.17 15.4554550,000047 SOCIAL SECURITY 0.337750.337750.3377460.00000 $199,734.09 $199,734.09 $210,002.77 5.9012210,000057 LEASE/PURCHASE/RENT 0.077790.077790.0777830.00000 $46,002.41 $46,002.41 $48,367.48 1.359148,363Totals 5.723435.723435.747425 $3,384,645.63 $3,384,645.63 $3,558,656.21 100.00003,573,575



07/12/2016 09:24:56 AM

of 199

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

Property Type



13,176,541Total EAV

13,176,541

Industrial

Rate Setting EAV

Total + Overlap 44,286,854 44,286,854



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent003 BONDS AND INTEREST 0.201450.201450.2014480.00000 $89,215.87 $89,215.87 $89,215.87 100.000089,215Totals 0.201450.201450.201448 $89,215.87 $89,215.87 $89,215.87 100.000089,215



07/12/2016 09:24:56 AM

of 199

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

Property Type



17,957,901Total EAV

17,921,639

Industrial

Rate Setting EAV

Total + Overlap 38,019,439 35,288,896



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District U008C - Heritage Unit 8C Equalization Factor 1.000000

Property Type



12,718,772Total EAV

12,718,772

Industrial

Rate Setting EAV

Total + Overlap 82,751,782 82,751,782


Overlapping County Overlap EAVChampaign County 64,232,902Douglas County 2,199,961Edgar County 118,990



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.400002.400002.4835162.40000 $388,798.30 $388,798.30 $1,986,042.77 43.62532,055,154003 BONDS AND INTEREST 0.944170.944170.9441670.00000 $152,954.87 $152,954.87 $781,317.50 17.1624781,315004 OPERATIONS & MAINTENANC 0.500000.500000.5173990.50000 $80,999.65 $80,999.65 $413,758.91 9.0886428,157005 I. M. R. F. 0.175230.175230.1752230.00000 $28,387.14 $28,387.14 $145,005.95 3.1852145,000030 TRANSPORTATION SYSTEM 0.200000.200000.2069600.20000 $32,399.86 $32,399.86 $165,503.56 3.6355171,263031 WORKING CASH 0.050000.050000.0517400.05000 $8,099.96 $8,099.96 $41,375.89 0.908942,816033 SPECIAL EDUCATION 0.040000.040000.0413930.04000 $6,479.97 $6,479.97 $33,100.71 0.727134,253035 TORT JUDGMENTS, LIABILITY 0.966750.966750.9667470.00000 $156,612.81 $156,612.81 $800,002.85 17.5729800,000047 SOCIAL SECURITY 0.175230.175230.1752230.00000 $28,387.14 $28,387.14 $145,005.95 3.1852145,000057 LEASE/PURCHASE/RENT 0.050000.050000.0517400.05000 $8,099.96 $8,099.96 $41,375.89 0.908942,816Totals 5.501385.501385.614108 $891,219.66 $891,219.66 $4,552,489.98 100.00004,645,774



07/12/2016 09:24:56 AM

of 199

Taxing District U010 - Potomac Unit 10 Equalization Factor 1.000000

Property Type


226,093 226,093Mineral 3,811,224 3,811,224State Railroad 0 0Local Railroad 0 0County Total 18,673,481 18,673,481

7,824,379Total EAV

7,824,379

Industrial

Rate Setting EAV

Total + Overlap 18,673,481 18,673,481



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.700002.700002.7472112.70000 $504,183.99 $504,183.99 $504,183.99 52.3674513,000003 BONDS AND INTEREST 0.641210.641210.6412030.00000 $119,736.23 $119,736.23 $119,736.23 12.4365119,735004 OPERATIONS & MAINTENANC 0.500000.500000.5087430.50000 $93,367.41 $93,367.41 $93,367.41 9.697795,000005 I. M. R. F. 0.139240.139240.1392350.00000 $26,000.95 $26,000.95 $26,000.95 2.700626,000030 TRANSPORTATION SYSTEM 0.200000.200000.2034970.20000 $37,346.96 $37,346.96 $37,346.96 3.879138,000031 WORKING CASH 0.050000.050000.0508740.05000 $9,336.74 $9,336.74 $9,336.74 0.96989,500032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0508740.05000 $9,336.74 $9,336.74 $9,336.74 0.96989,500033 SPECIAL EDUCATION 0.040000.040000.0508740.04000 $7,469.39 $7,469.39 $7,469.39 0.77589,500035 TORT JUDGMENTS, LIABILITY 0.696180.696180.6961740.00000 $130,001.04 $130,001.04 $130,001.04 13.5027130,000047 SOCIAL SECURITY 0.139240.139240.1392350.00000 $26,000.95 $26,000.95 $26,000.95 2.700626,000Totals 5.155875.155875.227920 $962,780.40 $962,780.40 $962,780.40 100.0000976,235



07/12/2016 09:24:56 AM

of 199

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

Property Type



48,107Total EAV

48,107

Industrial

Rate Setting EAV

Total + Overlap 157,173,478 157,173,478


Overlapping County Overlap EAVChampaign County 2,923,300Ford County 99,489,236Iroquois County 54,563,856Livingston County 148,979



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.650003.650003.7017063.65000 $1,755.91 $1,755.91 $5,736,831.95 64.51015,818,100003 BONDS AND INTEREST 0.763530.763530.7635270.00000 $367.31 $367.31 $1,200,066.66 13.49461,200,062004 OPERATIONS & MAINTENANC 0.500000.500000.5070830.50000 $240.54 $240.54 $785,867.39 8.8372797,000005 I. M. R. F. 0.077990.077990.0779900.00000 $37.52 $37.52 $122,579.60 1.3784122,579030 TRANSPORTATION SYSTEM 0.200000.200000.2028330.20000 $96.21 $96.21 $314,346.96 3.5347318,800031 WORKING CASH 0.050000.050000.0507080.05000 $24.05 $24.05 $78,586.74 0.883679,700032 FIRE PREV/SFTY/ENERGY 0.050710.050710.0507080.00000 $24.40 $24.40 $79,702.67 0.896479,700033 SPECIAL EDUCATION 0.040000.040000.0405670.04000 $19.24 $19.24 $62,869.39 0.706963,760035 TORT JUDGMENTS, LIABILITY 0.238330.238330.2383290.00000 $114.65 $114.65 $374,591.55 4.2121374,590047 SOCIAL SECURITY 0.087480.087480.0874720.00000 $42.08 $42.08 $137,495.36 1.5460137,483Totals 5.658045.658045.720923 $2,721.91 $2,721.91 $8,892,938.27 100.00008,991,774



07/12/2016 09:24:56 AM

of 199

Taxing District U011 - Hoopeston Unit 11 Equalization Factor 1.000000

Property Type



16,048,775Total EAV

16,046,825

Industrial

Rate Setting EAV

Total + Overlap 72,986,350 70,897,867


Overlapping County Overlap EAVFord County 82,000Iroquois County 13,775,664



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

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

Property Type



34,558,356Total EAV

34,558,356

Industrial

Rate Setting EAV

Total + Overlap 53,488,536 53,488,536





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 0.096920.096920.0969130.00000 $50,587.21 $50,587.21 $51,841.09 100.000051,838Totals 0.096920.096920.096913 $50,587.21 $50,587.21 $51,841.09 100.000051,838



07/12/2016 09:24:56 AM

of 199

Taxing District U076 - Oakwood Unit 76 Equalization Factor 1.000000

Property Type



24,390,763Total EAV

24,380,797

Industrial

Rate Setting EAV

Total + Overlap 78,036,784 76,772,912


Overlapping County Overlap EAVChampaign County 21,830

21,830Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District U118 - Danville Unit 118 Equalization Factor 1.000000

Property Type



6,447,945Total EAV

6,435,613

Industrial

Rate Setting EAV

Total + Overlap 340,217,522 326,474,144



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 2.720002.720002.7975432.72000 $9,253,916.60 $8,880,096.72 $8,880,096.72 47.65899,133,253003 BONDS AND INTEREST 0.861190.861190.8611850.00000 $2,929,919.28 $2,811,562.68 $2,811,562.68 15.08952,811,546004 OPERATIONS & MAINTENANC 0.500000.500000.5142540.50000 $1,701,087.61 $1,632,370.72 $1,632,370.72 8.76081,678,907005 I. M. R. F. 0.385090.385090.3850850.00000 $1,310,143.66 $1,257,219.28 $1,257,219.28 6.74741,257,204030 TRANSPORTATION SYSTEM 0.200000.200000.2057020.20000 $680,435.04 $652,948.29 $652,948.29 3.5043671,563031 WORKING CASH 0.050000.050000.0514260.05000 $170,108.76 $163,237.07 $163,237.07 0.8761167,891032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0514260.05000 $170,108.76 $163,237.07 $163,237.07 0.8761167,891033 SPECIAL EDUCATION 0.040000.040000.0411410.04000 $136,087.01 $130,589.66 $130,589.66 0.7009134,313035 TORT JUDGMENTS, LIABILITY 0.479480.479480.4794700.00000 $1,631,274.97 $1,565,378.23 $1,565,378.23 8.40131,565,347047 SOCIAL SECURITY 0.371460.371460.3714560.00000 $1,263,772.01 $1,212,720.86 $1,212,720.86 6.50861,212,708057 LEASE/PURCHASE/RENT 0.050000.050000.0514260.05000 $170,108.76 $163,237.07 $163,237.07 0.8761167,891Totals 5.707225.707225.810114 $19,416,962.46 $18,632,597.65 $18,632,597.65 100.000018,968,514



07/12/2016 09:24:56 AM

of 199

Taxing District U512 - Salt Fork CUSD 512 Equalization Factor 1.000000

Property Type



47,734,897Total EAV

47,734,897

Industrial

Rate Setting EAV

Total + Overlap 97,123,235 97,123,235



RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent002 EDUCATION 3.150003.150003.2062643.15000 $3,059,381.90 $3,059,381.90 $3,059,381.90 60.98363,114,027004 OPERATIONS & MAINTENANC 0.750000.750000.7633960.75000 $728,424.26 $728,424.26 $728,424.26 14.5199741,435005 I. M. R. F. 0.175040.175040.1750350.00000 $170,004.51 $170,004.51 $170,004.51 3.3888170,000030 TRANSPORTATION SYSTEM 0.220000.220000.2239300.22000 $213,671.12 $213,671.12 $213,671.12 4.2592217,488031 WORKING CASH 0.050000.050000.0508930.05000 $48,561.62 $48,561.62 $48,561.62 0.968049,429032 FIRE PREV/SFTY/ENERGY 0.050000.050000.0508930.05000 $48,561.62 $48,561.62 $48,561.62 0.968049,429033 SPECIAL EDUCATION 0.040720.040720.0407140.05000 $39,548.58 $39,548.58 $39,548.58 0.788339,543035 TORT JUDGMENTS, LIABILITY 0.504520.504520.5045140.00000 $490,006.15 $490,006.15 $490,006.15 9.7674490,000047 SOCIAL SECURITY 0.175040.175040.1750350.00000 $170,004.51 $170,004.51 $170,004.51 3.3888170,000057 LEASE/PURCHASE/RENT 0.050000.050000.0508930.05000 $48,561.62 $48,561.62 $48,561.62 0.968049,429Totals 5.165325.165325.241567 $5,016,725.89 $5,016,725.89 $5,016,725.89 100.00005,090,780



07/12/2016 09:24:56 AM

of 199

Taxing District VCAL - Allerton City Equalization Factor 1.000000

Property Type



78,206Total EAV

78,206

Industrial

Rate Setting EAV

Total + Overlap 2,052,928 2,052,928



FundRoad District Amount Extended

TSDLLRB - Sidell Road & Bridge 007 $3,304.31

$3,304.31Total

Overlapping County Overlap EAVChampaign County 43,010

43,010Total* denotes use of estimated EAV


RateActual

RateCalc'ed

RateMaximum


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



07/12/2016 09:24:56 AM

of 199

Taxing District VCAV - Alvin City Equalization Factor 1.000000

Property Type



190,523Total EAV

190,523

Industrial

Rate Setting EAV

Total + Overlap 1,566,433 1,566,433




TSROSRB - South Ross Road & Bri 007 $1,208.66

$1,208.66Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250004.0857160.25000 $3,916.08 $3,916.08 $3,916.08 52.500164,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000027 AUDIT 0.098510.098510.0985040.00000 $1,543.09 $1,543.09 $1,543.09 20.68711,543035 TORT JUDGMENTS, LIABILITY 0.127680.127680.1276790.00000 $2,000.02 $2,000.02 $2,000.02 26.81282,000Totals 0.476190.476194.311899 $7,459.19 $7,459.19 $7,459.19 100.000067,543



07/12/2016 09:24:56 AM

of 199

Taxing District VCBE - Belgium City Equalization Factor 1.000000

Property Type



5,221Total EAV

5,221

Industrial

Rate Setting EAV

Total + Overlap 1,361,016 1,361,016




TDANVRB - Danville Road & Bridge 007 $715.60TGEORRB - Georgetown Road & B 007 $302.89

$1,018.49Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.283000.283000.3329870.28300 $3,851.68 $3,851.68 $3,851.68 79.05034,532007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0969860.07500 $1,020.76 $1,020.76 $1,020.76 20.94971,320Totals 0.358000.358000.429973 $4,872.44 $4,872.44 $4,872.44 100.00005,852



07/12/2016 09:24:56 AM

of 199

Taxing District VCBI - Bismarck City Equalization Factor 1.000000

Property Type



102,762Total EAV

101,397

Industrial

Rate Setting EAV

Total + Overlap 4,750,207 4,420,647




TNEWLRB - Newell Road & Bridge 007 $3,647.03

$3,647.03Total


RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District VCCA - Catlin City Equalization Factor 1.000000

Property Type



83,119Total EAV

83,119

Industrial

Rate Setting EAV

Total + Overlap 19,780,515 19,780,515




TCTLNRB - Catlin Road & Bridge 007 $15,984.64

$15,984.64Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2512570.25000 $49,451.29 $49,451.29 $49,451.29 35.052349,700005 I. M. R. F. 0.141560.141560.1415530.00000 $28,001.30 $28,001.30 $28,001.30 19.848028,000007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0753770.07500 $14,835.39 $14,835.39 $14,835.39 10.515714,910027 AUDIT 0.015170.015170.0151660.00000 $3,000.70 $3,000.70 $3,000.70 2.12703,000035 TORT JUDGMENTS, LIABILITY 0.211490.211490.2114810.00000 $41,833.81 $41,833.81 $41,833.81 29.652841,832040 STREET & BRIDGE 0.000000.000000.0603020.06000 $0.00 $0.00 $0.00 0.000011,928073 CHLORINATION OF SEWAGE 0.020000.020000.0201010.02000 $3,956.10 $3,956.10 $3,956.10 2.80423,976Totals 0.713220.713220.775237 $141,078.59 $141,078.59 $141,078.59 100.0000153,346



07/12/2016 09:24:56 AM

of 199

Taxing District VCDA - Danville City Equalization Factor 1.000000

Property Type



1,441,398Total EAV

1,441,398

Industrial

Rate Setting EAV

Total + Overlap 298,835,767 288,412,985




TBLNTRB - Blount Road & Bridge 007 $21,302.54TDANVRB - Danville Road & Bridge 007 $103,196.39TNEWLRB - Newell Road & Bridge 007 $113,162.15

$237,661.08Total


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 0.074280.074280.0742790.00000 $221,975.21 $214,233.17 $214,233.17 3.5667214,230005 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 0.705200.705200.7052000.00000 $2,107,389.83 $2,033,888.37 $2,033,888.37 33.86172,033,887015 POLICE PENSION 0.700960.700960.7009560.00000 $2,094,719.19 $2,021,659.66 $2,021,659.66 33.65812,021,648016 LIBRARY 0.602150.602150.6021420.00000 $1,799,439.57 $1,736,678.79 $1,736,678.79 28.91351,736,655047 SOCIAL SECURITY 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 2.082592.082592.082577 $6,223,523.80 $6,006,459.99 $6,006,459.99 100.00006,006,420



07/12/2016 09:24:56 AM

of 199

Taxing District VCFA - Fairmount City Equalization Factor 1.000000

Property Type



15,539Total EAV

15,539

Industrial

Rate Setting EAV

Total + Overlap 3,684,554 3,684,554




TVANCRB - Vance Road & Bridge 007 $2,924.43

$2,924.43Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.258520.258520.2585120.43750 $9,525.31 $9,525.31 $9,525.31 35.07929,525007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.052630.052630.0526250.07500 $1,939.18 $1,939.18 $1,939.18 7.14151,939014 POLICE PROTECTION 0.052630.052630.0526250.07500 $1,939.18 $1,939.18 $1,939.18 7.14151,939027 AUDIT 0.129740.129740.1297310.00000 $4,780.34 $4,780.34 $4,780.34 17.60484,780047 SOCIAL SECURITY 0.136250.136250.1362440.00000 $5,020.20 $5,020.20 $5,020.20 18.48815,020060 UNEMPLOYMENT INSURANC 0.042320.042320.0423120.00000 $1,559.30 $1,559.30 $1,559.30 5.74251,559062 WORKERS COMPENSATION 0.064870.064870.0648650.00000 $2,390.17 $2,390.17 $2,390.17 8.80242,390Totals 0.736960.736960.736914 $27,153.68 $27,153.68 $27,153.68 100.000027,152



07/12/2016 09:24:56 AM

of 199

Taxing District VCFI - Fithian City Equalization Factor 1.000000

Property Type


12,340 12,340Mineral 0 0State Railroad 0 0Local Railroad 155,828 155,828County Total 4,341,387 4,341,387

66,035Total EAV

66,035

Industrial

Rate Setting EAV

Total + Overlap 4,341,387 4,341,387




TOKWDRB - Oakwood Road & Brid 007 $3,581.64

$3,581.64Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.244170.244170.2441620.25000 $10,600.36 $10,600.36 $10,600.36 30.591210,600007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.073710.073710.0737090.07500 $3,200.04 $3,200.04 $3,200.04 9.23493,200027 AUDIT 0.057590.057590.0575850.00000 $2,500.20 $2,500.20 $2,500.20 7.21522,500035 TORT JUDGMENTS, LIABILITY 0.221130.221130.2211280.00000 $9,600.11 $9,600.11 $9,600.11 27.70469,600041 STREET LIGHTING 0.048950.048950.0489480.05000 $2,125.11 $2,125.11 $2,125.11 6.13282,125047 SOCIAL SECURITY 0.055290.055290.0552820.00000 $2,400.35 $2,400.35 $2,400.35 6.92712,400060 UNEMPLOYMENT INSURANC 0.004610.004610.0046070.00000 $200.14 $200.14 $200.14 0.5776200062 WORKERS COMPENSATION 0.092720.092720.0927120.00000 $4,025.33 $4,025.33 $4,025.33 11.61664,025Totals 0.798170.798170.798133 $34,651.64 $34,651.64 $34,651.64 100.000034,650



07/12/2016 09:24:56 AM

of 199

Taxing District VCGT - Georgetown City Equalization Factor 1.000000

Property Type


73,139 73,139Mineral 0 0State Railroad 24,475 24,475Local Railroad 0 0County Total 16,732,174 16,732,174

65,795Total EAV

65,795

Industrial

Rate Setting EAV

Total + Overlap 16,732,174 16,732,174




TGEORRB - Georgetown Road & B 007 $10,266.86

$10,266.86Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2639410.25000 $41,830.44 $41,830.44 $41,830.44 21.960144,163003 BONDS AND INTEREST 0.119530.119530.1195300.00000 $19,999.97 $19,999.97 $19,999.97 10.499620,000005 I. M. R. F. 0.103400.103400.1033940.00000 $17,301.07 $17,301.07 $17,301.07 9.082817,300007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.075000.075000.0791830.07500 $12,549.13 $12,549.13 $12,549.13 6.588113,249016 LIBRARY 0.150000.150000.1583660.15000 $25,098.26 $25,098.26 $25,098.26 13.176226,498027 AUDIT 0.035860.035860.0358590.00000 $6,000.16 $6,000.16 $6,000.16 3.15006,000035 TORT JUDGMENTS, LIABILITY 0.251020.251020.2510130.00000 $42,001.10 $42,001.10 $42,001.10 22.049942,000047 SOCIAL SECURITY 0.147030.147030.1470220.00000 $24,601.32 $24,601.32 $24,601.32 12.915324,600060 UNEMPLOYMENT INSURANC 0.006580.006580.0065740.00000 $1,100.98 $1,100.98 $1,100.98 0.57801,100Totals 1.138421.138421.164882 $190,482.43 $190,482.43 $190,482.43 100.0000194,910



07/12/2016 09:24:56 AM

of 199

Taxing District VCHE - Henning City Equalization Factor 1.000000

Property Type



200,288Total EAV

200,288

Industrial

Rate Setting EAV

Total + Overlap 3,810,550 3,810,550




TSROSRB - South Ross Road & Bri 007 $2,940.22

$2,940.22Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.150930.150930.1509230.25000 $5,751.26 $5,751.26 $5,751.26 47.78085,751007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.045090.045090.0450850.07500 $1,718.18 $1,718.18 $1,718.18 14.27441,718035 TORT JUDGMENTS, LIABILITY 0.119860.119860.1198520.00000 $4,567.33 $4,567.33 $4,567.33 37.94484,567Totals 0.315880.315880.315860 $12,036.77 $12,036.77 $12,036.77 100.000012,036



07/12/2016 09:24:56 AM

of 199

Taxing District VCHO - Hoopeston City Equalization Factor 1.000000

Property Type



125,672Total EAV

123,722

Industrial

Rate Setting EAV

Total + Overlap 28,923,757 26,835,274




TGRNTRB - Grant Road & Bridge 007 $36,581.84

$36,581.84Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2561930.25000 $72,309.39 $67,088.19 $67,088.19 9.952268,750007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000012 FIRE PROTECTION 0.150000.150000.1537160.15000 $43,385.64 $40,252.91 $40,252.91 5.971441,250014 POLICE PROTECTION 0.150000.150000.1537160.15000 $43,385.64 $40,252.91 $40,252.91 5.971441,250015 POLICE PENSION 0.491650.491650.4916480.00000 $142,203.65 $131,935.62 $131,935.62 19.5723131,935025 GARBAGE DISPOSAL 0.200000.200000.2049540.20000 $57,847.51 $53,670.55 $53,670.55 7.961955,000027 AUDIT 0.044720.044720.0447170.00000 $12,934.70 $12,000.73 $12,000.73 1.780312,000035 TORT JUDGMENTS, LIABILITY 0.249210.249210.2492060.00000 $72,080.89 $66,876.19 $66,876.19 9.920966,875040 STREET & BRIDGE 0.000000.000000.1024770.10000 $0.00 $0.00 $0.00 0.000027,500042 PARK/PARK MAINTENANCE 0.075000.075000.0768580.07500 $21,692.82 $20,126.46 $20,126.46 2.985720,625046 EMERGENCY SERV. & DISAS 0.050000.050000.0512390.05000 $14,461.88 $13,417.64 $13,417.64 1.990513,750047 SOCIAL SECURITY 0.301190.301190.3011860.00000 $87,115.46 $80,825.16 $80,825.16 11.990280,824060 UNEMPLOYMENT INSURANC 0.110680.110680.1106720.00000 $32,012.81 $29,701.28 $29,701.28 4.406129,699062 WORKERS COMPENSATION 0.283560.283560.2835600.00000 $82,016.21 $76,094.10 $76,094.10 11.288476,094064 AMBULANCE 0.155960.155960.1559520.25000 $45,109.49 $41,852.29 $41,852.29 6.208741,850Totals 2.511972.511972.636094 $726,556.09 $674,094.03 $674,094.03 100.0000707,402



07/12/2016 09:24:56 AM

of 199

Taxing District VCIN - Indianola City Equalization Factor 1.000000

Property Type



34,349Total EAV

34,349

Industrial

Rate Setting EAV

Total + Overlap 1,096,018 1,096,018




TCRLLRB - Carroll Road & Bridge 007 $1,440.06

$1,440.06Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.241520.241520.2415110.34000 $2,647.10 $2,647.10 $2,647.10 70.62192,647007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.059310.059310.0593060.07500 $650.05 $650.05 $650.05 17.3427650027 AUDIT 0.031940.031940.0319340.00000 $350.07 $350.07 $350.07 9.3395350035 TORT JUDGMENTS, LIABILITY 0.009220.009220.0092150.00000 $101.05 $101.05 $101.05 2.6959101Totals 0.341990.341990.341966 $3,748.27 $3,748.27 $3,748.27 100.00003,748



07/12/2016 09:24:56 AM

of 199

Taxing District VCMU - Muncie City Equalization Factor 1.000000

Property Type


0 0Mineral 0 0State Railroad 0 0Local Railroad 4,850 4,850County Total 844,298 844,298

69,522Total EAV

69,522

Industrial

Rate Setting EAV

Total + Overlap 844,298 844,298




TOKWDRB - Oakwood Road & Brid 007 $696.55

$696.55Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.248730.248730.2487270.25000 $2,100.02 $2,100.02 $2,100.02 100.00002,100007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.248730.248730.248727 $2,100.02 $2,100.02 $2,100.02 100.00002,100



07/12/2016 09:24:56 AM

of 199

Taxing District VCOK - Oakwood City Equalization Factor 1.000000

Property Type



170,422Total EAV

160,456

Industrial

Rate Setting EAV

Total + Overlap 11,057,602 9,793,730




TOKWDRB - Oakwood Road & Brid 007 $8,079.83

$8,079.83Total


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



07/12/2016 09:24:56 AM

of 199

Taxing District VCPO - Potomac City Equalization Factor 1.000000

Property Type



18,404Total EAV

18,404

Industrial

Rate Setting EAV

Total + Overlap 4,086,673 4,086,673




TMDFKRB - Middlefork Road & Brid 007 $4,478.18

$4,478.18Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.220230.220230.2202280.25000 $9,000.08 $9,000.08 $9,000.08 21.09689,000005 I. M. R. F. 0.238830.238830.2388250.00000 $9,760.20 $9,760.20 $9,760.20 22.87869,760007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.073410.073410.0734090.07500 $3,000.03 $3,000.03 $3,000.03 7.03233,000016 LIBRARY 0.073410.073410.0734090.15000 $3,000.03 $3,000.03 $3,000.03 7.03233,000027 AUDIT 0.097880.097880.0978790.00000 $4,000.04 $4,000.04 $4,000.04 9.37644,000035 TORT JUDGMENTS, LIABILITY 0.266730.266730.2667210.00000 $10,900.38 $10,900.38 $10,900.38 25.551310,900047 SOCIAL SECURITY 0.024470.024470.0244700.00000 $1,000.01 $1,000.01 $1,000.01 2.34411,000060 UNEMPLOYMENT INSURANC 0.048940.048940.0489400.00000 $2,000.02 $2,000.02 $2,000.02 4.68822,000Totals 1.043901.043901.043881 $42,660.79 $42,660.79 $42,660.79 100.000042,660



07/12/2016 09:24:56 AM

of 199

Taxing District VCRA - Rankin City Equalization Factor 1.000000

Property Type



2,802Total EAV

2,802

Industrial

Rate Setting EAV

Total + Overlap 2,940,782 2,940,782




TBTLRRB - Butler Road & Bridge 007 $7,957.46

$7,957.46Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.194200.194200.1942000.25000 $5,711.00 $5,711.00 $5,711.00 26.39885,711007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.068080.068080.0680770.07500 $2,002.08 $2,002.08 $2,002.08 9.25452,002027 AUDIT 0.060940.060940.0609360.00000 $1,792.11 $1,792.11 $1,792.11 8.28391,792047 SOCIAL SECURITY 0.186550.186550.1865490.00000 $5,486.03 $5,486.03 $5,486.03 25.35895,486060 UNEMPLOYMENT INSURANC 0.044720.044720.0447160.00000 $1,315.12 $1,315.12 $1,315.12 6.07911,315062 WORKERS COMPENSATION 0.181150.181150.1811420.00000 $5,327.23 $5,327.23 $5,327.23 24.62485,327Totals 0.735640.735640.735620 $21,633.57 $21,633.57 $21,633.57 100.000021,633



07/12/2016 09:24:56 AM

of 199

Taxing District VCRF - Ridge Farm City Equalization Factor 1.000000

Property Type



145,977Total EAV

145,977

Industrial

Rate Setting EAV

Total + Overlap 4,621,772 4,621,772




TELWDRB - Elwood Road & Bridge 007 $3,766.28

$3,766.28Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.228830.228830.2288300.25000 $10,576.00 $10,576.00 $10,576.00 8.495810,576005 I. M. R. F. 0.876660.876660.8766550.00000 $40,517.23 $40,517.23 $40,517.23 32.547840,517007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.072960.072960.0729590.07500 $3,372.04 $3,372.04 $3,372.04 2.70883,372025 GARBAGE DISPOSAL 0.108190.108190.1081840.20000 $5,000.30 $5,000.30 $5,000.30 4.01685,000027 AUDIT 0.268600.268600.2685980.00000 $12,414.08 $12,414.08 $12,414.08 9.972312,414031 WORKING CASH 0.000000.000000.0000000.05000 $0.00 $0.00 $0.00 0.00000035 TORT JUDGMENTS, LIABILITY 0.481250.481250.4812440.00000 $22,242.28 $22,242.28 $22,242.28 17.867422,242040 STREET & BRIDGE 0.000000.000000.0583540.06000 $0.00 $0.00 $0.00 0.00002,697041 STREET LIGHTING 0.048640.048640.0486390.05000 $2,248.03 $2,248.03 $2,248.03 1.80592,248046 EMERGENCY SERV. & DISAS 0.048640.048640.0486390.05000 $2,248.03 $2,248.03 $2,248.03 1.80592,248047 SOCIAL SECURITY 0.378150.378150.3781450.00000 $17,477.23 $17,477.23 $17,477.23 14.039617,477060 UNEMPLOYMENT INSURANC 0.070240.070240.0702330.00000 $3,246.33 $3,246.33 $3,246.33 2.60783,246062 WORKERS COMPENSATION 0.091830.091830.0918260.00000 $4,244.17 $4,244.17 $4,244.17 3.40944,244073 CHLORINATION OF SEWAGE 0.019460.019460.0194510.02000 $899.40 $899.40 $899.40 0.7225899Totals 2.693452.693452.751757 $124,485.12 $124,485.12 $124,485.12 100.0000127,180



07/12/2016 09:24:56 AM

of 199

Taxing District VCRO - Rossville City Equalization Factor 1.000000

Property Type



137,053Total EAV

100,791

Industrial

Rate Setting EAV

Total + Overlap 9,626,863 6,896,320




TGRNTRB - Grant Road & Bridge 007 $165.75TROSSRB - Rossville Road & Bridg 007 $4,936.07

$5,101.82Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.250000.250000.2663890.25000 $24,067.16 $17,240.80 $17,240.80 100.000018,371007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000Totals 0.250000.250000.266389 $24,067.16 $17,240.80 $17,240.80 100.000018,371



07/12/2016 09:24:56 AM

of 199

Taxing District VCSI - Sidell City Equalization Factor 1.000000

Property Type



6,285Total EAV

6,285

Industrial

Rate Setting EAV

Total + Overlap 2,966,685 2,966,685




TSDLLRB - Sidell Road & Bridge 007 $4,877.23

$4,877.23Total


RateActual

RateCalc'ed

RateMaximum


Rate After TIF & EZ w/Overlaps Percent001 CORPORATE 0.221460.221460.2214590.25000 $6,570.02 $6,570.02 $6,570.02 34.48036,570007 ROAD AND BRIDGE 0.000000.000000.0000000.00000 $0.00 $0.00 $0.00 0.00000014 POLICE PROTECTION 0.063910.063910.0639100.07500 $1,896.01 $1,896.01 $1,896.01 9.95051,896027 AUDIT 0.080330.080330.0803250.00000 $2,383.14 $2,383.14 $2,383.14 12.50702,383035 TORT JUDGMENTS, LIABILITY 0.276580.276580.2765710.00000 $8,205.26 $8,205.26 $8,205.26 43.06228,205Totals 0.642280.642280.642265 $19,054.43 $19,054.43 $19,054.43 100.000019,054



07/12/2016 09:24:56 AM

of 199

Taxing District VCTI - Tilton City Equalization Factor 1.000000

Property Type



194,850Total EAV

92,779

Industrial

Rate Setting EAV

Total + Overlap 21,955,640 17,234,560




TCTLNRB - Catlin Road & Bridge 007 $34.40TDANVRB - Danville Road & Bridge 007 $14,157.37

$14,191.77Total


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



07/12/2016 09:24:56 AM

of 199

Taxing District VCWE - Westville City Equalization Factor 1.000000

Property Type



169,987Total EAV

169,987

Industrial

Rate Setting EAV

Total + Overlap 20,128,509 20,128,509




TDANVRB - Danville Road & Bridge 007 $932.18TGEORRB - Georgetown Road & B 007 $11,657.54

$12,589.72Total


RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District WBLNT - Blount Water Equalization Factor 1.000000

Property Type



7,255,739Total EAV

7,255,739

Industrial

Rate Setting EAV

Total + Overlap 28,548,768 28,548,768



RateActual

RateCalc'ed

RateMaximum





07/12/2016 09:24:56 AM

of 199

Taxing District WSORO - South Ross Water Equalization Factor 1.000000

Property Type



10,323,764Total EAV

10,323,764

Industrial

Rate Setting EAV

Total + Overlap 18,379,863 18,379,863



RateActual

RateCalc'ed

RateMaximum




Tax Computation Report - Vermilion County, Illinois Clerk Tax/2015 Tax...Vermilion County Tax Year:...

Documents

Transcript of Tax Computation Report - Vermilion County, Illinois Clerk Tax/2015 Tax...Vermilion County Tax Year:...