Tinley Park Annual Budget FY 2025

Page 1

Fiscal Year 2025 ANNUAL BUDGET

1
Budget Message 2 GFOA Budget Award 17 Organization Chart 18 Organization Overview 19 Strategic Plan 20 Budget in Brief 35 Budgetary Fund Structure 37 Combined Funds with Beginning and Ending Cash Balances 40 Schedule of Fund Transfers 41 GENERAL FUND 42 01 General Fund Projected Revenues 43 01 General Fund by Department 48 01 11 Mayor and Trustees 50 01 12 Village Manager 52 01 13 Village Clerk 56 01 14 Overhead 59 01 15 Finance 63 01 16 Information Technology 66 01 17 Police 70 01 19 Fire 82 01 21 Emergency Management Agency 90 01 26 Public Works 96 01 33 Community Development 114 01 35 Marketing & Communications 121 01 41 Commissions 126 01 42 Senior Services (Village Bus) 139 01 75 Down Town Initiatives 142 01 77 Integrated Initiatives 146 01 96 Transfers 148 01 97 Economic Incentive Transfers 150 01 98 Contingency 152 SPECIAL REVENUE FUNDS 154 05 Motor Fuel Tax Fund 155 06 Local Road Improvements Fund 159 08 Odyssey Street Fund 163
TABLE OF CONTENTS
09 Homeland Security (Customs) Seizures Fund 167 10 Drug Enforcement Fund 171 11 Enhanced 9‐1‐1 Services 175 12 Hotel / Motel Tax Fund 179 13 S.S.E.R.T. Fund 183 14 Fire Alarm Fund 187 36 Foreign Fire Insurance Tax Fund 191 65 Storm Water Management Fund 194 CAPITAL PROJECT FUNDS 198 16 Legacy Tax Increment Financing (TIF) Fund 228 18 Main Street North Tax Increment Financing (TIF) Fund 232 20 Mental Health Center (State Campus) Tax Increment Financing (TIF) Fund 236 27 New Bremen Tax Increment Financing (TIF) Fund 240 28 159th & Harlem Avenue Tax Increment Financing (TIF) Fund 246 CIP Capital Improvement Program 250 CIP Five Year Capital Improvement Program Overview 271 30 Capital Improvement and Replacement Fund 272 33 Surtax Capital Projects Fund 279 34 Municipal Real Estate Fund 283 75 Down Town Initiatives Capital Fund 287 77 Integrated Initiatives Capital Fund 291 DEBT SERVICE FUNDS 295 21 Limited Sales Tax Bond Fund 296 22 Special Service Area (SSA) #3 Unlimited Ad‐Valorem Tax Bond Fund 300 31 Tax (Bond) Stabilization Fund 306 41 Hotel Debt Service Reserve Fund 310 ENTERPRISE FUNDS 314 Water and Sewer Funds 315 60 Water Retail 318 61 Sewer Rehabilitation and Replacement Fund 325 62 Water and Sewer Construction Fund 328 63 Water Wholesale Fund 331 64 Sewer Fund 337 70 Commuter Parking Lots 344 71 Commuter Parking Improvement and Replacement Fund 349 FIDUCIARY FUND 353 80 Tinley Park Police Pension Fund 354

APPENDIX A: STATISTICAL TABLES

APPENDIX B: STAFFING TABLE

APPENDIX C: REVENUE FORECAST

APPENDIX D: FISCAL POLICIES MANUAL

APPENDIX E: HISTORY AND ECONOMIC DEVELOPMENT

APPENDIX F: VILLAGE OF TINLEY PARK SEAL/CREST

APPENDIX G: GLOSSARY OF TERMS AND ACRONYMS

TINLEY PARK PUBLIC LIBRARY 358 Library Funds Detail 359
379

April 30, 2024

Mayor and Board of Trustees; Citizens of the Village of Tinley Park; Fellow Employees:

This budget document has been prepared to provide the Village Board, Staff, and other interested parties a comprehensive overview of the Village’s financial operational plan for the fiscal year of May 1, 2024 through April 30, 2025 (FY 2025). The document outlines the process, policies, priorities, and issues involved in the development and management of the budget. In addition to the overview of the budget, the document provides an in-depth look at the Village departments including details to their programs and priorities.

The budget document is comprised of five primary components: Introduction, Fund Overview, Fund Detail, Capital Funding, and Supplemental Information.

COMMUNITY PROFILE

The Village of Tinley Park is located approximately 30 miles southwest of Chicago's Loop. It has a current population of roughly 57,000 according to the 2020 decennial census.

The present incorporated boundary covers approximately 16 square miles and includes portions of Bremen, Orland, and Rich Townships in Cook County, and Frankfort Township in Will County.

The community is served by six (6) elementary school districts, four (4) high school districts, and four (4) community college districts in addition to several parochial and private schools. Additionally, three (3) park districts provide recreational services to residents of the community depending on geographic location.

The Village is located near the intersections of two major interstate highways. Combined, Interstate 57 (north-south) and Interstate 80 (east-west) offer convenient access to other Chicago metropolitan expressways and tollways and the rest of the nation. An interchange between Interstate 57 and the Illinois Interstate 294 Tollway opened in 2014, further enhancing the highway network connectivity.

2

Daily commuter rail service to and from Chicago is provided by Metra (Metropolitan Rail Service of the Regional Transportation Authority). The Metra commuter rail service reaches downtown Chicago in approximately 50 minutes from two commuter stations located in Tinley Park.

OVERVIEW AND ECONOMIC CONDITIONS

Over the past five years, the Village has enjoyed a period of population stability and modest growth in its property tax base as reflected through the Equalized Assessed Value (EAV) as shown in the table below.

1,551,716

(Population: US Census Bureau American Community Survey population estimates and decennial census. Equalized Assessed Value: Cook and Will County Clerk Office of Tax Extension)

A strong measure of the economy is an area’s unemployment rate, and as shown in the following table, the unemployment rate has been largely on the decline since 2014 for both the Village and the Chicago Metropolitan Area, however this trend reversed in calendar 2020 due to the impacts of COVID-19 and “The Shutdown” imposed in reaction to the pandemic. It is also worthy of note that the Village unemployment rates have been consistently lower than comparable metropolitan, county, state, and national rates.

Calendar Year Population EAV (000) 2018 56,204 1,518,073 2019 55,773 1,514,800 2020 55,971 1,640,784 2021 54,864 1,555,960 2022 54,287
Calendar Year Tinley Park Chicago Metro Illinois US 2018 3.2 4.0 4.3 3.9 2019 3.0 3.8 4.0 3.7 2020 8.8 9.9 9.5 8.1 2021 4.9 6.2 6.1 5.3 2022 4.1 4.6 4.6 3.6 (US Department of Labor, Bureau of Labor Statistics) 3

Another economic barometer is construction activity measured by the number of units (commercial, single family and multi family) constructed and permits issued. The table shows the Village has been experiencing consistent building activity on an annual basis over time.

BUDGET OVERVIEW

The Village shall allocate financial resources to:

• Manage and operate a safe and secure municipal entity

• Fulfill regulatory, legal, and contractual obligations

• Accomplish strategic plan goals

The major challenge the Village faces each budget cycle is meeting the above objectives in an environment of constrained revenues and growing expenditures. Sales and other taxes are variable and constitute approximately 33% of total revenues. These (sales and other taxes) revenues are “economically sensitive” and heavily dependent on consumer spending. Should an economic downturn occur, there could be a significant decrease in these operating revenues. An economic downturn, however, would not typically have a corresponding effect on the Village’s expenditures that tend to be less economically sensitive in nature.

Projected revenues for the budget were determined following the Village’s long-standing conservative approach. Expenditure budgets were determined using a conservative approach with regards to operations. The budget continues to focus primarily on providing core services to the residents, and businesses of Tinley Park. The budget includes an aggressive capital replacement and project plan to address needs deferred and postponed due to economic uncertainty in prior years.

USE OF ESTIMATES

Both budgeted revenues and expenditures are estimated based on both historical and anticipated trends including relevant underlying assumptions pertinent to the revenue or expense item.

Calendar Year Units Constructed Construction & Other Permits Issued Estimated Property Value Added 2018 91 1,442 37,851,000 2019 100 1,389 44,124,000 2020 106 1,681 61,222,000 2021 138 2,253 66,222,000 2022 117 2,053 99,314,401
4

FINANCIAL POLICIES

In October 2011, the Village Board adopted a comprehensive Fiscal Policies Manual. This document assembled and set forth the basic framework for the overall fiscal management of the Village government. Operating independently of changing economic circumstances and conditions, these policies help the decision-making process of the Village Board and administration. These policies provide guidelines and guidance for evaluating both current activities and proposals for future activities and programs.

Most of the policies represent long-standing principles (i.e., traditions and practices) that have guided the Village government for most of its existence. These traditions and practices have been further defined and refined over the past forty-plus years and have helped maintain the fiscal and financial stability in both the community and its government.

The Fiscal Policies Manual was designed to formalize and memorialize many of the traditions and practices that have long been followed; more clearly define the fiscal discipline of the Village of Tinley Park government; and set standards to guide future administrations and administrators. Within this context, it also compiles, assembles, and references the various policies that the Village Board had previously formally adopted that bear clear fiscal and financial ramifications.

The Village Board has also adopted a practice of performing multi-year projections of both revenues and expenses as part of its annual budgetary process and periodic reviews.

It has been identified that there are certain things that a municipality needs to do to protect itself and succeed, including:

• Maintain strong fiscal management

• Build and maintain reserves

• Know your strengths

▪ Good location

▪ Transportation advantages

▪ Strong fiscal management

• Minimize uncertainty

• Establish policy predictability

• Invest in the infrastructure that organization needs to succeed

The Village Board has long incorporated these activities and practices in its planning and budgetary processes. This practice has arguably been beneficial for the financial well-being of the community and the government itself.

Basis of Accounting

For financial reporting purposes, the Governmental Funds use the modified accrual basis of accounting, under which revenues considered to be both measurable and available for funding the current budgets are recognized when earned. All other revenues are recognized when

5

received in cash, except those revenues of a material amount that have not been received at the normal time of receipt are accrued, and any revenues received in advance are deferred. Expenditures are recorded at the time liabilities are incurred, except for accumulated sick leave, which is treated as an expenditure when paid.

Proprietary Funds use the accrual basis of accounting under which revenues are recognized when earned, and expenses are recorded when the liabilities are incurred.

Budgetary Data

The Village budget is prepared on an accrual basis except for the following:

• Principal payments on long-term debt are fully expended

• Capital outlays are reflected as expenditures (However, regarding the Annual Comprehensive Financial Report presentations, items will be reclassified and capitalized, as applicable)

• Insurance premiums are fully expended

• Depreciation is not budgeted

The Village’s definition of a balanced budget is one whereby revenues are equal to or greater than the total expenses for the Fund. However, the Village endeavors to be a financially selfsufficient entity whereby revenues fully support expenses on a fund basis Because of the nature of Special Revenue and Capital funds, monies may frequently be accumulated over several years to be expended at another point in time on a planned project. As such, a “matching” of revenues and expenses may not occur within a fiscal year. The Village’s Fiscal Policies exclude these nonoperating funds from the balanced budget requirements. The Village’s Fiscal Policies require the General Fund, and Enterprise Funds to have a balanced budget.

Operating Revenues and Operating Expenses

Imperative to the attainment of financial self-sufficiency, is proper measurement and disclosure. To this end, the Village distinguishes between operating and non-operating items for both revenue and expenses.

Operating revenues and expenses are the result of the day-to-day operations of the Village. Operating revenues include property taxes, sales taxes, other taxes, and fee revenue. Operating expenses include personnel expenses, professional fees, and commodities. Capital Assets, except for inexhaustible capital assets such as land, land improvements, and construction in progress, (all capital assets, including infrastructure assets) are depreciated or amortized using the straight -line method over the estimated useful lives of the assets as follows:

Asset Class Years Buildings 20 - 40 Equipment & Vehicles 5 - 15 Waterworks & Sewerage Systems 10 - 40 Infrastructure 20 - 30 Pedestrian Crossing 30 6

Internal Controls

The Village’s internal control structure is an important and integral part of its accounting system. The current structure in place is designed to provide reasonable, but not absolute, assurance that:

• Assets are safeguarded against loss from unauthorized use or disposition

• Transactions are executed in accordance with management’s authorization

• Financial records are reliable for preparing financial statements and maintaining accountability for assets

• There is compliance with applicable laws and regulations

• There is effectiveness and efficiency of operations

Staff strives to meet these standards and is following the internal control framework set forth above.

BUDGET PROCESS

Budget Adoption

Many local governments follow a practice of adopting an Appropriation Ordinance which establishes maximum spending limits for the operating year as referenced in the Illinois Compiled Statutes. Best practices suggest that the government would also adopt a separate budget reflecting a spending plan at levels set below the maximums established under the Appropriation Ordinance to avoid the appropriation ceiling. The actions required, and the potential impacts on municipal operations should activity reach the maximum appropriation amounts can be disruptive and are viewed as archaic and inefficient.

To address these concerns, the Village of Tinley Park adopted to follow the Illinois Budget Act by ordinance in 1973, whereby the Village approves only an Annual Budget in lieu of an Appropriation Ordinance and an operating budget. The Budget Officer for purposes of the Act has been designated as the Village Trustee serving as the Finance Committee Chair.

Under the Illinois Budget Act, the Village adopts a budget before the start of the fiscal year it covers. This typically occurs in April each year. The Illinois Budget Act (65 ILCS 5/8-2-9.9) dictates that:

• The Proposed Budget must be made available for public inspection at least 10 days prior to adoption.

• Within 7 days of the Proposed Budget being made available for public inspection, a Public Hearing must be held.

• The Proposed Budget may be revised after the Public Hearing without further inspection, notice, or hearing.

Budget Calendar

7

The fiscal year budget process generally begins in November where Departments are requested to realistically project their anticipated expenditures through the end of the fiscal year. Simultaneously, while also assisting the Departments, the Finance Department staff begins projecting revenues through the end of the fiscal year This process is designed to aid in identifying problem areas in the current budget, as well as to provide an indication of funds anticipated to be available to support capital equipment replacements and other non-routine maintenance activities in the ensuing fiscal year(s). Departments are given direction relative to preparation of their budget requests for the upcoming fiscal year no later than December In January, the departmental budgets are assembled for review and discussion by the Village Manager and Finance Director Typically, meetings are held with each Department to review their budget requests in February, after which the budget is assembled for preliminary Board review.

The Village Board typically holds a committee meeting (Committee of the Whole) in March to perform their initial review of the draft budget that has been assembled by the Finance Department and Manager’s Office. This meeting normally includes presentations by staff representatives of each Department to highlight key activities, initiatives, and provide opportunity for questions regarding the Department’s portion of the draft budget. With the guidance provided by the Board from this review, Finance Department staff proceed to complete remaining budget details and put the draft budget into a final form for the required public inspection (posted to the Village’s website) and Board approval.

After the budget approval (typically in April), the budget is filed with the Cook and Will County Clerk’s Offices and posted in final form on the Village website. Following recent practice, the budget document would also be submitted to the Government Finance Officers Association of the United States & Canada (GFOA) Distinguished Budget Presentation Program.

Further details of the budget process can be found in the Budget Calendar presented later in this document.

Budget Amendment

An amendment to the approved budget would only be considered upon the occurrence of an extraordinary event, or if additional revenues are identified during the year, and such change(s) would have a significant impact on the overall fund budget (e.g., overall operating fund expenditures exceeding revenues). In the event the Village were to encounter a situation where it deemed a budget amendment was essential, the budget could be amended with an ordinance approved by the Board of Trustees. It is worthy of note that the Village has not found cause to amend its annual adopted budget since 1997.

Budget Monitoring

Independent monitoring of the budget continues throughout the fiscal year for management control purposes. Monthly financial statements comparing actual activity to budget are presented to all senior staff and Board members for review.

8

REVENUES

As reflected in the table below, total revenues have remained relatively stable over the past five years. Reflective of the Village’s conservative budgetary approach, actual (and estimated) revenues have consistently exceeded the budgeted amounts.

*Actual is the estimated revenues for the fiscal year

In fiscal year 2025, budgeted revenues are projected to slightly increase from the prior year budget.

The pie chart below depicting the composition of the FY 2025 projected (budgeted) revenues (excluding transfers), reflects that property, sales, and other taxes encompass 55% of the total revenues budget. Fees also comprise a large portion of the budgeted revenues and are primarily associated with the provision of the Village’s water and sewer utility services. The proportional breakdown of revenues has remained fairly consistent over the past five years.

Fiscal Year Actual Budget Variance 2019 121,727,898 112,091,784 9,636,114 2020 108,607,053 108,556,411 50,642 2021 119,175,087 109,619,602 9,555,485 2022 143,862,807 106,212,519 3,650,288 2023 131,284,898 131,446,282 -161,384 2024* 142,855,580 133,188,670 9,666,910 2025 142,513,072
Property Tax, 22% Sales Tax, 20% Other Taxes, 13% Fees, Fines, and Forfeitures, 23% License and Permits, 2% Investment Income, 3% Other, 17% 9

EXPENDITURES

Expenditures in the table presentation below includes not only the day-to-day operations of the Village, such as personnel, contractual services, and commodities, but also capital expenditures and debt service. The Village’s conscious decisions to defer some capital projects and equipment replacements to conserve financial resources due to the economic uncertainties created by COVID-19 and “The Shutdown” in fiscal years 2020 through 2022 are clearly reflected in the lower budget and actual figures. The Village’s conservative practices utilized in establishing its budgets, as well as ongoing fiscal management is reflected in the favorable variances of actual (or estimated, as applicable) expenditures compared to budget

*Actual is the estimated expenditures for the fiscal year end.

The FY 2025 budget contains a large proportion of expenditures for Capital Projects and Equipment (35%), especially when compared to recent fiscal years. As noted earlier, the Village had deferred a number of capital expenditures in recent fiscal years due to economic uncertainties. The Village anticipates returning to higher levels of reinvestment in its buildings, infrastructure, and equipment. Typical of service-based organizations, the Village has a large portion of its operational expenses attributable to Personnel Services (30%) including salaries, wages, payroll taxes and fringe benefits.

Personnel Services 30% Contractual Services 8% Commodities 13% Transfers 10% Capital Projects & Equipment 35% Other 3% Debt Service 1%
Fiscal Year Actual Budget Variance 2019 109,276,837 153,072,167 43,795,330 2020 108,092,647 148,516,457 40,423,810 2021 92,459,981 142,163,514 49,703,533 2022 120,792,955 139,783,659 18,990,704 2023 130,499,799 184,690,753 54,190,954 2024* 154,789,836 191,380,595 36,590,759 2025 188,426,254
10

PERSONNEL SUMMARY

The changes in staffing expected during FY2025 are as follows:

Proposed staff additions include the following:

• FOIA Coordinator (Full-Time)

• Assistant Police Records Supervisor (Full-Time)

• Police Commander (Full-Time)

• Patrol Officer (Full-Time)

• Police Analyst (Part-Time)

• Police Special Projects Coordinator (Part-Time to Full-Time)

• Community Service Officer (Part-Time to Full-Time)

• Lead 911 Dispatcher (Full-Time)

• Custodian (Full-Time)

• Marketing Assistant (Part-Time to Full-Time)

• Marketing Intern (Part-Time)

A detailed listing of all staffing positions are shown on the Personnel Schedule located in the Supplemental Information Section.

CAPITAL IMPROVEMENT PROGRAM

The Capital Improvement Program (CIP) identifies all capital expenditures and their respective, legal, and regulatory funding sources within a five-year timeframe. Capital expenditures are items and activities valued at more than $15,000 depending upon the asset category and have a useful life of greater than one year. The expenditures include replacement of rolling stock, building and infrastructure repairs, and contributions for grant-funded projects.

Prudent financial and budget management mandates the segregation and isolation of not only operating from capital funds, but the related cash inflow and cash outflow as well. Not only is it imperative that segregation occurs between operating from capital funds, but it is also important that certain capital funds be segregated for statutory or other legal requirements.

Capital Expenditures are funded based on priority and available resources. The current environment does not allow the Village to fund all capital needs and requests due to resource availability, which is common throughout the municipal sector.

Budgeted Staff FY 2024 Deletions Additions Budgeted Staff FY 2025 542 27 11 526
11

The comparison of actual capital expenditures and budgets over the past five fiscal years are reflected in the table below.

*Actual is estimated for the fiscal year end

Some of the major projects included in the fiscal year 2025 budget include the following:

• Harmony Square Plaza

• Pavement Management Program

• Post 11 Tower Rehabilitation

• 175th Street/Ridgeland Reconstruction and Utility Relocation

• Watermain Replacement in various locations

• LED Street Lighting Phase 7

A complete list of all the capital projects included in the fiscal year 2025 budget are found in the Capital Improvement Program Section within this document.

DEBT SERVICE

The table below reflects the debt service payments, in aggregate, for the last five fiscal years and the current fiscal year 2025 obligation. These figures are for the Village of Tinley Park alone and excludes debt issues related to the Tinley Park Public Library. As can be seen, debt service has remained relatively stable over time.

Fiscal Year Actual Budget Variance 2019 12,621,724 52,685,171 40,063,447 2020 18,838,645 52,431,941 33,593,296 2021 13,914,848 46,713,312 32,798,464 2022 6,187,989 47,446,664 41,258,675 2023 23,376,179 77,549,686 54,173,507 2024* 42,805,733 77,805,733 35,000,000 2025 63,489,699
Fiscal Year Debt Service Obligation 2020 2,912,545 2021 2,101,720 2022 2,087,520 2023 1,666,410 2024 1,676,150 2025 1,683,400 12

Detail of the fiscal year 2025 debt service obligations by bond issue, and the funding sources identified for paying the debt service are provided in the tables below:

$1,683,400

Debt Service Funding Source Amount

Enterprise Fund (Water & Sewer) $879,393

Special Revenue Fund (Hotel Tax) 375,200

Special Revenue Fund (Stormwater) 16,762

Capital Funds (Surtax) 51,971

Capital Funds (TIF) 10,074

General Fund (Property Taxes) 350,000

Following established Fiscal Policies regarding debt, the Village has favored using General Obligation Bonds to finance buildings and other long-life infrastructure and assets. General Obligation Bonds are backed by a schedule of required property tax levies intended to assure that sufficient funds will be available to pay the debt service when due. Because of the security created by the property tax backing, general obligation bonds will typically provide the lowest borrowing costs to a municipality.

Additionally, the Board has actively managed the amount of the required debt service that is to be received from property taxes by identifying alternate funding sources to cover the debt payments when the bonds are issued. The Village annually approves a series of abatement ordinances to supersede the scheduled debt service levies associated with a bond issue where alternate funding has been identified. Through these systematic abatements, the Village of Tinley Park tax levy for debt service has not been more than $350,000 in any year since 1982 even though the total annual debt service has been as high as $7 million. Over the forty years of debt management, the systematic tax abatements have saved taxpayers of Tinley Park over $87 million dollars. Relative to the debt service coming due during fiscal year 2025, the amount to be paid from property taxes will be a mere 21% of the total.

In April 2008, in conjunction with refinancing an existing bond issue, the Village’s bond rating was upgraded by Standard & Poor’s to “AA+” (considered equivalent to Moody’s Aa1). This rating was most recently reaffirmed in November 2021. This rating represents that debt issued by the government carries a very low credit risk. It reflects a strong likelihood the debt will be repaid, and correspondingly the risk of default is very low.

The AA+ rating places the Village among the top five percent (5%) of rated governmental issuers in the Nation (and since 2011, is currently comparable to the Standard & Poor’s rating assigned to the US Government itself). In assigning this rating, Standard & Poor’s specifically cited the

Bond Issue Principal Interest Total Series 2013 $705,000 $35,250
Series 2021 A 475,000 270,400
Series 2021 B 100,000 97,750 197,750 Fiscal Year Total $1,280,000
$740,250
745,400
$403,400
13

region’s deep and diverse local economy, the Village’s large and growing tax base, favorable economic indicators, strong financial operation, significant reserve levels, and moderate debt burden. The rating rationale reflects the conservative and responsible fiscal management of the Village government.

As a Home Rule Unit, the Village of Tinley Park has no statutory legal limits on the amount of general obligation debt it may issue and have outstanding at any time. As in other areas, the Village Board has chosen to use its Home Rule powers sparingly and has only issued debt, when necessary, economically feasible, and fiscally prudent. The ratio of General Obligation Debt as of April 30, 2024, to the 2021 equalized assessed valuation was approximately 1%, well below the 8.625% limit imposed under Illinois State Statutes if the Village were not a Home Rule Unit.

The current debt burden is approximately $285 dollars per resident of the Village based on total bonded debt outstanding as of April 30, 2024. As discussed earlier, the Village Board has identified alternate funding sources to pay the bulk of the debt service on most outstanding bond issues and correspondingly minimizes the portion to be paid from property taxes If the alternate funding were considered, the debt per-capita metric would be further reduced. The continued growth in the community, and the Village’s fiscal practices, has resulted in an extremely stable per-capita debt.

Before issuing new debt, the Village carefully reviews its own financial position, and its ability to repay the proposed debt issue with the least direct financial impact on our citizens and taxpayers. New issues are often structured in recognition of our existing debt obligations and when those obligations retire. Additionally, the Village is ever conscious of the debt burden placed on our taxpayers by other governmental agencies that overlap or share the same tax base as our community. As feasible, the Village will also attempt to structure our own debt issues to coordinate with these overlapping governments.

The Village has long followed a practice of using a shorter duration for its bond issues, rarely exceeding twenty (20) years. This practice saves the Village, and its residents/taxpayers interest costs and assures that the debt does not outlast the capital projects that were financed by the bond issue. This practice also does not place an undue burden on future taxpayers for improvements undertaken today.

At the close of FY 2024, a total of $14,505,000 in bonds will be outstanding as detailed in the table below, excluding revenue bonds associated with a Special Service Area (Limited Sales Tax Revenue Bonds, Series 1988) and bonds issued for the Tinley Park Public Library (retiring in December 2022):

Bond Issue Issue Type Interest Rate Principal Outstanding Series 2013 General Obligation 4.00-5.00%
Series 2021 A General Obligation 2.00-5.00%
Series 2021 B General Obligation Refunding 1.80-2.00%
14
$705,000
8,040,000
5,760,000

The debt service schedule for the next several years, excluding the revenue bonds associated with a Special Service Area (Limited Sales Tax Revenue Bonds, Series 1988).

1,730,872

LONG TERM AND STRATEGIC PLAN

The Village continues to develop and refine its plans and programs relative to its public buildings, equipment, infrastructure, and staffing to maintain acceptable levels of service to the community, while remaining within its self-imposed property tax caps and other limitations. The Village has developed programmed schedules for fleet management and most equipment replacements. Similarly, it has developed a Pavement Management Program to maintain the public streets to an established Overall Condition measurement. Similar programs, have, and are being developed for other components of the Village’s infrastructure. The Village’s established policies to set aside a sizeable portion of annual revenues from the General Fund for capital expenditures and equipment replacements, the established Tax/Bond Stabilization Fund, economic development standards among others all speak to the Village’s financial planning.

The Village’s Strategic Plan and objectives are used as a source for the department’s annual goals, which drive the performance measures used to determine the department’s ability to meet service level expectations with the resources allocated in the fiscal year. The strategic plan is found elsewhere in this document. Department goals and measures are found within each section throughout the document.

DISTINGUISHED BUDGET PRESENTATION AWARD

The Government Finance Officers Association of the United States and Canada (GFOA) presents a Distinguished Budget Presentation Award to governmental units where the budget document meets established criteria as a policy document, an operations guide, a financial plan, and communications device.

Consistent with the Village’s objective to improve transparency and financial reporting, this budget has also been prepared in consideration of the above criteria and guidelines for continued participation in this respected program.

Year Principal Interest Total 2025 1,280,000 403,400
2026 1,365,000 342,400
2027 1,420,000 300,100
2028 1,470,000 260,000
Fiscal
1,683,400
1,707,400
1,720,100
15

ACKNOWLEDGEMENT

The credit for the preparation of this Annual Budget Report cannot be taken entirely by one individual alone, and we would like to express my appreciation for the contributions of the Finance Department, including, Leasha Cooper, Amy Lutchen, Sheryl Maliwat, Joe Page, Laura Laird, Kayla Slawecki, Sady Rivera, Tracey Stepuszek and other members of the Village staff who have assisted in its creation.

In closing, we would like to thank the members of the Board of Trustees for their interest and support in planning and conducting the financial operations of the Village in a responsible and progressive manner. Without this leadership and ongoing support, preparation of this report could not have been accomplished.

16
PRESENTED TO Village of Tinley Park Illinois For the Fiscal Year Beginning May 01, 2022 Executive Director GOVERNMENT FINANCE OFFICERS ASSOCIATION Distinguished Budget Presentation Award 17

VillagePresident(1)

Trustees(6)

TinleyParkResidents VillageManager ExecutiveAdministrative Assistant(1) SeniorCenter Assistant(1)PT
18
Organizational Chart

ORGANIZATION

The Village of Tinley Park is a local municipal government, incorporated on June 28, 1892. Village has operated under the trustee-village form of government whereby a Village President (Mayor), Village Clerk, and six Trustees are elected from the Village at large on overlapping four-year terms. The Village automatically became a Home Rule unit of government in 1980 when its population exceeded 25,000 under the provisions of the Illinois Constitution. As a Home Rule Unit, the Village Board may exercise virtually any power and perform any function pertaining to its governmental affairs not otherwise prohibited by State statutes. This allows the Village greater control and flexibility in administration and governance.

The Village Board meets at 6:30 p.m. the first and third Tuesdays of the month. Committee Meetings are held at 6:00pm on the 1st and 3rd Tuesday of the month prior to Board meetings. All meetings are held at Village Hall, 16250 Oak Park Ave., Tinley Park

Michael W. Glotz, Mayor (2021)

William P. Brady (2017)

William A. Brennan, Trustee (2019) Administration & Legal Committee Chair Public Safety Committee Chair

Dennis P. Mahoney Trustee (2021)

Michael G. Mueller, Trustee (2019) Community Development Committee Chair Public Works Committee Chair

Kenneth E. Shaw, Trustee (2023)

Colleen E. Sullivan Trustee (2021) Finance Committee Chair Marketing Committee Chair

Nancy M. O’Connor, Village Clerk (2022)

Patrick J. Carr, Village Manager First appointed 2021

Hannah M. Lipman, Assistant Village Manager/Interim Finance Director First appointed 2021

Steve Klotz

Thomas Tilton Fire Services Administrator Police Chief

Daniel Ritter

John Urbanski Community Development Director Public Works Director

Angela Arrigo

Donna Framke Human Resources Director Marketing Director

Anthony Ardolino

Lisa Kortum Information Tehcnology Director EMA/911 & Telecommunications Director

19

Village of Tinley Park Strategic Plan 2020-2025

Approved March 3, 2020

20
Page i Village of Tinley Park Strategic Plan January 2020
21
Prepared for the Village of Tinley Park by Management Partners
Page ii Village of Tinley Park Strategic Plan January 2020 Table of Contents Table of Contents Methodology ............................................................................................................................................................ 1 VISION ...................................................................................................................................................................... 3 MISSION ................................................................................................................................................................... 4 VALUES ..................................................................................................................................................................... 5 Goal A. Support and enhance a comprehensive public safety network in partnership with the community we serve. .. 6 Goal B. Cultivate a highly motivated workforce through investments in our employees, processes and technology. .... 7 Goal C. Expand economic development opportunities strategies. ............................................................................... 8 Goal D. Increase neighborhood and business district stability. .................................................................................... 9 Goal E. Improve internal and external communication between Village staff and the public. .................................... 10 Conclusion .............................................................................................................................................................. 11 22

This Page Purposely Left Blank

Page iii Village of Tinley Park Strategic Plan January 2020
23

Methodology

Located about a half hour from downtown Chicago and recognized as one of the premier destinations for music lovers, the Village of Tinley Park’s population and businesses are growing. Tinley Park combines the business advantages of a growing suburban community with the competitive strengths of the Chicago market

Introduction and Background

Tinley Park leaders have been using a strategic plan developed several years ago and updated regularly to direct Village resources. The Village Board initiated a strategic planning process in 2019 to update the policy priorities and goals that will be used by elected officials and professional staff to allocate resources over the next five years. The 2020 to 2025 plan includes a vision, mission and values that are foundational to the resulting goals and strategies

Strategic Planning Process

The Mayor, Village Board, Village Manager, Assistant Village Manager and senior staff were individually interviewed to identify Tinley Park strengths, weaknesses, opportunities and challenges, as well as issues and potential goal areas for discussion during a strategic planning workshop that was open to the public In addition to the interviews, four focus groups were held with members of the business community and Village employees to hear their ideas about opportunities and service enhancements needed to maintain and enhance the position of the Village within the region. A summary of input from the 2019 Citizen’s Survey and an environmental scan of Tinley Park socio-demographic data was reviewed and incorporated into the key themes that emerged from the various sources. A summary of the data and information was prepared as a briefing document. The briefing document was distributed to Village Trustees prior to the strategic planning workshop.

The same group that was interviewed (Board members, Village Mayor, Village Clerk, Village Manager, Assistant Village Manager and senior staff) participated in workshops on November 18 and 19, 2019 at the Tinley Park Convention Center The purpose of the sessions was to develop a vision and mission for the future of the Village, as well as to

Page 1 Village of Tinley Park Strategic Plan January 2020
24

discuss values and identify goals and strategies for the next five years. This document presents the results of the workshops

Strategic Plan Elements

This strategic plan contains major key components. Each is described below.

A vision is a clear and concise statement of where the Village of Tinley Park wants to be in the future. The vision serves as the guiding principle for decisions and programs the Village provides.

A mission statement states the purpose of the Village and guides the prioritization of opportunities. It defines what the organization stands for and what it will do. The mission also directs the day-to-day actions of Tinley Park and its employees.

The values are the core operating principles of Tinley Park. Values govern the actions and behaviors of policy makers and employees to effectuate the mission and vision of Tinley Park.

Goals are closely aligned with the vision and state the desired outcomes to be achieved. Goals provide the “why” of the specific actions the organization will take. Typically, a strategic plan has four to six goals, which may be achieved over several years.

Strategies are the means to achieve multi-year goals. They are measurable, with specific resources assigned, timeframes allocated, and responsibilities determined.

The broad steps to achieve the goals are identified in an Implementation Action Plan. The action plan provides key tasks, the person assigned responsible for carrying out the actions, resources required, milestones, and success measures. The implementation action plan spans five years, since some of the goals require longterm strategies.

Staff will report to the Mayor and Village Board on the status of strategy execution periodically, detailing progress and seeking further direction as needed.

Page 2 Village of Tinley Park Strategic Plan January 2020
25

VISION

The vision describes where the Village wants to be in the future.

Tinley Park is a destination community in the region, embracing all walks of life through music and entertainment, vast resources and first-class services.

Page 3 Village of Tinley Park Strategic Plan January 2020
26

The mission describes the purpose of the organization.

We are committed to providing a safe, high-quality experience for residents, the business community and visitors.
Page 4 Village of Tinley Park Strategic Plan January 2020 MISSION
27

Core values establish the operating principles of the organization. They govern the actions and behaviors of policy makers and employees.

Village Before Self: With a focus on ethical, cooperative and cost-effective work and service, we put the collective needs of the community first through:

 Accountability,

Efficiency,

Inclusion,

Integrity,

Innovation,

Leadership,

Safe and supportive environment, and

Teamwork.

Page 5 Village of Tinley Park Strategic Plan January 2020 VALUES
28

Goal A. Support and enhance a comprehensive public safety network in partnership with the community we serve.

Success Measures

• Percent of residents Rating safety services as good or excellent

• Percent change in safety service capacity

• Percent of grant funds acquired for safety services

Strategies

1. Strengthen community resilience through prevention and educational resources in accordance with nationally established standards.

2. Expand safety service capacity through the acquisition of available grants and other resources.

3. Promote technology, research, training and development to support enhanced safety services.

4. Complete implementation plan for the 2018 Police Staffing Study and determine attainable deployment models for all public safety operations

Page 6 Village of Tinley Park Strategic Plan January 2020
29
Goal B. Cultivate a highly motivated workforce through investments in our employees, processes and technology.

Success Measures

• Percent of employees rating internal communication as good or excellent

• Percent of residents rating customer service as good or excellent

• Percent of departments and programs using comparable performance measures

Strategies

1. Minimize silos and use cross-functional department teams, where appropriate, to promote workflow efficiencies.

2. Implement technology solutions to streamline processes and achieve efficiencies.

3. Improve internal communications.

4. Create an organization-wide practice and mentality of “Village before self” through outstanding customer service to residents and coworkers alike.

5. Develop a formal recognition program to evaluate and reward employee creativity, encourage suggestions, and motivate employee performance.

6.Analyze future staffing needs as part of developing a succession plan program.

7. Develop comparable performance measures to assess Tinley Park departments and programs with similar organizations.

Page 7 Village of Tinley Park Strategic Plan January 2020
30

Goal C. Expand economic development opportunities.

Success Measures

• Percent change in capital improvement funds approved for improvements in southwest Tinley Park

• Percent of development review applicants rating the overall process as good or excellent

Strategies

1. Develop and maintain partnerships with intergovernmental agencies.

2. Develop a consensus plan for the I-80 corridor.

3. Prepare an infrastructure investment plan to support development in the southwest part of the Village.

4. Prioritize corridor improvements to support redevelopment and future land use.

5. Focus efforts to redevelop and attract new businesses to Park Center Plaza and Tinley Park Plaza.

6. Develop a plan to increase the vibrancy of Downtown Tinley.

7. Increase economic development promotions through effective teamwork by community development and marketing staff.

8. Streamline development-related review processes.

Page 8 Village of Tinley Park Strategic Plan January 2020
31

Goal D. Increase neighborhood and business district stability.

Success Measures

• Percent change in the number of properties with active code enforcement orders

• Percent change in square feet of occupied business space

Strategies

1. Develop a proactive code enforcement program to reduce property deterioration.

2. Develop a means of attracting new businesses to fill current vacancies.

3. Create a program to welcome and engage new businesses.

4. Develop focused partnerships with major employers in the community.

5. Support job creation by attracting, retaining, and growing a diverse local workforce.

6. Promote and support business retention.

Page 9 Village of Tinley Park Strategic Plan January 2020
32

Goal E. Improve community engagement and tourism.

Success Measures

• Percent of residents rating Village sponsored community engagement as good or excellent

• Percent change in linear square feet of connected green space

Strategies

1. Expand community engagement efforts.

2. Grow existing customer service platforms to address resident and stakeholder needs.

3. Expand Village tourism infrastructure.

4. Recruit entertainment and tourism-related businesses.

5. Connect Village green spaces and gathering areas to enhance walkability and pedestrian access.

6. Engage the Tinley Park business community to support tourism and branding initiatives.

7. Develop Harmony Square as a regional destination and “third place” for residents and visitors.

Page 10 Village of Tinley Park Strategic Plan January 2020
33

Conclusion

The Village of Tinley Park Strategic Plan includes input from Village leaders, members of the business community, and employees as well as the Mayor, Village Clerk, Trustees, Village Manager, Assistant Village Manager and department directors. Information obtained from the citizen’s survey, focus groups and environmental scan data were used to inform the Village Board in determining strategic priorities to address the most important needs of the community. As such, this plan includes a broadly representative direction and provides a framework for the foreseeable future.

Over the next five years, Village Trustees, staff and the public should use this document as a roadmap of things to accomplish. Through careful budgeting and work planning, staff will work to implement the goals and strategies in the plan and periodically provide progress updates to the Trustees and residents about what has been achieved.

Throughout the next five years, other management tools and plans, such as the budget, Capital Improvement Program, Comprehensive Plan, and other tactical documents, as appropriate, will be aligned with the Strategic Plan to ensure all Village efforts are working toward common ends. The accompanying Implementation Action Plan contain the details to accomplish the goals and strategies of this plan.

ELECTED OFFICIALS

Mr. Jacob C. Vandenberg Mayor

Ms. Kristin A. Thirion

Village Clerk

Ms. Cynthia A. Berg Trustee

Mr. William P. Brady Trustee

Mr. Michael W. Glotz Trustee

Mr. William A. Brennan Trustee

Ms. Diane M. Galante Trustee

Mr. Michael G. Mueller

Trustee

Mr. David Niemeyer Village Manager

Page 11
of Tinley Park Strategic Plan January 2020
Village
34

BUDGET IN BRIEF

35

FY 2025 Budget in Brief

The fiscal year 2025 Village of Tinley Park budget follows long established conservative fiscally and financially sound budgeting practices; revenue projections, with limited exceptions, are established at conservative levels that are potentially lower than may actually be received. This practice minimizes the risk of budgeting operations against a revenue stream that may not be realized due to unanticipated outside forces, shifts in the economy, or where that revenue source could be diminished or eliminated during the ensuing year. Similarly, expenditure budgets are generally established at levels that are potentially higher than may actually be incurred providing a margin for the unexpected. The budget contemplates changes that are known or may occur to certain revenue sources or expenditures

It does not fully address the possibility of sudden changes to the amounts or schedule of receipt of State distributed revenues due to the State’s continued financial issues. Primary of these revenues is the Local Government Distributive Fund (LGDF), the State’s revenue sharing of Income Tax, continues to be at risk of reduction by the General Assembly. The Village continues to oppose any and all attempts to reduce municipal sharing.

The budget document is provided in a format that gives the reader the opportunity to review this planning document with both a macro overview as well as more granular detail of anticipated spending. The budget in brief section communicates the Village’s spending plan at a high level, by revenue and expenditure category across the entire organization as well as by individual fund. In addition to the overview a detail, line item, budget is provided on an individual Fund basis, and where applicable, further detailed by department and departmental subdivisions. This format is the result of a conscious effort to make the document easier to manage and review for external users, while also providing a functional document for internal use.

The budget details are grouped by fund type. The budgetary fund structures are provided in this section. The FY2025 Capital Projects and the five-year Capital Plan can be found in the Capital Projects Fund section. Information about the Village of Tinley Park staffing is provided in Appendix B. Further requests and questions about summary or detailed information should be directed to the Village of Tinley Park Finance Department.

36

Budgetary Fund Structure

The Village uses fund accounting to record all financial activities so that each fund has own set of financial records This segregation is created for legal, statutory or practical purposes. This structure provides three broad categories of governmental fund types; governmental, proprietary, and fiduciary that may be further broken down as shown below:

Governmental Funds are those through which most governmental functions of the Village are financed and provided. The Village’s expendable resources are accounted for through governmental funds.

• General Fund, is the primary operating fund of the Village. It is used to account for all financial resources and activities except those required to be accounted for in another fund. This fund records the day-to-day financial activities that include, administration, police and fire protection, and public work activities.

• Special Revenue Funds are used to record revenue that has a restriction as to how the funds are to be used/ expended. Each provides a unique service or activity and is funded via taxes and/or user charges that are legally limited to being expended strictly within the established parameters of that fund.

• Capital Projects Funds accounts for all fixed asset acquisitions and major capital projects not otherwise accounted for in other capital projects or enterprise funds.

• Debt Service Funds are used to accumulate funds for the payment of general long-term debt service. These funds are frequently stipulated by bond indentures

Proprietary Funds are established to account for the financing and self-support operations and activities of governmental units which render services to the public on a user-fee basis. These operations are often similar to those found in the private sector operated for a profit.

• Enterprise Funds are used to account for private enterprise type activities whereby the intent, at a minimum, is to have the financial resources meet or exceed the activity’s expenses. The Village has five such funds, the major one being the Water and Sewer Fund where the expenses are wholly supported by the fees charged for the water and sewer services provided.

Fiduciary Funds are used to record trustee type activities of the Village, whereby the Village holds the assets in trust.

• Pension Trust Funds are used to account for the accumulation of resources used to pay pension benefits. The Village has one Pension Trust Fund: the Police Pension Fund.

• Agency Funds are used to account for assets held by the Village as an agent for individuals, private organizations, other governments.

All funds and fund types are listed on the next page.

37
Proprietary Fund # Fund Name Major General Fund Special Revenue Funds Capital Projects Funds Debt Service Funds Enterprise Funds Pension Trust Funds Agency Funds 01 General P P 05 Motor Fuel Tax P 06 Local Road P 08 Odyssey Street Maintenance P 09 Custom Seizures P 10 Drug Enforcement P 11 Enhanced 9-1-1 Services P 12 Hotel / Motel Tax P 13 S.S.E.R.T Fund P 14 Fire Alarm P 15 Community Dev. Block Grant P 36 Foreign Fire P 16 Legacy TIF P 18 Main Street North TIF P 20 State Campus TIF P 27 New Bremen TIF P 28 159th & Harlem TIF P 30 Capital Improvements P 33 Surtax Capital Projects P 34 Municipal Real Estate P 75 Downtown Initatives Fund P 77 Integrated Initiatives Fund P 21 Legacy Sales Tax Bond P 22 Special Service Area #3 P 26 Series 2021A Bonds & 2021B Ref Bonds P 31 Tax/Bond Stabilization P 41 Hotel Tax Debt Service Reserve P 50 Special Assessment P 60 Water and Sewer P P Governmental Fiduciary 38
61 Sewer Rehabilitation and Replc. P 62 Water and Sewer Construction P 63 Water Wholesale Fund P 64 Sewer Fund P 65 Stormwater P 70 Commuter Parking Lots P 71 Commuter Parking Lots Impr. P 80 Police Pension P 84 Escrow P 86 Payroll P 90 Investment Pool P 39

Budget Overview - Budget at a Glance

Beginning Budgeted Budgeted Ending Balance Revenues Expenses Balance 01 General Fund 46,566,909 72,666,291 71,846,300 47,386,900 05 Motor Fuel Tax 4,298,657 2,640,000 2,647,001 4,291,656 06 Local Road Improvements 1,374,924 2,450,000 2,024,941 1,799,983 08 Odyssey Street Maintenance 649,956 101,600 43,500 708,056 09 Customs Seizures 30,012 400 0 30,412 10 Drug Enforcement 532,356 5,000 231,600 305,756 11 Enhanced 9-1-1 Service 3,772,984 1,107,400 703,116 4,177,268 12 Hotel Accomodations Tax 3,443,265 2,285,000 1,990,300 3,737,965 13 S.S.E.R.T Fund 0 71,000 71,000 0 14 Fire Alarm 3,537,141 486,000 493,144 3,529,997 36 Foreign Fire Insurance Tax Fund 390,464 110,050 313,500 187,014 65 Stormwater Management Fund 2,633,630 657,000 3,225,263 65,367 20,663,389 9,913,450 11,743,365 18,833,474 Capital Projects Funds 16 Legacy TIF District (#5) 2,692,768 200,100 2,567,700 325,168 18 Main Street North TIF District (#2) 2,996,549 335,025 1,365,978 1,965,596 20 State Campus TIF District (#4) 1,246,146 1,930,100 2,901,710 274,536 27 New Bremen TIF District (#6) 642,792 222,525 302,775 562,542 28 159th & Harlem TIF District (#7) 1,891,763 750,100 1,135,700 1,506,163 30 Capital Improvement Fund 58,151,966 1,659,087 35,116,494 24,694,559 33 Surtax Capital Projects Fund 13,455,186 4,025,800 8,377,077 9,103,909 34 Municipal Real Estate Fund 144,327 2,500 0 146,827 75 Downtown Initiatives Capital 0 8,548,213 8,548,213 0 77 Integrated Initiatives Capital 0 3,174,052 3,174,052 0 81,221,497 20,847,502 63,489,699 38,579,300 Debt Service Funds 21 SSA #3 Ltd S/Tax Bond 15,377 300 0 15,677 22 SSA #3 R/E Tax 86,837 1,000 87,837 0 26 SERIES 2021A Bonds & 2021B Ref Bonds 0 0 0 0 31 Bond/Tax Stabilization Fund 4,799,439 75,000 0 4,874,439 41 Hotel Tax Debt Service Reserve 3,958,274 703,000 376,175 4,285,099 8,859,927 779,300 464,012 9,175,215 Enterprise Funds 60 Water Retail Fund 9,578,251 16,035,500 16,006,256 9,607,495 63 Water Wholesale Fund 132,850 9,233,000 8,366,535 999,315 64 Sewer Fund 1,476,159 4,830,500 5,107,514 1,199,145 61 Sewer Rehab & Replacement 8,352,338 175,000 1,325,000 7,202,338 62 Water/Sewer Construction 9,930,753 708,579 3,119,000 7,520,332 70 Commuter Parking M&O 800,901 329,450 212,588 917,763 71 Commuter Parking Imp. & Repl. 2,634,351 193,000 500,000 2,327,351 32,905,603 31,505,029 34,636,893 29,773,739 Fiduciary Funds 80 Police Pension (includes investments) 80,543,615 6,801,500 6,245,985 81,099,130 84 Escrow Fund 3,858,181 0 0 3,858,181 84,401,796 6,801,500 6,245,985 84,957,311 Total Village of Tinley Park 274,619,121 142,513,072 188,426,254 228,705,939 Tinley Park Public Library 07 Library General Fund 8,101,007 14,015,550 14,015,550 8,101,007 37 Library Capital Improvements Fund 11,883,436 843,200 7,341,500 5,385,136 38 Library Bond Fund 507,641 10,000 0 517,641 82 Library Working Cash Fund 684,539 30,000 0 714,539 Total Tinley Park Public Library 21,176,623 14,898,750 21,357,050 14,718,323 Total Municipal Government 295,795,744 157,411,822 209,783,304 243,424,262 General Fund Special Revenue Funds 40

Schedule of Funds Transfers

The Village utilizes interfund transfers to move amounts from one governmental fund to another for work or services provided. These entries represent a “double accounting” of expenditures, and so, these amounts should be deducted from the total operating budget to calculate the “net” budget for the Village of Tinley Park.

Please note that the only funds shown below are those with budgeted activity in FY 2025. Omitted funds have no budgeted transfer scheduled for the current fiscal year. The transfers related to debt service have also been excluded from the chart below.

Local Roads Capital Improvement Surtax Capital Projects Hotel Debt Service Water Sewer Construction Stormwater Commuter Parking Capital Downtown Initiatives Integrated Initiatives Total Transfers FUNDS Operating Fund 01 Fund 06 Fund 30 Fund 33 Fund 41 Fund 62 Fund 65 Fund 71 Fund 75 Fund 77 To (Out) General Fund 1 Operating Fund $ 100,000 $2,900,000 $ 1,940,000 $ 4,940,000 Special Revenue Funds 12 Hotel / Motel Tax Fund $961,000 $500,000 $1,461,000.00 Capital Projects Funds 30 Capital Improvements Fund $1,300,000 $ 90,000 $ 6,608,213 $3,174,052 $ 11,172,265 33 Surtax Debt Service Funds 41 Hotel Debt Service Enterprise Funds 60 Water Retail Fund $ 558,579 $558,579.00 70 Commuter Parking Lots $8,000 $8,000.00 Total Transfer From (In) $961,000 $1,300,000 $100,000 $2,900,000 $500,000 $558,579 $90,000 $8,000 8,548,213 $3,174,052 41

GENERAL FUND

42

FY2025 Budgeted Revenues

Village of Tinley Park
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401022002LEVY-COOK2- 0 0 0 0 401042004LEVY-COOK36- 0 2-0 0 401052005LEVY-COOK657 0 4 0 0 401062006LEVY-COOK187- 0 6-0 0 401072007LEVY-COOK170- 0 4 0 0 401092009LEVY-COOK349- 0 4-0 0 401102010LEVY-COOK589- 0 0 0 0 401112011LEVY-COOK1,113- 0 0 0 0 401122012LEVY-COOK260- 0 4 0 0 401132013LEVY-COOK18,234- 0 0 0 0 401142014LEVY-COOK9,947- 0 22-0 0 401152015LEVY-COOK8,473- 0 0 0 0 401162016LEVY-COOK7,215- 0 0 0 0 401172017LEVY-COOK61,818- 0 6,895-0 0 401182018LEVY-COOK87,408- 0 8,226-0 0 401192019LEVY-COOK73,833- 0 45,553-0 0 401202020LEVY-COOK59,291 0 11,532-0 0 401212021LEVY-COOK6,970,783 0 39,958 0 0 401222022LEVY-COOK7,632,111 7,560,000 7,592,457 0 7,560,000401232023LEVY-COOK0 8,420,000 7,980,000 6,790,000 1,630,000401242024LEVY-COOK0 0 0 7,710,000 7,710,000 402212021LEVY-WILL4,142,397 0 0 0 0 402222022LEVY-WILL0 5,100,000 5,318,505 0 5,100,000402232023LEVY-WILL0 0 0 5,090,000 5,090,000 403042004LEVY-COOKR&B1- 0 0 0 0 403052005LEVY-COOKR&B11 0 0 0 0 403062006LEVY-COOKR&B3- 0 0 0 0 403072007LEVY-COOKR&B3- 0 0 0 0 403092009LEVY-COOKR&B5- 0 0 0 0 403102010LEVY-COOKR/B8- 0 0 0 0 43
01 GENERAL FUND

FY2025 Budgeted Revenues

Village of Tinley Park

01
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 403112011LEVY-COOKR/B17- 0 0 0 0 403122012LEVY-COOKR/B5- 0 0 0 0 403132013LEVY-COOKR/B95- 0 0 0 0 403142014LEVY-COOKR/B142- 0 0 0 0 403152015LEVY-COOKR/B128- 0 0 0 0 403162016LEVY-COOKR/B104- 0 0 0 0 403172017LEVY-COOKR/B1,031- 0 160-0 0 403182018LEVY-COOKR/B1,709- 0 144-0 0 403192019LEVY-COOKR/B1,352- 0 637-0 0 403202020LEVY-COOKR/B1,150 0 188-0 0 403212021LEVY-COOKR&B135,725 0 1,037 0 0 403222022LEVY-COOKR&B145,158 162,000 136,000 0 162,000403232023LEVY-COOKR&B0 150,000 142,000 149,000 1,000403242024LEVY-COOKR&B0 0 0 150,000 150,000 404212021LEVY-WILLR&B298,654 0 0 0 0 404222022LEVY-WILLR&B0 310,000 317,820 0 310,000404232023LEVY-WILLR&B0 0 0 320,000 320,000 40580POLICEPENSIONTAXRECEIPTS3,752,671 3,410,000 4,165,000 4,990,000 1,580,000 41000SALESTAX-GENERAL18,057,506 18,500,000 18,100,000 17,500,000 1,000,00041001SALESTAX-HOMERULE7,835,766 8,035,000 8,100,000 8,500,000 465,000 41005SALESTAX-OUT/STATEUSE2,279,153 2,360,000 2,200,000 2,300,000 60,00041010SALESTAX-AUTORENTALS786 300 830 500 200 41015ILLINOISCANNABISTAX88,123 100,500 86,855 88,000 12,50041017LOCALCANNABISTAX0 0 415,000 582,000 582,000 42010AMUSEMENTTAX1,456,094 1,200,000 1,400,000 1,200,000 0 42015AMUSEMENTPUSHTAX79,493 100,000 166,449 0 100,00042027STORAGETAX0 0 0 50,000 50,000 42035TELECOMTAX&IMFTAX169,254 157,200 143,000 130,000 27,20043020BUSINESSLICENSE178,096 150,000 176,257 160,000 10,000 43025CRIMEFREERENTALLICENSE41,925 40,000 42,040 185,000 145,000 43028PROPERTYREGISTRATIONFEE54,328 45,000 35,000 40,000 5,00044
GENERAL FUND

FY2025 Budgeted Revenues

Village of Tinley Park

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43030LIQUORLICENSE223,709 225,000 224,000 225,000 0 43033VIDEOGAMINGLICENSE136,800 140,000 139,000 137,000 3,00043035VIDEOGAMINGTERMINALOPERATORLICENSE183,292 187,000 194,000 175,000 12,00043040CONTRACTORLICENSE71,850 50,000 112,225 75,000 25,000 43050DOGLICENSE1,098 800 750 750 5043060HANDICAPPARKINGFEES276 150 150 150 0 43065ALARMSYSTEMPERMITS10,325 7,500 11,500 10,000 2,500 43120CABLETVFRANCHISE1,033,435 1,000,000 964,470 900,000 100,00043125NATURALGASFRANCHISEFEE78,240 60,000 86,091 80,000 20,000 43200BUILDINGPERMITS639,013 550,000 898,931 600,000 50,000 43201OVERSIZE/OVERWEIGHTPERMITS5,280 4,000 8,985 4,000 0 43202FIREPREVPERMIT/APPL4,050 4,000 4,000 4,000 0 45100ILINCOMETAXES6,278,139 6,100,000 6,361,139 6,680,000 580,000 45151INCOMETAXSURCHARGEII2,765,565 2,700,000 2,802,127 2,900,000 200,000 45200ILREPLACEMENTTAXES245,304 288,000 188,000 189,000 99,00045205ILREPLTAX-BREMEN5,368 5,000 5,500 5,000 0 45210ILREPLTAX-ORLAND0 1,200 1,200 1,200 0 45215ILREPLTAX-FRANKFORT683 200 650 500 300 45220ILREPLTAX-RICH2,176 950 2,100 2,000 1,050 45230ILCHARITABLEGAMESTAX3,082 3,000 1,405 1,000 2,00045235PULLTABS/JARGAMESTAX1,400 1,000 3,021 1,000 0 45237VIDEOGAMING987,565 1,085,000 1,065,000 1,118,000 33,000 45520POLICEGRANTS25,419 7,000 51,856 5,000 2,00045525POLICEOVERTIMEREIMBURSEMENT0 0 42,000 40,000 40,000 45530AMERICANRESCUEPLANACTGRANT(ARPA)3,113,237 0 0 0 0 45599MISCELLANEOUSGRANTS153,883 0 0 0 0 45710STATEREIMBURSEMENTS2,411 4,822 6,469 12,700 7,878 45720STATEREIMB-EMERGENCYMGMT0 30,000 30,762 24,625 5,37545735LIBRARYACCOUNTINGSERVICES12,000 20,000 20,000 20,000 0 45760RECYCLINGREIMBURSEMENT15,000 15,000 15,000 15,000 0 48010COURTFINES45,955 50,000 67,437 50,000 0 45
01 GENERAL FUND

Village of Tinley Park

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 48012ADMINADJUDICATIONORDCOURTFINE22,858 23,000 30,538 25,000 2,000 48015IN-HOUSECOLLECTIONS50,766 30,000 42,075 30,000 0 48016COMPLIANCEFINE12,575 8,000 5,000 5,000 3,00048017EMERGENCYRESPONSE/DUIREIMB29,000 25,000 31,500 25,000 0 48018POLICENON-PARKINGFINES4,250 2,500 3,000 2,500 0 48020PTICKETFINES108,655 50,000 100,000 50,000 0 48025LIQUORLICENSEVIOLATION0 0 1,175 0 0 48028BUSINESSLICENSEVIOLATION5,000 0 0 0 0 48029AMUSEMENTPUSHTAXFINES336,443 0 800,000 0 0 48031FALSEALARMS-FIRE350- 1,000 450 450 55048032FALSEALARMS-POLICE14,925 10,000 15,000 15,000 5,000 48095NSFFINES/FEES225 0 75 0 0 48310CODEENFORCEMENTFINES35,351 20,000 30,000 20,000 0 48315MEMORANDUMOFJUDGEMENT400 0 400 0 0 51007BUSFEES-TPBUS2,987 2,000 2,896 2,000 0 51012ELEVATORINSPECTIONFEES9,840 10,000 10,185 10,000 0 51210DOGIMPOUNDFEES2,278 2,000 1,245 0 2,00051215COPIES-POLICEREPORTS10,252 8,000 9,800 8,000 0 51217POLICETRAINING/SEMINARFEES464 0 0 0 0 51220FINGERPRINTING1,500 1,200 1,974 1,000 20051317FIRETRAINING/PROGRAMFEES3,080 2,000 2,780 2,000 0 51321FIRECOSTRECOVERY0 0 0 75,000 75,000 51410PLANREVIEWFEES132,150 60,000 134,748 60,000 0 51415ZONINGVARIANCEFEES16,355 15,000 16,595 15,000 0 51420REINSPECTIONFEES50 0 100 0 0 51422FILING/RECORDINGFEES1,820 1,500 2,200 1,500 0 54010PAMPHLET/MAP/BOOKSALES205 0 225 0 0 54015TINLEYPROMOITEMS4,593 0 5,100 4,000 4,000 54025SUPOENAFEES136 0 125 0 0 54040COMMUNITYCENTERACTIVITIES2,960 1,500 2,624 1,500 0 54051TOURISMEVENTREVENUE0 0 70,000 0 0 46
FY2025 Budgeted Revenues 01 GENERAL FUND

Village of Tinley Park

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 54110REBILLABLES152,808 100,000 166,297 100,000 0 54115INSURANCEREIMBURSEMENT144,323 50,000 31,310 30,000 20,00054125PHOTOCOPYREIMBURSEMENT0 0 10 0 0 54129SPECIALEVENTREIMBURSEMENT27,175 10,000 35,000 10,000 0 54130POSTAGE/SHIPPINGREIMB19 0 225 0 0 54131POLICESECURITYREIMB559,115 550,000 591,085 550,000 0 54140GASTAXREFUNDS10,564 10,000 11,458 10,000 0 54145PROPERTYDAMAGE118,577 35,000 80,000 35,000 0 54150GASCONSUMPTIONREIMB126,098 50,000 130,000 75,000 25,000 54160SPECIALEVENTSREIMB/SPONSORSHIPS115,497 80,000 144,210 80,000 0 54190MDSERETURN/REFUND&O/P57 0 6,423 0 0 54195MISCELLANEOUSREIMBURSE5,219 1,000 25,006 1,000 0 54200DONATIONS8,000 1,000 4,000 4,000 3,000 54310LANDLEASE/RENTALINCOME149,127 153,013 145,500 155,076 2,063 54315LICENSINGREVENUE-TRAINSTATIONS49,251 32,400 27,800 33,540 1,140 54350OVERPAYMENTREFUNDS2,496 0 0 0 0 54990CASHOVER/SHORT193 0 218-0 0 54999MISCELLANEOUSREVENUE83,395 20,000 15,192 10,000 10,00065700INTEREST-I/P654,994 608,000 1,400,000 1,000,000 392,000 65811INTEREST-R/ETAXCOOK2,690 100 5,000 100 0 65812INTEREST-R/ETAXWILL104 100 1,442 100 0 65820INTEREST-SALESTAX18,913 15,000 46,500 48,000 33,000 65899INTEREST-MISCELLANEOUS168 0 0 0 0 69012TRANSFERFROMHOTEL/MOTEL873,070 1,134,000 1,407,000 961,100 172,900Total GENERALFUND73,060,071 71,461,935 75,385,669 72,666,291 1,204,356 47
FY2025 Budgeted Revenues 01 GENERAL FUND

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 1 General Fund Opening Cash Balance 31,348,338 31,348,338 46,566,909 Revenue 70,329,350 70,204,620 71,461,935 75,385,669 5.5% 3,923,734 72,666,291 1.7% 1,204,356 11 Mayor/Trustees 224,061 335,113 345,870 360,585 4.3% (14,715) 337,130 -2.5% (8,740) 12 Manager 1,025,368 1,059,084 1,403,770 1,378,398 -1.8% 25,372 1,510,191 7.6% 106,421 13 Clerk 298,666 271,659 306,807 291,180 -5.1% 15,627 299,925 -2.2% (6,882) 14 General Overhead 2,573,541 3,308,035 4,090,768 3,350,580 -18.1% 740,188 4,179,544 2.2% 88,776 15 Finance 1,321,556 1,305,349 1,642,270 1,464,178 -10.8% 178,092 1,752,205 6.7% 109,935 16 Information Technology 975,668 1,401,986 2,018,329 1,892,349 -6.2% 125,980 1,900,626 -5.8% (117,703) 17 Police 16,392,159 16,304,834 19,640,067 18,587,068 -5.4% 1,052,999 21,028,274 7.1% 1,388,207 19 Fire Supression 4,290,966 4,588,166 6,389,936 5,572,327 -12.8% 817,609 7,711,924 20.7% 1,321,988 19 020 Fire Prevention 990,782 1,081,503 1,429,056 1,147,082 -19.7% 281,974 0 -100.0% (1,429,056) 21 Emergency Management 1,182,737 1,039,080 1,373,859 1,099,665 -20.0% 274,194 1,445,795 5.2% 71,936 21 210 EMA Telecommunications 1,812,334 1,749,204 2,106,449 2,072,120 -1.6% 34,329 2,429,303 15.3% 322,854 26 023 Streets 5,395,087 5,569,489 7,836,861 6,567,406 -16.2% 1,269,455 8,016,535 2.3% 179,674 26 024 Electrical 1,020,614 941,436 1,285,593 1,233,738 -4.0% 51,855 0 -100.0% (1,285,593) 26 025 Municipal Buildings 1,621,338 1,580,064 2,320,028 2,070,750 -10.7% 249,278 3,775,566 62.7% 1,455,538 33 Community Development 1,948,238 2,078,452 2,460,289 2,417,555 -1.7% 42,734 2,668,665 8.5% 208,376 35 Marketing/Communications 849,391 1,179,092 2,131,080 1,841,300 -13.6% 289,780 2,365,059 11.0% 233,979 42 Senior Services (was Bus) 103,170 91,812 168,760 144,350 -14.5% 24,410 197,600 17.1% 28,840 Commissions 41 040 Civil Service 16,611 32,496 31,200 35,200 12.8% (4,000) 35,400 13.5% 4,200 41 044 Environmental 5,234 5,417 6,050 5,075 -16.1% 975 9,500 57.0% 3,450 41 045 ECC 13,041 5,595 25,550 10,425 -59.2% 15,125 5,800 -77.3% (19,750) 41 046 Community Resources 3,588 11,200 10,750 9,250 -14.0% 1,500 14,400 34.0% 3,650 41 047 ZBA 33 0 500 0 -100.0% 500 500 0.0% 0 41 048 Plan Commission 1,324 1,000 4,633 1,600 -65.5% 3,033 4,733 2.2% 100 41 050 Veterans 4,667 7,781 33,460 8,650 -74.2% 24,810 26,150 -21.9% (7,310) 41 054 Historic Preservation 5,035 5,000 9,375 0 -100.0% 9,375 4,375 -53.3% (5,000) 41 056 Senior Services 14,619 45,840 62,750 52,450 -16.4% 10,300 62,400 -0.6% (350) 41 057 Sister Cities 2,932 3,229 5,150 3,350 -35.0% 1,800 8,800 70.9% 3,650 58 Main Street Commission 0 0 0 0 0 0 0 75 Downtown Initiatives 0 0 0 0 0 200,000 200,000 77 Integrated Initiatives 0 0 0 0 0 570,900 570,900 Other 96 Transfers 24,631,845 25,887,213 7,657,000 7,830,052 2.3% (173,052) 10,280,000 34.3% 2,623,000 97 Economic Incentives 1,141,471 803,024 1,080,000 705,415 -34.7% 374,585 805,000 -25.5% (275,000) 98 Contingency 975 10,856 200,000 15,000 -92.5% 185,000 200,000 0.0% 0 67,867,051 70,703,009 66,076,210 60,167,098 -8.9% 5,909,112 71,846,300 8.7% 5,770,090 Estimated Funds Available For Capital Expenditures 5,385,725 15,218,571 9,832,846 819,991 (4,565,734) and Transfers Ending Cash Balance 36,734,063 46,566,909 9,832,846 47,386,900 48

MAYOR AND TRUSTEES

The Village of Tinley Park operates under the Village form of government with a Village President (Mayor) and six-member Board of Trustees. The Mayor and Board of Trustees are elected at large (from anywhere within the community, not by defined areas or wards) each for a four-year term on staggered cycles. Elections are held the first Tuesday in April of odd numbered years with the Mayor, Clerk, and three Trustees on one election date, and the remaining three Trustees on the following election date. Following a binding referendum, the Village President, Clerk, and Trustees elected on or after April 7, 2015 are limited to serve no more than three consecutive full four-year terms in the same office.

The Mayor is the presiding officer of the Board of Trustees. Together, the Mayor and Trustees serve as the policy-making body of the Village. They perform functions that include passing resolutions and ordinances, approving the expenditure of money, levying taxes, approving annexations, subdivisions, zoning and other land use regulations, and generally deciding on issues that affect the Village of Tinley Park. The Mayor, with the consent and approval of the Village Board, appoints Department Heads to direct the day-to-day activities of the respective operating departments. The Mayor and Trustees also appoint members to various Commissions that are advisory to the Village Board and assist in the operation of government.

Department Goals

1. Market and support the Village’s vision statement, to make Tinley Park a destination community in the region, embracing all walks of life through music and entertainment, vast resources and first-class services.

Strategic Plan Goal B, D, & E

2. Ensure public safety for all residents, with increased police efforts.

Strategic Plan Goal A

3. Attract new businesses and see downtown re-development.

Strategic Plan Goal C & D

4. Continue to negotiate land purchase and work towards remediation of the Mental Health Center.

Strategic Plan Goal D

5. Explore new revenue sources.

Strategic Plan Goal C, D, & E

Performance Measures

Maintain Partnerships with Intergovernmental agencies

Comply with the Open Meetings Act (OMA) for all Committee and Board Meetings

Expand community relations with schools, non-for-profits, religious organizations and residents to expand community safety

2023 2024 2025 Benchmark Actual Actual Budget 2 4 4 4 100% 100% 100% 100% 5 5 5 5 49

Trustees(6)

FY2025 Mayor & Trustee Structure
TinleyParkResidents VillagePresident(1) VillageManager ExecutiveAdministrative Assistant(1)
50
SeniorCenter Assistant(1)PT

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 11 MAYOR & TRUSTEES *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES210,101 215,000 214,000 205,000 10,00071127PARTTIME-NON-PENSIONABLE0 0 0 8,500 8,500 72120TELEPHONECOMMUNICATIONS4,672 4,900 5,500 4,320 58072127MOBILEDATACOMMUNICATIONS1,909 3,360 3,300 2,700 66072130TRAVELEXPENSE0 250 500 250 0 72170MEETINGS&CONFERENCES2,562 5,000 4,000 5,000 0 72220RECEPTION&MEALS6,175 10,000 2,500 8,000 2,00072310PRINTING0 2,000 1,000 2,000 0 72430EMPLOYEEHEALTH&LIFE44,986 43,480 50,000 40,900 2,58072480FICA15,418 17,200 17,000 17,500 300 72485IMRF11,742 13,100 13,100 13,500 400 72655SOFTWARELICENSING&SUPPORT1,041 1,100 1,100 1,180 80 72720DUES&SUBSCRIPTIONS3,769 8,480 5,000 5,280 3,20072790OTHERCONTRACTUALSVCS32,096 21,000 42,435 21,000 0 73110OFFICESUPPLIES642 1,000 1,150 2,000 1,000 Total ****** 335,113 345,870 360,585 337,130 8,740Total *** 335,113 345,870 360,585 337,130 8,740Total MAYOR&TRUSTEES 335,113 345,870 360,585 337,130 8,74051

VILLAGE MANAGER

The Village Manager, with the help of an Assistant Village Manager and staff, carry out the Village Board’s policies and oversees the daily operation of the Village business. The Office of the Village Manager is integral to pursuing the Village’s Strategic Plan objectives. The Village Manager is appointed by the Mayor and the Board of Trustees. Department heads report to the Village Manager’s Office, who in turn reports and makes recommendation to the Village Board. Human Resources and Risk Management also fall under the Village Manager’s Office, and its staff oversees all phases of human resource management.

Department Goals

1. Provide effective and cost-efficient operation of day-to-day activities of the Village.

Strategic Plan Goal A, B, C, D & E

2. Oversee the implementation of the Strategic Plan to enhance Village functions and quality of life for all residents.

Strategic Plan Goal A, B, C, D & E

3. Continue to enhance utilization of technology and data analytics where possible to drive organizational decision-making, resource allocation, and process improvement.

Strategic Plan Goal B

4. Ensure high levels of customer service through a highly motivated work force.

Strategic Plan Goal B

5. Ensure all staff have the resources and tools they need to successfully complete their job duties.

Strategic Plan Goal B

Performance Measures

Average number of calendar days from posting of a recruitment to job offer

Provide online training resources to all employees & ensure compliance with required trainings

2023 Est. 2024 Est. 2025 Benchmark Actual Actual Budget 36 50 45 36 100% 99% 99% 100% 52

VillageManager(1)

ExecutiveAssistant(1)

AssistantVillageManager(1)

FOIACoordinator(1)

ManagementAnalyst(1)

HumanResourcesDirector(1)

HumanResources Generalist(1)

HumanResources Coordinator(1)

FY2025
Village Manager Department Structure
53

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 12 VILLAGE MANAGER *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES670,453 775,000 775,000 823,000 48,000 71112OVERTIME206 0 200 0 0 71125PARTTIMEHELP-PENSIONABLE20,328 31,000 31,000 20,000 11,00071127PARTTIMEHELP-NON-PENSIONABLE4,429 19,000 4,130 0 19,00072120TELEPHONECOMMUNICATIONS4,849 6,250 6,250 2,700 3,55072127MOBILEDATACOMMUNICATIONS864 0 1,650 0 0 72130TRAVELEXPENSE31 1,000 1,100 1,000 0 72140TRAINING8,300 40,000 35,000 25,000 15,00072170MEETINGS&CONFERENCES3,731 7,900 4,500 6,000 1,90072220RECEPTION&MEALS1,043 13,500 3,500 10,000 3,50072430EMPLOYEEHEALTH&LIFE137,614 146,450 175,000 183,431 36,981 72447EMPLOYEEASSTPROG11,717 13,200 13,200 51,000 37,800 72449EMPLOYEEBENEFITSADMINISTRATIVEFEES1,969 10,000 10,000 13,000 3,000 72480FICA50,112 64,000 64,000 70,120 6,120 72485IMRF80,668 103,000 103,000 114,000 11,000 72540R&MMOTORVEHICLES969 2,000 500 2,000 0 72565R&M-COMPUTEREQUIPMENT0 500 0 500 0 72655SOFTWARELICENSING&SUPPORT20,871 58,800 58,800 73,080 14,280 72720DUES&SUBSCRIPTIONS6,014 40,370 67,000 43,560 3,190 72790OTHERCONTRACTUALSERVICES8,063 15,000 15,000 40,000 25,000 72863CAPITALLEASEMANAGEMENTFEE0 0 518 0 0 72974EMPLOYEERECOGNITIONS3,100 40,000 5,000 25,000 15,00073110OFFICESUPPLIES810 1,500 1,250 1,500 0 73530GASOLINE2,516 5,000 2,500 5,000 0 54

FY25 Budget Expenditures

Tinley
Village of
Park
01 GENERAL FUND 12 VILLAGE MANAGER *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73870OTHEROPERATINGSUPPLIES20,427 10,300 300 300 10,000Total ****** 1,059,084 1,403,770 1,378,398 1,510,191 106,421 Total *** 1,059,084 1,403,770 1,378,398 1,510,191 106,421 Total VILLAGEMANAGER 1,059,084 1,403,770 1,378,398 1,510,191 106,421 55

CLERKS DEPARTMENT

The Village Clerk’s Office is the official record keeper for the Village of Tinley Park including the minutes of the Village Board meetings and other documents approved at such meetings. The Clerk is also custodian of the Village Seal. The responsibilities of the Village Clerk are largely defined by State Statutes and the Village Municipal Code. These responsibilities include record keeping, transcribing Board minutes, acting as deputy registrar for the Cook and Will County Clerks, filing of all official documents with the counties, Open Meetings Act Officer, publishing bid notices, presiding over bid openings, publishing all ordinances passed by the Village Board. The Village Clerk is an elected position for a four- year term, subject to term limits as discussed under the Mayor & Trustee’s budget section. A Deputy Clerk is appointed by the Village Clerk.

Department Goals

1. To continue to expand citizen communication with Village Board and Staff through Village Board Agenda Citizen Participation Portal.

Strategic Plan Goal B & E

2. To continue to make early voting available to the Village’s Cook County Residents by being a Cook County Early Voting site and provide voters registration to all citizens.

Strategic Plan Goal E

3. To continue to update and expand the electronic filing system by means of Document Management and Records Retention

Strategic Plan Goal B

4. To provide service to residents and staff in their request for information pertaining to Village activities, and Village services and maintain a high level of customer service.

Strategic Plan Goal B & E

Performance Measures

Supervisor Elections, Early Voting, and Deputy Registrars

Public Meeting Agenda posted prior to public meeting

Meeting minutes prepared within 14 days of meeting

2023 2024 Est. 2025 Benchmark Actual Actual Budget 100% 100% 100% 100% 100% 100% 100% 100% 14 days or less 100% 100% 100% 56

AdministrativeAssistant(1)

CommissionSecretary(3)PT

FY2025 Village Clerk Department Structure VillageClerk(1) DeputyVillageClerk(1)
57

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 13 VILLAGE CLERK *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES171,640 179,000 179,000 185,000 6,000 71112OVERTIME83 1,000 250 1,000 0 71127PARTTIMEHELP-NON-PENSIONABLE1,445 12,000 10 0 12,00072110POSTAGE592 2,000 1,100 1,800 20072120TELEPHONECOMMUNICATIONS1,347 1,100 1,600 1,080 2072127MOBILEDATACOMMUNICATIONS432 912 1,900 540 37272140TRAINING925 1,600 1,200 1,600 0 72170MEETINGS&CONFERENCES47 500 100 500 0 72310PRINTING359 1,800 840 1,800 0 72330LEGALNOTICES&ADVERTISING56 500 100 500 0 72430EMPLOYEEHEALTH&LIFE51,314 52,180 52,180 50,350 1,83072480FICA12,768 14,700 14,700 15,000 300 72485IMRF18,151 23,800 23,800 24,600 800 72655SOFTWARELICENSING&SUPPORT3,123 3,100 3,300 3,540 440 72720DUES&SUBSCRIPTIONS290 1,115 1,000 1,115 0 72790OTHERCONTRACTUALSVCS0 500 100 500 0 72791CODIFICATION8,383 10,000 9,000 10,000 0 73110OFFICESUPPLIES704 1,000 1,000 1,000 0 Total ****** 271,659 306,807 291,180 299,925 6,882Total *** 271,659 306,807 291,180 299,925 6,882Total VILLAGECLERK 271,659 306,807 291,180 299,925 6,88258

GENERAL OVERHEAD

General Overhead includes those administrative expenses of the Village that are not attributed to any one specific department. Some of the larger expenses in this area are the costs for general liability insurance and professional services rendered for legal, lobbying, and auditing services. There is no permanent staffing in the Overhead Department, and personnel expenses reflect Village-wide benefits for unemployment insurance, post-employment, and any additional IMRF payments.

Department Goals

1. Annually review Village-wide insurance plans, such as plans related to any arising liability the Village may incur, as well as plans covering the physical health of its employees.

Strategic Plan Goal B

2. Provide independent auditors with thorough and useful information to ensure the full audit is completed in a timely manner which serves to benefit the Village, its employees, and its residents.

Strategic Plan Goal B

3. Continue to monitor expenses for services coded through the General Overhead division (i.e. bank, legal, audit, and appraisal fees) to ensure all increases and decreases are tracked appropriately and reflected in current and future years.

Strategic Plan Goal B

59

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 14 GENERAL OVERHEAD *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71111MERITSYSTEMPERFORMANCEPOOL0 65,000 55,800 65,000 0 71113HONORARIUM0 15,000 15,000 18,000 3,000 72110POSTAGE7,536 10,000 10,000 10,800 800 72120TELEPHONECOMMUNICATIONS8,458 10,200 8,000 14,664 4,464 72125INTERNETCOMMUNICATIONS20,299 0 0 0 0 72220RECEPTIONSANDMEALS97 250 250 0 25072310PRINTING2,031 2,500 2,500 2,500 0 72315BANKCHARGES22,288 25,628 48,000 50,613 24,985 72330LEGALNOTICES&ADVERTISING3,401 4,500 3,000 4,000 50072355RECORDINGFEES5,049 6,300 6,300 6,300 0 72357PROPERTYTAXES0 28,000 28,000 20,000 8,00072421LIABILITYINSURANCE639,959 1,017,590 682,330 1,202,072 184,482 72435POSTEMPLOYMENTBENEFITS613,998 675,000 775,000 750,000 75,000 72436IMRFACCELERATEDPAYMENTS0 35,000 17,500 35,000 0 72445UNEMPLOYMENTCOMP28,619 42,300 5,000 32,300 10,00072446EMPLOYMENTCOSTS86,441 47,250 40,000 57,250 10,000 72448RECRUITMENTCOSTS6,654 7,350 8,000 8,000 650 72450DOTTESTINGREQUIREMENTS0 7,000 7,000 7,000 0 72540R&M-MOTORVEHICLES107 500 500 500 0 72541INSURANCEDEDUCTIBLE-IRMA24,145 100,000 16,294- 0 100,00072542INSURANCEDEDUCTIBLE-IPMG589,311 350,000 250,000 285,000 65,00072543INSURANCEDEDUCTIBLE-IML0 20,000 0 0 20,00072720DUES&SUBSCRIPTIONS1,361 3,790 7,500 6,635 2,845 72750SERVICECONTRACTS140 1,560 2,600 1,560 0 60

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 14 GENERAL OVERHEAD *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72790OTHERCONTRACTUALSVCS102,661 74,600 115,000 131,000 56,400 72840ENGINEERING(REBILLABLE)93,288 60,000 150,000 138,400 78,400 72842APPRAISALSERVICES0 5,600 2,500 5,600 0 72845AUDITSERVICES18,124 57,150 52,000 53,900 3,25072848ILS.P.FINGERPRINTFEES1,898 1,200 700 750 45072850LEGALSERVICES633,788 950,000 700,000 825,000 125,00072851ACTUARIALSERVICES14,911 14,750 18,894 24,500 9,750 72855LEGAL-LABORRELATED74,479 100,000 50,000 100,000 0 72857LEGAL-FOIA51,650 67,000 45,000 60,000 7,00072858LEGAL-PROSECUTIONS61,391 90,000 60,000 75,000 15,00072876ADMINCTHEARINGOFFICER17,109 18,000 18,000 18,000 0 72952FIREWORKS15,000 0 0 0 0 72974EMPLOYEERECOGNITIONS15,762 37,700 32,000 30,000 7,70072975VOLUNTEERAPPRECIATION811 6,500 6,500 7,100 600 72985HEALTHSRVCPROGRAMS1,668 4,950 2,500 0 4,95073110OFFICESUPPLIES8,577 9,000 10,000 9,000 0 73115CONFECTIONARYSUPPLIES3,348 4,100 4,100 4,100 0 73530GASOLINE(BREMENTWNSP)55 0 0 0 0 73531FUELSUPPLIED(SD140)120,802 113,000 122,000 117,000 4,000 73532FUELSUPPLIED-TPLIB1,304 1,500 1,950 2,000 500 73870OTHEROPERATINGSUPPLIES643 1,000 1,000 1,000 0 79000REFUNDS/OP/CRIMEFREEHOUSING100 0 50 0 0 79010REFUNDS-BUSINESSLIC3,275 0 400 0 0 79015REFUNDS-BUILDPERMIT825 0 2,000 0 0 79099REFUNDS-MISCELLANEOUS5,655 0 0 0 0 61

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 14 GENERAL OVERHEAD *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 Total ****** 3,307,018 4,090,768 3,350,580 4,179,544 88,776 90000***TitleNotFound*** 96141PRINCIPALPAYMENTS932 0 0 0 0 96142INTERESTEXPENSE85 0 0 0 0 Total ***TitleNotFound*** 1,017 0 0 0 0 Total *** 3,308,035 4,090,768 3,350,580 4,179,544 88,776 Total GENERALOVERHEAD 3,308,035 4,090,768 3,350,580 4,179,544 88,776 62

FINANCE DEPARTMENT

The Finance Department is responsible to the Mayor and Village Board for the sound fiscal management and integrity of the accounting system in the administration, development and monitoring of the operating and capital budgets. Finance represents the backbone of the Village operations. Finance also assists the public and citizen groups with information requests and to make recommendations to the Village Manager, Mayor, and Village Board on financial and budgetary policies.

Department Goals

1. Provide professional and timely service to Village of Tinley Park departments in the areas of cash disbursements, budgeting, purchasing, payroll, and other areas of financial management.

Strategic Plan Goal B

2. Enhance Internal and quality control over accounting processes.

Strategic Plan Goal B

3. Produce high quality financial documents for internal and external use.

Strategic Plan Goal B

Performance Measures Benchmark 2023 Actual 2024 Est Actual 2025 Budget Monthly financial report to Village Board by 15th of following month 12 8 9 12 Monthly budget report to department directors by the 15th of the following month 12 8 9 12 Prepare financial documents that qualify for GFOA award program 2 1 1 2 63

FY2025 Finance Department Structure

SeniorAccountant(3)

StaffAccountant(1)

SeniorPayrollSpecialist(1)

FinanceDirector(1)

Accountant(2)PT

AssistantFinanceDirector(1)

Purchasing&Contract Administrator(1)

SeniorFinanceClerk(1)

OfficeClerk(2)PT

Intern(1)PT

64

FY25 Budget Expenditures

Park

Village of Tinley
01 GENERAL FUND 15 FINANCE *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES661,968 857,000 720,000 994,000 137,000 71112OVERTIME1,418 2,000 1,600 2,000 0 71125PARTTIMEHELP-PENSIONABLE139,246 166,000 166,000 166,000 0 72120TELEPHONECOMMUNICATIONS2,928 2,860 4,875 1,080 1,78072127MOBILEDATACOMMUNICATIONS432 475 1,300 540 65 72130TRAVELEXPENSES0 200 50 200 0 72140TRAINING950 1,700 800 2,900 1,200 72170MEETINGS&CONFERENCES718 9,660 3,665 10,530 870 72220RECEPTION&MEALS488 1,500 1,500 1,500 0 72310PRINTING4,478 4,530 4,726 4,840 310 72430EMPLOYEEHEALTH&LIFE136,355 210,000 180,000 185,000 25,00072480FICA59,645 80,000 75,000 88,000 8,000 72485IMRF92,727 130,000 115,000 144,000 14,000 72655SOFTWARELICENSING&SUPPORT21,770 17,100 21,628 23,300 6,200 72720DUES&SUBSCRIPTIONS3,493 5,270 3,729 4,840 43072790OTHERCONTRACTUALSERV177,541 150,825 159,580 120,825 30,00073110OFFICESUPPLIES1,050 3,000 4,575 2,500 50073590BOOKS,MANUALS,REFERENCE142 150 150 150 0 Total ****** 1,305,349 1,642,270 1,464,178 1,752,205 109,935 Total *** 1,305,349 1,642,270 1,464,178 1,752,205 109,935 Total FINANCE 1,305,349 1,642,270 1,464,178 1,752,205 109,935 65

INFORMATION TECHNOLOGY DEPARTMENT

Information Technology (IT) became a separate department of the Village in FY2019. Prior to this change, it reported to the Treasurer and was included within the Finance Department. IT coordinates a wide range of computer support services and functions for all Village departments, including the installation and management of computer hardware and software.

Department Goals

1. Provide day-to-day oversight of the Village computer information systems, including all operations, reporting, performance analysis, planning, security administration, technical support and accessibility.

Strategic Plan Goal B

2. Implement new software applications, while simultaneously maintaining and upgrading existing applications, to provide enhanced tools for Village employees andresidents.

Strategic Plan Goal B & E

3. Implement and upgrade the Village’s Information Technology long-range plans including infrastructure, cyber security, and disaster recovery.

Strategic Plan Goal A & B

4. Interact with Village departments to assure their computer needs are met. These needs include technical support, training, analysis of new software and hardware technologies and upgrades of existing systems to provide efficiencies to Village operations.

Strategic Plan Goal B

5. Planning and researching of new technologies that can be utilized in empowering employees and residents with the tools that will enable the Village to be more efficient and responsive to community needs.

Strategic Plan Goal B

Performance Measures

Regularly meet with all department directors to assess operation support and discuss future IT strategic goals

Improve or maintain satisfaction score in at least 3 categories in the annual department director IT survey

Create and maintain Organizational Technology project portfolio of all current and planned IT projects including intended start date, finish date, and customer(s) served.

2023 2024 Est. 2025 Benchmark Actual Actual Budget 10 10 10 10 3 11 1 3 3 2 3 3 66

FY2025 Information Technology Department Structure

InformationTechnologyDirector(1)

SystemsAdministrator(1)

NetworkandSecurityAdministrator(1)

DataAnalyst(1)

ApplicationSupportAnalyst(1)

HelpdeskCoordinator(1)

67

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 16 INFORMATION TECHNOLOGY *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES409,503 567,000 515,000 601,500 34,500 71112OVERTIME0 0 450 0 0 71125PARTTIMEHELP-PENSIONABLE17,075 21,000 700 0 21,00072120TELEPHONECOMMUNICATIONS6,552 3,300 6,500 3,780 480 72125INTERNETCOMMUNICATIONS0 33,000 33,000 30,000 3,00072127MOBILEDATACOMMUNICATIONS3,235 2,700 3,903 3,240 540 72130TRAVELEXPENSES0 500 0 500 0 72140TRAINING920 3,800 3,600 3,600 20072170MEETINGS&CONFERENCES125 500 500 500 0 72220RECEPTION&MEALS0 200 150 200 0 72430EMPLOYEEHEALTH&LIFE77,103 141,670 100,000 110,700 30,97072480FICA31,317 45,400 38,000 46,000 600 72485IMRF47,103 73,550 67,000 74,500 950 72540R&M-MOTORVEHICLES201 200 200 200 0 72565R&M-COMPUTEREQUIPMENT367 13,000 13,000 0 13,00072650CONTRACTSERVICE-TECHNOLOGY91,970 120,000 120,000 70,000 50,00072652CONTRACTSERVICE-GIS105,464 131,250 131,250 133,324 2,074 72655SOFTWARELICENSING&SUPPORT326,722 491,059 491,059 436,382 54,67772720DUES&SUBSCRIPTIONS18,630 19,000 18,087 24,000 5,000 72756SERVICECONTRACTS-COMPUTEREQUIP81,982 94,700 94,700 96,700 2,000 72790OTHERCONTRACTUALSERV67,578 130,000 130,000 150,000 20,000 73110OFFICESUPPLIES24 500 250 500 0 73870OTHEROPERATINGSUPPLIES3,906 1,000 0 0 1,00074128COMPUTEREQUIPMENT112,209 125,000 125,000 115,000 10,00068

FY25 Budget Expenditures

Tinley
Village of
Park
01 GENERAL FUND 16 INFORMATION TECHNOLOGY *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 Total ****** 1,401,986 2,018,329 1,892,349 1,900,626 117,703Total *** 1,401,986 2,018,329 1,892,349 1,900,626 117,703Total INFORMATIONTECHNOLOGY 1,401,986 2,018,329 1,892,349 1,900,626 117,70369

POLICE DEPARTMENT

The Tinley Park Police Department works together with the community to provide professional police services, and they are dedicated to serving with integrity and compassion. They strive to improve the quality of life within the community of Tinley Park.

Department Goals

1. Build upon the unified command and continue to strengthen relationships within all departments and areas of the village.

Strategic Plan Goal A

2. Improve public safety networking within the community by engaging through events such as Coffee with a Cop, Seniors and Law Enforcement Together (SALT), Citizen’s Police Academy, Citizen’s Police Academy Alumni Association, National Night Out and other Village-sponsored events.

Strategic Plan Goal A

3. Promote technology, research, training, and development to support enhanced safety services - new technology like body-worn cameras (BWC) and eCitations and payments hosted by DACRA. Focus on the integration of FUSUS and the partnership between the village and total parking solutions in the commuter lots.

Strategic Plan Goal A

4. Focus on the importance of adhering to all mandates set forth by the Illinois Law Enforcement Training and Standards Board, as well as new state and federal laws.

Strategic Plan Goal B

Performance Measures

New Hire Timeline to Patrol. Focus on backfilling retirements and expanding special units.

officer (in excess of state mandated training)

the police department hosts or provides services for throughout the community and Schools

Benchmark 2023 Actual 2024 Estimated Actual 2025 Budget
5 3 6 5 Training hours per
40 40 40 40 Events that
15 18 20 22 70

FY2025 Police Department Structure

Patrol Sergeant(6)

DivisonPolice Commander(1) Patrol

Patrol Officer(55)

TrafficUnit Patrol Officer(3)

PatrolOfficerCertified(6)PT

AnimalControl Officer(1)

CSO-Crime Prevention(1)

CSO-Parking Enforcement(1)

CSO-Field Operations (2)FT(3)PT

StreetCrimes SuppressionUnit Sergeant(1)

Patrol Officer(4)

PoliceChief(1)

AdministrativeAssistant toPoliceChief(1)

PoliceSpecialProject Coordinator(1)

DeputyPoliceChief(1)

DivisionPolice Commander(1)

Investigations

PoliceAnalyst(1)PT

Detective Sergeant(1)

Investigator(11)

DEA&NARCINT TaskForce Officer(2)

SchoolResource Officer(2)

Specialties by Division

DivisionPolice Commander(1)

Administration

Administrative Sergeant(3)

Property& Evidence Custodian(1)

VideoEvidence Technician(1)

CSO-CrimeFree Housing(1)

CrossingGuard(25)

PoliceRecords Supervisor(1)

AssistantPolice Records Supervisor(1)

Senior PoliceClerk Matron(2)

ClerkMatron/ PoliceClerk Matron

(6)FT,(4)PT

MidnightRecords Clerk(1)

Specialty functions are filled with specialty qualified Patrol Officers from any assigned Division.

Patrol: South Suburban Emergency Response Team (SSERT), Mobile Field Force, Asset Forfeiture, Advanced Evidence Team, K9, Crisis Intervention Team (CIT)

Investigations: Cyber, Major Crimes Task Force, Juvenile Investigations

Administration: Field Training Officers

Special Programs: See Chart Above

DivisionPolice Commander(1) SpecialPrograms

SpecialResponse RescueTaskForce

UnmannedAircraft Systems(UAS)

Threat&Risk Assessment

CriticalIncident Response

CitizensPolice Academy&Alumni Association

71

FY25 Budget Expenditures

Village
of Tinley Park
01 GENERAL FUND 17 POLICE ADMINISTRATION 205 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES2,186,246 2,356,944 2,300,000 2,579,000 222,056 71112OVERTIME53,826 50,000 84,800 50,000 0 71121SALARIES-ADMIN723,805 974,800 950,000 1,299,040 324,240 71125PARTTIMEHELP-PENSIONABLE104,446 182,100 180,000 92,625 89,47571127PARTTIMEHELP-NON-PENSIONABLE32,114 32,000 55,000 34,500 2,500 71130WAGES-CROSSINGGUARDS180,464 188,000 185,000 185,000 3,00072110POSTAGE14,748 13,500 15,500 13,500 0 72120TELEPHONECOMMUNICATIONS62,906 70,900 70,900 19,980 50,92072122WIRELESSFIREALARM660 660 660 660 0 72127MOBILEDATACOMMUNICATIONS4,603 8,318 5,000 5,510 2,80872130TRAVELEXPENSE2,105 300 1,000 1,000 700 72140TRAINING6,990 10,700 15,000 14,000 3,300 72143TUITIONREIMBURSEMENT0 3,000 0 3,000 0 72170MEETINGS&CONFERENCES8,959 24,375 20,000 24,625 250 72220RECEPTION&MEALS2,496 3,100 3,100 3,200 100 72310PRINTING6,161 10,000 11,000 10,000 0 72345MICROFILM/DIGITALIMAGING277 5,000 2,500 5,000 0 72430EMPLOYEEHEALTH&LIFE531,913 764,440 650,000 870,033 105,593 72480FICA/MEDICARE112,509 150,900 145,000 190,645 39,745 72485IMRF102,047 207,500 170,000 251,986 44,486 72517CABLESERVICES745 1,000 750 1,000 0 72530R&M-MACHNERY&EQUIPMENT1,998 8,667 3,000 2,000 6,66772540R&M-MOTORVEHICLES88,186 85,000 150,000 140,000 55,000 72550R&M-RADIOS3,506 22,000 22,000 0 22,00072

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 17 POLICE ADMINISTRATION 205 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72630RENTMACHINERY&EQUIP422 0 0 0 0 72631RENT-ANTENNASITE422- 5,213 7,900 5,213 0 72655SOFTWARELICENSING&SUPPORT101,909 107,800 107,800 79,110 28,69072710TOWEL&LAUNDRYSERVICE0 400 0 400 0 72720DUES&SUBSCRIPTIONS19,977 20,025 20,025 20,250 225 72750SERVICECONTRACTS98,368 112,000 112,000 104,000 8,00072756SERVICECONTRACTS-COMPUTEREQUIP5,514 6,000 6,000 0 6,00072840ENGINEERINGSERVICES0 4,000 0 4,000 0 72860VEHICLELICENSES2,753 4,000 4,500 4,000 0 72863CAPITALLEASEMANAGEMENTFEE0 600 2,300 0 60072974EMPLOYEERECOGNITIONS4,647 5,500 5,500 5,500 0 73110OFFICESUPPLIES15,827 13,500 12,000 12,500 1,00073315CONFECTIONARYSUPPLIES1,669 2,000 2,000 2,000 0 73410EXPENDABLETOOLS90 0 0 0 0 73530GASOLINE246,524 500,000 275,000 350,000 150,00073535OIL3,200 5,000 3,600 5,000 0 73540MISCELLANEOUSFUELS0 0 200 0 0 73560TIRES&TUBES12,616 20,000 25,000 30,000 10,000 73570ELECTRICALSUPPLIES0 500 0 500 0 73590BOOKS/MANUALS/BROCHURES835 1,300 1,300 1,300 0 73600POLICEOPERATINGEXPENSE3,677 6,200 7,000 21,200 15,000 73610UNIFORMS5,400 8,500 21,000 18,500 10,000 73875GRANTEXPENDITURES360 300 600 300 0 Total ****** 4,755,076 5,996,042 5,653,935 6,460,077 464,035 73

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 17 POLICE ADMINISTRATION 205 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 90000***TitleNotFound*** 96141PRINCIPALPAYMENTS2,284 0 0 0 0 96142INTERESTEXPENSE2,681 0 0 0 0 Total ***TitleNotFound*** 4,965 0 0 0 0 Total ADMINISTRATION 4,760,041 5,996,042 5,653,935 6,460,077 464,035 74

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 17 POLICE CRIME PREVENTION 215 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES74,199 69,000 74,568 80,000 11,000 71112OVERTIME20,989 19,000 17,000 19,000 0 72110POSTAGE0 1,000 50 1,000 0 72140TRAINING0 1,100 150 1,100 0 72170MEETINGS&CONFERENCES34 1,350 500 1,350 0 72220RECEPTION&MEALS927 2,650 1,300 3,150 500 72310PRINTING902 2,000 1,000 2,000 0 72430EMPLOYEEHEALTH&LIFE18,784 16,040 16,040 16,150 110 72480FICA/MEDICARE5,967 5,300 6,500 6,200 900 72485IMRF9,303 8,600 9,400 10,000 1,400 72655SOFTWARELICENSING&SUPPORT5,524 6,000 6,000 0 6,00072720DUES&SUBSCRIPTIONS35 410 200 410 0 73110OFFICESUPPLIES0 500 0 500 0 73590BOOKS/MANUALS/BROCHURES0 250 0 250 0 73600POLICEOPERATINGEXPENSE2,409 7,500 7,500 7,500 0 73830SIGNS&SIGNMATERIALS0 500 500 500 0 Total ****** 139,073 141,200 140,708 149,110 7,910 Total CRIMEPREVENTION 139,073 141,200 140,708 149,110 7,910 75

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 17 POLICE CRIME FREE HOUSING 217 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES54,956 69,000 69,700 73,000 4,000 71112OVERTIME3,701 3,000 5,000 3,000 0 72110POSTAGE1,044 500 1,000 1,000 500 72170MEETINGS&CONFERENCES378 1,900 900 1,900 0 72310PRINTING0 550 200 550 0 72430EMPLOYEEHEALTH&LIFE25,342 31,060 31,060 30,105 95572480FICA/MEDICARE4,254 5,000 5,200 6,000 1,000 72485IMRF6,888 8,000 8,200 9,100 1,100 72720DUES&SUBSCRIPTIONS0 525 100 525 0 73110OFFICESUPPLIES0 100 0 100 0 73600POLICEOPERATINGEXPENSE80 1,100 100 1,100 0 Total ****** 96,643 120,735 121,460 126,380 5,645 Total CRIMEFREEHOUSING 96,643 120,735 121,460 126,380 5,645 76

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 17 POLICE PATROL 220 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES6,008,945 6,716,790 6,500,000 6,880,000 163,210 71112OVERTIME1,279,652 1,000,000 1,420,000 1,400,000 400,000 71127PARTTIMEHELP-NON-PENSIONABLE173,643 436,704 175,000 350,000 86,70472120TELEPHONECOMMUNICATIONS0 0 0 42,120 42,120 72127MOBILEDATACOMMUNICATIONS20,864 30,096 20,000 31,320 1,224 72140TRAINING82,836 110,775 100,000 112,175 1,400 72230PRISONERCARE2,378 3,800 3,200 3,800 0 72240ANIMALCARE2,509 16,000 20,000 16,000 0 72430EMPLOYEEHEALTH&LIFE988,867 1,319,300 1,300,000 1,637,031 317,731 72480FICA/MEDICARE115,569 157,100 155,000 166,156 9,056 72530R&M-MACHINERY&EQUIPMENT305 5,650 5,650 5,650 0 72567R&M-MOBILEDATAEQUIPMENT0 3,000 1,000 3,000 0 72655SOFTWARELICENSING&SUPPORT34,864 46,310 46,310 46,335 25 72753TOWINGSERVICE969 2,000 1,000 2,000 0 72756SERVICECONTRACTS-COMPUTEREQUIP770 4,700 0 4,700 0 72855MEDICALSERVICES290 22,650 25,000 15,650 7,00073550CHEMICALSUPPLIES6,937 7,000 8,000 7,000 0 73590BOOKS/MANUALS/BROCHURES0 750 0 750 0 73600POLICEOPERATINGEXPENSE19,205 19,500 19,500 53,000 33,500 73610UNIFORMS25,371 20,500 18,000 33,500 13,000 73760AMMUNITION&TARGETS25,322 37,500 37,500 36,500 1,00074142FIRSTAIDKITS/AED3,642 7,250 7,250 11,250 4,000 74618PDBODYARMOR12,041 14,000 14,000 21,200 7,200 74628STUNGUNS/TASERS14,225 38,800 40,000 58,750 19,950 77
Village of Tinley Park
01 GENERAL FUND 17 POLICE PATROL 220 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 Total ****** 8,819,204 10,020,175 9,916,410 10,937,887 917,712 Total PATROL 8,819,204 10,020,175 9,916,410 10,937,887 917,712 78
FY25 Budget Expenditures

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 17 POLICE INVESTIGATIONS 225 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES1,544,104 1,697,800 1,720,000 1,900,000 202,200 71112OVERTIME123,255 100,000 125,000 125,000 25,000 72120TELEPHONECOMMUNICATIONS608 550 1,000 550 0 72130TRAVELEXPENSES2,976 20,000 5,000 10,000 10,00072140TRAINING24,021 25,000 25,000 20,000 5,00072340PHOTOGRAPHY194 0 0 0 0 72430EMPLOYEEHEALTH&LIFE261,974 290,720 300,000 338,500 47,780 72480FICA/MEDICARE24,233 23,400 23,400 32,000 8,600 72552R&MCAMERA/MONITORINGSYSTEMS0 12,100 12,000 0 12,10072567R&M-MOBILEDATAEQUIPMENT0 500 0 0 50072655SOFTWARELICENSING&SUPPORT25,886 36,880 45,000 40,815 3,935 72720DUES&SUBSCRIPTIONS250 7,255 7,255 7,655 400 72750CONTRACTSERVICES0 45,000 0 5,000 40,00072852INVESTIGATIONSERVICES5,814 9,000 9,000 9,000 0 73110OFFICESUPPLIES32 1,000 100 1,000 0 73550CHEMICALSUPPLIES2,568 3,500 5,000 3,500 0 73590BOOKS/MANUALS/BROCHURES220 400 400 400 0 73600POLICEOPERATINGEXPENSE18,443 29,500 29,500 25,500 4,000Total ****** 2,034,578 2,302,605 2,307,655 2,518,920 216,315 Total INVESTIGATIONS 2,034,578 2,302,605 2,307,655 2,518,920 216,315 79

FY25 Budget Expenditures

Tinley
Village of
Park
01 GENERAL FUND 17 POLICE D.A.R.E. 230 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71112OVERTIME24,291 51,000 25,000 25,000 26,00072480FICA/MEDICARE259 750 500 750 0 73600POLICEOPERATINGEXPENSE7,826 10,000 10,000 10,000 0 Total ****** 32,376 61,750 35,500 35,750 26,000Total D.A.R.E. 32,376 61,750 35,500 35,750 26,00080

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 17 POLICE MUSIC THEATRE 235 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES123,384 360,000 85,000 300,000 60,00071112OVERTIME282,552 600,000 275,000 450,000 150,00071127PARTTIME-NON-PENSIONABLE0 0 31,000 0 0 72480FICA/MEDICARE13,878 25,410 13,000 26,000 590 72485IMRF1,877 3,000 2,900 3,000 0 72855MEDICALSERVICES0 200 0 200 0 73110OFFICESUPPLIES0 250 500 250 0 73550CHEMICALSUPPLIES0 5,200 500 5,200 0 73570ELECTRICALSUPPLIES0 1,000 1,000 1,000 0 73600POLICEOPERATINGEXPENSE1,228 2,500 2,500 4,500 2,000 73610UNIFORMS0 0 0 10,000 10,000 Total ****** 422,919 997,560 411,400 800,150 197,410Total MUSICTHEATRE 422,919 997,560 411,400 800,150 197,410Total POLICE 16,304,834 19,640,067 18,587,068 21,028,274 1,388,207 81

FIRE DEPARTMENT

The mission of the Tinley Park Fire Department is to provide an outstanding level of service by staffing the department with the highest degree of trained professionals who devote duty above personal risk. The Department regularly seeks ways to improve the ways they provide service to our citizens. The Department advances public safety through its fire prevention, investigation, and educationprograms.

The Fire Department staffs all four of the Village’s fire stations around the clock by part-time firefighters to reduce emergency response times. Additional manpower is added in emergencies or severe weather as required.

The Village contracts for Emergency Medical Services (EMS), which is budgeted within the Emergency Management Agency department. The ambulances are housed in the Village fire stations.

Department Goals

1. Implement “Basic Life Support” first responder program using suppression resources for selected responses.

Strategic Plan Goal A & B

2. Create a department, division and bureau staffing and deployment analysis to validate current operations and forecast future needs.

Strategic Plan Goal A & B

Improve post incident analysis and quality assurance measures. Strategic Plan Goal A & B

3. In February start the delivery of a Tinley Park resident Basic Firefighter Operations academy.

Strategic Plan Goal A & B

Performance Measures

Average response time for Suppression/Rescue Services

Provide development training that meets standards for members

Host Community Outreach events at all educational facilities within jurisdiction

2023 2024 2025 Benchmark Actual Estimated Budget Actual < 6:00 min 5:19 5:17 < 6:00 min 96% 96% 96% 96% 96% 96% 96% 96% 82

FY2025 Fire Department Structure

FireServiceAdministrator(1)

DeputyFireServiceAdministrator(1)

OfficeCoordinator(1)

AdministrativeAssistant(2)

AssistantFireChief(4)PT

FireCaptain(4)PT

FireLieutenant(24)PT

FireMarshal(1)

FireInspector (1)FT(1)PT PublicEducation Officer(1)PT

FireEngineer(28)PT

Firefighter(72)PT

83

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 19 FIRE DEPARTMENT FIRE SUPPRESSION 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES0 0 0 621,000 621,000 71112OVERTIME214,668 360,000 285,000 370,000 10,000 71125PARTTIMEHELP-PENSIONABLE3,005,410 3,893,000 3,650,000 4,518,000 625,000 71127PARTTIME-NON-PENSIONABLE127,514 330,000 100,000 343,200 13,200 72110POSTAGE442 600 500 2,250 1,650 72120TELEPHONECOMMUNICATIONS13,816 18,445 13,000 9,180 9,26572122WIRELESSFIREALARM2,640 4,300 3,000 4,300 0 72127MOBILEDATACOMMUNICATIONS10,816 15,040 11,000 15,660 620 72140TRAINING54,336 16,536 16,536 16,536 0 72145TRAININGTUITION9,059 31,750 31,750 51,359 19,609 72170MEETINGS&CONFERENCES4,348 2,400 2,400 6,200 3,800 72220RECEPTION&MEALS1,510 12,000 4,000 9,000 3,00072310PRINTING558 1,750 1,000 2,250 500 72430EMPLOYEEHEALTH&LIFE78,298 185,500 90,000 185,500 0 72475DEFERREDCOMPCONTRIBUTION4,742 16,000 10,000 16,000 0 72480FICA57,441 118,000 73,000 122,000 4,000 72485IMRF375,532 571,000 460,000 600,000 29,000 72517CABLESERVICES2,424 2,850 2,450 2,850 0 72520R&M-BUILDINGS/STRUCT5,619 15,600 15,600 15,600 0 72524REPAIR&REPLFURNITURE&FIXTURES21,281 23,700 23,700 13,700 10,00072530R&M-MACHINERY&EQ7,470 17,587 17,586 10,920 6,66772535R&MFIREEXTINGUISHERS939 2,080 1,200 2,080 0 72540R&M-MOTORVEHICLES173,161 207,000 240,000 232,000 25,000 72550R&M-RADIOS5,114 7,200 7,200 0 7,20084

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 19 FIRE DEPARTMENT FIRE SUPPRESSION 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72552R&MCAMERA/MONITORINGSYSTEMS855 600 600 0 60072567R&M-MOBILEDATAEQUIPMENT0 1,500 1,000 1,500 0 72570R&M-TIRES&TUBES27,444 28,080 28,080 18,080 10,00072578R&MAIRPAKS7,669 8,112 10,000 8,112 0 72631RENT-ANTENNASITE0 4,344 6,600 4,561 217 72644CARTEXPENSES0 2,000 2,000 2,000 0 72655SOFTWARELICENSING&SUPPORT24,055 32,150 32,150 17,950 14,20072720DUES&SUBSCRIPTIONS11,841 11,827 11,827 12,072 245 72750SERVICECONTRACTS62,729 63,240 63,240 59,740 3,50072756SERVICECONTRACTS-COMPUTEREQUIP9,109 6,000 6,000 0 6,00072844SPRINKLERREVIEWFEES0 0 0 15,000 15,000 72846TESTINGSERVICES3,458 8,400 10,000 22,350 13,950 72863CAPITALLEASEMANAGEMENTFEE0 0 1,376 0 0 72974EMPLOYEERECOGNITIONS5,043 6,000 3,000 3,000 3,00073110OFFICESUPPLIES6,040 6,912 4,000 4,912 2,00073115MEDICALSUPPLIES1,085 10,500 8,000 8,500 2,00073410EXPENDABLETOOLS2,604 6,250 6,900 6,250 0 73530GASOLINE16,535 30,000 26,000 36,000 6,000 73535OIL831 486 1,200 1,600 1,114 73540MISCELLANEOUSFUELS557 1,040 1,700 1,040 0 73545DIESEL34,434 65,000 50,000 55,000 10,00073555HAZARDOUSMATERIALSUPPLIES1,224 1,500 1,500 1,500 0 73570ELECTRICALSUPPLIES153- 0 0 0 0 73580JANITORIALSUPPLIES7,535 8,925 9,500 8,925 0 73585FIRESTATIONSUPPLIES6,017 4,000 5,000 5,300 1,300 85

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 19 FIRE DEPARTMENT FIRE SUPPRESSION 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73595PAMPHLETS0 0 0 250 250 73605FIRESAFETY/EDPROGRAMSSUPPLIES0 0 0 6,500 6,500 73606CPRSUPPLIES0 0 0 500 500 73610UNIFORMS48,440 86,250 86,250 89,750 3,500 73615FIREINVESTIGATIONSEQUIP/SUPPLIES0 0 0 150 150 73845SAFETYSUPPLIES757 3,000 3,000 2,000 1,00073870OTHEROPERATINGSUPPLIES13,399 12,250 12,250 12,250 0 74184HOSE4,283 15,000 10,000 3,000 12,00074604THERMALIMAGINGCAMERA/GASDETECTOR8,602 12,000 10,000 7,000 5,00074614AIRPACKMASKS2,060 2,262 2,262 2,062 20074619BUNKERGEAR100,437 99,970 99,970 125,485 25,515 Total ****** 4,584,028 6,389,936 5,572,327 7,711,924 1,321,988 90000***TitleNotFound*** 96141PRINCIPALPAYMENTS1,904 0 0 0 0 96142INTERESTEXPENSE2,234 0 0 0 0 Total ***TitleNotFound*** 4,138 0 0 0 0 Total FIRESUPPRESSION 4,588,166 6,389,936 5,572,327 7,711,924 1,321,988 86

FY25 Budget Expenditures

Village
of Tinley Park
01 GENERAL FUND 19 FIRE DEPARTMENT FIRE PREVENTION 020 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES626,431 691,470 655,000 0 691,47071112OVERTIME3,878 15,000 15,000 0 15,00071125PARTTIMEHELP-PENSIONABLE143,213 200,000 90,000 0 200,00071127PARTTIME-NON-PENSIONABLE1,293 50,000 0 0 50,00072110POSTAGE1,256 1,650 1,000 0 1,65072120TELEPHONECOMMUNICATIONS2,826 5,040 3,200 0 5,04072127MOBILEDATACOMMUNICATIONS1,873 1,500 1,500 0 1,50072130TRAVELEXPENSE0 200 200 0 20072140TRAINING1,522 29,609 30,000 0 29,60972170MEETINGS&CONFERENCES1,258 2,800 1,500 0 2,80072220RECEPTION&MEALS1,175 1,100 1,200 0 1,10072310PRINTING427 500 900 0 50072340PHOTOGRAPHY0 200 200 0 20072430EMPLOYEEHEALTH&LIFE122,645 172,220 140,000 0 172,22072480FICA56,333 75,700 67,000 0 75,70072485IMRF90,860 107,500 95,000 0 107,50072530R&M-MACHINERY&EQ122 750 750 0 75072540R&M-MOTORVEHICLES1,788 1,500 1,500 0 1,50072550R&MRADIOS469 500 300 0 50072560R&M-OFFICEEQUIPMENT9 500 200 0 50072655SOFTWARELICENSING&SUPPORT9,448 17,150 17,150 0 17,15072720DUES&SUBSCRIPTIONS1,130 13,497 3,000 0 13,49772750SERVICECONTRACTS0 2,570 2,570 0 2,57072844SPRINKLERREVIEWFEES0 15,000 3,000 0 15,00087

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 19 FIRE DEPARTMENT FIRE PREVENTION 020 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72974EMPLOYEERECOGNITIONS198 2,000 1,500 0 2,00073110OFFICESUPPLIES217 1,000 600 0 1,00073530GASOLINE2,033 6,000 3,000 0 6,00073535OIL650 600 600 0 60073595PAMPHLETS268 1,250 500 0 1,25073605FIRESAFETY/EDPROGRAMSSUPPLIES5,942 6,500 6,500 0 6,50073606CPRSUPPLIES893 1,500 1,500 0 1,50073610UNIFORMS3,057 3,550 2,000 0 3,55073615FIREINVESTIGATIONSEQUIP/SUPPLIES54 150 150 0 15073870OTHEROPERATINGSUPPLIES7 300 300 0 30073872KNOXBOXMAINTENANCE228 250 262 0 250Total ****** 1,081,503 1,429,056 1,147,082 0 1,429,056Total FIREPREVENTION 1,081,503 1,429,056 1,147,082 0 1,429,056Total FIREDEPARTMENT 5,669,669 7,818,992 6,719,409 7,711,924 107,06888
Village of Tinley Park
01 GENERAL FUND 20 FIRE PREVENTION *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 Total *** 0 0 0 0 0 Total FIREPREVENTION 0 0 0 0 0 89
FY25 Budget Expenditures

EMERGENCY MANAGEMENT AGENCY

The Tinley Park Emergency Management Agency (EMA) has been in existence since the early 1950s when it was known as Civil Defense. Today, EMA provides both emergency and nonemergency support to other Village public safety departments. EMA also provides mutual aid support to other community and township-based emergency services units. EMA is a community-oriented organization that assists other groups with community and area events. The organization is comprised of local citizens. All EMA members are high-spirited volunteers who are concerned with fulfilling their role in the community, which is to deal with any emergency or disaster situation that they are called upon to handle.

The Village has contracted for Emergency Medical Services (EMS) since 1978. The costs associated with this contract are budgeted within the EMA department.

Department Goals

1. Disseminate emergency preparedness information to the public so that citizens may lessen the impact of, and be better prepared, in the event of an emergency/disaster.

Strategic Plan Goal A

2. Ensure that the Village has a workable, updated Emergency Preparedness Plan, and that plan is tested periodically to efficiently coordinate the response and mitigation of emergency/disaster situations.

Strategic Plan Goal A

3. Provide other Village public safety agencies, the community and mutual aid communities with a competent, trained and professional organization that is able to respond to any emergency situation requiring our assistance.

Strategic Plan Goal A Performance Measures

Emergency Preparedness training at each school in Tinley Park

Benchmark 2023 Actual 2024 Est. Actual 2025 Budget Reduce Staff Overtime 5% 13% 5% 3% Joint Command Participation in
exercise 2 3 2 3 Provide
100% 100% 100% 100% 90
tabletop

EmergencyManagement

EMAOfficerTraining(1)PT

EMAMember(8)PT

EMAOfficerMaintenance(1)PT

EMAMember(8)PT

EMAOfficerCommunications(1)PT

EMAMember(8)PT

EmergencyManagement& 911CommunicationsDirector(1)

AdministrativeAssistant(1)

EMAOfficerTrafficManagement(1)PT

EMAMember(8)PT

EMAOfficerSupplies(1)PT

EMAMember(8)PT

EMAOfficerCompliance(1)PT

Emergency911DispatchCenter

Telecommunications Supervisor(1)

LeadTelecommunicator/ 911Dispatcher(4)

Telecommunicator/ 911Dispatcher(14)

CCTVOperator(2)PT

FY2025 Emergency Management Agency Structure
91

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL
21 EMERGENCY MANAGEMENT AGENCY ADMINISTRATION 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES149,360 158,000 160,000 161,000 3,000 71112OVERTIME2,270 0 100 0 0 71125PARTTIMEHELP-PENSIONABLE13,552 0 14,000 0 0 71127PARTTIMEHELP-NON-PENSIONABLE161,845 363,000 150,000 375,000 12,000 72110POSTAGE35 200 100 100 10072120TELEPHONECOMMUNICATIONS1,855 1,800 4,400 3,240 1,440 72127MOBILEDATACOMMUNICATIONS0 0 500 1,620 1,620 72130TRAVELEXPENSE0 2,150 1,000 1,000 1,15072140TRAINING482 1,900 6,000 1,900 0 72170MEETINGS&CONFERENCES528 2,950 2,000 3,200 250 72220RECEPTION&MEALS731 1,500 1,500 1,500 0 72310PRINTING0 1,000 0 0 1,00072430EMPLOYEEHEALTH&LIFE39,407 45,100 45,100 45,250 150 72480FICA24,501 84,100 25,000 48,500 35,60072485IMRF19,140 19,700 19,500 20,500 800 72517CABLESERVICES19- 0 0 0 0 72530R&M-MACHINERY&EQ7,403 11,167 10,000 6,000 5,16772540R&M-MOTORVEHICLES11,795 15,000 15,000 35,000 20,000 72550R&M-RADIOS1,049 2,000 1,500 0 2,00072575R&MSIRENS7,828 8,345 8,500 8,645 300 72655SOFTWARELICENSING&SUPPORT7,064 13,100 13,100 6,360 6,74072720DUES&SUBSCRIPTIONS479 615 615 780 165 72790OTHERCONTRACTUALSERVICES0 0 6,000 10,000 10,000 72792EMERGENCYDISASTERPLAN0 2,400 1,800 1,400 1,00092
FUND

FY25 Budget Expenditures

Village of Tinley Park
01
21 EMERGENCY MANAGEMENT AGENCY ADMINISTRATION 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72856AMBULANCESERVICE530,166 550,000 550,000 650,000 100,000 72863CAPITALLEASEMANAGEMENTFEE0 432 900 0 43272988MARKETING/RECRUITMENT0 1,000 0 0 1,00073110OFFICESUPPLIES1,846 2,500 1,500 1,500 1,00073530GASOLINE18,239 40,000 25,000 30,000 10,00073535OIL500 500 550 500 0 73593PUBLICINFORMATION110 1,200 800 500 70073610UNIFORMS27,124 34,000 25,000 24,000 10,00073870OTHEROPERATINGSUPPLIES11,790 10,200 10,200 8,300 1,900Total ****** 1,039,080 1,373,859 1,099,665 1,445,795 71,936 Total ADMINISTRATION 1,039,080 1,373,859 1,099,665 1,445,795 71,936 93
GENERAL FUND

FY25 Budget Expenditures

Village
Tinley
of
Park
01
21 EMERGENCY MANAGEMENT AGENCY COMMUNICATIONS 210 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES1,011,771 1,216,000 1,216,000 1,404,500 188,500 71112OVERTIME137,235 200,000 190,000 200,000 0 71127PARTTIME-NON-PENSIONABLE24,570 48,000 26,000 32,000 16,00072110POSTAGE56 100 70 100 0 72120TELEPHONECOMMUNICATIONS2,632 3,000 2,500 2,700 30072127MOBILEDATACOMMUNICATIONS3,221 5,400 3,100 3,780 1,62072140TRAINING3,371 9,224 7,500 8,639 58572170MEETINGS&CONFERENCES1,400 3,000 2,000 2,750 25072220RECEPTION&MEALS0 200 100 200 0 72330LEGALNOTICES&ADVERTISING0 200 0 0 20072430EMPLOYEEHEALTH&LIFE235,789 269,680 269,600 282,000 12,320 72480FICA87,610 89,900 95,000 97,500 7,600 72485IMRF134,731 144,900 144,000 154,500 9,600 72550R&MCOMMRADIOEQUIP100 1,000 500 0 1,00072655SOFTWARELICENSING&SUPPORT91,916 96,730 101,000 209,954 113,224 72720DUES&SUBSCRIPTIONS2,410 2,700 2,700 2,800 100 72756SERVICECONTRACTS-COMPUTEREQUIP5,514 4,500 4,500 21,000 16,500 72974EMPLOYEERECOGNITIONS652 750 750 750 0 73110OFFICESUPPLIES6,226 8,330 6,000 5,330 3,00073590BOOKS/MANUALS/BROCHURES0 375 300 0 37573610UNIFORMS0 160 0 0 16074111MULTIMEDIAEQUIPMENT0 2,300 500 800 1,500Total ****** 1,749,204 2,106,449 2,072,120 2,429,303 322,854 94
GENERAL FUND
Village of Tinley Park
01 GENERAL FUND 21 EMERGENCY MANAGEMENT AGENCY Total COMMUNICATIONS 1,749,204 2,106,449 2,072,120 2,429,303 322,854 Total EMERGENCYMANAGEMENTAGENCY 2,788,284 3,480,308 3,171,785 3,875,098 394,790 95
FY25 Budget Expenditures

PUBLIC WORKS DEPARTMENT

The Public Works Department is responsible for maintaining the integrity and safety of Tinley Park’s infrastructure and Village owned facilities. The department is split into three primary divisions: Streets, Facilities, and Water and Sewer. The latter division is an enterprise fund presented separately, later in this document.

The Streets division is responsible for the maintenance of the streets, bridges and stormwater facilities under the Village’s jurisdictional authority. This includes repairing potholes, periodic street sweeping, snow plowing, maintaining striping and other traffic control devices. Some streets within Tinley Park are not under the jurisdictional control of the Village and are the responsibility of other governments to maintain, including the State of Illinois, Cook County, Will County, and Township (Bremen, Orland, Rich, Frankfort) Highway Departments. The Streets Department is also responsible for storm water management and maintenance of the related public storm sewers, and retention/detention ponds that are under the Village’s authority. Like the roads, there are some storm water facilities that are the responsibility of other private and public entities to maintain.

The Facilities division is primarily responsible for themaintenance of the public street lighting located along the Village streets in Tinley Park. The Department also takes care of Village owned, or maintained, traffic signals. Because of the nature of the equipment, most traffic signal maintenance is performed by third party contractors that specialize in this type of work.

The Facilities division is also responsible for the maintenance of all Village owned buildings, facilities, and related improvements. This includes HVAC systems, furniture repairs/replacements, door repairs, painting, plumbing, etc.

Street Division Goals

1. Follow and document new Best Management Practices (BMPs)to comply with the Chloride Reduction Initiative. Complete the second annual report due in July.

Strategic Plan Goal B

2. Provide seasonal information to residents regarding general services provided by the Public Works’ Street Division, thereby enhancing relations and reducing complaints.

Strategic Plan Goal B

3. Increase efficiency and effectiveness of the Village’s Snow PlowingProgram.

Strategic Plan Goal B

96

Facilities Division Goals

1. Reduce the frequency and impact of unscheduled repairs to streetlights comparable to the acceptable levels in relation to the age of equipment.

Strategic Plan Goal B

2. Continue the implementation of a program for upgrading Village controlled street lighting to LED for operational cost savings including energy efficiency and reduced maintenance while providing enhanced performance and monitoring through mobile technology.

Strategic Plan Goal

3. Enhance communication and completion of requested services through the continued use of the Cartêgraph Work Order system.

Strategic Plan Goal B

97

Street Division

Performance Measures

Snow and Ice removal completed within established timeframe (ranging from 12-52 hours) based on level of accumulation.

Measure average completion time of sink hole repairs from date necessary repair is requested.

Measure average completion time of concrete/asphalt repairs from date necessary repair is requested.

Facilities Division

Performance Measures

General repair of streetlights within 14 business days of reported outage/issue (Bulb/photocell/fixture/fuse/ballast).

Advanced repair of streetlights within 30 business days of reported outage/issue (Knock down/cable break/foundation replacement)

Repair/address building maintenance requests within 5 business days of reported issue.

Repair/address commuter parking lot requests within 5 business days of reported issue.

Benchmark 2023 Actual 2024 Est. Actual 2025 Budget 100% 100% 100% 100% 365 days 25 days 14 days 10 days 365 days 75 days 35 days 25 days Benchmark 2023 Actual 2024 Est. Actual 2025 Budget 14 Days 95% 100% 100% 30 Days 90% 100% 100% 5 Days 93% 100% 100% 5 Days 95% 100% 100% 98

FY2025 Public Works Department Structure

Facilities Superintendent(1)

FacilitiesForeman(1)

Maintenance Worker/ Technician(9)

Part-Time Maintenance(3)

Senior Custodian(1)

Custodian (2)FT(1)PT

PublicWorksDirector(1)

AdministrativeAssistanttoPublic WorksDirector(1)

RadioTechnician(1)

AssistantPublicWorksDirector(1)

Street Superintendent(1)

StreetForeman(2)

Maintenance Worker/ Technician(20)

Part-Time Maintenance(2)

Seasonal Maintenace(1)

HeadMechanic(1)

Mechanic/ Automotive Technician(2)

Diesel Mechanic(1)

Water&Sewer Superintendent(1)

WaterForeman(1)

SCADA Engineer(1)

MaintenanceMan /Worker/ Technician(14)

Part-Time Maintenace(2)

Seasonal Maintenance(1)

PublicWorks Administrative Manager(1)

Office Coordinator(1)

Administrative Assistant(1)

UtilityBiling Technician(1)

WorkOrder Technician (1)FT,(1)PT

PublicWorks Service Representative(4)

OfficeClerk(1)PT

VillageEngineer(1)

EngineeringProject Manager(1)

99
Village of Tinley Park
01 GENERAL FUND 23 ROAD & BRIDGE *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 Total *** 0 0 0 0 0 Total ROAD&BRIDGE 0 0 0 0 0 100
FY25 Budget Expenditures
Village of Tinley Park
01 GENERAL FUND 24 ELECTRICAL *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 Total *** 0 0 0 0 0 Total ELECTRICAL 0 0 0 0 0 101
FY25 Budget Expenditures
Village of Tinley Park
01 GENERAL FUND 25 MUNICIPAL BUILDINGS *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 Total *** 0 0 0 0 0 Total MUNICIPALBUILDINGS 0 0 0 0 0 102
FY25 Budget Expenditures

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 26 PUBLIC WORKS STREETS 023 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES2,027,597 2,278,000 2,180,000 2,399,550 121,550 71112OVERTIME150,615 250,000 210,000 250,000 0 71125PARTTIMEHELP-PENSIONABLE0 60,000 0 58,000 2,00071127PARTTIME-NON-PENSIONABLE0 15,000 5,000 0 15,00072110POSTAGE51 1,000 200 1,000 0 72120TELEPHONECOMMUNICATIONS14,827 19,356 19,356 16,200 3,15672127MOBILEDATACOMMUNICATIONS6,194 7,920 7,920 1,320 6,60072140TRAINING10,672 7,000 11,000 22,000 15,000 72170MEETINGS&CONFERENCES713 800 800 800 0 72220RECEPTION&MEALS2,125 2,000 2,600 2,000 0 72266VEHICLEINSPECTION3,478 3,200 3,200 3,200 0 72310PRINTING117 2,800 2,800 2,800 0 72330LEGALNOTICES&ADVERTSING3,736 1,400 1,400 1,400 0 72430EMPLOYEEHEALTH&LIFE447,270 600,460 525,000 534,000 66,46072480FICA162,031 182,500 180,000 207,071 24,571 72485IMRF253,935 294,100 275,000 334,750 40,650 72510ELECTRICITY3,121 4,260 4,260 4,260 0 72512WATER&SEWER4,988 11,150 11,150 11,150 0 72513UTILITYLOCATINGSERVICE2,325 3,125 3,125 3,125 0 72526R&M-DRAINAGE2,484 80,500 10,000 88,500 8,000 72527STREETPRINTMAINTENANCE0 90,000 10,000 90,000 0 72530R&M-MACHINERY&EQ34,232 45,000 45,000 45,000 0 72540R&M-MOTORVEHICLES66,821 65,000 65,000 65,000 0 72550R&M-RADIOS181 250 250 0 250103

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 26 PUBLIC WORKS STREETS 023 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72565R&M-COMPUTEREQUIPMENT0 500 500 0 50072655SOFTWARELICENSING&SUPPORT59,534 60,000 60,000 59,220 78072710TOWEL&LAUNDRYSERVICES508 1,000 1,000 1,100 100 72720DUES&SUBSCRIPTIONS4,485 7,500 7,500 7,500 0 72750SERVICECONTRACTS453 600 600 600 0 72785CONTRACTSNOWREMOVAL337,288 737,590 450,000 737,590 0 72790OTHERCONTRACTUALSVCS84,385 112,900 112,900 148,800 35,900 72840ENGINEERINGSERVICES18,139 60,000 40,000 60,000 0 72847PLANNINGSERVICES153,300 177,750 177,750 219,844 42,094 72860VEHICLELICENSE859 700 700 700 0 72863CAPITALLEASEMANAGEMENTFEE0 1,920 1,920 0 1,92072881CONTRACTLANDSCAPEMAINTENANCE601,258 791,200 791,200 861,600 70,400 72890REFUSEDISPOSAL84,202 110,000 110,000 110,000 0 72974EMPLOYEERECOGNITIONS593 2,000 2,000 0 2,00073110OFFICESUPPLIES3,199 6,000 6,000 6,000 0 73115CONFECTIONARYSUPPLIES2,152 3,000 3,000 3,000 0 73117FIRSTAIDSUPPLIES0 450 450 450 0 73410EXPENDABLETOOLS13,974 17,500 18,000 17,500 0 73520KEROSENE&LPGAS490 500 500 500 0 73530GASOLINE34,905 50,000 45,000 50,000 0 73535OIL5,290 5,500 5,500 5,500 0 73545DIESEL48,015 80,000 65,000 80,000 0 73550CHEMICALSUPPLIES603 1,000 1,000 1,000 0 73560TIRES&TUBES14,480 17,000 17,000 17,000 0 73570ELECTRICALSUPPLIES108 750 750 750 0 104

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 26 PUBLIC WORKS STREETS 023 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73590BOOKS/MANUALS/BROCHURES0 500 500 500 0 73610UNIFORMS7,303 8,325 18,000 19,875 11,550 73620PAINTSUPPLIES1,540 4,500 4,500 4,500 0 73625LANEMARKINGSUPPLIES0 1,000 1,000 1,000 0 73630PLUMBINGSUPPLIES0 350 350 350 0 73680LANDSCAPINGMATERIALS22,964 22,000 30,000 22,000 0 73681RETENTIONMAINTENANCE0 10,000 1,000 5,000 5,00073730WELDINGSUPPLIES1,768 1,500 1,600 1,500 0 73770CONCRETE&MASONRYSUPPL1,142 15,000 3,000 10,000 5,00073780ASPHALT/ROADOIL&TAR8,607 11,000 11,000 11,000 0 73790SEWERTILE/CULV&RELSP9,054 13,500 5,000 13,500 0 73810SALTFORICECONTROL202,085 480,480 300,000 480,480 0 73812ORGANICDEICER14,705 48,400 20,000 50,400 2,000 73830SIGNS&SIGNMATERIALS14,338 20,000 20,000 20,000 0 73840HARDWARE4,976 12,000 12,000 12,000 0 73845SAFETYSUPPLIES10,306 10,000 10,000 10,000 0 73860SAND,GRAVEL&ROCK11,707 15,000 15,000 15,000 0 73870OTHEROPERATINGSUPPLIES11,313 10,000 10,000 10,000 0 75200SIDEWALKREPR/REPL/ADDL189,478 220,000 220,000 246,600 26,600 75406CRACKSEALING114,825 310,000 110,000 150,000 160,00075630TREESREPL/ADDL92,471 153,125 153,125 303,050 149,925 75802STRIPING185,174 200,000 130,000 100,000 100,000Total ****** 5,569,489 7,836,861 6,567,406 8,016,535 179,674 Total STREETS 5,569,489 7,836,861 6,567,406 8,016,535 179,674 105
Village of Tinley Park FY25 Budget Expenditures 01 GENERAL FUND 26 PUBLIC WORKS 106

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 26 PUBLIC WORKS ELECTRICAL DEPARTMENT 024 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES356,895 457,000 440,000 0 457,00071112OVERTIME30,596 24,000 60,000 0 24,00071125PARTTIMEHELP-PENSIONABLE25,270 27,000 27,000 0 27,00071127PARTTIME-NON-PENSIONABLE2,411 8,000 4,000 0 8,00072110POSTAGE0 100 100 0 10072120TELEPHONECOMMUNICATIONS2,871 5,420 5,420 0 5,42072127MOBILEDATACOMMUNICATIONS0 0 218 0 0 72140TRAINING360 10,000 10,000 0 10,00072170MEETINGS&CONFERENCES27 8,000 4,000 0 8,00072220RECEPTION&MEALS1,050 900 900 0 90072266VEHICLEINSPECTIONS624 1,700 1,700 0 1,70072310PRINTING59 675 675 0 67572330LEGALNOTICES&ADVERTISING32 400 400 0 40072430EMPLOYEEHEALTH&LIFE77,223 134,640 125,000 0 134,64072480FICA31,140 37,500 37,500 0 37,50072485IMRF48,071 59,900 57,000 0 59,90072510ELECTRICITY141,002 253,324 200,000 0 253,32472513UTILITYLOCATINGSERVICE2,438 3,125 3,125 0 3,12572530R&M-MACHINERY&EQ7,478 7,000 7,000 0 7,00072540R&M-MOTORVEHICLES7,510 10,000 11,000 0 10,00072550R&M-RADIOS91 500 500 0 50072552R&MCAMERA/MONITORINGSYSTEMS0 20,000 20,000 0 20,00072565R&M-COMPUTEREQUIPMENT0 6,000 6,000 0 6,00072630RENT0 1,000 1,000 0 1,000107

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 26 PUBLIC WORKS ELECTRICAL DEPARTMENT 024 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72655SOFTWARELICENSING&SUPPORT9,804 16,675 16,675 0 16,67572710TOWEL&LAUNDRYSERVICES254 600 600 0 60072720DUES&SUBSCRIPTIONS481 650 650 0 65072735DRUGTESTING0 250 0 0 25072750SERVICECONTRACTS453 675 675 0 67572775R&M-TRAFFICSIGNALS61,622 53,602 75,000 0 53,60272840ENGINEERING0 1,000 1,000 0 1,00072860VEHICLELICENSE322 500 500 0 50072863CAPITALLEASEMANAGEMENTFEE0 432 1,200 0 43272974EMPLOYEERECOGNITIONS509 1,000 1,000 0 1,00073110OFFICESUPPLIES1,603 1,000 1,325 0 1,00073115CONFECTIONARYSUPPLIES1,098 1,000 1,125 0 1,00073117FIRSTAIDSUPPLIES0 1,000 0 0 1,00073410EXPENDABLETOOLS5,550 6,000 7,000 0 6,00073520KEROSENE&LPGAS33 100 100 0 10073530GASOLINE11,479 16,415 17,200 0 16,41573535OIL1,350 1,500 1,500 0 1,50073545DIESELFUEL4,330 6,300 6,300 0 6,30073550CHEMICALSUPPLIES102 300 300 0 30073560TIRES&TUBES1,689 2,000 2,000 0 2,00073570ELECTRICALSUPPLIES97,432 82,000 62,000 0 82,00073590BOOKS/MANUALS/BROCHURES0 50 50 0 5073610UNIFORMS1,117 1,960 3,000 0 1,96073620PAINTSUPPLIES931 1,000 1,000 0 1,00073680LANDSCAPINGMATERIALS449 2,500 1,500 0 2,500108

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 26 PUBLIC WORKS ELECTRICAL DEPARTMENT 024 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73730WELDINGSUPPLIES1,582 1,500 1,500 0 1,50073770CONCRETE&MASONRYSUPPL0 5,000 2,500 0 5,00073840HARDWARE306 400 400 0 40073845SAFETYSUPPLIES2,359 3,000 3,400 0 3,00073870OTHEROPERATINGSUPPLIES1,433 1,000 1,700 0 1,000Total ****** 941,436 1,285,593 1,233,738 0 1,285,593Total ELECTRICALDEPARTMENT 941,436 1,285,593 1,233,738 0 1,285,593109

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 26 PUBLIC WORKS FACILITIES 025 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES463,038 633,000 600,000 1,105,000 472,000 71112OVERTIME30,778 20,000 60,000 44,000 24,000 71125PARTTIMEHELP-PENSIONABLE82,076 153,000 50,000 144,334 8,66671127PARTTIME-NON-PENSIONABLE2,411 8,000 4,000 30,000 22,000 72110POSTAGE0 0 0 100 100 72120TELEPHONECOMMUNICATIONS5,929 6,900 6,300 7,020 120 72122WIRELESSFIREALARM11,024 9,855 7,000 9,855 0 72127MOBILEDATACOMMUNICATIONS2,274 3,325 3,000 3,780 455 72140TRAINING2,502 11,460 6,000 18,460 7,000 72143TUITIONREIMBURSEMENT0 3,000 1,500 3,000 0 72170MEETINGS&CONFERENCES0 0 0 8,000 8,000 72220RECEPTIONS&MEALS0 0 0 900 900 72266VEHICLEINSPECTIONS0 0 0 1,700 1,700 72310PRINTING0 100 100 775 675 72330LEGALNOTICES&ADVERTISING2,125 2,000 1,500 2,400 400 72430EMPLOYEEHEALTH&LIFE126,335 214,600 200,000 322,551 107,951 72480FICA38,743 60,000 55,000 119,208 59,208 72485IMRF66,061 96,000 80,000 186,875 90,875 72510ELECTRICITY57,014 64,400 60,000 319,284 254,884 72511NATURALGAS113,680 158,150 120,000 158,150 0 72512WATER&SEWER66,142 70,000 70,000 70,000 0 72513UTILITYLOCATINGSERVICE0 0 0 3,125 3,125 72517CABLESERVICES578 720 800 720 0 72520R&M-BUILDINGS/STRUCT107,740 137,000 120,000 137,000 0 110

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 26 PUBLIC WORKS FACILITIES 025 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72523R&M-SIDEWALKS/PAVERS2,040 10,000 15,000 21,000 11,000 72525CUSTODIALSERVICES49,266 50,000 50,000 50,000 0 72530R&M-MACHINERY&EQ65,806 100,860 95,000 85,860 15,00072535R&MFIREEXTINGUISHERS3,989 6,000 8,100 6,000 0 72540R&M-MOTORVEHICLES0 0 0 10,000 10,000 72552R&MCAMERA/MONITORINGSYSTEMS8,360 38,000 15,000 0 38,00072565R&M-COMPUTEREQUIPMENT0 1,500 1,000 1,500 0 72630RENT-EQUIPMENT&STORAGE0 0 0 1,000 1,000 72655SOFTWARELICENSING&SUPPORT18,041 20,700 18,000 35,474 14,774 72710TOWEL&LAUNDRYSERVICES0 0 0 600 600 72720DUES&SUBSCRIPTIONS0 0 0 650 650 72750SERVICECONTRACTS0 0 0 675 675 72775R&M-TRAFFICSIGNALS0 0 0 93,602 93,602 72777PHONESYSTEMMAINTENANCE7,354 20,000 50,000 77,000 57,000 72779SHOOTINGRANGEMAINTENANCE10,775 27,325 27,000 32,325 5,000 72790OTHERCONTRACTUALSVCS129,901 202,608 200,000 226,608 24,000 72840ENGINEERING0 5,000 1,000 6,000 1,000 72854INSPECTIONFEES2,661 2,700 3,100 2,700 0 72860VEHICLELICENSE0 0 0 500 500 72881CONTRACTLANDSCAPEMAINTENANCE7,885 45,000 2,000 45,000 0 72974EMPLOYEERECOGNITIONS0 1,000 1,000 0 1,00073110OFFICESUPPLIES1,254 2,000 1,900 3,000 1,000 73112FLAGS/BANNERS10,042 8,000 6,500 8,000 0 73115CONFECTIONARYSUPPLIES523 700 500 1,700 1,000 73117FIRSTAIDSUPPLIES19,667 20,500 29,000 24,500 4,000 111

FY25 Budget Expenditures

Village
of Tinley Park
01 GENERAL FUND 26 PUBLIC WORKS FACILITIES 025 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73410EXPENDABLETOOLS4,271 3,500 4,000 9,500 6,000 73520KEROSENE&LPGAS0 0 0 100 100 73530GASOLINE0 0 50 16,400 16,400 73535OIL0 0 0 1,500 1,500 73545DIESELFUEL2,431 3,500 2,000 9,800 6,300 73550CHEMICALSUPPLIES8 500 250 800 300 73560TIRES&TUBES0 0 0 2,000 2,000 73570ELECTRICALSUPPLIES552 8,000 10,000 130,000 122,000 73580JANITORIALSUPPLIES25,435 24,000 29,000 31,000 7,000 73590BOOKS/MANUALS/BROCHURES0 0 0 50 50 73610UNIFORMS2,528 3,575 5,500 11,535 7,960 73620PAINTSUPPLIES182 750 350 1,750 1,000 73630PLUMBINGSUPPLIES289 2,100 2,000 2,100 0 73680LANDSCAPINGMATERIALS123 3,500 1,500 6,000 2,500 73730WELDINGSUPPLIES0 0 0 1,500 1,500 73770CONCRETE0 1,000 0 6,000 5,000 73780ASPHALT0 1,000 0 1,000 0 73840HARDWARE293 2,200 3,300 2,600 400 73845SAFETYSUPPLIES0 0 0 3,000 3,000 73870OTHEROPERATINGSUPPLIES2,801 5,000 3,500 6,000 1,000 74110FURNITUREREPR/REPL25,137 48,000 40,000 103,000 55,000 Total ****** 1,580,064 2,320,028 2,070,750 3,775,566 1,455,538 Total FACILITIES 1,580,064 2,320,028 2,070,750 3,775,566 1,455,538 112
Tinley Park
res 01 GENERAL FUND Total PUBLICWORKS 8,090,989 11,442,482 9,871,894 11,792,101 349,619 113
Village of
FY25 Budget Expenditu

COMMUNITY DEVELOPMENT

The Community Development Department is comprised of five functional areas:

Economic Development provides professional services dedicated to assisting and encouraging business executives to select Tinley Park as a location and expand the economic and employment opportunities within the community. Economic Development has been recognized with accreditation by the International Economic Development Council since 2014, becoming the first and only internationally accredited economic development organization in the State of Illinois.

Planning & Zoning focuses on orderly land development through the implementation of the Comprehensive Land Plan, Zoning Ordinance and Subdivision Regulations. This area works closely with the Board of Trustees, Plan Commission and Zoning Board of Appeals in the review and public hearing process for requests for variations, special use, rezoning, annexation and subdivision, as well as site plans for new commercial and industrial development.

Building and Inspection assists residents with any questions they may have regarding construction work for homes and businesses. Building is also a resource to the citizens for securing information on current licensed and bonded contractors. This division processes requests for building permits and the associated inspection services.

Code Enforcement/Property Maintenance handles all property maintenance complaints and enforces the grass, weed, and nuisance ordinances.

Health & Consumer Protection performs regular inspections of establishments handling food products and addresses citizen complaints regarding local businesses.

Department Goals

1. Develop a consensus plan for the I-80 corridor.

Strategic Plan Goal C

2. Develop a plan to increase the vibrancy of Downtown Tinley.

Strategic Plan Goal C

3. Streamline development-related review processes.

Strategic Plan Goal C

Performance Measures Benchmark 2023 Actual 2024 Estimate 2025 Goal Measure median processing time for each permit type in days 7 7 6 6 Propose development or re-development to Village Board 3 4 7 6 Health Inspection of all food serving establishments 340 393 373 360 114

FY2025 Community Development Department Structure

CommunityDevelopmentDirector(1)

BuildingOfficial(1)

BuildingPermit Coordinator(1)

BuildingPermit Technician(3)FT

BuildingInspector(1)

CodeEnforcementOfficer(2)

ManagementAnalyst(1)

PlanningManager(1)

HealthInspector&Consumer ProtectionOfficer(1)

AssociatePlanner(2)

Zoning Administrator(1)

BusinessRetention& MarketingSpecialist(1)

115

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 33 COMMUNITY DEVELOPMENT ADMINISTRATION 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES206,224 230,000 195,000 210,000 20,00072110POSTAGE181 2,500 1,069 1,500 1,00072120TELEPHONECOMMUNICATIONS7,772 9,000 9,000 5,940 3,06072127MOBILEDATACOMMUNICATIONS4,099 5,500 5,000 4,860 64072130TRAVELEXPENSE0 100 10 200 100 72140TRAINING370- 900 3,831 500 40072170MEETINGS&CONFERENCES1,426 4,900 3,000 5,300 400 72220RECEPTIONS&MEALS573 2,500 2,000 3,000 500 72310PRINTING2,626 5,000 2,000 2,000 3,00072430EMPLOYEEHEALTH&LIFE39,192 52,130 50,000 36,250 15,88072480FICA15,323 17,700 14,500 16,500 1,20072485IMRF24,259 28,800 24,000 29,000 200 72530GASOLINE0 7,000 2,882 9,000 2,000 72720DUES&SUBSCRIPTIONS95 1,850 1,500 1,650 20072750SERVICECONTRACTS95 0 80 0 0 72863CAPITALLEASEMANAGEMENTFEE0 0 800 0 0 73110OFFICESUPPLIES2,357 4,500 3,000 4,000 50073115CONFECTIONARYSUPPLIES0 300 300 300 0 73610UNIFORMS805 1,500 1,200 1,500 0 Total ****** 304,657 374,180 319,172 331,500 42,680Total ADMINISTRATION 304,657 374,180 319,172 331,500 42,680116

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 33 COMMUNITY DEVELOPMENT BUILDING 300 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES665,299 741,000 741,000 762,000 21,000 71112OVERTIME16,530 16,000 16,000 20,000 4,000 72110POSTAGE403 0 350 0 0 72120TELEPHONECOMMUNICATIONS0 0 500 0 0 72130TRAVELEXPENSE9 500 100 500 0 72140TRAINING2,891 3,900 3,000 4,450 550 72170MEETINGS&CONFERENCES121 2,040 1,150 1,040 1,00072310PRINTING482 0 0 0 0 72430EMPLOYEEHEALTH&LIFE175,532 35,510 192,000 193,500 157,990 72480FICA50,520 57,200 58,000 58,000 800 72485IMRF79,900 92,500 92,000 95,000 2,500 72540R&M-MOTORVEHICLE1,834 3,000 4,320 5,000 2,000 72565R&M-COMPUTEREQUIPMENT46 500 0 500 0 72655SOFTWARELICENSING&SUPPORT49,916 56,500 56,500 54,800 1,70072720DUES&SUBSCRIPTIONS0 2,010 1,000 2,010 0 72743DEMOLITIONCOSTS82 50,000 60,000 0 50,00072744PROPERTYMAINTENANCE67,540 100,000 60,000 80,000 20,00072750SERVICECONTRACTS131 900 110 900 0 72790OTHERCONTRACTUALSERVICES252,134 150,000 225,000 300,000 150,000 72840ENGINEERINGSERVICES0 20,000 1,000 20,000 0 72841ARCHITECTURALFEES330 5,000 1,000 5,000 0 72844SPRINKLERREVIEWFEES7,573 0 1,440 0 0 72853ELEVATORINSPECTIONS10,268 20,000 15,000 20,000 0 73530GASOLINE5,594 0 5,800 0 0 117
Village of Tinley Park
01 GENERAL FUND 33 COMMUNITY DEVELOPMENT BUILDING 300 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73590BOOKS/MANUALS/BROCHURES1,411 2,000 500 2,000 0 73870OTHEROPERATINGSUPPLIES196 500 500 500 0 Total ****** 1,388,742 1,359,060 1,536,270 1,625,200 266,140 Total BUILDING 1,388,742 1,359,060 1,536,270 1,625,200 266,140 118
FY25 Budget Expenditures

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 33 COMMUNITY DEVELOPMENT PLANNING 310 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES135,162 309,744 309,744 277,000 32,74471125PARTTIMEHELP-PENSIONABLE40,762 42,000 0 68,000 26,000 72110POSTAGE443 0 144 0 0 72120TELEPHONECOMMUNICATIONS0 0 500 0 0 72130TRAVELEXPENSE0 100 0 300 200 72140TRAINING42 2,850 1,200 3,000 150 72170MEETINGS&CONFERENCES1,167 1,500 1,300 4,900 3,400 72330LEGALNOTICES&ADVERTISING4,827 7,000 5,000 5,000 2,00072430EMPLOYEEHEALTH&LIFE37,770 121,420 50,000 55,500 65,92072480FICA12,958 27,100 25,000 27,000 10072485IMRF20,572 44,000 40,000 44,000 0 72540R&M-MOTORVEHICLE245 1,200 1,200 1,200 0 72565R&M-COMPUTEREQUIPMENT0 500 0 500 0 72655SOFTWARELICENSING&SUPPORT3,123 0 0 3,540 3,540 72720DUES&SUBSCRIPTIONS1,006 2,000 1,200 2,500 500 72840ENGINEERINGSERVICES17,308 20,000 15,000 15,000 5,00072847PLANNINGSERVICES9,994 5,000 0 5,000 0 73590BOOKS/MANUALS/BROCHURES168 400 200 1,500 1,100 Total ****** 285,547 584,814 450,488 513,940 70,874Total PLANNING 285,547 584,814 450,488 513,940 70,874119

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 33 COMMUNITY DEVELOPMENT ECONOMIC DEVELOPMENT 320 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES66,614 69,000 69,000 72,000 3,000 72120TELEPHONECOMMUNICATIONS0 0 500 0 0 72130TRAVELEXPENSES0 250 400 300 50 72140TRAINING0 1,100 1,100 1,600 500 72170MEETINGS&CONFERENCES1,788 2,500 1,500 7,490 4,990 72310PRINTING0 0 600 0 0 72430EMPLOYEEHEALTH&LIFE1,932 29,060 100 20,150 8,91072480FICA5,096 5,300 5,300 6,000 700 72485IMRF7,814 8,600 8,600 9,000 400 72540R&M-MOTORVEHICLES28 500 500 500 0 72655SOFTWARELICENSING&SUPPORT1,041 0 1,100 1,180 1,180 72720DUES&SUBSCRIPTIONS11,330 11,925 11,925 12,955 1,030 72750SERVICECONTRACTS0 4,000 4,000 50,000 46,000 72954PROGRAMS/EVENTS1,650 10,000 7,000 16,850 6,850 73870ACCREDITATIONEXPENSES2,213 0 0 0 0 Total ****** 99,506 142,235 111,625 198,025 55,790 Total ECONOMICDEVELOPMENT 99,506 142,235 111,625 198,025 55,790 Total COMMUNITYDEVELOPMENT 2,078,452 2,460,289 2,417,555 2,668,665 208,376 120

MARKETING & COMMUNICATIONS

The Marketing Department coordinates the Village’s communications, community engagement, public relations, special events, branding and tourism initiatives. Information is disseminated to the community through a robust offering of platforms including weekly electronic newsletters to the resident and business community; social media platforms, including several Facebook pages, Twitter feeds and an Instagram and LinkedIn page; and via video delivery, which includes the video recording of Village board and committee meetings, through the Tinley TV station and YouTube channel.

The Marketing Department also maintains the Village website as the central source of all Village information and provides writing, video production, graphic design and survey support to all Village departments.

The Marketing Department is responsible for marketing Tinley Park’s tourism amenities and promotes local businesses through a wide variety of advertising, special events and activities including the VisitTInleyPark.com website. An area of special focus is Downtown Tinley, the historic heart of the community. Annual programming includes the popular Benches on the Avenue and Musical Chairs public art projects, a summer Music in the Plaza concert series and several parades and seasonal events held throughout the year. The department also manages the special event permitting process for community- sponsored special events.

With the assistance of the citizen volunteer marketing commission, the Marketing Department seeks to leverage the Village’s existing musiccentric assets with the addition of several new features to build out the “Life Amplified” brand.

Department Goals

1. Continue to build the Tinley Park Life Amplified brand through tourism marketing initiatives and continued build out of the Brand Action Plan.

Strategic Plan Goal E

2. Continue to deliver quality communication through effective management of all Village communication channels with an emphasis on video delivery.

Strategic Plan Goal B & E

3. Continue to deliver a robust schedule of high-profile, popular special events, continually adding enhancements and improvements.

Strategic Plan Goal E

Performance Measures

Increase visits to Visitor website by 10% with support of media advertising campaigns

Raise Social Media Engagement across all platforms by an average of 5% (reported in monthly report)

Increase event attendance by an average of 3% (measured on Placer)

121

PublicInformation Specialist(1)

SpecialEvents Specialist(1)

CommunityEngagement Specialist(1)

MarketingDirector(1)

Marketing Assistant(1)

Marketing Coordinator(1)PT

Videographer(2)PT

Intern(2)PT

MarketingProgram Specialist(1)

FY2025
Marketing Department Structure
122

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 35 MARKETING/COMMUNICATIONS *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES335,466 347,000 347,000 492,500 145,500 71112OVERTIME356 600 600 600 0 71125PARTTIMEHELP-PENSIONABLE57,038 93,000 93,000 45,000 48,00071127PARTTIMEHELP-NON-PENSIONABLE30,390 50,000 50,000 49,000 1,00072110POSTAGE5,738 6,500 10,500 7,000 500 72120TELEPHONECOMMUNICATIONS2,575 3,600 4,000 2,450 1,15072127MOBILEDATACOMMUNICATIONS886 1,550 1,550 1,550 0 72130TRAVELEXPENSE0 2,500 1,500 2,500 0 72170MEETINGS&CONFERENCES1,541 4,500 5,000 4,500 0 72220RECEPTIONS&MEALS298 3,500 1,000 5,000 1,500 72310PRINTING6,054 10,000 10,000 10,000 0 72430EMPLOYEEHEALTH&LIFE36,324 41,250 55,000 85,951 44,701 72480FICA32,033 36,200 37,000 46,503 10,303 72485IMRF46,161 54,000 53,300 70,625 16,625 72517CABLESERVICES84 180 350 180 0 72560OFFICEEQUIPMENT0 2,000 500 2,000 0 72653WEBSITEMAINTENANCESERVICES9,430 25,500 20,000 35,000 9,500 72655SOFTWARELICENSING&SUPPORT6,231 6,300 6,500 10,900 4,600 72720DUES&SUBSCRIPTIONS10,573 19,800 15,000 19,800 0 72750SERVICECONTRACTS0 1,500 0 0 1,50072790OTHERCONTRACTUALSVCS19,320 255,500 50,000 132,000 123,50072923DOWNTOWNPROGRAMSANDEVENTS215,725 419,500 440,000 380,000 39,50072952FIREWORKS0 50,000 50,000 50,000 0 72954SPECIALEVENTS83,612 112,100 110,000 198,500 86,400 123

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 35 MARKETING/COMMUNICATIONS *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72982MUNICIPALTVSTATION9,637 15,000 10,000 15,000 0 72985TOURISMPROGRAMS5,080 0 0 0 0 72991ANNUALREPORT0 0 22,000 0 0 73110OFFICESUPPLIES5,747 7,500 6,500 10,000 2,500 73112SEASONALDECOR/BANNERS74,371 115,500 100,000 125,000 9,500 73210ITEMSFORRESALE16,263 30,000 20,000 30,000 0 73570ELECTRICALSUPPLIES304 27,500 15,000 27,500 0 73610UNIFORMS0 2,500 500 2,500 0 73870OTHEROPERATINGSUPPLIES14,794 23,500 10,000 98,500 75,000 Total ****** 1,026,031 1,768,080 1,545,800 1,960,059 191,979 Total *** 1,026,031 1,768,080 1,545,800 1,960,059 191,979 124

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 35 MARKETING/COMMUNICATIONS TOURISM 100 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72170MEETINGS&CONFERENCES0 10,000 5,000 10,000 0 72220DUESANDSUBSCRIPTIONS201 5,000 5,000 5,000 0 72310PRINTINGANDPRODUCTION6,775 25,000 10,000 25,000 0 72653WEBSITEMAINTENANCESERVICES150 10,000 19,000 20,000 10,000 72790OTHERCONTRACTUALSVCS46,000 30,000 62,000 50,000 20,000 72954TOURISMEVENTS0 100,000 0 110,000 10,000 72983MEDIAADVERTISEMENT61,653 150,000 158,000 150,000 0 72985TOURISMPROGRAMS38,282 30,000 30,000 30,000 0 73870OTHEROPERATINGSUPPLIES0 3,000 6,500 5,000 2,000 Total ****** 153,061 363,000 295,500 405,000 42,000 Total TOURISM 153,061 363,000 295,500 405,000 42,000 Total MARKETING/COMMUNICATIONS 1,179,092 2,131,080 1,841,300 2,365,059 233,979 125

COMMISSIONS & COMMITTEES

The Village Board has created a number of commissions and committees that perform an advisory role to the Board and often address specific community outreach and service needs. The commissions and committees are guided by volunteers appointed by the Board to move forward the goals and objectives established for the respective commission or committee.

01-41-040 Civil Service Commission

In 1957, the State of Illinois adopted the Illinois Personnel Code to regulate the Civil Service hiring, promotion and dismissal of certain classes of employees of municipalities on professional merit or skills. By a voter referendum approved in April 1963, the Village of Tinley Park created a Civil Service Commission to administer the hiring, promotion, and dismissal of certain classes of employees of the Village Government. The Village of Tinley Park Civil Service Commission has the responsibility to carry out the provisions of Illinois Personnel Code through the creation and enforcement of rules and regulations. All Civil Service-classified employees are subject to these rules and regulations.

As mandated by the State of Illinois’s Personnel Code, the Civil Service Commission is responsible for the adoption and enforcement of rules and regulations of personnel matter for applicable classifications within the Village of Tinley Park. The commission conducts monthly meetings and hearings as needed to adopt and amend rules, approve support personnel, entry level and promotional exams; and to hear and determine appeals arising from the administration of the rules.

01-41-44 Environmental Control Commission

The Village of Tinley Park Environmental Control Commission objectives are to provide, maintain and ensure a healthful environment for all citizens, as well as for future generations. In order to fulfill this obligation, the Environmental Enhancement Commission formulates, prepares and recommends to the Board of Trustees a comprehensive plan that will protect the right of each resident of this community to a healthy environment. They undertake public educational events and activities to promote an environmentally sound community.

01-41-45 Economic and Commercial Commission

Since 1980, the Economic and Commercial Commission (ECC) has worked with the Mayor and Board of Trustees to encourage well planned economic development that broadens the tax base and enhances the quality of life in Tinley Park. The 15 commission members and associates promote and recommend programs for economic development, marketing, business retention and real estate maximization.

126

01-41-46 Marketing Commission (previously known as Community Resources Commission)

The Marketing Commission works collaboratively to support Tinley Park activities and events, the Village’s tourism initiatives and brand, and the Village’s community involvement and engagement strategies. The Marketing Commission is comprised of the former Marketing and Branding and Community Resources commissions

01-41-47 Plan Commission

The Plan Commission was created to ensure that adequate provisions are made for the preparation of a comprehensive Village plan for the guidance, direction and control of the growth and development of the community, and the periodic review and updating of the plan. Commissioners are charged with preparing and recommending to the Village Board a Comprehensive Plan for the present and future development of the Village (including contiguous unincorporated territory 1 ½ miles beyond the corporate limits of the Village). The Commission may recommend designation of land suitable for annexation (as well as provide recommendations for zoning classification for such land upon annexation).

The commission also reviews all new development and redevelopment projects and provides recommendations to the Village Board as to the project in relation to the Comprehensive Plan.

01-41-050 Veterans Commission

The purpose of the Veterans Commission is to recognize the contributions of Tinley Park residents who have served in the Armed Forces of the United States; to assist veterans in preserving their rights in obtaining benefits from various governmental agencies by cooperating with the agencies for the benefit of the veterans; and to educate the citizenry as to the accomplishments and contributions of veterans.

01-41-054 Historical Preservation Commission

In 1988, the Village Board established a Historic District encompassing some of the oldest portions of the community dating to 1853, with a goal of preserving key structures and the historic flavor tied to the roots of the community. This budget area includes expenses that may be incurred in relation to enforcing provisions of the local laws governing the Historic District and its structures including new infill development. Also included is financial support to the Tinley Park Historical Society whose mission is to research, document, preserve, and share of the multifaceted history of Tinley Park and the surrounding areas that have influenced its growth and development over time.

127

01-41-56 Senior Services Commission

The Senior Services Commission is charged with fostering the development of senior services within the Village; communicating to the Village Board those areas of concern relative to senior services; and developing a close working relationship with local providers, striving to develop a “seamless” network of services that defines and meets the needs of senior citizens.

This nine-member commission encourages the spirit of volunteerism, recognizes the contributions of senior citizens, and facilitates the participation and utilization of this most valuable resource.

01-41-57 Sister Cities Commission

Tinley Park participates in the Sister Cities Program, a nationwide initiative to exchange ideas, develop business ties and establish friendships between communities here in the U.S. and those across the world.

One of Tinley Park’s sister communities is Buedingen, located approximately 30 miles northeast of Frankfurt, Germany. Buedingen traces its origins to the mid-13th century, or 234 years before Columbus discovered America and more than 600 years before Tinley Park’s incorporation. Buedingen’s rich cultural history has been a fascinating study for the hundreds of Tinley Park residents, municipal officials and business people who have traveled to Buedingen since 1989. Local “natives” have proudly shared Village points of interest and related its history to more than 500 visitors from Budingen. Tinley Park has hosted one of the largest number of citizen “exchanges” of any Sister Cities international participant in the United States. In 2019, the two communities celebrated the 30th anniversary of this“friendship.”

The Village of Tinley Park has also established Sister City relationships with Mallow, Ireland and Nowy Sacz, Poland.

128

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 41 COMMISSIONS CIVIL SERVICE 040 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71127PARTTIME-NON-PENSIONABLE1,615 0 2,700 2,500 2,500 72110POSTAGE380 500 1,200 1,000 500 72220RECEPTION&MEALS0 300 0 300 0 72330LEGALNOTICES&ADVERTISING0 700 2,000 700 0 72480FICA124 0 300 200 200 72846TESTINGSERVICES30,377 29,500 29,000 30,500 1,000 73110OFFICESUPPLIES0 200 0 200 0 Total ****** 32,496 31,200 35,200 35,400 4,200 Total CIVILSERVICE 32,496 31,200 35,200 35,400 4,200 129

FY25 Budget Expenditures

Tinley
Village of
Park
01 GENERAL FUND 41 COMMISSIONS ENVIRONMENTAL 044 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71127PARTTIME-NON-PENSIONABLE2,753 0 3,500 3,200 3,200 72110POSTAGE2 50 0 50 0 72480FICA211 0 300 250 250 72977CLEANUPPROGRAM0 2,500 1,000 2,500 0 73830SIGNS&SIGNMATERIALS1,389 2,000 75 2,000 0 73870OTHEROPERATINGSUPPLIES1,062 1,500 200 1,500 0 Total ****** 5,417 6,050 5,075 9,500 3,450 Total ENVIRONMENTAL 5,417 6,050 5,075 9,500 3,450 130

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 41 COMMISSIONS ECONOMIC/COMMERCIAL 045 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71127PARTTIME-NON-PENSIONABLE2,060 15,000 3,000 4,000 11,00072110POSTAGE0 250 250 250 0 72310PRINTING717 2,000 0 350 1,65072480FICA157 1,300 175 1,200 10072954SPECIALEVENTS2,661 7,000 7,000 0 7,000Total ****** 5,595 25,550 10,425 5,800 19,750Total ECONOMIC/COMMERCIAL 5,595 25,550 10,425 5,800 19,750131

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 41 COMMISSIONS MARKETING 046 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71127PARTTIME-NON-PENSIONABLE3,813 0 3,700 3,500 3,500 72110POSTAGE96 750 750 750 0 72170MEETINGS&CONFERENCES0 600 0 600 0 72220RECEPTIONS&MEALS0 500 500 500 0 72480FICA291 0 300 300 300 72790OTHERCONTRACTUALSVCS0 1,350 0 1,200 15072920SCHOLARSHIPS7,000 4,500 3,500 4,500 0 72930YOUTHINGOVERNMENT0 850 0 850 0 72982DISCOVERTINLEYTVPROD0 1,450 0 1,450 0 73870OTHEROPERATINGSUPPLIES0 750 500 750 0 Total ****** 11,200 10,750 9,250 14,400 3,650 Total MARKETING 11,200 10,750 9,250 14,400 3,650 132
Village of Tinley Park
01 GENERAL FUND 41 COMMISSIONS ZONING BOARD OF APPEALS 047 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72140TRAINING0 500 0 500 0 Total ****** 0 500 0 500 0 Total ZONINGBOARDOFAPPEALS 0 500 0 500 0 133
FY25 Budget Expenditures

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 41 COMMISSIONS PLAN COMMISSION 048 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72140TRAINING0 1,000 1,000 1,000 0 72170MEETINGS&CONFERENCES0 500 200 500 0 72220RECEPTIONS&MEALS0 400 400 500 100 72630RENT0 1,000 0 1,000 0 72720DUES&SUBSCRIPTIONS0 733 0 733 0 72790OTHERCONTRACTUALSVCS1,000 1,000 0 1,000 0 Total ****** 1,000 4,633 1,600 4,733 100 Total PLANCOMMISSION 1,000 4,633 1,600 4,733 100 134

FY25 Budget Expenditures

Tinley
Village of
Park
01 GENERAL FUND 41 COMMISSIONS VETERANS 050 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71127PARTTIME-NON-PENSIONABLE855 10,000 1,500 2,500 7,50072110POSTAGE7 150 0 150 0 72220RECEPTION&MEALS536 1,000 1,000 1,000 0 72480FICA65 900 150 300 60072790OTHERCONTRACTUALSVCS0 500 0 500 0 72920AWARDS&SCHOLARSHIPS319 400 400 400 0 72922OVERSEASMILITARYSUPPORT0 100 0 100 0 72928COMMEMORATIVEEQUIPMENT0 10,000 1,000 9,000 1,00072930EDUCATIONINARTPUBBLG0 2,600 0 2,600 0 72932ARMEDSERVREUNIONBKFST3,460 4,100 3,000 3,900 20072934VET/VOLUNTEERRECOG.PRG304 1,000 600 1,000 0 72970VETWELCOMEHOMERECEPT42 1,000 0 1,000 0 73112FLAGS/BANNERS2,193 1,710 1,000 3,700 1,990 Total ****** 7,781 33,460 8,650 26,150 7,310Total VETERANS 7,781 33,460 8,650 26,150 7,310135

FY25 Budget Expenditures

Village
Tinley
of
Park
01 GENERAL FUND 41 COMMISSIONS HISTORIC PRESERVATION 054 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72110POSTAGE0 25 0 25 0 72720DUES&SUBSCRIPTIONS0 250 0 250 0 72790OTHERCONTRACTUALSVCS0 2,000 0 2,000 0 72841ARCHITECT/PLANNINGSRVCS0 2,000 0 0 2,00072921HISTORICSITESSUPPORT5,000 5,000 0 2,000 3,00073110OFFICESUPPLIES0 100 0 100 0 Total ****** 5,000 9,375 0 4,375 5,000Total HISTORICPRESERVATION 5,000 9,375 0 4,375 5,000136

FY25 Budget Expenditures

Village of Tinley
Park
01 GENERAL FUND 41 COMMISSIONS SENIOR SERVICES 056 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71125PARTTIMEHELP-PENSIONABLE13,061 0 0 0 0 71127PARTTIME-NON-PENSIONABLE7,369 27,000 27,000 27,000 0 72110POSTAGE1,487 1,300 2,500 3,300 2,000 72310PRINTING&PUBLICATIONS331 800 0 800 0 72480FICA1,562 2,300 2,300 400 1,90072485IMRF0 2,700 0 2,700 0 72750SERVICECONTRACTS0 1,150 1,000 1,150 0 72937COMMUNITYCENTER15,930 19,500 12,000 19,300 20072954PROGRAMS/EVENTS5,732 7,000 7,000 6,750 25073110OFFICESUPPLIES368 1,000 650 1,000 0 Total ****** 45,840 62,750 52,450 62,400 350Total SENIORSERVICES 45,840 62,750 52,450 62,400 350137

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 41 COMMISSIONS SISTER CITIES 057 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71127PARTTIME-NON-PENSIONABLE1,527 0 2,000 2,500 2,500 72110POSTAGE21 50 0 50 0 72220RECEPTION&MEALS434 2,500 0 2,500 0 72480FICA117 0 150 350 350 72720DUES&SUBSCRIPTIONS50 850 300 850 0 72940EXCHANGEVISIT1,007 1,500 900 2,500 1,000 73110OFFICESUPPLIES73 50 0 50 0 73870OTHERCONTRACTSERVICES0 200 0 0 200Total ****** 3,229 5,150 3,350 8,800 3,650 Total SISTERCITIES 3,229 5,150 3,350 8,800 3,650 Total COMMISSIONS 117,558 189,418 126,000 172,058 17,360138

SENIOR SERVICES

Beginning in 1991, the Village began offering a bus transportation service to seniors and others requiring assistance. This initial program was in cooperation with PACE, the suburban bus and regional paratransit division of the Regional Transportation Authority which provided a handicap accessible bus, and subsidized some of the program costs. The Village was responsible for obtaining drivers and all related operation costs. However, the program had to comply to strict rules and requirements established by PACE which restricted the area of service.

Based on recommendations from the Senior Commission, the Village Board authorized supplementing the PACE bus program with a Village owned bus beginning in 2001, which provided greater flexibility to patrons for service to locations in the neighboring communities of Orland Park, Oak Forest, and Mokena in addition to Tinley Park.

Service is provided Monday through Friday, excluding holidays, between 9am and 2pm. Reservations must be made at least 48 hours in advance, particularly for all medical appointments. The fare is 65 cents each way for riders age 65, or $1.30 each way for those individuals who are age 55 to 64.

Department Goals

1.Provide efficient and safe means of transportation for residents. Strategic Plan Goal E

Performance Measures

Provide bus route schedules and timely rides for the residents.

Bus Maintenance – complies with maintenance schedule.

Benchmark 2023 Actual 2024 Est. Actual 2025 Budget 99% 95% 96% 99% 4 4 4 4
139
FY2025
Senior Services Structure ExecutiveAdministrativeAssistant BusDispatcher(3) VillageBusDriverII(2)
140
VillageBusDriver/ VanDriver(2)

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 42 SENIOR SERVICES *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71125PARTTIMEHELP-PENSIONABLE12,201 21,000 15,000 20,000 1,00071127PARTTIMEHELP-NON-PENSIONABLE56,892 91,000 80,000 97,500 6,500 72120TELEPHONECOMMUNICATIONS1,759 860 2,400 0 86072266VEHICLEINSPECTION56 0 0 0 0 72480FICA5,286 8,800 6,500 8,000 80072485IMRF1,439 2,600 2,000 2,600 0 72540R&M-MOTORVEHICLES1,730 2,500 2,500 2,500 0 72550R&M-RADIOS369 500 0 500 0 72855MEDICALSERVICES0 750 0 750 0 72954SPECIALEVENTS0 25,000 23,000 50,000 25,000 73530GASOLINE10,902 13,500 12,500 13,500 0 73535OIL294 500 250 500 0 73560TIRES&TUBES795 1,500 0 1,500 0 73870OTHEROPERATINGSUPPLIES89 250 200 250 0 Total ****** 91,812 168,760 144,350 197,600 28,840 Total *** 91,812 168,760 144,350 197,600 28,840 Total SENIORSERVICES 91,812 168,760 144,350 197,600 28,840 141

DOWN TOWN INITIATIVES

The Down Town Initiatives fund was established in line with the start of the fiscal year 2025 budget. While there are several tax increment financing districts (TIFs) that overlay the Village’s down town core, there are many operations the TIFs do not fund.

Harmony Square Plaza has been a project years in the making. With the project officially under construction, and continued growth throughout the down town core, this fund was established for the purposes of keeping annual operating expenses related to down town development and operations separate.

As of fiscal year 2025, there is no staff funded through this operating department, but it is anticipated there will be in the future. Other contractual services and needs will also be funded through this department, especially as the plaza begins to host 250 events annually.

142
Village of Tinley Park
Expenditures 01 GENERAL FUND 75 DOWNTOWN INITIATIVES DOWNTOWN INITIATIVES ADMIN 205 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 Total DOWNTOWNINITIATIVESADMIN 0 0 0 0 0 143
FY25 Budget
Village of Tinley Park
01 GENERAL FUND 75 DOWNTOWN INITIATIVES DOWNTOWN INITIATIVES-HARMONY SQUARE 206 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72923DOWNTOWNPROGRAMSANDEVENTS0 0 0 100,000 100,000 73870OTHEROPERATINGSUPPLIES0 0 0 50,000 50,000 Total ****** 0 0 0 150,000 150,000 Total DOWNTOWNINITIATIVES-HARMONYSQUARE 0 0 0 150,000 150,000 144
FY25 Budget Expenditures
Village of Tinley Park
01 GENERAL FUND 75 DOWNTOWN INITIATIVES DOWNTOWN INIT-STREAMBANK STABILIZATION 207 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72840ENGINEERINGSERVICES0 0 0 50,000 50,000 Total ****** 0 0 0 50,000 50,000 Total DOWNTOWNINIT-STREAMBANKSTABILIZATION 0 0 0 50,000 50,000 Total DOWNTOWNINITIATIVES 0 0 0 200,000 200,000 145
FY25 Budget Expenditures

INTEGRATED INITIATIVES

The Integrated Initiatives fund was established in line with the start of the fiscal year 2025 budget. Year over year, the Village has operating expenses for interdepartmental, communication infrastructure projects, but until the creation of this department, they haven’t really had a ‘home’. Most of these projects are public safety related. As the projects cross departments (largely Police, Fire, Public Works, Dispatch and IT), they don’t belong in just one department, so it is anticipated the creation of this department will aid in consolidating these operating costs.

This department will include operating costs associated with certain network upgrades, security camera upgrades, LPR cameras, communications equipment at various sites throughout town, portable radios and consoles, antenna upgrades, accompanying technology, etc.

146

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 77 INTEGRATED INITIATIVES *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES0 0 0 103,000 103,000 72430EMPLOYEEHEALTH&LIFE0 0 0 10,150 10,150 72480FICA0 0 0 8,000 8,000 72485IMRF0 0 0 13,000 13,000 72530R&M-MACHINERY&EQ0 0 0 15,000 15,000 72550R&M-RADIOS0 0 0 74,650 74,650 72552R&MCAMERA/MONITORINGSYSTEMS0 0 0 77,100 77,100 72655SOFTWARELICENSING&SUPPORT0 0 0 30,000 30,000 72790OTHERCONTRACTUALSERVCS0 0 0 240,000 240,000 Total ****** 0 0 0 570,900 570,900 Total *** 0 0 0 570,900 570,900 Total INTEGRATEDINITIATIVES 0 0 0 570,900 570,900 147

TRANSFERS

This budgetary division tracks programmed transfers from the Village General Fund to other accounting funds maintained by the Village.

148

FY25 Budget Expenditures

90000***TitleNotFound*** 98030TRANSFERTOCAPITALIMPROVEMENT16,360,603

98033TRANSFERTOSURTAXCAPITALIMPROVEMENT2,765,565

Village of Tinley Park
01 GENERAL FUND 96 TRANSFERS *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24
1,197,000 1,442,052 100,000 1,097,00098031TRANSFERTOBOND/TAXSTABILIZATION500,000 0 0 0 0
2,700,000 2,800,000 2,900,000 200,000 98040TRANSFERTODEBTSERVICE0 350,000 350,000 350,000 0 98061TRANSFERTOSEWERREHAB2,508,374 0 0 0 0
0 0 1,940,000 1,940,000
3,410,000 3,238,000 4,990,000 1,580,000 Total
25,887,213 7,657,000 7,830,052 10,280,000 2,623,000 Total *** 25,887,213 7,657,000 7,830,052 10,280,000 2,623,000 Total TRANSFERS 25,887,213 7,657,000 7,830,052 10,280,000 2,623,000 149
98075TRANSFERTODOWNTOWNINTIATIVESCAPITAL0
98080TRANSFERTOPOLICEPENSION3,752,671
***TitleNotFound***

ECONOMIC INCENTIVES

This budgetary division tracks the financial commitments associated with agreements providing economic inducements and incentives to local businesses to locate or expand their operations within Tinley Park. These agreements have typically helped to expand the Village’s economic base and related revenues (e.g. sales and property taxes) as well as employment opportunities.

150

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 97 ECONOMIC INCENTIVES *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 79115RETAILINCENTIVEPROGRAM0 35,000 0 35,000 0 79116CODECOMPLIANCEINCENTIVEPROGRAM0 35,000 0 35,000 0 79118SIGNAGEINCENTIVEPROGRAM0 50,000 0 50,000 0 79121SALESTAXRESERVEXVIMENARD105,047 110,000 104,698 0 110,00079125SALESTAXRESERVEXXOH81,820 100,000 97,052 100,000 0 79126SALESTAXRESERVEXXI-FAMILYH/S75,298 90,000 51,488 70,000 20,00079128REALESTATETAXRESERVE-PANDUIT67,495 75,000 86,882 90,000 15,000 79135SALESTAXRES-ORLANDTOYOTA810 0 0 0 0 79138SALESTAXRESERVE-CADILLAC90,282 100,000 83,112 90,000 10,00079141FACADEIMPROVEMENTPROGRAM30,000 35,000 7,000 35,000 0 79143SALESTAXRESERVE-CHRYSLER352,272 350,000 275,183 300,000 50,00079147SALESTAXRESERVE-TPPLAZA0 100,000 0 0 100,000Total ****** 803,024 1,080,000 705,415 805,000 275,000Total *** 803,024 1,080,000 705,415 805,000 275,000Total ECONOMICINCENTIVES 803,024 1,080,000 705,415 805,000 275,000151

CONTINGENCY

Contingency provides for a “miscellaneous” budgetary account for expenses that come up during the course of a fiscal year that were not otherwise specifically programmed or anticipated in the preparation of the annual budget.

152

FY25 Budget Expenditures

Village of Tinley Park
01 GENERAL FUND 98 CONTINGENCY *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 90000***TitleNotFound*** 99000CONTINGENCIES10,856 200,000 15,000 200,000 0 Total ***TitleNotFound*** 10,856 200,000 15,000 200,000 0 Total *** 10,856 200,000 15,000 200,000 0 Total CONTINGENCY 10,856 200,000 15,000 200,000 0 Total GENERALFUND70,703,009 66,076,210 60,167,098 71,846,300 5,770,090 153

SPECIAL REVENUE FUNDS

154

MOTOR FUEL TAX FUND

The Village receives monthly distributions of Motor Fuel Tax (MFT) from the State of Illinois. The use of Motor Fuel Tax funds is restricted for roadway construction and maintenance related expenditures. Because of the limitations on how the funds are to be used, the receipts and expenditures are also required to be segregated and accounted for separately as a special revenue fund.

The Village of Tinley Park has long restricted the use of its Motor Fuel Taxes toward the general maintenance of the paved roads under its jurisdictional control. The Village has periodically conducted a detailed surface analysis and digital video taping of its roadway network which is then tied to a Geographical Information System (GIS) database to further assist in evaluating and prioritizing future maintenance needs. With the aid of this data and analysis, the Village has developed a Pavement Management Program (PMP) designed to maintain our streets at the upper percentile of the Overall Condition Index (OCI) levels (80% or better). Each year, several miles of the Village's streets are crack sealed, resurfaced, or reconstructed based on the assessed condition index and available funding. Under the PMP, the goal is that the Village optimizes its pavement management expenditures and prevents roadways from deteriorating to a point where more costly reconstruction is required. This allows for the Village’s financial resources allocated toward this effort to be used most efficiently and effectively. Under this program, all municipal roads typically receive major maintenance attention within a fifteen year period. This approach has set a standard for road maintenance virtually unequaled in the Chicago suburban area.

The Pavement Management Program is an annual and ongoing program funded primarily from Motor Fuel Tax revenues. However, additional financial support is required to supplement the funding of this program. Growth in the Village road network, and increased material and labor costs have placed significant stress on the Village’s ability to sustain the PMP, as the program’s benchmark (OCI) for maintaining the road surfaces does not correlate with available financial resources. Due to the State accountability requirements, the Motor Fuel Tax Fund tracks only the portion of the PMP supported by the MFT revenues.

The Village’s Motor Fuel Tax is computed as a portion of the State imposed motor fuel taxes on diesel fuel, gasoline, and combustible gases. These taxes are imposed on a fixed rate per gallon basis. Effective July 1, 2019 an additional Transportation Renewal Fund (TRF) Tax was imposed adding 19 cents per gallon which doubled the rate and was the first increase since 1990. At this time the tax rates became indexed for inflationon an annual basis to avoid loss of purchasing power over time. Effective July 1, 2021 through June 30, 2022 the combined tax on diesel fuel, liquified petroleum gas and liquified natural gas is currently 46.7 cents. The tax on gasoline and compressed natural gas is now 39.2 cents. The municipalities allotment from the new incremental TRF tax will be less than the percentage that will continue to be received from the regular MFT tax. Historically, as fuel prices increase, consumption will decrease as individuals reduce discretionary travel. The inverse (increased consumption) can occur as fuel prices decrease. Increases in fuel economy of vehicles generally will contribute toward a trend of reduced fuel consumption over time. As hybrid and alternate fuel source vehicles expand in both availability and consumer acceptance, this traditional fuel consumption based tax can be expected to be negatively impacted.

The amount of each monthly MFT and TRF allotment is determined on a per capita basis utilizing the most recently certified census population for each municipality in the State.

155

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 5 Motor Fuel Tax Opening Cash Balance 5,257,387 5,257,387 4,298,657 Revenue 3,618,588 2,993,668 2,467,000 2,719,151 10.2% 252,151 2,640,000 7.0% 173,000 Expenditures 4,006,304 3,474,001 3,677,881 3,677,881 0.0% 0 2,647,001 -28.0% (1,030,880) (387,716) (480,333) (1,210,881) (958,730) 252,151 (7,001) 1,203,880 Transfer In 0 210,458 0 0 0 0 0 Transfer Out 0 0 0 0 0 0 0 210,458 0 0 0 0 0 Ending Cash Balance 4,046,506 4,298,657 4,291,656 156

FY2025 Budgeted Revenues 05 MOTOR FUEL TAX

Village of Tinley Park
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 45300MFTSTATEALLOTMENTS1,281,135 1,315,000 1,276,592 1,270,000 45,00045310MFTTRANSPORTATIONRENEWALFUNDALLOTMNT 1,004,861 1,050,000 1,184,000 1,220,000 170,000 45320REBUILDILLINOIS622,825 0 0 0 0 45350MFTGROWTHIMPACTALLOC0 0 38,559 0 0 65700INTEREST-I/P75,404 102,000 220,000 150,000 48,000 69006TRANSFERFROMLRIFUND210,458 0 0 0 0 Total MOTORFUELTAX3,194,683 2,467,000 2,719,151 2,640,000 173,000 157

FY25 Budget Expenditures

Village of Tinley Park
05 MOTOR
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72742CONSTRUCTIONCOSTS0 168,442 168,442 168,442 0 72840ENGINEERINGSERVICES324,000 100,000 100,000 0 100,00075405OVERLAYPROGRAM3,150,001 3,409,439 3,409,439 2,478,559 930,880Total ****** 3,474,001 3,677,881 3,677,881 2,647,001 1,030,880Total *** 3,474,001 3,677,881 3,677,881 2,647,001 1,030,880Total ** 3,474,001 3,677,881 3,677,881 2,647,001 1,030,880Total MOTORFUELTAX3,474,001 3,677,881 3,677,881 2,647,001 1,030,880158
FUEL TAX

LOCAL ROAD IMPROVEMENTS FUND

The Local Road Improvements Fund was created as a special revenue fund to earmark certain revenue streams to support the Village’s annual Pavement Management Program.

The Village has developed a Pavement Management Program (PMP) designed to maintain our streets at the upper percentile of the Overall Condition Index (OCI) levels (80% or better). As part of this program, the Village has periodically conducted a detailed surface analysis and digital video taping of its roadway network which is then uploaded to a Geographical Information System (GIS) database to further assist in evaluating and prioritizing future maintenance needs. Each year several miles of the Village's streets are crack sealed, resurfaced or reconstructed based on the assessed condition index and available funding. Under the PMP, the Village optimizes its pavement management expenditures and prevents roadways from deteriorating to a point where more costly reconstruction is required. This allows for the optimal use of the Village’s financial resources toward this effort. Under this program, all municipal roads typically receive major maintenance attention within a fifteen year period. This approach has set a standard for road maintenance virtually unequaled in the Chicago suburban area.

The Pavement Management program is largely supported by expenditure of the municipal share of State Motor Fuel Tax allocations received (see also Motor Fuel Tax Fund), and the funds accumulated in this Local Road Improvements Fund. Additional funding, indirectly from a portion of the Village’s Home Rule Sales Tax, is used as necessary.

159

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 6 Local Road Improvements Opening Cash Balance 1,090,900 1,090,900 1,374,924 Revenue 502,119 336,960 23,000 450,630 1859.3% 427,630 1,150,000 4900.0% 1,127,000 Expenditures 41,855 123,039 790,561 166,606 -78.9% (623,955) 2,024,941 156.1% 1,234,380 460,264 213,921 (767,561) 284,024 1,051,585 (874,941) (107,380) Transfer In 0 0 600,000 0 -100.0% 600,000 1,300,000 116.7% 700,000 Transfer Out 0 210,458 0 0 0 0 0 0 (210,458) 600,000 0 600,000 1,300,000 700,000 Ending Cash Balance 923,339 1,374,924 1,799,983 160

LOCAL ROAD IMPROVEMENTS

Tinley
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43010VEHICLELICENSE309,428 0 0 0 0 48023TRAFFICSIGNALENFORCEMENTFEES2,420 0 600 0 0 51421UTILITYADMINISTRATIONFEE0 0 376,582 1,125,000 1,125,000 54028APRONCOSTSHAREREVENUES0 0 31,148 0 0 54999MISCELLANEOUSREVENUE5,640 0 0 0 0 65700INTEREST-I/P19,798 23,000 42,300 25,000 2,000 69030TRANSFERFROMCAPITAL0 0 0 1,300,000 1,300,000 69060TRANSFERFROMWATERRETAIL0 600,000 0 0 600,000Total LOCALROADIMPROVEMENTS337,286 623,000 450,630 2,450,000 1,827,000 161
Village of
Park FY2025 Budgeted Revenues 06

FY25 Budget Expenditures

Village of Tinley Park
06 LOCAL
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72110POSTAGE7,334 0 0 0 0 72310PRINTING7,331 0 0 3,500 3,500 72840ENGINEERINGSERVICES63,296 0 12,500 23,714 23,714 75405OVERLAYPROGRAM38,559 790,561 154,106 1,997,727 1,207,166 75406CRACKSEALPROGRAM5,640 0 0 0 0 79005REFUNDS-VEHICLESTICKER879 0 0 0 0 Total ****** 123,039 790,561 166,606 2,024,941 1,234,380 90000***TitleNotFound*** 98005TRANSFERTOMFT210,458 0 0 0 0 Total ***TitleNotFound*** 210,458 0 0 0 0 Total *** 333,497 790,561 166,606 2,024,941 1,234,380 Total ** 333,497 790,561 166,606 2,024,941 1,234,380 Total LOCALROADIMPROVEMENTS333,497 790,561 166,606 2,024,941 1,234,380 162
ROAD IMPROVEMENTS

ODYSSEY STREET FUND

The Odyssey Street Fund is a special revenue fund created to segregate and account for the funds collected and expended for the maintenance of streets within the Odyssey Golf Club subdivision located on the southeast quadrant of the Village. This residential development consists of approximately 110 acres, excluding the adjacent Odyssey Golf Course and related common areas. The Odyssey Golf Club was designed to be an exclusive private golf community with private streets and a gated entry. Unlike most private roads found in townhome and other developments, under the annexation agreement, the streets were designed and constructed to the higher Village standards (including width of both street right-of-way and pavement surfaces, curbing, and road construction profile) used for public streets. Under the annexation agreement for the development, and because the streets were to be constructed to the normal Village standards for public streets, the Village was also designated as the “preferred contractor” within the agreement and in the declarations for the development’s master Homeowner Association (Odyssey Club Umbrella Association) to maintain the private streets within this subdivision. The agreement provided for a monthly charge to be assessed of all homeowners via the Village’s utility (water) bills toward covering the costs of services. This monthly charge is increased at five-yearintervals. Development of the subdivision began in May 1990, but remains less than fully developed.

163

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 8 Odyssey Street Maintenance Opening Cash Balance 562,995 562,995 649,956 Revenue 77,466 85,833 85,600 116,461 36.1% 30,861 101,600 18.7% 16,000 Expenditures 19,832 7,900 43,500 29,500 -32.2% 14,000 43,500 0.0% 0 57,634 77,933 42,100 86,961 16,861 58,100 16,000 Transfer In 0 0 0 0 0 0 0 T ransfer Out 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Ending Cash Balance 605,095 649,956 708,056 164

ODYSSEY STREET MAINTENANCE

Village of Tinley Park
FY2025 Budgeted Revenues 08
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 48105LATEFEES-STREETMAINTENANCE763 600 750 600 0 51115STREETMAINTENANCEFEES76,803 76,000 91,711 89,000 13,000 65700INTEREST-I/P8,120 9,000 24,000 12,000 3,000 Total ODYSSEYSTREETMAINTENANCE85,686 85,600 116,461 101,600 16,000 165

FY25 Budget Expenditures

Tinley
Village of
Park
08 ODYSSEY STREET MAINTENANCE 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72510ELECTRICITY1,457 3,000 2,500 3,000 0 72785CONTRACTSNOWREMOVAL2,319 12,000 12,000 12,000 0 73810SALTFORICECONTROL4,124 10,000 10,000 10,000 0 73870OTHEROPERATINGSUPPLIES0 18,500 5,000 18,500 0 Total ****** 7,900 43,500 29,500 43,500 0 Total *** 7,900 43,500 29,500 43,500 0 Total ** 7,900 43,500 29,500 43,500 0 Total ODYSSEYSTREETMAINTENANCE7,900 43,500 29,500 43,500 0 166

HOMELAND SECURITY (CUSTOMS) SEIZURES FUND

The Homeland Security (Customs) Seizures Fund is a special revenue fund that accounts for the local municipality share of drug and other seizures received through participation in programs with the US Customs, and Departments of Homeland Security, Justice, and the Treasury.

Revenue receipts dropped significantly and steadily from its early years due to delays created by Due Process as cases move through the judicial systems and other unexplainable issues. In more recent years, the revenues have fluctuated significantly from year to year and are not received with any regularity.

We have received slightly more than $4.3 million dollars through our participation in the program. There are also approximately another $4.1 million in local sharing of pending claims outstanding. Some of the outstanding claims may not be received due to rulings in favor of defendants, or subsequent changes in the allocations. Additionally, the Treasury Department has determined that no sharing will occur on smaller claims.

Historically, the Village had been able to support several police officers’ salaries from this revenue source. More recently, the funds have been used primarily for “hard goods” type capital acquisitions associated with public safety (police) activities.

Due to the inconsistency and unreliability of this revenue source over the past several years, there has been a limited ability to support even capital acquisitions on a sustained basis.

In December 2015, the U.S. Department of Justice (DOJ) announced that all new equitable sharing payments to state and local law enforcement agencies through the federal asset forfeiture program would be ceased for the foreseeable future. This decision was a result of the passage of the Consolidated Appropriations Act of 2016 (H.R. 2029). As a result of this change, the Village of Tinley Park withdrew the officer participating in the program at the end of calendar 2015. The Village is currently seeking to reengage in the program.

167

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 9 Customs Seizures Opening Cash Balance 28,812 28,812 30,012 Revenue 8,343 8,642 400 1,200 200.0% 800 400 0.0% 0 Expenditures 0 0 0 0 0 0 0 Ending Cash Balance 29,212 30,012 30,412 168
Tinley
09
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 45410CUSTOMSEIZURESDISTRIBS8,239 0 0 0 0 65700INTEREST-INVESTPOOL401 400 1,200 400 0 Total CUSTOMSEIZURESFUND8,640 400 1,200 400 0 169
Village of
Park FY2025 Budgeted Revenues
CUSTOM SEIZURES FUND

FY25 Budget Expenditures

Village of Tinley Park
09 CUSTOM SEIZURES FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 Total *** 0 0 0 0 0 Total ** 0 0 0 0 0 Total CUSTOMSEIZURESFUND0 0 0 0 0 170

DRUG ENFORCEMENT FUND

Drug Enforcement Fund is a special revenue fund that accounts for receipts from cases related to controlled substances which are restricted to be used in enforcement of the Cannabis Control Act and Controlled Substances Act.

171

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 10 Drug Enforcement Opening Cash Balance 210,895 210,895 532,356 Revenue 1,262 104,828 2,000 324,461 16123.1% 322,461 5,000 150.0% 3,000 Expenditures 1,000 3,500 3,300 3,000 -9.1% 300 231,600 6918.2% 228,300 Ending Cash Balance 209,595 532,356 305,756 172

FY2025 Budgeted Revenues

10 DRUG ENFORCEMENT FUND

Village of Tinley Park
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 45420DRUGFORFEITURESRECEIPTS68,475 0 305,363 0 0 45421NATIONALOPIOIDSSETTLEMENT33,988 0 9,398 0 0 65700INTEREST-INVESTPOOL2,381 2,000 9,700 5,000 3,000 Total DRUGENFORCEMENTFUND104,844 2,000 324,461 5,000 3,000 173

FY25 Budget Expenditures

Tinley
Village of
Park
10 DRUG ENFORCEMENT FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72790OTHERCONTRACTURALSERVICES3,500 3,000 3,000 3,000 0 72860VEHICLELICENSES0 300 0 0 30074150RADIO&COMMUNICATIONEQUIP0 0 0 228,600 228,600 Total ****** 3,500 3,300 3,000 231,600 228,300 Total *** 3,500 3,300 3,000 231,600 228,300 Total ** 3,500 3,300 3,000 231,600 228,300 Total DRUGENFORCEMENTFUND3,500 3,300 3,000 231,600 228,300 174

ENHANCED 9-1-1 SERVICES FUND

This special revenue fund accounts for the receipt and expenditure of the E9-1-1 Surcharge revenues.

The people of Tinley Park have long had the benefit of high level 9-1-1 emergency services. Tinley Park was the 13th municipality in Illinois, and one of the first in the area to offer this service since about 1975. A 1992 referendum allowing a monthly surcharge to be added to each phone line to provide Enhanced 9- 1-1 dispatch services was overwhelmingly approved by voters. The surcharge revenues are used exclusively for costs associated with providing emergency services dispatch.

The Village’s Emergency Telephone System Board continues oversee and review the system operations in order to plan for the system improvements necessary to provide exceptional emergency services. Illinois Public Act 99-0006 became effective in January 2016. The Act unified the E911 Surcharge for wireline, wireless, and VoIP (voice over internet protocol) services throughout most of the State at 87 cents per phone line (Chicago and Cook County treated differently). The unified monthly surcharge was increased to $1.50 per line effective January 2018. The collection of all surcharge revenue is now centralized through the Illinois State Police (ISP) instead of the individual local governments.

175

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 11 Enhanced 9-1-1 Service Opening Cash Balance 2,949,929 2,949,929 3,772,984 Revenue 1,073,795 1,147,000 1,077,000 1,291,061 19.9% 214,061 1,107,400 2.8% 30,400 Expenditures 577,836 710,926 656,950 468,006 -28.8% 188,944 703,116 7.0% 46,166 495,959 436,074 420,050 823,055 25,117 404,284 (15,766) Transfer In 0 0 0 0 0 0 0 T ransfer Out 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Ending Cash Balance 3,369,979 3,772,984 4,177,268 176

11 ENHANCED 9-1-1 SERVICE FUND

Village of Tinley Park
FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 420309-1-1SURCHARGEREVENUE1,054,628 1,000,000 1,131,861 1,000,000 0 45000MABAS24COMM&DISPATCH29,580 30,000 31,200 32,400 2,400 45599MISCELLANEOUSGRANTS105,325 0 0 0 0 65700INTEREST-I/P42,218 47,000 128,000 75,000 28,000 Total ENHANCED9-1-1SERVICEFUND1,231,751 1,077,000 1,291,061 1,107,400 30,400 177

FY25 Budget Expenditures

9-1-1 SERVICE FUND

Village of Tinley Park
11
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES235,872 247,000 247,000 344,000 97,000 71112OVERTIME54,264 67,500 65,000 67,500 0 72120TELEPHONECOMMUNICATIONS0 0 506 0 0 72127MOBILEDATACOMMUNICATIONS884 1,080 1,500 1,080 0 72143TUITIONREIMBURSEMENT0 4,000 0 4,000 0 72430EMPLOYEEHEALTH&LIFE61,840 66,180 64,000 73,801 7,621 72480FICA21,478 19,000 21,000 26,585 7,585 72485IMRF33,976 30,700 34,000 43,250 12,550 72530R&MEQUIPMENT0 20,000 0 20,000 0 72655SOFTWARELICENSING&SUPPORT10,431 12,900 0 12,900 0 72750CONTRACTUALSERVICES122,951 43,590 30,000 0 43,59074150RADIO&COMMUNICATIONEQUIP169,230 145,000 5,000 30,000 115,00074165RADIOCONSOLE0 0 0 80,000 80,000 Total ****** 710,926 656,950 468,006 703,116 46,166 Total *** 710,926 656,950 468,006 703,116 46,166 Total ** 710,926 656,950 468,006 703,116 46,166 Total ENHANCED9-1-1SERVICEFUND710,926 656,950 468,006 703,116 46,166 178
ENHANCED

HOTEL/MOTEL TAX FUND

The hotel/motel accommodations tax was initially assessed at a rate of 4% on the gross room charges of the local hotels through the end of calendar 2010. The rate was increased to 6% effective at the start of calendar 2011 with the incremental 2% earmarked to support debt service on bonds issued for the expansion and renovation of the Tinley Park Convention Center (TPCC). Once the outstanding bonds are retired, the funds will support anticipated future needs related to the TPCC, including potentially a future bond issuance expected to support renovations.

The tax rate was increased to 7% beginning in January 2019. A portion of this incremental tax is required to support the management agreement for the TPCC following the close of the Oak Park Avenue Tax Incremental Financing (TIF) District in 2018 which had previously supported the payments required under the management agreement from the TIF revenues.

The Village Board authorized segregating this revenue stream as a special revenue fund to account for the receipts and expenditure of the Hotel/Motel Accommodations Tax. A primary use of these funds is to support the Village’s Marketing Department activities found budgeted in the General Fund.

A portion of the revenues collected (.95% of 1%) is redirected to support a Tinley Park-specific tourism marketing plan which is now accounted for within a subdivision of the Village’s Marketing & Communication Department. The Village continues to successfully promote tourism and entertainment in line with its unique brand, Life Amplified.

The Village currently has eleven hotels providing over 1,100 rooms for guests.

179

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 12 Hotel Accommodations Tax Opening Cash Balance 3,383,368 3,383,368 3,443,265 Revenue 1,899,708 2,221,625 2,073,000 2,448,000 18.1% 375,000 2,285,000 10.2% 212,000 Expenditures 231,413 717,239 951,200 328,103 -65.5% 623,097 401,200 -57.8% (550,000) 1,668,295 1,504,386 1,121,800 2,119,897 (248,097) 1,883,800 762,000 Transfer In 0 0 0 0 0 0 0 T ransfer Out 1,238,352 1,451,910 1,734,000 2,060,000 18.8% (326,000) 1,589,100 -8.4% (144,900) (1,238,352) (1,451,910) (1,734,000) (2,060,000) 326,000 (1,589,100) 144,900 Ending Cash Balance 2,771,168 3,443,265 3,737,965 180

HOTEL/MOTEL TAX FUND

HOTEL/MOTELTAXFUND2,202,133

Village
Tinley Park
12
of
FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 42025HOTEL/MOTELTAX2,070,677 2,000,000 2,287,000 2,200,000 200,000 48010LATEPAYMENTFINES56,916 10,000 20,000 10,000 0 54999MISCELLANEOUSREVENUE23,750 0 0 0 0 65700INTEREST-I/P50,790 63,000 141,000 75,000 12,000 Total
2,073,000 2,448,000 2,285,000 212,000 181

FY25 Budget Expenditures

Village of Tinley Park
12 HOTEL/MOTEL TAX FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72510ELECTRICITY913 1,200 1,000 1,200 0 74225BUS/TROLLEY0 225,000 0 0 225,00079142CONVENTIONCTRMANAGEMENTINCENTIVE716,326 725,000 327,103 400,000 325,000Total ****** 717,239 951,200 328,103 401,200 550,00090000***TitleNotFound*** 98001TRANSFERTOGENERAL873,070 1,134,000 1,407,000 961,100 172,90098041TRANSFERTOHOTELTAXDEBTSERVICE578,840 600,000 653,000 628,000 28,000 Total ***TitleNotFound*** 1,451,910 1,734,000 2,060,000 1,589,100 144,900Total *** 2,169,149 2,685,200 2,388,103 1,990,300 694,900Total ** 2,169,149 2,685,200 2,388,103 1,990,300 694,900182

S.S.E.R.T. Fund

The S.S.E.R.T. Fund was established towards the end of fiscal year 2024. S.S.E.R.T. stands for the South Suburban Emergency Response Team. S.S.E.R.T is a multi-jurisdictional emergency response team currently comprised of 34 member police departments in the south suburbs, serving nearly 600,000 people in a 150 square mile radius. The response team was designed to provide member agencies with a tactical response to critical incidents such as armed/suicidal subjects, barricaded subjects, hostage situations, high-risk apprehension, civil disturbances, terrorist incidents, special assignments and more.

S.S.E.R.T. is largely operational due to grants received by both the Federal government and the County. In order to accept and utilize such grants, a member agency needs to serve as the Fiduciary. Therefore, the Village Board approved serving as the Fiduciary of S.S.E.R.T. to ensure available grants would be captured to continue to fund S.S.E.R.T. operations.

183

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 13 S.S.E.R.T. Fund 0 0 0 0 0 0 0 0 71,000 71,000 0 0 0 0 0 71,000 71,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Opening Cash Balance Revenue Expenditures Transfer In Transfer Out Ending Cash Balance 0 0 0 184

FY2025 Budgeted Revenues

Village of Tinley Park
13 S.S.E.R.T.
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 45532S.S.E.R.T.GRANT0 0 0 71,000 71,000 Total S.S.E.R.T.FUND0 0 0 71,000 71,000 185
FUND

FY25 Budget Expenditures

Village
Tinley
of
Park
13 S.S.E.R.T. FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72140TRAINING0 0 0 71,000 71,000 Total ****** 0 0 0 71,000 71,000 Total *** 0 0 0 71,000 71,000 Total ** 0 0 0 71,000 71,000 Total S.S.E.R.T.FUND0 0 0 71,000 71,000 186

FIRE ALARM FUND

This special revenue fund accumulates the revenue received from local businesses using the Village operated wireless fire alarm system and pays the associated costs of operation and maintenance, equipment upgrades and replacements.

The wireless fire alarm system was implemented by the Village to replace hard wired fire alarm connections previously handled by phone lines. All business locations are required to connect through the wireless fire alarm system. The wireless system has improved operation and reliability of the fire alarm system as well as reduced the associated costs to the business community.

187

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 14 Fire Alarm Opening Cash Balance 3,180,931 3,180,931 3,537,141 Revenue 411,041 459,931 454,000 560,350 23.4% 106,350 486,000 7.1% 32,000 Expenditures 225,656 216,296 384,440 204,140 -46.9% 180,300 493,144 28.3% 108,704 Ending Cash Balance 3,250,491 3,537,141 3,529,997 188

FY2025 Budgeted Revenues

Village of Tinley Park
14
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43070FIREALARMFEES409,976 400,000 426,000 410,000 10,000 48105FIREALARMLATECHARGES1,183 0 1,000 0 0 54999MISCELLANEOUSREVENUE2,940 1,000 3,350 1,000 0 65700INTEREST-I/P45,448 53,000 130,000 75,000 22,000 Total FIREALARMFUND459,547 454,000 560,350 486,000 32,000 189
FIRE ALARM FUND

FY25 Budget Expenditures

Village of Tinley
Park
14 FIRE ALARM FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71125PARTTIMEHELP-PENSIONABLE34,236 0 0 0 0 72110POSTAGE504 550 400 550 0 72140TRAINING60 1,500 1,000 1,500 0 72310PRINTING0 1,000 200 1,000 0 72315BANKCHARGES479 600 650 702 102 72480FICA2,619 0 0 0 0 72485IMRF4,156 0 0 0 0 72540R&MVEHICLES51 1,000 1,000 1,000 0 72550R&MRADIOS15,911 30,000 30,000 30,000 0 72553R&MHEADENDEQUIPMENT20,772 177,000 25,000 177,000 0 72567R&M-MOBILEDATAEQUIPMENT0 500 0 500 0 72655SOFTWARELICENSING&SUPPORT1,617 6,900 4,600 5,180 1,72072720DUES&SUBSCRIPTIONS0 250 250 250 0 72750SERVICECONTRACTS-FIREALARMS112,989 112,140 112,140 112,140 0 72800FIREALARMRADIOINSTALLATION18,131 12,000 17,000 15,000 3,000 72850LEGAL0 500 0 500 0 73110OFFICESUPPLIES0 500 200 500 0 73530GASOLINE647 4,000 700 2,000 2,00073610UNIFORMS274 1,000 1,000 1,000 0 74150RADIO&COMMUNICATIONEQUIPMENT3,850 35,000 10,000 144,322 109,322 Total ****** 216,296 384,440 204,140 493,144 108,704 90000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 190

FOREIGN FIRE INSURANCE TAX FUND

The State of Illinois imposes a 2% tax on any insurance policy covering property within Illinois issued by an insurance company that is not physically located in the State. This money is distributed to the local communities in which the insurance policies provided coverage. State statues require the funds to be used for expenditures related to providing fire services.

The use and expenditure of these monies occurs under the direction of a Foreign Fire Tax Board comprised of firefighters serving the community. Custody of the Foreign Fire Tax Funds is withthe Tinley Park Foreign Fire Tax Board. However, the funds are considered a Village accountable asset for audit and financial reporting purposes.

The Foreign Fire Fund often helps to fund various needs of the Fire department, providing for equipment or contributions towards capital purchases of assets like new Fire Trucks.

191

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 36 Foreign Fire Insurance Tax Fund Opening Cash Balance 328,937 328,937 390,464 Revenue 87,568 110,979 110,050 113,627 3.3% 3,577 110,050 0.0% 0 Expenditures 133,816 97,166 310,000 52,100 -83.2% 257,900 313,500 1.1% 3,500 Ending Cash Balance 128,987 390,464 187,014 192
Tinley
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 42037FOREIGNFIREINSURANCETAXREVENUE110,920 110,000 113,547 110,000 0 54195MISCELLANEOUSREIMBURSE0 0 25 0 0 65110INTEREST59 50 55 50 0 Total FOREIGNFIREINSURANCETAXFUND110,979 110,050 113,627 110,050 0 193
Village of
Park FY2025 Budgeted Revenues 36 FOREIGN FIRE INSURANCE TAX FUND

STORM WATER MANAGEMENT FUND

The US Environmental Protection Agency under the Clean Water Act, and more specifically the National Pollution Discharge Elimination System (NPDES) rules and regulations, requires the Village to take certain actions to monitor and test the water quality of stormwater produced and discharged.

The Village Board has established the Stormwater Management Fund (considered a special revenue fund) and utility rate to support some of the costs associated with the water quality monitoring mandated by NPDES, as well as the construction, operation, maintenance and rehabilitation of stormwater facilities under the Village’s jurisdiction. The Stormwater Management Fee is based on water consumption and charged to all utility customers.

194

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 65
Opening Cash Balance 2,589,706 2,589,706 2,633,630 Revenue 726,192 762,457 557,500 693,602 24.4% 136,102 557,000 -0.1% (500) Expenditures 573,435 301,322 2,167,003 745,678 -65.6% (1,421,325) 3,225,263 48.8% 1,058,260 152,757 461,135 (1,609,503) (52,076) 1,557,427 (2,668,263) (1,058,760) Transfer In 86,764 81,820 90,000 96,000 6.7% 6,000 100,000 11.1% 10,000 Transfer Out 0 0 0 0 0 0 0 86,764 81,820 90,000 96,000 6,000 100,000 10,000 Ending Cash Balance 1,070,203 2,633,630 65,367 195
Stormwater Management

65 STORM WATER MANAGEMENT

Village of Tinley Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43325STORMSEWERSYSTEMEXPANSIONIMPACTFEES5,850 5,000 26,350 5,000 0 45599MISCELLANEOUSGRANTS216,625 0 0 0 0 48105LATEFEES-STORMWATER2,847 2,500 2,500 2,000 50052112STORMWATERFEES478,348 500,000 554,752 500,000 0 54999MISCELLANEOUSREVENUE17,414 0 0 0 0 65700INTEREST-INVESTMENTPOOL42,121 50,000 110,000 50,000 0 69030TRANSFERFROMCAPIMP81,820 90,000 96,000 100,000 10,000 Total STORMWATERMANAGEMENT845,025 647,500 789,602 657,000 9,500 196

FY25 Budget Expenditures

Village
Tinley
of
Park
65
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72525R&M-LIFTSTATION2,103 221,000 5,000 250,000 29,000 72591R&MRETENTIONPOND184,409 392,325 300,000 300,000 92,32572720DUES&SUBSCRIPTIONS0 5,000 2,000 5,000 0 72840ENGINEERING2,705 20,000 5,000 20,000 0 72847PLANNINGSERVICES0 30,000 15,000 30,000 0 72861LICENSE&PERMITS1,000 6,000 2,000 6,000 0 75310STORMWATERCONSTRUCTIONPROJECTS94,675 1,476,000 400,000 2,597,500 1,121,500 Total ****** 284,892 2,150,325 729,000 3,208,500 1,058,175 90000***TitleNotFound*** 961402010GO/2013/2021BREFBONDABATEMENT16,430 16,678 16,678 16,763 85 Total ***TitleNotFound*** 16,430 16,678 16,678 16,763 85 Total *** 301,322 2,167,003 745,678 3,225,263 1,058,260 Total ** 301,322 2,167,003 745,678 3,225,263 1,058,260 Total STORMWATERMANAGEMENT301,322 2,167,003 745,678 3,225,263 1,058,260 197
STORM
WATER MANAGEMENT

CAPITAL PROJECT FUNDS

198

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment 01-11 VillageBoard Total 0 0 0 0 01-12 VillageManager Total 0 0 0 0 01-13 Clerk 0 0 0 Total 0 0 0 0 01-14 GeneralOverhead Carryover Land Acquisition 30-75906 7500000 7379716 7379716 7379716 Total 7500000 7379716 7379716 7379716 1-15 Finance Carryover Finance Software-Enterprise Resource System (ERS) 30-74167 1935 348390 348390 348390 348390 Carryover Finance Software-ERS project manager 30-74167 1935 103796 103796 103796 103796 Carryover ClearGov budgeting/reporting system 50000 0 0 0 Total 502186 452186 452186 452186
199

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-16 InformationTechnology New New computers/Printer PW Garage 30-74128 20000 20000 20000 20000 New Agenda Management Software 50000 0 0 0 New Cybersecurity Assessment and Tools 30-75502 50000 25000 25000 25000 New Document Management 30-74121 150000 150000 150000 150000 New Network Refresh 30-74128 100000 100000 100000 100000 New Printer Copier Upgrades 30-74133 100000 20000 20000 20000 New Replace Secondary Data Center Servers 30-74126 100000 100000 100000 100000 New Replace Upgrade Police Vehicle IT Equip 30-74128 100000 100000 100000 100000 Subtotal 670000 495000 495000 495000 Total 670000 515000 515000 515000 200

VILLAGE OF TINLEY PARK

FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-17 Police New Replacement Squad 11B 30-74220 85000 85000 85000 85000 New Replacement Squad 11S 30-74220 85000 85000 85000 85000 New Replacement Squad 12A 30-74220 85000 85000 85000 85000 New Replacement Squad 20B 30-74220 85000 85000 85000 85000 New Replacement Squad 21A 30-74220 85000 85000 85000 85000 New Replacement Squad 3A 30-74220 85000 85000 85000 85000 New Replacement Squad 3S 30-74220 85000 85000 85000 85000 New Bodycam Video Analytics Software 30-74603 195000 195000 195000 195000 New Computer Forensic Lab Upgrade 30-74128 11000 11000 11000 11000 New Admin Court Walk-Thru Metal Detector 30-75420 4800 4800 4800 4800 New Gun Lockers 30-74164 4000 4000 4000 4000 New New Police Squad for a NEW Officer 85000 0 0 0 New New Police Squad for a NEW Officer 30-74220 85000 85000 85000 85000 New New Police Squad 14S for a NEW Sergeant 85000 0 0 0 New Evidence Tracking Scanner 2500 0 0 0 Moved to line item Carryover Carryover Replacement Squad 17B 30-74220 85000 85000 85000 85000 Carryover Carryover Replacement Squad 1S 30-74220 85000 85000 85000 85000 Carryover Carryover Replacement Squad 26A/9D 30-74220 85000 85000 85000 85000 Carryover Carryover Replacement Squad 2S 30-74220 85000 85000 85000 85000 Carryover Carryover Replacement Squad 7D 30-74220 85000 85000 85000 85000 Carryover Carryover Replacement Squad 9A 30-74220 85000 85000 85000 85000 Carryover Carryover Quartermaster Room Storage Cabinet 30-74110 37000 45000 45000 45000 Carryover Carryover Staffing Study from FY24 75000 0 0 0 Subtotal 1689300 1449800 1449800 1449800 201

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-19 FireSuppression New Replace Fire Scheduling Application 30-74159 50,000 50,000 50,000 50,000 New 2 Tahoe Fire Command Units 30-74223 150000 150000 150000 150000 New Fire/EMS ATV 80,000 0 0 0 Carryover Fire Engine Purchase 30-74269 876992 876992 876992 876992 Total 1026992 1026992 1026992 1026992 202

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-21 EMA New EMA vehicle 30-74226 51000 51000 51000 51000 New Ice Machine 30-74107 6889 6889 6889 6889 New EMA trailer 30-74265 13500 13500 13500 13500 Carryover Emergency Warning Sirens - carryover (Memorial School) 30-74190 130000 105000 105000 105000 New CAD 2 CAD 34060 0 0 0 Grant New Chair Replacement 18308.78 0 0 0 Moved to line item New Daily Observation Reports 2653.75 0 0 0 Moved to line item 256411.53 176389 176389 176389 Total 256411.53 176389 176389 176389 01-21-210 sEMA-Telecommunication Total 0 0 0 0 203

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

01-26-023 Streets(Road&Bridge)

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
New Asphalt Heater/Recycler & Trailer to replace #158 30-74265 48000 48000 48000 48000 New Brine Maker & AccuBatch 30-74449 145000 145000 145000 145000 New Sidewalk Replacement line item 226600 0 0 0 01-26-023-75200 New Vaisala Cast Sensors with Wx Horizon Pro 30-74449 29400 29400 29400 29400 New OPA Train Station Irrigation replacement 30-72882 234623 234623 234623 234623 New Harlem Avenue Median Landscape improvements 30-72881 364544 364544 364544 364544 New Chipper box 30-74449 24000 24000 24000 24000 New Drone 5000 0 0 0 In Int. Initiatives New Holiday 3-d display 20000 0 0 0 In Marketing New Lake Villa Pond Restoration 12000 0 0 0 In line item New Pick up Truck (#11) Replacement, possible lease 30-74232 60000 60000 60000 60000 New Pick up Truck (#56) Replacement, possible lease 30-74232 60000 60000 60000 60000 Carryover F450 Dump Truck - Replace Unit #50 30-74231 125000 125000 125000 125000 Carryover F450 Dump Truck - Replace Unit #80 30-74231 65000 65000 65000 65000 Carryover F550 Dump Truck - Replace Unit #5 30-74231 125000 125000 125000 125000 Carryover Sweeper - Replace Unit #90 30-74321 368650 368650 368650 368650 Carryover Backhoe - Replace Unit #147 30-74262 161865 161865 161865 161865 Carryover Plow Truck Replacement #44 (on order but not received) 30-74230 257000 260000 260000 260000 New Plow Truck Replacement #46 295000 0 0 0 Defer New Salt Shed 850000 0 0 0 New Tree Inventory Phase 2 53125 0 0 0 In line item New Veterans park Ditch 12000 0 0 0 In line item Carryover North Street Permeable Pavers east of Oak Park Avenue maintenance 30-72523 10000 10000 10000 10000 Carryover 179th & 84th Invasive Species management 50000 0 0 0 In line item Total 3601807 2081082 2081082 2081082 24) 01-26-025 (formerly 01-26-0 Facilities(formerlyElectrical) New Fiber Duct Run/Cable from Hickory Street to 175th Street along OPA for LPR 30-75505 60000 60000 60000 60000 New Door Access replacement Controllers 22000 0 0 0 In line item Carryover Phase 7 LED Street Lighting (Carryover)Acct.#30-75500 30-75500 0286 175000 175000 175000 175000 Carryover Tinley Park Business Center Fiber Optic Run Harlem and Vollmer 261855 0 0 0 Carryover Sandblasting and painting of Decorative Light Poles Phase 4 40000 0 0 0 In line item Total 558855 235000 235000 235000 204

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-26-025 Facilities Facilities-VillageHall New Community Development Cubicle/Office remodel 30-75128 50000 50000 50000 50000 Subtotal 50000 50000 50000 50000 Facilities-Fire New Fire Station#46 (#1) Overhead Door Replacements 30-75108 95000 95000 95000 95000 New Fire Station#47 Basement Build Out 255000 0 0 0 New Fire Station#48 (#3) Concrete Apron and sidewalk replacement. 30-75123 25000 25000 25000 25000 New Fire Station#49 - Replace 3 Ton Slit System HVAC Unit 25000 0 0 0 New Floor Coating Fire Station #46 90000 0 0 0 New Floor Coating Fire Station#48 45000 0 0 0 Subtotal 535000 120000 120000 120000 Facilities-PublicWorks New New computers/Printer PW Garage (20k, moved under I.T.) 0 0 0 0 New PW Garage Apparatus area painting 30-75111 120000 120000 120000 120000 New PW Tool Crib office remodel 30-75110 25000 25000 25000 25000 New Replace Lighting in PW Mechanics Apparatus area 30-75125 22000 22000 22000 22000 New Remodel PW Mechanics office area. 30-75110 30000 30000 30000 30000 New Remodel PW Superintendents office area. 60000 0 0 0 Subtotal 257000 197000 197000 197000 Facilities-PublicSafety Carryover Public Safety Building Elevator Pit Repair 30-75112 65000 65000 65000 65000 New Public Safety Building Piping Insulation Removal 30-75112 100000 100000 100000 100000 New Public Safety Building Stairways Remodel, Paint, carpet, railings etc. 25000 0 0 0 Subtotal 190000 165000 165000 165000 Facilities-PoliceDepartment Carryover Police Department Front Desk Area/Records Remodel 65000 0 0 0 New Police Department Server Room Heat Pump 30-75004 25000 25000 25000 25000 Subtotal 90000 25000 25000 25000 Facilities-EMAGarage Subtotal 0 0 0 0 Facilities-Other New Transit Van for Custodians 30-74225 60000 60000 60000 60000 Carryover Shooting Range Roof Replacement 600000 0 0 0 Subtotal 660000 60000 60000 60000 TrainStations Carryover OPA Train Station Clock Tower Tuck pointing(Carryover) 30-75909 0394 72000 72000 72000 72000 New OPATS Potential Upgrades 30-75909 287000 287000 287000 287000 Carryover OPATS & 80th ave additional repairs needed on benches, budgeted at 30,000 30-74418 30000 30000 30000 30000 Subtotal 389000 389000 389000 389000 MunicipalParkingLots 205
As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
New Resurface Police Station Parking lot 250000 0 0 0 New Resurface Public Safety Lot 130000 0 0 0 New Resurface ED N Joes parking lot 20000 0 0 0 Subtotal 400000 0 0 0 Total 2571000 1006000 1006000 1006000 206
VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-33 CommunityDevelopment Carryover/New Comprehensive Plan - Carryover and New Request 30-72847 0430 210000 200000 200000 200000 Total 210000 200000 200000 200000 01-35 sMarketingCommunication New Replacement of Downtown Light Pole decor LINE ITEM 15000 0 0 0 MOVED TO OPERATING New Lighted Decor for Downtown and Plaza LINE ITEM 100000 0 0 0 MOVED TO OPERATING Carryover Fillable Jersey Barriers for Events 30-74120 15000 15000 15000 15000 New Christmas tree touch up LINE ITEM 20000 0 0 0 MOVED TO OPERATING Total 150000 15000 15000 15000 207

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
Cameras Carryover Phase 5 ALPR 77-74604 1905 200000 200000 200000 200000 200000 200000 200000 200000 PublicSafetyEquipmentMove Carryover Console, Radio and Network for New Equipment Room 77-74150 100000 100000 100000 100000 MSC Item R Subtotal 100000 100000 100000 100000 CommunicationInfrastructureMasterPlan: Carryover Orland Water Tower 77-75812 50000 50000 50000 50000 Keep CIMP in 30 Carryover P25 Console Upgrades 77-74150 0223 100000 100000 100000 100000 Carryover P25 Professional Services 0223 50000 0 0 0 In line items Carryover Post 11 Water Tower Comm Move 77-75812 125052.26 125052.26 125052.26 125052.26 Keep CIMP in 30 Carryover Post 20 Monopole 77-75812 0223 30000 30000 30000 30000 Keep CIMP in 30 Carryover Replace 2 Microwave Systems 77-75812 0223 45000 45000 45000 45000 Keep CIMP in 30 Carryover Update 4 RX sites with UPS, Multiplex & Multi-couplers 77-75812 0223 71000 35000 35000 35000 Keep CIMP in 30 Carryover Upgrade 911 NG911 11-74150 0223 30000 30000 30000 30000 Carryover Upgrade VHF antennas on 8 sites 77-75812 0223 14000 14000 14000 14000 Keep CIMP in 30 Carryover Develop Volmer/Harlem Tower Site 130000 0 0 0 Communication Infrastructure Carryovers Subtotal 645052.26 429052.26 429052.26 429052.26 New Police ATV for Downtown/Events 25000 0 0 0 New Portable Police Radios - POLICE 10-74150 228600 228600 228600 228600 New Portable Radio Replacement- FIRE 14-74150 79321.68 79321.68 79321.68 79321.68 New EOC Renovation 77-75112 1630000 1700000 1700000 1700000 New Radio Replacement (Mobil/Portable) - FIRE 14-74150 91783.92 30000 30000 30000 New Radio Console - EMA 11-74165 30000 30000 30000 30000 New Technology, Equiptment and Services 77-75812 250000 250000 250000 250000 New Upgrade Microwave, network, interface with VOTP 77-75812 150000 150000 150000 150000 New RTCC Upgrade 77-74159 200000 200000 200000 200000 New Communication Console Upgrades 11-74165 50000 50000 50000 50000 New 80th Ave Security Upgrade 77-74604 175000 175000 175000 175000 New Minuteman Service Agreement 46000 0 0 0 In line item Communication Infrastructure FY2024 New Requests Subtotal 2955705.6 2892921.68 2892921.68 2892921.68 Total 3900757.86 3621973.94 3621973.94 3621973.94 Other 208
IntegratedDepartmentalInitiatives77
As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
OF TINLEY
FY2025
Total 0 0 0 0 209
VILLAGE
PARK
CAPITAL BUDGET

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
PERSONNEL REQUESTS 01-11 Mayor&Trustees Total 0 0 0 0 01-12 Manager Position Change Management Analyst (position offset HR Assistant) Salary (offset) 29186 0 0 0 FICA/Medicare 5355 0 0 0 IMRF 8750 0 0 0 Health and Life Insurance (offset) 17000 0 0 0 New FOIA Coordinator Salary01-12-000-71110 85000 85000 85000 85000 FICA/Medicare01-12-000-72480 6120 6120 6120 6120 IMRF01-12-000-72485 10000 10000 10000 10000 Health and Life Insurance 01-12-000-72430 30531 30531 30531 30531 Total 191942 131651 131651 131651 01-13 Clerk Total 0 0 0 0 210

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-15 Finance Position
Salary01-15-000-71110 10000 10000 10000 10000 FICA/Medicare 01-15-000-72480 1000 1000 1000 1000 IMRF 01-15-000-72485 2000 2000 2000 2000 Health and Life Insurance 01-15-000-72430 NA NA NA NA Total 13000 13000 13000 13000 Position
Salary 8000 0 0 0 will adjust salary FICA/Medicare 1000 0 0 0 in line with addl duties IMRF 2000 0 0 0 Health and Life Insurance NA Total 11000 0 0 0 Total 24000 13000 13000 13000 01-16 InformationTechnology Administrative Assistant (PT) 29040 0 0 0 FICA/Medicare 2221 0 0 0 IMRF 0 0 0 0 31261 0 0 0 GIS Manager 115000 0 0 0 FICA/Medicare 8797 0 0 0 IMRF 14375 0 0 0 Health and Life Insurance 30531 0 0 0 Subtotal 168703 Total 199964 0 0 0 01-17 Police Position Change PT CSO to FT CSO 01-17-205-71121 19627 19627 19627 19627 FICA/Medicare 01-17-205-72480 6984 6984 6984 6984 IMRF 01-17-205-72485 14375 14375 14375 14375 Health and Life Insurance 01-17-205-72430 30531 30531 30531 30531 71517 71517 71517 71517 New Sergeant - 2 115835 0 0 0 FICA/Medicare 1670 0 0 0 IMRF/PP 57917 0 0 0 Health and Life Insurance 30531 0 0 0 Other Equipment Costs 90000 0 0 0 591906 0 0 0 New FT Patrol Officer - 1 Officer 01-17-220-71110 80000 80000 80000 80000 Rec. 1 New Ofc 211
Change Senior Accountant (current Accountant - cost offset)
Change Front Desk Supervisor (current Senior Clerk - cost offset)

VILLAGE OF TINLEY PARK

FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
FICA/Medicare 01-17-220-72480 1156 1156 1156 1156 IMRF /PP 01-17-220-72485 39842 39842 39842 39842 Health & Life Insurance 01-17-220-72430 30531 30531 30531 30531 Other Equipment Costs $5k 01-17-22073610 $5k 01-17-22072140 $2k 01-17-22074618 $2k 01-17-22074628 130000 45000 45000 45000 85k allocated for vehicle Cost per Officer $281,529 1689174 196529 196529 196529 New Assistant Police Records Supervisor 01-17-205-71121 91290 91290 91290 91290 Pot. for cost offset FICA/Medicare 01-17-205-72480 6984 6984 6984 6984 w/ promo IMRF 01-17-205-72485 11411 11411 11411 11411 Health and Life Insurance 01-17-205-72430 30531 30531 30531 30531 140216 140216 140216 140216 New Community Service Officer (FT) - 2 FICA/Medicare 65000 0 0 0 IMRF 4973 0 0 0 Health and Life Insurance 8125 0 0 0 30531 0 0 0 217258 0 0 0 New Community Service Officer (PT) - 4 45689.6 0 0 0 3495 0 0 0 5711 0 0 0 8679 0 0 0 254298.4 0 0 0 New Patrol Officer (PT) - 4 60000 0 0 0 FICA/Medicare 4590 0 0 0 IMRF 7500 0 0 0 Health and Life Insurance 8709 0 0 0 323196 0 0 0 Position Change Police Analyst (Lane Bryant tech currently offset with other dollars) 01-17-205-71127 25000 25000 25000 25000 FICA/Medicare 01-17-205-72480 1913 1913 1913 1913 IMRF 01-17-205-72485 Health and Life Insurance 01-17-205-72430 26913 26913 26913 26913 New Police Commander 01-17-205-71110 155000 155000 155000 155000 4th Cmdr FICA/Medicare 01-17-205-72480 2248 2248 2248 2248 IMRF/PP 01-17-205-72485 77000 77000 77000 77000 Health and Life Insurance 01-17-205-72430 30531 30531 30531 30531 Other Equipment Costs 01-17-205-73600 15000 15000 15000 15000 212

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
279779 279779 279779 279779 Position Change Police Project Coordinator (PT to FT) 01-17-205-71121 15000 15000 15000 15000 FICA/Medicare 01-17-205-72480 2000 2000 2000 2000 IMRF 01-17-205-72485 7000 7000 7000 7000 Health and Life Insurance 01-17-205-72430 20000 20000 20000 20000 44000 44000 44000 44000 New Video Evidence Specialist (PT) 60000 0 0 0 FICA/Medicare 4590 0 0 0 IMRF 7500 0 0 0 Health and Life Insurance 8708 0 0 0 80798 0 0 0 Total 3719055.4 758954 758954 758954 213

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-19 FireSuppression New Cost to Implement New Fire Pay Plan transfer from 30-00-000-71110 250000 250000 250000 250000 Cost will be offset Offsetbysalaryreservebudget 01-19-000-71125 w/ salary reserve Total 250000 0 0 0 01-21-000 EMA New Lead Dispatcher 11-00-000-71110 90000 90000 90000 90000 Promo FICA/Medicare 11-00-000-72480 6885 6885 6885 6885 IMRF 11-00-000-72485 11250 11250 11250 11250 Health and Life Insurance 11-00-000-72430 30351 30351 30351 30351 138486 138486 138486 138486 Total 138486 138486 138486 138486 01-21-210 sEMA-Telecommunication New 911 Dispatcher 75000 0 0 0 FICA/Medicare 5737 0 0 0 IMRF 9374 0 0 0 Health and Life Insurance 30531 0 0 0 120642 0 0 0 Total 120642 0 0 0 214

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-26-023 Streets(Road&Bridge) New (1) Full-time Maintenance Technician 65000 0 0 0 FICA/Medicare 4972 0 0 0 IMRF 8125 0 0 0 Health & Life Insurance 30351 0 0 0 Uniforms 600 0 0 0 109048 0 0 0 Total 109048 0 0 0 01-26-025 MunicipalBuildings Position Change FT Custodian (replaces 2 PT positions) Cost Offset 01-26-025-71110 37000 1767.5 1767.5 1767.5 FICA/Medicare 01-26-025-72480 4207.5 4207.5 4207.5 IMRF 01-26-025-72485 6875 6875 6875 Health and Life Insurance 01-26-025-72430 30351 30351 30351 37000 43201 43201 43201 New PT Seasonal - 2 30000 0 0 0 FICA/Medicare 2307 0 0 0 IMRF 3770 0 0 0 Health and Life Insurance 0 0 0 0 72154 0 0 0 Total 109154 43201 43201 43201 215

Position Change Marketing Assistant (PT to FT)

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
01-33 CommunityDevelopment Position Change
Specialist Cost Offset 14000 0 0 0 14000 0 0 0 New PT Permit Technician 37700 0 0 0 FICA/Medicare 2884 0 0 0 IMRF 4712 0 0 0 Health and Life Insurance 0 0 0 0 45296 0 0 0 Position Change Senior
Cost Offset 16000 0 0 0 16000 0 0 0 Total 75296 0 0 0 01-35 sMarketingCommunication
Economic Development
Planner
Cost Offset 01-35-000-71110 76000 32551.5 -43448.5 -86897 FICA/Medicare 01-35-000-72480 4972.5 4972.5 4972.5 IMRF 01-35-000-72485 8125 8125 8125 Health and Life Insurance 01-35-000-72430 0 30351 30351 30351 76000 76000 0 -43448.5 New Marketing Intern 01-35-000-71127 20000 20000 20000 20000 FICA/Medicare 01-35-000-72480 1530 1530 1530 1530 21530 21530 21530 21530 Total 97530 97530 21530 -21918.5 216

Grant funding

Funding to be provided by other governments

Police items funded through Custom Seizures Fund

Police items funded through Drug Enforcement Fund

Items Funded through E911 Fund

Items Funded with Hotel/Motel Fund

Items Funded by Commuter Parking Lot Cap

items funded through Emergency Siren impact fees reserve

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
RECAP Capital Requests Board 0 0 0 0 Manager 0 0 0 0 Clerk 0 0 0 0 General Overhead 7500000 7379716 7379716 7379716 Finance 502186 452186 452186 452186 Information Technology 670000 515000 515000 515000 Police 1689300 1449800 1449800 1449800 Fire Suppression/Prevention 1026992 1026992 1026992 1026992 Emergency Management 256411.53 176389 176389 176389 Emergency Management - Telecommunications Streets (Road & Bridge) Department 3601807 2081082 2081082 2081082 Electrical Department 558855 235000 235000 235000 Municipal Buildings 2571000 1006000 1006000 1006000 Community Development/Bldg 210000 200000 200000 200000 Marketing/Communications 150000 15000 15000 15000 Commissions 0 0 0 0 Integrated Department Initiatives 3900757.86 3621973.94 3621973.94 3621973.94 Other Total of Capital Requests including carryovers 22637309.39 18159138.94 18159138.94 18159138.94 Reductions to Total Capital Requests Carryover items already currently funded 5568600.26 4220745.26 4220745.26 4220745.26 Carryover
EMA
Total Reductions to Capital
5568600.26 4220745.26 4220745.26 4220745.26 Net Capital Requests to be funded 17068709.13 13938393.68 13938393.68 13938393.68 217
Requests

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
RECAP Personnel Requests Board 0 0 0 0 Manager 191942 131651 131651 131651 Clerk 0 0 0 0 Finance 24000 13000 13000 13000 Information Technology 199964 0 0 0 Police 3719055.4 758954 758954 758954 Fire Suppression 250000 0 0 0 Emergency Management 138486 138486 138486 138486 Emergency Management Communications 120642 0 0 0 Streets (Road/Bridge) Department 109048 0 0 0 Municipal Buildings 109154 43201 43201 43201 Community Development 75296 0 0 0 Marketing/Communications 97530 97530 21530 -21918.5 Total of Personnel Requests 5035117.4 1182822 1106822 1063373.5 218

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
Water/SewerEquipment Capital Outlay Requests Water System New Replace Unit 39 - Pickup Truck 60-74232 65000 65000 65000 65000 New Replace Unit 85 - Pickup Truck 60-74232 120000 120000 120000 120000 New Purchase of materials for watermain Improvements at PW Garage 62-75703 50000 50000 50000 50000 Subtotal 235000 235000 235000 235000 Sanitary Sewer System Carryover Post 3 Back-up Generator Carryover see flood control 0 0 0 0 Subtotal 0 0 0 0 Total Water & Sewer Capital Requests Total 235000 235000 235000 235000 Water/Sewer Personnel Position Change Administrative Assistant to the Public Works Director Cost Offset 01-26-023-71110 14000 14000 14000 14000 FICA/Medicare 01-26-023-72480 1071 1071 1071 IMRF 01-26-023-72485 1750 1750 1750 14000 14000 14000 14000 (1) Full-time Maintenance Technician 65000 0 0 0 FICA/Medicare 4972 0 0 0 IMRF 8125 0 0 0 Health & Life Insurance 30351 0 0 0 Uniforms 600 0 0 0 109048 0 0 0 New PT Seasonal - 2 30000 0 0 0 FICA/Medicare 2307 0 0 0 IMRF 3770 0 0 0 Health and Life Insurance 0 0 0 0 36077 0 0 0 New Public Works Service Representative (PT) 40000 0 0 0 4207 0 0 0 5875 0 0 0 8708 0 0 0 Subtotal 58790 0 0 0 Total Water & Sewer Personnel Requests Total 217915 14000 14000 14000 219

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

Water&SewerProjects

Water System

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
Carryover 179th Street Watermain Replacement Carryover 62-75705 0435 538000 538000 538000 538000 New 179th Street Watermain Replacement Additional BOND 0435 1000000 1000000 1000000 1000000 New New England Ave. Watermain Improvements BOND 1660000 1660000 1660000 1660000 New Sayre Avenue Watermain Improvements BOND 1264000 1264000 1264000 1264000 New 171st Street & 70th Avenue Watermain improvements BOND 742000 742000 742000 742000 New Ozark Avenue Watermain Improvements BOND 935000 935000 935000 935000 New Barrett's Watermain Improvements BOND 1680000 1680000 1680000 1680000 New Post 2 Control Improvements BOND 1100000 1100000 1100000 1100000 Carryover Post 2 roof Replacement Carryover 62-75325 75000 75000 75000 75000 Carryover Post 11 Elevated Tower Rehabilitation 62-75338 0399 2456000 2456000 2456000 2456000 Water system projects 11450000 11450000 11450000 11450000 New Ozark Lift Station Improvements BOND 880000 880000 880000 880000 Carryover Post 13 Lift station improvements 61-75320 0397 690000 690000 690000 690000 4527500 3647500 3647500 3647500
Water system projects 0 0 0 0 Total Water System Project Requests 15977500 13417500 13417500 13417500 Sanitary Sewer System Carryover IICP Lining 61-75305 120000 120000 120000 120000 New IICP Lining 61-75305 515000 515000 515000 515000 Subtotal 635000 635000 635000 635000 Total Sewer System Project Requests Total 635000 635000 635000 635000 TOTAL WATER & SEWER REQUESTS 17308965 14551500 14551500 14551500 CommuterParking Capital Outlay Requests New 80th Ave Metra lot North East portion of tracks Resurface 71-75801 175000 175000 175000 175000 New OPA Metra Lot North West half Resurface 71-75801 75000 75000 75000 75000 New EV Charging Stations 71-75816 200000 200000 200000 200000 New EV Charging Stations (Grant) 71-45599 -115000 -115000 -115000 -115000 220
AlternatefundingSourcetobefundedby:
As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
TINLEY
Total 335000 335000 335000 335000 E9-1-1Fund Capital Outlay Requests 221
VILLAGE OF
PARK FY2025 CAPITAL BUDGET
As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET Subtotal 0 0 0 0 Total 0 0 0 0 Hotel/MotelFund Capital Outlay Requests Total 0 0 0 0 222

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

ES75DOWNTOWNINITIATIV

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
WirelessFireAlarm-14 Capital Outlay Requests Total 0 0 0 0
NewFund Capital Outlay Requests New Harmony Square Development Project BOND 40000000 40000000 40000000 40000000 Bond Carryover Harmony Square Development Project (includes move from Fund 30; rev transfers; interest)75-72742 8548213 8548213 8548213 8548213 Existing funds 48548213 48548213 48548213 48548213 MainStreetNorthTIF Capital Outlay Requests New Streetscape Improvements 18-75610 1000000 200000 200000 200000 Carryover Streambank Stabilization - Architectural (landscape) services 18-72841 0373 230000 230000 230000 230000 Carryover Streambank Stabilization - Land Acquisition 18-75906 0373 568278 568278 568278 568278 Carryover Riverwalk - Engineering 18-72840 0373 200000 200000 200000 200000 Total 1998278 1198278 1198278 1198278 StateCampus(MHC)TIF Capital Outlay Requests Carrover Helistop Aircraft Pavement Imprvmnts REBUILD IL Project 20-75814 0367 2194510 2194510 2194510 2194510 Carryover Helistop Aircraft Pavement Imprvmnts REBUILD IL Grant 20-45599 0367 -1440000 -1440000 -1440000 -1440000 Carryover Timber Drive Traffic Signal Improvements (Design Engineering) est from RE of 1.5 M (ITEP grant?) 20-72840 0437 120000 120000 120000 120000 Carryover 80th Ave Train Station (South) detention pond/wetland restoration 20-75315 0438 49500 49500 49500 49500 Carryover Fire Dept. Training Facility & Garage Roof Replacement 20-75103 0440 50000 50000 50000 50000 New 80th Avenue Train Station Vault Grate 20-75504 70000 70000 70000 70000 New Emergency Warning Sirens - Mental health center 20-74191 150000 150000 150000 150000 Total 1194010 1194010 1194010 1194010 223

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
Outlay Requests Carryover 175th Street/Ridgeland Road Reconstruction/ Utilities Reloc. 16-75806 0113 2000000 2500000 2500000 2500000 street project Total 2000000 2500000 2500000 2500000
Capital Outlay Requests Carryover Banging Gavel Renovation Incentive 450000 0 0 0 Carryover Land Acquisition - Within TIF 30-75906 400000 400000 400000 400000 Moved to 30 Carryover Oak Park Avenue frame and lid repairs (split w/MSN) 67500 0 0 0 Completed New Bechstein Parking Lot Improvements 33-75817 1528539 4000000 4000000 4000000 Surtax New Main Street North TIF New Parking Lot 17226 OPA 300000 0 0 0 New 24 Watermain work - parking lot behind Ed & Joe's 30-75310 45000 45000 45000 45000 New Oak Park Ave Brick Pavers Replacement 30-72523 400000 400000 400000 400000 New Remodel of Public Safety Building existing Sally Port garage area. 30-75112 25000 25000 25000 25000 New Zabrocki Plaza Fountain 265964 0 0 0 3482003 4870000 4870000 4870000 Total 3482003 4870000 4870000 4870000
LegacyTIF Capital
NewBremenTIF
Capital Outlay Requests Carryover Replace VH Lobby & Restrooms Ceramic/porcelain flooring 28-75128 80000 80000 80000 80000 Carryover Council Chambers Lighting Renovation 28-75128 20000 20000 20000 20000 Carryover Replace VH Entry Way 28-75610 13000 13000 13000 13000 New Village Hall Upgrades 50/50 split 33-75131 BOND 2500000 2500000 2500000 2500000 Carryover Council Chambers audience seating & flooring renovation 50000 0 0 0 Carryover LED Installation Phase , Street Lights Phase 7 28-75500 0439 110000 110000 110000 110000 Total 2773000 2723000 2723000 2723000 224
159th&HarlemTIF

Final Pmt LaGrange Road Landscape

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

Will&CookCounty-80thave

80th Ave Bridge pmt to Will County On 3/8/22 received bill for 90% (1,515,982 of $1,684,424)

can cover first 2.5 million

Ave Resurfacing (Reimbursement)

OtherRoadways

Carryover 174th St Reconstruction (incl engineering) in New Bremen and Legacy TIFs

SidewalkGapProgram

Add sidewalk & crosswalk to 179th St & Lagrange (loyola) $25,000 for DE/CE and $100,000 project cost

Bike Path Extension 179th to Dog Park (coord w/park dist)

PMPProgram

PMP Program Street Resurfacing (engineering to be done in -house)

(total includes Fairfax crt change order) MFT

PMP Program Street Resurfacing (total includes Fairfax crt change order) Excess

Pavement Patching Program, proposing as an annual line item

AlternatefundingSourcetobefundedby:

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole
Code Code Cost Recommends Recommends Recommends Comment
Request
StreetProjects Capital
IDOTProjects Carryover
30-75610 0249 582500 582500 582500 582500 582500 582500 582500 582500
Outlay Requests
(IDOT)
Carryover
05-72742 0210 168442 168442 168442 168442 Carryover 80th Ave Bridge with Will County 30-75810 0210 862034 862034 862034 862034 1030476 1030476 1030476 1030476 CookCounty Carryover 175th Street/Ridgeland Road Reconstruction/ Utilities Reloc. 33-75806 0113 600000 300000 300000 300000 Split in Legacy Carryover 175th Street/Ridgeland
Reconstruction/
Reloc.
Engineering 33-75806 0113 410000 210000 210000 210000 Carryover 175th Street/Ridgeland-Legacy
33-75806 0113 4850000 1000000 1000000 1000000 5860000 1510000 1510000 1510000 CookCounty Carryover Cook County
-
Ave Resurfacing 33-75806 0347 879858 900000 900000 900000 Carryover Cook County Roadwork Commitment -
33-45599 0347 212395 -700000 -700000 -700000 1092253 200000 200000 200000
Road
Utilities
-
Roadwork Commitment
94th
94th
Carryover
30-75200 0452 125000 125000 125000 125000 125000 125000 125000 125000 OtherProjects Carryover
33-75205 2031 373400 200000 200000 200000 373400 200000 200000 200000
Carryover
06-75405 0179 536000 536000 536000 536000 New
Portion 05-75405 0179 4789715 2478559 2478559 2478559 New
over
portion 06-75405 0179 966663 966663 966663 New Contingency 06-75405 0179 495064 495064 495064 New Materials testing 06-72840 0179 23714 23714 23714
MFT
PMPSubtotal 5325715 4500000 4500000 4500000 Total Street Projects including carryovers Total 14389344 8147976 8147976 8147976 225

VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
ficationProjectsPublicLandscaping/Beauti Capital Outlay Requests Beautification Projects including carryovers Total 0 0 0 0 BuildingProjects Capital Outlay Requests Total Building Projects including carryovers Total 0 0 0 0 FloodControlProjects Capital Outlay Requests New Kimberly Heights Drainage - Phases III & IV - Construction 65-75310 0364 1488000 1488000 1488000 1488000 Carryover Kimberly Heights Drainage - Phases V&VI - Design Engineering 65-75310 0364 103500 103500 103500 103500 Carryover Kimberly Heights Drainage Improvements -Phase I& II , balance of carryover 65-75310 0364 1366000 1006000 1006000 1006000 Subtotal 2957500 2597500 2597500 2597500 Carryover/New Post 3 Back-up Generator Carryover 65-72525 0448 243550 250000 250000 250000 Totals Flood Control Projects including carryovers Total 3201050 2847500 2847500 2847500 226
As Requested Treasurer/ Committee A/C Project Proposed Manager Manager of the Whole Request Code Code Cost Recommends Recommends Recommends Comment
PROJECT RECAP Total Non-Enterprise and NON-TIF Funding Required 14389344 8147976 8147976 8147976 Street Projects 14389344 8147976 8147976 8147976 Public Landscaping/Beautification Projects Building Projects Flood Control Projects Project Carryover Funding 9599629 2478559 2478559 2478559 Street Projects 2478559 2478559 2478559 1.6 mil Public Landscaping/Beautification Projects Building Projects Flood Control Projects Project Anticipated Grant Funding Street Projects Public Landscaping/Beautification Projects Building Projects Flood Control Projects Project New Bond Funding Street Projects Public Landscaping/Beautification Projects Building Projects Flood Control Projects Net Funding Required Street Projects Public Landscaping/Beautification Projects Building Projects Flood Control Projects Net Funding Required 227
VILLAGE OF TINLEY PARK FY2025 CAPITAL BUDGET

LEGACY TAX INCREMENT FINANCING FUND

This capital project fund accounts for the receipts and expenditures within the Legacy Redevelopment Project Area as required by State Statutes.

The centerpiece of this TIF district is the site of the former world headquarters and manufacturing facilities of Panduit Corporation along the easy side of Ridgeland Avenue between 175th Street and Oak Forest Avenue. This site was the company’s initial permanent office and manufacturing facility and internally the company’s staff had referred to Tinley Park location as their “Legacy” site. This “nickname” has been used for the naming of this TIF district which was created in 2016. The County has certified the 2015 Equalized Assessed Value for its frozen based year ($19.1 million).

The TIF encompasses approximately 217 acres and abuts the New Bremen TIF on the west, the railroad tracks on the north, roughly 175th Street on the south, the Village boundary/Cook County Forest Preserves on the east and includes the Tinley Park High School campus. It is also contiguous to the Main Street North TIF.

Panduit Corporation was organized in 1955. The company located its offices and manufacturing facility at the Ridgeland Avenue site in 1960. The company has grown to become a global manufacturer of physical infrastructure equipment that support power, communications, computing, control, and security systems. The company has been the largest employer in Tinley Park for many years and is the second largest taxpayer in the community based on Equalized Assessed Value (EAV). The company relocated its manufacturing activities to other locations worldwide and opened a new world headquarters office building near 80th Avenue and Interstate 80 in 2009. The Company continues to maintain the 18,000 square foot Jack E. Caveney Innovation Center at the southeast corner of the former Ridgeland Avenue site. This research and development complex houses labs working on new products and technologies involving the use of copper, optics, data centers, and industrial automation. The unused buildings on the Legacy site were demolished in 2018.

The former factory and office site is being redeveloped with a mix of attached and detached single-family homes in a subdivision known as Oak Ridge. The name has been derived from the adjacent Oak Forest and Ridgeland Avenues. Construction of this housing development began in 2022.

The Panduit Corporation donated approximately an eight (8) acre site at the northeast corner of 175th Street and Ridgeland Avenue that has been used for the construction of Freedom Pond, a regional stormwater detention pond that will benefit the Legacy TIF as well as “downtown” Tinley Park sites around the Oak Park Avenue Train Station and along Oak Park Avenue.

Currently, each tax year, an “Agency Distribution Percentage” (ADP) is determined by Cook County as a ratio of incremental tax base to the total Equalized Assessed Value (EAV) and this percentage is then applied to the taxes collected for the tax year and becomes the incremental tax revenue distributed to the TIF fund. The final tax year of this TIF is currently expected to be 2038 (taxes paid in 2039) which will fall within Village fiscal year 2040.

228

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 16 Legacy TIF District #5 Opening Cash Balance 2,333,608 2,333,608 2,692,768 Revenue 1,412,884 997,826 1,050,219 598,434 -43.0% (451,785) 200,100 -81.0% (850,119) Expenditures 154,536 611,316 2,131,700 150,795 -92.9% 1,980,905 2,567,700 20.5% 436,000 1,258,348 386,510 (1,081,481) 447,639 (2,432,690) (2,367,600) (1,286,119) Transfer In 0 0 0 0 0 0 0 T ransfer Out 0 0 0 88,479 (88,479) 0 0 0 0 0 (88,479) 88,479 0 0 Ending Cash Balance 1,252,127 2,692,768 325,168 229

FY2025 Budgeted Revenues

Village of Tinley Park
16
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401172017BREMENINCREMENTALTAX336- 0 0 0 0 401182018BREMENINCREMENTALTAX1,529- 0 269-0 0 401192019BREMENINCREMENTALTAX6,135 0 402-0 0 401202020BREMENINCREMENTALTAX10,029 0 943-0 0 401212021BREMENINCREMENTALTAX409,743 0 3,495 0 0 401222022BREMENINCREMENTALTAX475,368 600,000 130,000 0 600,000401232023BREMENINCREMENTALTAX0 350,000 316,319 160,000 190,00054110LEGACYTIFREBILLABLES58,441 0 54,734 0 0 65700INTEREST-I/P29,065 36,000 95,000 40,000 4,000 65720INTEREST-MKT.VALUEADJ0 64,219 0 0 64,21965811INTEREST-R/ETAXCOOK171 0 500 100 100 Total LEGACYTIF987,087 1,050,219 598,434 200,100 850,119230
LEGACY
TIF

FY25 Budget Expenditures

Tinley
Village of
Park
16 LEGACY TIF 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72790OTHERCONTRACTSERVICES0 5,000 0 5,000 0 72840ENGINEERING74,037 50,000 86,000 50,000 0 72845AUDITSERVICES2,698 2,700 795 2,700 0 72850LEGAL300 10,000 0 10,000 0 75315STORMWATERDETENTION51,525 0 0 0 0 75500STREETLIGHTING119,790 20,000 20,000 0 20,00075703WATERMAINCONSTRUCTION362,966 44,000 44,000 0 44,00075806ROADWAYIMPROVEMENTS0 2,000,000 0 2,500,000 500,000 Total ****** 611,316 2,131,700 150,795 2,567,700 436,000 90000***TitleNotFound*** 98033TRANSFERTOSURTAXCAPFUND0 0 88,479 0 0 Total ***TitleNotFound*** 0 0 88,479 0 0 Total *** 611,316 2,131,700 239,274 2,567,700 436,000 Total ** 611,316 2,131,700 239,274 2,567,700 436,000 Total LEGACYTIF611,316 2,131,700 239,274 2,567,700 436,000 231

MAIN STREET NORTH TAX INCREMENT FINANCING (TIF) FUND

This capital project fund accounts for the receipts and expenditures within the Main Street North Redevelopment Project Area as required by State Statutes.

This TIF includes property primarily along Oak Park Avenue between approximately 168th Street and 172nd Street in the Bremen Township portion of Tinley Park. Work has begun in this TIF for streambank stabilization to help build better water quality due to a reduction in soil erosion and sedimentation. Consolidated stormwater detention areas and bioswales to clean stormwater will be designed to clean stormwater before it enters the local creeks and streams. Trails, bridges, and a creek park are possibilities to add to the beautification and draw of the area, increasing a focus on walking and biking to increase air quality.

Each tax year, an “Agency Distribution Percentage” (ADP) is determined by Cook County as a ratio of incremental tax base to the total Equalized Assessed Value (EAV) and this percentage is then applied to the taxes collected for the tax year and becomes the incremental tax revenue distributed to the TIF fund. The final tax year of this TIF will be 2024 (taxes paid in 2025) which will fall within Village fiscal year 2026.

232

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 18 Main Street North TIF District #2 Opening Cash Balance 3,959,454 3,959,454 2,996,549 Revenue 351,110 369,973 359,000 420,112 17.0% 61,112 335,025 -6.7% (23,975) Expenditures 221,072 139,649 2,914,410 1,383,017 -52.6% 1,531,393 1,365,978 -53.1% 133,500 130,038 230,324 (2,555,410) (962,905) (1,470,281) (1,030,953) (157,475) Transfer In 0 0 0 0 0 0 0 T ransfer Out 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Ending Cash Balance 1,404,044 2,996,549 1,965,596 233

FY2025 Budgeted Revenues

Village of Tinley Park

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401112011BREMENINCREMENTALTAX43- 0 0 0 0 401132013BREMENINCREMENTALTAX21 0 0 0 0 401172017BREMENINCREMENTALTAX1,264- 0 0 0 0 401182018BREMENINCREMENTALTAX1,696- 0 0 0 0 401192019BREMENINCREMENTALTAX2,741- 0 6,756 0 0 401202020BREMENINCREMENTALTAX6,434 0 3,451 0 0 401212021BREMENINCREMENTALTAX149,046 0 5,341 0 0 401222022BREMENINCREMENTALTAX162,880 150,000 138,915 0 150,000401232023BREMENINCREMENTALTAX0 140,000 149,549 130,000 10,000401242024BREMENINCREMENTALTAX0 0 0 130,000 130,000 65700INTEREST-I/P56,741 69,000 116,000 75,000 6,000 65811INTEREST-R/ETAXCOOK71 0 100 25 25 Total MAINSTNORTHTIF369,449 359,000 420,112 335,025 23,975234
18 MAIN ST NORTH TIF

FY25 Budget Expenditures

Village of Tinley
Park
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72330LEGALNOTICES&ADVERTISING313 0 0 0 0 72790OTHERCONTRACTSERVICES4,250 5,000 0 5,000 0 72840ENGINEERING8,446 300,000 73,000 210,000 90,00072841ARCHITECTSERVICES0 250,000 20,000 230,000 20,00072845AUDITSERVICES2,698 2,700 795 2,700 0 72850LEGAL18,364 10,000 15,000 10,000 0 75200SIDEWALK/PATH38,239 800,000 760,000 0 800,00075610STREETSCAPEIMPROVEMENTS0 0 0 200,000 200,000 75806ROADWAYIMPROVEMENTS0 82,500 82,500 0 82,50075906LANDACQUISITION67,339 1,324,210 431,722 568,278 755,93279115RETAILINCENTIVEPROGRAM0 35,000 0 35,000 0 79116CODECOMPLIANCEINCENTIVEPROGRAM0 70,000 0 70,000 0 79141FACADEIMPROVEMENTPROGRAM0 35,000 0 35,000 0 Total ****** 139,649 2,914,410 1,383,017 1,365,978 1,548,43290000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 139,649 2,914,410 1,383,017 1,365,978 1,548,432Total ** 139,649 2,914,410 1,383,017 1,365,978 1,548,432Total MAINSTNORTHTIF139,649 2,914,410 1,383,017 1,365,978 1,548,432235
18 MAIN ST NORTH TIF

MENTAL HEALTH CENTER (STATE CAMPUS) TAX INCREMENT FINANCING FUND

This capital project fund accounts for the receipts and expenditures within the Mental Health Center (State Campus) Redevelopment Project Area as required by State Statutes.

After at least a dozen years of planning, development and construction, the State health facilities opened in 1959. The original campus encompassed all the land north of183rd Street between Harlem and 80th Avenues up to the former Chicago Rock Island and Pacific railroad tracks, plus a triangular piece bounded by 80th Avenue, 179th Street and the railroad north of the tracks. It was the last of 13 such hospitals built in the State and its original campus and buildings were designed by the architectural firm Skidmore, Owens, and Merrill. The residential Howe facilities operated from 1973 to 2010. The State continued hospital operations on the site through 2012.

The western portion of the original campus was previously deeded to the Village of Tinley Park and other non-profit organizations reducing the remaining campus to its current size of approximately 280 acres. This TIF also includes the Duvan Drive Industrial Park and properties lying on the east side of Harlem Avenue that are currently primarily residential. The State Campus represents one of the largest redevelopment sites and opportunities in the Chicagoland area. It is located near the geographic center of the Village of Tinley Park. With the property’s location near the Tinley Park 80th Avenue commuter rail station on the Metra Rock Island District line, the site is potentially an ideal candidate for transit-oriented developments.

Each tax year, an “Agency Distribution Percentage” (ADP) is determined by Cook County as a ratio of incremental tax base to the total Equalized Assessed Valuation (EAV) and this percentage is then applied to the taxes collected for the tax year and becomes the incremental tax revenue distribution to the TIF fund.

This TIF was created in 2015 and the 2014 Equalized Assessed Value has been established as its frozen base year. The final tax year of this TIF is currently expected to be 2037 (taxes paid in 2038). The TIF is expected to exist through Village fiscal year 2039.

236

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 20 State Campus TIF District #4 Opening Cash Balance 1,697,773 1,697,773 1,246,146 Revenue 984,536 481,412 1,942,786 550,893 -71.6% (1,391,893) 1,930,100 -0.6% (12,686) Expenditures 127,208 98,963 3,251,710 1,002,520 -69.2% 2,249,190 2,901,710 -10.8% (350,000) 857,328 382,449 (1,308,924) (451,627) (3,641,083) (971,610) 337,314 Transfer In 0 0 0 0 0 0 0 T ransfer Out 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Ending Cash Balance 388,849 1,246,146 274,536 237

FY2025 Budgeted Revenues

Village of Tinley Park

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401182018BREMENINCREMENTALTAX1,843- 0 0 0 0 401192019BREMENINCREMENTALTAX1,944- 0 0 0 0 401202020BREMENINCREMENTALTAX2,040- 0 0 0 0 401212021BREMENINCREMENTALTAX97,888 0 0 0 0 401222022BREMENINCREMENTALTAX171,811 140,000 191,000 0 140,000401232023BREMENINCREMENTALTAX0 150,000 195,156 160,000 10,000 401242024BREMENINCREMENTALTAX0 0 0 170,000 170,000 402172017ORLANDINCREMENTALTAX2,218- 0 358-0 0 402182018ORLANDINCREMENTALTAX2,133- 0 0 0 0 402192019ORLANDINCREMENTALTAX1,537- 0 3,135-0 0 402202020ORLANDINCREMENTALTAX5,032 0 3,313-0 0 402212021ORLANDINCREMENTALTAX93,286 0 0 0 0 402222022ORLANDINCREMENTALTAX104,208 90,000 35,000 0 90,000402232023ORLANDINCREMENTALTAX0 80,000 66,379 60,000 20,000402242024ORLANDINCREMENTALTAX0 0 0 50,000 50,000 45599MISCELLANEOUSGRANTS0 0 0 1,440,000 1,440,000 54110MENTALHEALTHCENTERTIFREBILLABLES0 0 764 0 0 54999MISCELLANEOUSREVENUE0 1,440,000 0 0 1,440,00065700INTEREST-I/P20,715 42,786 69,000 50,000 7,214 65811INTEREST-R/ETAXCOOK77 0 400 100 100 Total STATECAMPUSTIF481,302 1,942,786 550,893 1,930,100 12,686238
20 STATE CAMPUS TIF

FY25 Budget Expenditures

Village of Tinley
Park
20 STATE
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72790OTHERCONTRACTSERVICES0 10,000 0 10,000 0 72840ENGINEERING0 175,000 13,000 170,000 5,00072845AUDITSERVICES2,698 2,700 795 2,700 0 72849CONSULT.SERV&STUDIES27,034 100,000 0 100,000 0 72850LEGAL6,313 100,000 20,000 100,000 0 72987MARKETING0 5,000 0 5,000 0 74191LIGHTS/SIRENS0 0 0 150,000 150,000 75103ROOFREPAIR0 50,000 0 50,000 0 75300PUBLICIMPROVEMENTS0 200,000 0 0 200,00075315STORMWATERDETENTION0 49,500 0 49,500 0 75500STREETLIGHTING0 115,000 0 0 115,00075504VAULTGRATE0 0 0 70,000 70,000 75814HELISTOPIMPROVEMENTS62,918 2,444,510 968,725 2,194,510 250,000Total ****** 98,963 3,251,710 1,002,520 2,901,710 350,00090000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 98,963 3,251,710 1,002,520 2,901,710 350,000Total ** 98,963 3,251,710 1,002,520 2,901,710 350,000Total STATECAMPUSTIF98,963 3,251,710 1,002,520 2,901,710 350,000239
CAMPUS TIF

NEW BREMEN TAX INCREMENT FINANCING FUND

This TIF was established in early 2018. The TIF includes property primarily along Oak Park Avenue as well as a significant portion of the historic core of the community surrounding the railroad depot in Bremen Township. Its boundaries encompass a significant portion of its predecessor, the Expanded Main Street South TIF. Redevelopment within the former Expanded Main Street South TIF had languished due to the recession and other financial issues. When renewed interest in redevelopment within the TIF was shown, it was determined that there was not enough time left to generate the level of incremental dollars necessary to support the redevelopment activities and related costs that remained to be accomplished. The property values within the TIF were determined to not have increased significantly from its frozen base. The afforded the Village the ability to terminate the Expanded Main Street South TIF and reconstitute a new TIF with similar boundaries and redevelopment goals. The New Bremen TIF that was approved in this process provided the ability to “reset the clock” and create a new 23-year TIF cycle without significantly increasing the frozen base above that of the Expanded Main Street SouthTIF.

Each tax year, an “Agency Distribution Percentage” (ADP) is determined by Cook County as a ratio of incremental tax base to the total Equalized Assessed Valuation (EAV) and this percentage is then applied to the taxes collected for the tax year and becomes the incremental tax revenue distribution to the TIF fund.

Between 1854 and 1892, the Village of Tinley Park was commonly known as “New Bremen,” which was derived from the name of the US Post Office that served the community (itself renamed in 1850 after the Township in which it was located). As the core area of the new TIF encompassed most of the oldest part of the community, the “New Bremen” name was selected for the reconstituted TIF District. The TIF was created in 2018 and the 2016 Equalized Assessed valuation was established as its frozen base year. The final tax year of this TIF is currently expected to be 2040 (taxes paid in 2041). The TIF is expected to exist through Village fiscal year 2042.

The first significant redevelopment project to be initiated in the new TIF was The Boulevard at Central Station, a four-story, 165-unit mixed use development. Construction of Phase I of the project was completed in 2021, and the residential units were quickly fully leased and occupied. This addition to the New Bremen TIF provides 30,000 square feet of commercial space and included public infrastructure and streetscaping improvements.

The Village is also partnering with a developer to move forward with the construction of Harmony Square, a new multi-use plaza that will be located at the corner of Oak Park Avenue and North Street. This public plaza is a key component of the Village’s branding initiative that makes music the focus of Tinley Park. Highlights include a synthetic turf lawn, a water feature, a 30’x50’ concert stage, fire pits, a gateway pergola, and synthetic ice rink with curling lanes in the winter. Programming will occur at least 250 days of the year and will be a great draw for Tinley Park visitation. Three key buildings will be included on the new site to provide skate rental, retail space, a green room/backstage for acts, bathrooms and an indoor and outdoor VIP area, and finally a near-replication of the long and storied legacy that was Teehan’s Tavern.

240

In addition to the plaza, an adjacent mixed-use development will also be developed, containing townhomes & apartments, as well as a covered parking, and retail space.

241

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 27 New Bremen TIF District #6 Opening Cash Balance 466,425 466,425 642,792 Revenue 221,315 187,941 191,000 417,540 118.6% 226,540 222,525 16.5% 31,525 Expenditures 447,611 973,948 2,576,624 4,151,989 61.1% (1,575,365) 302,775 -88.3% (2,273,849) (226,296) (786,007) (2,385,624) (3,734,449) 1,801,905 (80,250) 2,305,374 Transfer In 0 0 0 642,816 642,816 0 0 Interfund Loan (IN) 3,268,000 Transfer Out 0 0 0 0 0 0 0 0 0 0 3,910,816 642,816 0 0 Ending Cash Balance (1,919,199) 642,792 562,542 242

FY2025 Budgeted Revenues

Village of Tinley Park

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401182018BREMENCOOKCOUNTYTAX4,903- 0 641-0 0 401202020BREMENINCREMENTALTAX6,392 0 0 0 0 401212021BREMENINCREMENTALTAX76,106 0 709 0 0 401222022BREMENINCREMENTALTAX99,546 90,000 306,123 0 90,000401232023BREMENINCREMENTALTAX0 80,000 100,000 120,000 40,000 401242024BREMENINCREMENTALTAX0 0 0 100,000 100,000 54110NEWBREMENTIFREBILLABLES0 0 6,149 0 0 65700INTEREST-I/P10,382 21,000 5,000 2,500 18,50065811INTEREST-R/ETAXCOOK35 0 200 25 25 69017TRANSFERFROMOPATIF0 0 328,021 0 0 69019TRANSFERFROMMSSTIF0 0 314,795 0 0 Total NEWBREMENTIF187,558 191,000 1,060,356 222,525 31,525 243
27 NEW BREMEN TIF

FY25 Budget Expenditures

Village of Tinley Park
27
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72357PROPERTYTAXES0 25,000 56,271 25,000 0 72790OTHERCONTRACTSERVICES0 10,000 3,000 10,000 0 72840ENGINEERING17,966 50,000 180,000 50,000 0 72845AUDITSERVICES2,698 2,700 795 2,700 0 72850LEGAL86,893 50,000 150,000 100,000 50,000 74418PRESSUREWASH/SANDBLAST3,032 0 0 0 0 75001TIFQUALIFIEDCOSTREIMB0 800,000 450,000 0 800,00075500STREETLIGHTING80,133 20,000 20,000 0 20,00075703WATERMAINCONSTRUCTION542,467 311,800 65,800 0 311,80075801PARKINGLOTCONSTRUCTION0 500,000 0 0 500,00075806ROADWAYIMPROVEMENTS226,634 92,100 92,100 0 92,10075906LANDACQUISITION0 600,000 3,095,000 0 600,00079115RETAILINCENTIVEPROGRAM0 35,000 7,000 35,000 0 79116CODECOMPLIANCEINCENTIVEPROGRAM0 35,000 5,000 35,000 0 79117LANDSCAPEINCENTIVEPROGRAM3,258 0 0 0 0 79118SIGNAGEINCENTIVEGRANT993 0 10,000 0 0 79141FACADEIMPROVEMENTPROGRAM0 35,000 7,000 35,000 0 Total ****** 964,074 2,566,600 4,141,966 292,700 2,273,90090000***TitleNotFound*** 961402010GO/2013/2021BREFDEBTSERVICE9,874 10,024 10,023 10,075 51 Total ***TitleNotFound*** 9,874 10,024 10,023 10,075 51 Total *** 973,948 2,576,624 4,151,989 302,775 2,273,849244
NEW BREMEN TIF
Village
Tinley Park
27 NEW BREMEN
Total ** 973,948 2,576,624 4,151,989 302,775 2,273,849Total NEWBREMENTIF973,948 2,576,624 4,151,989 302,775 2,273,849245
of
FY25 Budget Expenditures
TIF

159TH & HARLEM

TAX INCREMENT FINANCING FUND

The TIF was established in August of FY21 and includes properties primarily along 159th Street, the north boundary of Tinley Park, between Harlem and Oak Park Avenues including a large retail corridor. The district stretches south down Oak Park Avenue including some Village owned parcels, natural storm water drainage and retention areas, and public green spaces. This TIF is not currently contiguous with any other TIF district, active or retired.

The redevelopment opportunity within the district includes the vacant, former Super Kmart site, vacant spaces along the in-line centers on the east and west sides of Harlem Avenue, as well as the centers along the south side of 159th Street. The TIF includes the portion of Tinley Park that exists on the north side of 159th Street, as well (at Oak Park Avenue). Those parcels have been included to be able to aid businesses or potential businesses as well as complete much need infrastructure in the area to provide a more walkable and efficient corridor to benefit residents, businesses, and patrons alike.

During fiscal year 2021, Brixmor IA Tinley Park Plaza, owners of the former Tinley Park Plaza shopping center at Harlem and 159th Street initiated a multi-phased renovation plan that included demolition of approximately 87,000 square feet of in-line center, as well as construction of new spaces, improvements to the north end, and separation of the current in-line center into two buildings. Improvements to facades, landscaping, and the parking lots have also been provided. Continued development is occurring on the site, creating new space for additional businesses, and Pete’s Fresh Market is on track to finish their buildout in fiscal year 2025

Each tax year, an “Agency Distribution Percentage” (ADP) is determined by Cook County as a ratio of incremental tax base to the total Equalized Assessed Valuation (EAV) and this percentage is then applied to the taxes collected for the tax year and becomes the incremental tax revenue distribution to the TIF fund.

The TIF will utilize the 2019 Equalized Assessed valuation as its frozen base year. The final tax year of this TIF is currently expected to be 2043 (taxes paid in 2044). The TIF is expected to exist through Village fiscal year 2045.

246

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 28 159th & Harlem TIF District #7 Opening Cash Balance 2,327,906 2,327,906 1,891,763 Revenue 1,362,414 1,121,372 1,003,125 179,404 -82.1% (823,721) 750,100 -25.2% (253,025) Expenditures 33,987 562,699 1,825,985 615,547 -66.3% 1,210,438 1,135,700 -37.8% (690,285) 1,328,427 558,673 (822,860) (436,143) (2,034,159) (385,600) 437,260 T ransfer In 0 0 0 0 0 0 0 T ransfer Out 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Ending Cash Balance 1,505,046 1,891,763 1,506,163 247

FY2025 Budgeted Revenues

Village of Tinley Park
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401212021BREMENINCREMENTALTAX466,224 0 0 0 0 401222022BREMENINCREMENTALTAX338,603 310,000 113,793 0 310,000401232023BREMENINCREMENTALTAX0 320,000 277,311 230,000 90,000401242024BREMENINCREMENTALTAX0 0 0 250,000 250,000 402202020ORLANDINCREMENTALTAX0 0 2,544-0 0 402212021ORLANDINCREMENTALTAX87,567 0 73,532-0 0 402222022ORLANDINCREMENTALTAX202,946 180,000 279,704-180,000 0 402232023ORLANDINCREMENTALTAX0 170,000 20,000 20,000 150,000402242024ORLANDINCREMENTALTAX0 0 0 20,000 20,000 54110159TH&HARLEMTIFREBILLABLES12,577 0 47,530 0 0 65700INTEREST-I/P24,504 23,000 76,000 50,000 27,000 65811INTEREST-R/ETAXCOOK199 125 550 100 25Total 159TH&HARLEMTIF1,132,620 1,003,125 179,404 750,100 253,025248
28
159TH & HARLEM TIF

FY25 Budget Expenditures

Village of Tinley Park
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72330LEGALNOTICES&ADVERTISING0 5,000 0 5,000 0 72790OTHERCONTRACTSERVICES825 15,000 0 15,000 0 72840ENGINEERING33,451 335,000 105,000 200,000 135,00072845AUDITSERVICES2,698 2,700 795 2,700 0 72850LEGAL1,050 25,000 10,000 40,000 15,000 75001TIFQUALIFIEDCOSTREIMB513,466 0 486,752 650,000 650,000 75128VILLAGEHALLREMODEL/IMPROVEMENTS3,413 672,000 0 100,000 572,00075315STORMWATERDETENTION0 548,285 0 0 548,28575500STREETLIGHTING1,940 110,000 0 110,000 0 75501TRAFFICSIGNALS0 100,000 0 0 100,00075610LANDSCAPEENHANCEMENTS5,856 13,000 13,000 13,000 0 Total ****** 562,699 1,825,985 615,547 1,135,700 690,28590000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 562,699 1,825,985 615,547 1,135,700 690,285Total ** 562,699 1,825,985 615,547 1,135,700 690,285Total 159TH&HARLEMTIF562,699 1,825,985 615,547 1,135,700 690,285249
28 159TH & HARLEM TIF

CAPITAL IMPROVEMENT PROGRAM

250

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Customer Service Kiosks (Village Hall) 30,000 30,000 Wellness Program Human Capital Management Modules/HRIS 500,000 500,000 Strategic Plan 40,000 40,000 Total - Village Manager Department 570,000 0 0 0 0 570,000
251
Village of Tinley Park, Illinois
Five Year Capital Improvement Plan Village Manager Department

Total - Clerks Department 0 0 0 0 0

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed. Village of Tinley Park, Illinois Five Year Capital Improvement Plan Clerks Department

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals
252

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Finance Software-Enterprise Resource System (ERS) 72,500 72,500 Total - Finance Department 72,500 0 0 0 72,500
Illinois Five Year Capital Improvement Plan Finance Department 253
Village of Tinley Park,

Village of Tinley Park, Illinois Five Year Capital Improvement Plan Information Technology

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Replace/Upgrade Police Vehicle IT Equip 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 500,000 Wireless Upgrade 75,000.00 75,000 Printer/Copier Upgrades 25,000.00 100,000.00 125,000 Replace Secondary Data Center Servers Replace Primary Data Center Servers 250,000.00 250,000 Document Management System Upgrade Network Refresh 50,000.00 100,000.00 100,000.00 250,000 Replace Fixed Video Surveillance Servers 150,000.00 150,000 Expand Cloud Services Footprint 100,000.00 100,000 Replace/Upgrade Fire MDT 100,000.00 100,000 Agenda Management Upgrade Cybersecurity 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 250,000 Advanced Technolgies (AI/ML) 250,000.00 250,000 Total - IT Department 525,000 200,000 475,000 350,000 500,000 2,050,000
254
Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals
Chief Vehicle 57,000 57,000 Commander Vehicle 114,000 114,000 Admin Sergeant Vehicle Quartermaster Room Storage Cabinet 57,000 114,000 0 0 0 171,000 PATROL Replacement Prisoner Transport Patrol Unit Replacements 490,000 490,000 490,000 490,000 490,000 2,450,000 Toughbooks replacements (N/A FY24) Patrol Sergeant Vehicle Replacements 222,000 222,000 444,000 Drones Command Unit 712,000 712,000 490,000 490,000 490,000 2,894,000
ADMINISTRATION
Police
255
Village of Tinley Park, Illinois Five Year Capital Improvement Plan Department

PD TECHNICAL

New Arbitrator Camera Systems

Replace Arbitrator Camera Systems 80th Ave Commuter Lot Camera Upgrade

PD BUILDINGS AND FACILITIES

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals
Detective Sergeant Vehicle Detective Vehicles 80,000 80,000 80,000 240,000 Tactical Ofc Vehicles 80,000 80,000 80,000 240,000 160,000 160,000 160,000 0 0 480,000
Village of Tinley Park, Illinois Five Year Capital Improvement Plan
Police Department INVESTIGATIONS
Music Theater Sky Net 0 0 0 0 0 0
Update Exercise Room Equipment 15,000 15,000 Police Shooting Range Relocation Police Station Expansion 15,000 0 0 0 0 15,000 Total - Police Department 944,000 986,000 650,000 490,000 490,000 3,560,000
256

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Chevy Silverado Pickup (0250) 60,000 65,000 125,000 Chevy Tahoe (1 Vehicle) 65,000 65,000 130,000 Engine Replacement (0021) 800,000 800,000 Station #48 Additional funds for potential replacement 3,000,000 3,000,000 6,000,000 Fire Tower Training Relocation 5,000,000 5,000,000 Replace INS246 50,000 50,000 Replace INS346 40,000 40,000 Replace 446 50,000 50,000 Total - Fire Prevention 3,110,000 3,105,000 915,000 5,065,000 12,195,000
Fire 257
Village of Tinley Park, Illinois Five Year Capital Improvement Plan

Five Year Capital Improvement Plan

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals
Outdoor Warning Sirens (2 needed) 80,000 80,000 Vehicles 50,000 50,000 Shed 24x30 25,000 25,000 Message board 20,000 20,000 Emergency Equipment (tents) 5,000 5,000 10,000 Trailer (for hauling) 15,000 15,000 Portable Light unit with Generator 20,000 20,000 110,000 15,000 20,000 55,000 20,000 220,000 DISPATCH 24/7 Dispatch Chairs 20,000 20,000 New CAD TBD Paper Shredder 5,000 5,000 10,000 911 Consolidation Expansion 50,000 50,000 50,000 50,000 200,000 55,000 50,000 50,000 55,000 20,000 230,000 Total - Emergency Management & 911 Communications 165,000 65,000 70,000 110,000 40,000 450,000
EMERGENCY MANAGEMENT
Village of Tinley Park, Illinois
Emergency Management
258
& 911 Communications

Village of Tinley Park, Illinois Five Year Capital Improvement Plan

Five Year DESCRIPTION FY2026 FY2027 FY2028 FY2029 FY 2030 Totals Paint Walls & Flooring Replacement At Various Facilities 30,000 30,000 30,000 30,000 120,000 HVAC Air Duct Cleaning 25,000 25,000 25,000 75,000 Various Facilities - Roof Maint/Repairs 30,000 30,000 30,000 30,000 30,000 150,000 Various Facilities - Roof Evaluation of Maint/Repair Service 20,000 20,000 20,000 60,000 Ed & Joe's Consolidated Lot 30,000 30,000 Facilities - Village Hall Village Hall - South Lot 60,000 60,000 Village Hall - North Lot 65,000 65,000 Village Hall Multipurpose Countertop Renovation 25,000 25,000 Replace Village Hall (Kallsen Center) Chairs 20,000 20,000 Facilities - Fire Stations Fire Training Tower 226,250 60,000 Replace various work stations at Fire Stations 20,000 20,000 20,000 60,000 Fire Station #49 Roof Replacement 120,000 120,000 Resurface Fire Station #48 Parking Lot 50,000 50,000 Resurface Fire Station #47 Parking Lot 85,000 85,000 Facilities - Public Works Replace Overhead doors at PW garage 70,000 70,000 PW lunchroom remodel 80,000 80,000 Flagpole for Convention Center 15,000 15,000 Public Works/Foreman's & Work Order Office RTU Replacement 70,000 70,000 Resurface Public Work - Rear Lot 200,000 200,000 Facilities - Public Works (Water/Sewer Fund) Resurface Pump House # 2 Parking Lot (183/Ridgeland) 70,000 70,000 Resurface Pump house #1 parking lot 60,000 60,000 Facilities - Public Safety Resurface Public Safety Building Parking Lot 0 180,000 180,000 Facilities - Police Department Furniture replacements 25,000 25,000 50,000 Police Station Prison Jail Cell Exhaust Fan Project 50,000 50,000 Resurface Police parking lot 270,000 270,000 Police Station Roof Replacement 370,000 370,000 Paint Floors in Cells and Sally Port 85,000 85,000 Train Stations Replace furniture at OPA 80,000 80,000
Facilities 259

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY2026 FY2027 FY2028 FY2029 FY 2030 Totals
Village of Tinley Park, Illinois
Facilities Replace furniture at 80th Ave. 80,000 80,000 OPA Electric Trai Station upgrades for events 30,000 30,000 60,000 Sandblast and paint decorative light poles/OPA 80,000 80,000 Vehicles Replace truck Ford F350 (Unit 64E) 80,000 80,000 Replace Aerial Truck 45ft. Street Lighting Truck 165,000 165,000 New Pick up truck F250 70,000 70,000 New Pick up truck F250 Replace (Unit 32) 70,000 70,000 New Pick up truck F150 ( Replace Unit 37) 50,000 50,000 New Pick Up Truck ((Replace Unit 66) 70,000 70,000 Street Lighting Replace Street Lighting Controller Cabinets 40,000 40,000 40,000 120,000 TOTAL FACILITIES 835,000 1,505,000 666,250 240,000 395,000 3,641,250
Five Year Capital Improvement Plan
260

Plan Community Development Department

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Department Pool Cars 105,000 70,000 98,000 273,000 Zoning/Subdivision Ordinance Update 125,000 50,000 175,000 Streetscape Engineering Design 75,000 75,000 Total - Community Development Dept 305,000 120,000 98,000 0 523,000
261
Village of Tinley Park, Illinois Five Year Capital Improvement

Start up costs for Harmony Square

Downtown public wifi and cameras

Branded mobile visitor information centers

Pedestrian walkway from music theater to 191st/OPA

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals
Design pedestrian overpass at Harlem Ave 750,000 750,000 Total - Marketing Department 750,000 0 0 0 0 750,000
262
Village of Tinley Park, Illinois Five Year Capital Improvement Plan Marketing Department

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Replace Village Bus Total - Village Bus 0 0 0 0 0
Village of Tinley Park, Illinois Five Year Capital Improvement Plan Village Bus 263

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Streetscape $500,000 $500,000 Streambank Stabilization Project 400,000 400,000 Streambank Beautification 350,000 350,000 Total - Main Street North TIF 1,250,000 0 0 0 0 1,250,000
Village of Tinley Park, Illinois Five Year Capital Improvement Plan Main Street North TIF 264

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Streetscape $750,000 $200,000 Harmony Square Development 200,000 $200,000 400,000 Ice Rink Purchases 800,000 800,000 Paver Maintenance $500,000 500,000 Total - New Bremen TIF 1,750,000 400,000 0 0 500,000 2,650,000
Village of Tinley Park, Illinois Five Year Capital Improvement Plan New Bremen TIF 265

WATERMAIN REPLACEMENT

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals EQUIPMENT Administration Vehicle 40,000 42,000 82,000 6 Wheel Dump 185,000 185,000 1 Ton Dump Truck 82,000 82,000 Backhoe 160,000 160,000 320,000 Trailer 19,500 19,500 Unit 18 Van 38,300 38,300 Unit 84 44,500 44,500 Camera Van/Truck 210,000 210,000 Water Service Truck 200,700 200,700 Pickup Truck 58,000 60,000 118,000 Jetter Truck 230,000 230,000 Equipment Subtotal 400,700 382,800 210,000 262,000 274,500 1,530,000
LOCATION FROM Watermain Replacement Multiple Locations 1,450,000 1,450,000 1,600,000 1,600,000 2,800,000 8,900,000 Watermains Subtotal 1,450,000 1,450,000 1,600,000 1,600,000 2,800,000 8,900,000 RESERVOIRS Reservoir Rehabilitation Program Paint and rehabilite Post 2 North Reservoir 920,000 920,000 Paint and Rehabilite Post 1 West Reservoir 900,000 900,000 Paint and Rehabilite Post 1 East Reservoir 850,000 850,000
of Tinley Park, Illinois Five Year Capital Improvement Plan Water / Sewer Fund 266
Village

Inflow/Infiltration Control Program (IICP)

MISCELLANEOUS

Reservoirs Subtotal 0 850,000 0 900,000 2,670,000 SANITARY Sanitary Sewer/Forcemain Replacement LOCATION FROM IICP Lining 565,000 590,000 625,000 650,000 650,000 3,080,000 Line Post 5 Force Main Phase 1 680,000 680,000 Line Post 5 Force Main Phase 2 680,000 680,000 Line Post 5 Force Main Phase 3 680,000 680,000 Line Post 5 Force Main Phase 4 700,000 700,000 Sanitary Sewer/Forcemain Replacement Subtotal 565,000 1,270,000 1,305,000 1,330,000 5,820,000 Lift Stations LaPorte Rd Lift Station(Post 17)Canopy/Structure/Control Panel 440,000 440,000 Ozark Lift Station Control Panel/Generator Post 6 Improvements 585,000 585,000 Lift Stations Subtotal 440,000 0 585,000 0 1,025,000
IICP Program Moved to O&M IICP Subtotal 0 0 0 0 0
Miscellaneous Subtotal 0 0 0 0 0 Personnel Maintenenance Technician 116,000 122,000 238,000 267

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Personnel Subtotal 0 0 116,000 0 238,000
2,855,700 3,952,800 3,816,000 4,092,000
TOTAL - WATER/SEWER FUND
5,466,500 20,183,000
268

Village of Tinley Park, Illinois Five Year Capital Improvement Plan Commuter Parking Lot Fund

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals OPA Metra Lot - North Street (West Half) 75,000 75,000 80th Avenue Metra Lot - South of Timber Drive 250,000 250,000 80th Avenue Metra Lot - North of Timber Drive (East Half) 250,000 250,000 80th Avenue Metra Lot - North of Tracks (Parkway Restoration) 175,000 175,000 Hickory Street Metra Lot 80,000 80,000 OPA Metra Lot - South Street 200,000 200,000 Harmony Square Lot (formerly Subway Lot) 60,000 60,000 Total - Commuter Parking Lot Fund 405,000 0 200,000 310,000 175,000 1,090,000
269

Village of Tinley Park, Illinois Five Year Capital Improvement Plan Integrated Department Initiatives

* Requests have not been reviewed by Manager, Committees or Board and no approval is assumed.

Five Year DESCRIPTION FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Totals Communications Infrastructure Master Plan 195,000 195,000 205,000 205,000 800,000 Consulting, Design, Project Mgt & Technology Maintenance 110,000 115,000 120,000 125,000 470,000 Technology Equipment and Services 350,000 275,000 140,000 160,000 925,000 Upgrade Aged Microwave Paths 50,000 60,000 70,000 300,000 480,000 Replace Outdated PW Base & Receivers 30,000 40,000 50,000 2,675,000 Replace Outdated Fire Base & Receivers 120,000 325,000 445,000 Public Safety System Upgrade - Replace Infrastructure 250,000 325,000 575,000 Network, Technology & Equipment Upgrades 150,000 160,000 320,000 280,000 910,000 Portables and Mobiles - EMA 30,000 40,000 50,000 60,000 180,000 Portables and Mobiles - PW 360,000 200,000 0 560,000 Portables and Mobiles - Fire 450,000 250,000 80,000 780,000 Portables and Mobiles - PD 120,000 125,000 150,000 175,000 570,000 Communications Console Upgrades 400,000 600,000 800,000 1,000,000 2,800,000 New Technology Implementation 250,000 500,000 750,000 Total - Integrated Department Initiatives 2,615,000 2,960,000 2,485,000 2,305,000 0 10,365,000
270
Five Year Department FY 2026 FY 2027 FY 2028 FY 2029 FY 20230 Totals 01-12 Village Manager 570,000 0 0 0 0 570,000 01-13 Clerk 0 0 0 0 0 0 01-15 Finance 72,500 0 0 0 0 72,500 01-16 IT 525,000 200,000 475,000 350,000 500,000 2,050,000 01-17 Police 944,000 986,000 650,000 490,000 490,000 3,560,000 01-19 Fire Suppression 3,110,000 3,105,000 915,000 5,065,000 0 12,195,000 01-21 Emergency Management & 911 Communications 165,000 65,000 70,000 110,000 40,000 450,000 01-26-023 Streets 1,320,000 634,700 805,000 629,700 625,000 4,014,400 01-26-023 Streets - Pavement Management Program 5,410,590 5,410,590 5,410,590 5,410,590 5,410,590 27,052,950 01-26-023 Streets - Street Projects 2,525,000 2,475,000 300,000 300,000 300,000 5,900,000 01-26-023 Streets - Public Landscape Projects 973,153 634,825 274,925 274,925 309,925 2,467,753 01-26-023 Streets - Flood Control Projects 2,167,000 550,000 550,000 500,000 500,000 4,267,000 01-26-025 Facilities 835,000 1,505,000 666,250 240,000 395,000 3,641,250 01-33 Community Development 305,000 120,000 98,000 0 0 523,000 01-35 Marketing 750,000 0 0 0 0 750,000 01-42 Senior Services 0 0 0 0 0 0 Multiple Integrated Departmental Initiatives 2,615,000 2,960,000 2,485,000 2,305,000 0 10,365,000 Total General Fund 22,287,243 18,646,115 12,699,765 15,675,215 8,570,515 77,878,853 18 Main Street North TIF 1,250,000 27 New Bremen TIF 1,750,000 400,000 0 0 500,000 2,650,000 60 Water/Sewer Fund 2,855,700 3,952,800 3,816,000 4,092,000 5,466,500 20,183,000 70 Commuter Parking Lot Fund 405,000 0 200,000 310,000 175,000 1,090,000 Total Capital Requests 28,547,943 22,998,915 16,715,765 20,077,215 14,712,015 101,801,853 Village of Tinley Park, Illinois Five Year Capital Improvement Plan 271

CAPITAL IMPROVEMENT AND REPLACEMENT FUND

The Capital Improvement and Replacement fund tracks monies that have been set aside for fixed asset acquisitions and major capital projects not otherwise accounted for in other capital projects or enterprise funds.

It is a long established practice of the Village to make a year-end cash transfer from the General Fund to the Capital Improvement and Replacement Fund in excess of a predetermined balance. The desired balance of the General Fund is determined in consideration of a number of factors as established in the Village’s Fiscal Policies Manual. The funds transferred to the Capital Improvement and Replacement Fund are used to finance capital expenditures in subsequent fiscal years. This process provides the Village with greater fiscal control over operating budgets and expenditures, plan for future capital expenditures, as well as minimizing the need for recurring debt financing. This policy also minimizes the impact of unexpected restrictions of the revenue stream on current capital acquisitions and replacements that may occur during a fiscal year.

272

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 30 Capital Improvement Opening Cash Balance 70,700,176 70,700,176 58,151,966 Revenue 497,308 1,670,624 1,233,617 3,056,154 147.7% 1,822,537 1,659,087 34.5% 425,470 Expenditures 3,115,567 5,978,391 41,143,675 14,444,364 -64.9% 26,699,311 24,044,229 -41.6% (17,099,446) (2,618,259) (4,307,767) (39,910,058) (11,388,210) (24,876,774) (22,385,142) 17,524,916 Transfer In 16,039,663 16,360,603 1,197,000 1,881,000 684,000 100,000 0.0% (1,097,000) Interfund Loan (OUT) (2,951,000) Transfer Out 86,764 81,820 90,000 90,000 0 11,172,265 12313.6% 11,082,265 15,952,899 16,278,783 1,107,000 (1,160,000) 684,000 (11,072,265) (12,179,265) Ending Cash Balance 31,897,118 58,151,966 24,694,559 273

FY2025 Budgeted Revenues

Village of Tinley Park

30 CAPITAL IMPROVEMENTS

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43310EMERGENCYNOTIFICATIONIMPACTFEES330 200 2,775 200 0 43315PERIPHERALROADSIMPACTFEES2,581 2,500 670 200 2,30045599MISCELLANEOUSGRANTS86,717 52,000 172,710 52,000 0 54030AUCTIONPROCEEDS114,915 0 41,082 0 0 54035SALEOFPROPERTY13,750 0 0 0 0 54810CAPITALLEASEISSUANCE322,915 0 0 0 0 54999MISCELLANEOUSREVENUE8,201 0 0 0 0 65700INTEREST-INVESTPOOL838,122 1,060,000 2,720,000 1,500,000 440,000 65899INTEREST-OTHER130,217 118,917 118,917 106,687 12,23069001TRANSFERFROMGENERAL16,360,603 1,197,000 1,881,000 100,000 1,097,000Total CAPITALIMPROVEMENTS17,878,351 2,430,617 4,937,154 1,759,087 671,530274

FY25 Budget Expenditures

Village
of Tinley Park
30 CAPITAL IMPROVEMENTS 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARYRESERVE0 2,086,280 0 3,780,917 1,694,637 72145CANINETEAM11,075 0 0 0 0 72420INSURANCERESERVE0 764,551 0 796,809 32,258 72523R&M-SIDEWALKS/PAVERS0 100,000 0 410,000 310,000 72841ARCHITECTURALSERVICES6,750 0 0 0 0 72847PLANNINGSERVICES0 265,000 60,000 200,000 65,00072881LANDSCAPEMAINTHARLEM0 38,700 0 364,544 325,844 72882LANDSCAPEMAINTMUNBLGS0 0 0 234,623 234,623 72987BRANDING0 728,154 0 0 728,15473830SIGNS&SIGNMATERIALS9,248 0 16,000 0 0 74013LIVESCANFINGERPRINT0 15,000 15,000 0 15,00074106TRAINSTATIONEQUIPMENT/FIXTURES2,450 0 0 0 0 74107REFRIGERATOR0 0 0 6,889 6,889 74108TV/DVR0 15,000 15,000 0 15,00074110FURNITURE0 37,000 0 45,000 8,000 74120EVENTSEQUIPMENT/DECOR209,710 136,000 133,000 15,000 121,00074121DOCUMENTMANAGEMENT0 0 0 150,000 150,000 74126COMPUTER/SERVERS77,680 240,000 300,000 100,000 140,00074128COMPUTEREQUIPMENT193,790 455,412 205,412 231,000 224,41274132READER/PRINTER30,000 0 0 0 0 74133LASERPRINTER19,940 20,000 20,000 20,000 0 74149PORTABLERADIOS0 80,000 80,000 0 80,00074150RADIO&COMMUNICAEQUIP314,976 1,761,768 1,456,164 0 1,761,76874159COMPUTERSOFTWARE35,344 25,000 68,500 50,000 25,000 275

FY25 Budget Expenditures

Village of Tinley Park
30 CAPITAL IMPROVEMENTS 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 74160BLDGDEPTSOFTWARE11,594 111,000 0 0 111,00074164GUNHOLDERS0 0 0 4,000 4,000 74167FINANCESOFTWARE40,107 1,563,800 527,815 452,186 1,111,61474168FDSOFTWARE62,457 0 0 0 0 74183FDTOOLS/EQUIPMENT41,865 0 0 0 0 74190EMERGENCYNOTIFICATION0 198,000 60,000 105,000 93,00074220POLICEDEPTVEHICLES408,095 598,250 410,000 1,190,000 591,750 74222ADMINVEHICLES37,347 35,000 165,000 0 35,00074223FIREDEPTVEHICLES0 157,678 205,000 150,000 7,67874224PWVEHICLES151,422 0 0 0 0 74225VAN/BUS0 136,600 136,600 60,000 76,60074226EMAVEHICLES0 75,000 75,000 51,000 24,00074230TRUCKS583,461 257,000 0 260,000 3,000 74231DUMPTRUCK0 420,500 117,256 315,000 105,50074232PICKUPTRUCK78,292 0 45,000 120,000 120,000 74234AERIALLIFTTRUCK79,927 0 0 0 0 74261FRONTENDLOADER332,595 0 0 0 0 74262BACKHOE0 190,000 0 161,865 28,13574265TRAILER21,200 0 0 61,500 61,500 74269AERIALLADDERREPLACE0 876,992 876,992 876,992 0 74321STREETSWEEPER0 370,660 0 368,650 2,01074335BRUSHCHIPPER89,012 0 0 0 0 74415VEHICLETESTINGEQUIPMENT24,330 0 0 0 0 74418PRESSUREWASH/SANDBLAST2,950 85,000 45,000 30,000 55,00074449PWEQUIPMENT12,308 0 0 198,400 198,400 276

FY25 Budget Expenditures

Village
Tinley
of
Park
30 CAPITAL IMPROVEMENTS 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 74603PDCAMERAS74,632 350,000 390,000 195,000 155,00074604CAMERA104,813 270,000 85,000 0 270,00074610EMA(ESDA)EQUIPMENT55,776 0 0 0 0 74614AIRPACKMASKS10,251 0 0 0 0 74621ARROWBOARD0 57,000 57,000 0 57,00074626RIOTGEAR18,977 0 2,220 0 0 74629TRAININGDUMMIES0 27,000 27,000 0 27,00074637HIGHTECHEQUIP0 0 5,000 0 0 75004HVACEQUIPMENT10,569 305,000 225,000 25,000 280,00075103ROOFREPAIR353,598 0 0 0 0 75108GARAGEDOORS0 0 0 95,000 95,000 75110OFFICESPACEPW35,070 26,943 26,943 55,000 28,057 75111PAINTING-VILLAGEBUILDINGS0 0 0 120,000 120,000 75112PUBLICSAFETYREMODEL729,772 725,668 636,668 190,000 535,66875115SHOOTINGRANGEIMPROVE263,494 66,000 6,000 0 66,00075123SIDEWALKREPL-MUNIBLG34,204 0 0 25,000 25,000 75125GARAGE0 0 0 22,000 22,000 75128VILLAGEHALLREMODEL/IMPROVEMENTS0 0 0 50,000 50,000 75200SIDEWALKPROGRAM23,135 775,000 10,000 125,000 650,00075310WATERMAINIMPROVEMENTS0 0 0 45,000 45,000 75420PDSTATIONIMPROVEMENTS/UPGRADES44,361 15,000 13,380 4,800 10,20075500STREETLIGHTING525,823 1,025,000 325,000 175,000 850,00075502SECURITYSYSTEMS0 125,000 125,000 25,000 100,00075505FIBEROPTICCABLING0 261,855 0 60,000 201,85575610STREETSCAPEIMPROVEMENTS0 582,500 0 582,500 0 277

FY25 Budget Expenditures

Village of Tinley Park
30 CAPITAL IMPROVEMENTS 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 75801PARKINGLOTREPAIR156,443 1,042,623 0 1,086,729 44,106 75805PERIPHERALROADS0 737,851 0 768,993 31,142 75806CONTRACTROADWAYIMPROV137,120 0 0 0 0 7581080THAVEBRIDGEREBUILD(WILLCTY)1,156 862,034 0 862,034 0 75812COMMUNICATIONINFRASTRUCTUREPLAN402,333 761,313 145,000 0 761,31375905DOWNTOWNPLAZAIMPROVEMENTS66,055 13,348,650 6,974,298 0 13,348,65075906PROPERTYACQUISITION0 7,741,393 220,766 8,363,798 622,405 75909TRAINSTATIONIMPROVEMENTS1,945 194,500 137,350 359,000 164,500 Total ****** 5,937,452 41,143,675 14,444,364 24,044,229 17,099,44690000***TitleNotFound*** 96141CAPITALLEASEPRINCIPALPAYMENTS33,409 0 0 0 0 96142CAPITALLEASEINTERESTEXPENSE7,530 0 0 0 0 98006TRANSFERTOLOCALROADS0 0 0 1,300,000 1,300,000 98065TRANSFERTOSTORMWATERMGMT81,820 90,000 90,000 90,000 0 98075TRANSFERTODOWNTOWNINITIATIVESCAPITAL0 0 0 6,608,213 6,608,213 98077TRANSFERTOINTEGRATEDINTIATIVESCAP0 0 0 3,174,052 3,174,052 Total ***TitleNotFound*** 122,759 90,000 90,000 11,172,265 11,082,265 Total *** 6,060,211 41,233,675 14,534,364 35,216,494 6,017,181Total ** 6,060,211 41,233,675 14,534,364 35,216,494 6,017,181Total CAPITALIMPROVEMENTS6,060,211 41,233,675 14,534,364 35,216,494 6,017,181278

SURTAX CAPITAL PROJECTS FUND

The Village Board has earmarked a pro-rated share of its State income tax (also known as the Local Government Distributive Fund, or LGDF) receipts be set aside in a special capital projects fund since 1989, when a temporary income tax increase had been imposed (subsequently made permenant). The General Fund budgets have utilized only the portion of the income tax receipts based on the pre-1989 LGDF formula to support general operations. Both the effects of the 20% income tax increase imposed in 1989 and the subsequent changes in the distributive share of income taxes in 1995 have been split off from the monthly income tax distributions. Municipalities and counties shared 10% of the tax at the income tax rates effective prior to 2011. Collectively, these changes increased the local income tax distributions by 30.58% over what the Village would have received prior to the 1989 income tax increase without consideration of economic factors or changes in population.

In January 2011, the LGDF sharing formula was reduced to 6% after consideration of another temporary income tax increase was imposed. In 2015, as the programmed temporary income tax rates were reduced, the LGDF sharing was increased to 8%. In July 2017, the temporary Illinois income tax rates became permanent. At this point the LGDF sharing formula became bifurcated computing 5.45% of individual and 6.16% of corporate income tax collected. Beginning July 2020, the sharing was increased to 6.06% of individual and 6.845% of corporate income tax collections.

Despite the various changes that have reduced the LGDF sharing below the previous 10% threshold, the Village has opted to maintain its earmarking of 30.58% of the LGDF distributions received to support capital projects. This “Surtax” portion (30.58% of the income tax) of the monthly distributions is segregated and separately reflected in our financial records. These funds are transferred annually from the General Fund and set aside in this separate capital fund established to support larger “brick and mortar” type capital projects, or providing for debt service on bonds issued to fund these larger capital projects.

279

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 33 Surtax Capital Projects Fund Opening Cash Balance 10,623,566 10,623,566 13,455,186 Revenue 203,752 1,843,142 1,113,800 460,076 -58.7% (653,724) 1,125,800 1.1% 12,000 Expenditures 36,391 1,833,885 7,129,038 516,935 -92.8% 6,612,103 8,377,077 17.5% 1,248,039 167,361 9,257 (6,015,238) (56,859) (7,265,827) (7,251,277) (1,236,039) Transfer In 2,482,229 2,765,565 2,700,000 2,888,479 7.0% 188,479 2,900,000 7.4% 200,000 Transfer Out 671,348 394,003 0 0 0 1,810,881 2,371,562 2,700,000 2,888,479 188,479 2,900,000 200,000 Ending Cash Balance 7,308,328 13,455,186 9,103,909 280

33 SURTAX CAPITAL PROJECTS FUND

Village of Tinley Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43330FIRESTATIONIMPACTFEES275 0 0 0 0 43335FIREDEPARTMENTIMPACTFEES2,488 0 18,688 0 0 45599MISCELLANEOUSGRANTS23,880 972,800 4,768 972,800 0 54035SALEOFPROPERTY1,697,938 0 0 0 0 54200DONATIONS-VETERANSMEMORIALS3,650 0 4,620 3,000 3,000 65700INTEREST-I/P113,190 141,000 432,000 150,000 9,000 69001TRANSFERFROMGENERALFD2,765,565 2,700,000 2,800,000 2,900,000 200,000 69016TRANSFERFROMLEGACYTIF0 0 88,479 0 0
3,813,800 3,348,555 4,025,800 212,000 281
Total SURTAXCAPITALPROJECTSFUND4,606,986

FY25 Budget Expenditures

Village of Tinley Park
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 75131VILLAGEHALLUPGRADES0 0 0 1,250,000 1,250,000 75205BIKEPATH15,217 373,400 75,000 200,000 173,40075610LANDSCAPEENHANCEMENTS0 2,000 0 0 2,00075612VETERANSMEMORIALS0 0 2,000 0 0 75806CONTRACTROADWAYIMPROVEMENTS178,667 4,472,253 40,000 2,410,000 2,062,25375817PARKINGLOTIMPROVEMENTS0 0 0 4,000,000 4,000,000 75901HISTORICSITEACQUISITION0 100,000 0 100,000 0 75906PROPERTYACQUISITION1,490,001 0 0 0 0 75908MUNICIPALBLDG.RESERVE0 1,781,450 0 0 1,781,450Total ****** 1,683,885 6,729,103 117,000 7,960,000 1,230,897 90000***TitleNotFound*** 961402010GO/2013/2021BREFDEBTSERVICE394,003 399,935 399,935 417,077 17,142 98043DEBTSERVICE2003GO(LIBRARY)150,000 0 0 0 0 Total ***TitleNotFound*** 544,003 399,935 399,935 417,077 17,142 Total *** 2,227,888 7,129,038 516,935 8,377,077 1,248,039 Total ** 2,227,888 7,129,038 516,935 8,377,077 1,248,039 Total SURTAXCAPITALPROJECTSFUND2,227,888 7,129,038 516,935 8,377,077 1,248,039 282
33 SURTAX CAPITAL PROJECTS FUND

MUNICIPAL REAL ESTATE FUND

Under resolution 2005-R-028, the Village Board established the Municipal Real Estate Fund to segregate and accumulate the proceeds received from the sale of Village owned real estate. The funds accumulated in this fund are earmarked to be used for the purchase of real estate for Village uses. However, the sale of real estate that has been used in connection to an enterprise fund activity or service would be retained in that fund’s capital accounts

Essentially, money received from a sale of Village real estate would be available for use to purchase another piece of real estate the Village may require. Where available and appropriate, it would be anticipated that the Village would first look to available Tax Increment Financing District or Enterprise funds, or grants before accessing this fund.

283

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 34 Municipal Real Estate Fund Opening Cash Balance 138,627 138,627 144,327 Revenue 468 2,084 2,500 5,700 128.0% 3,200 2,500 0.0% 0 Expenditures 0 0 0 0 0 0 0 Ending Cash Balance 141,127 144,327 146,827 284

MUNICIPAL REAL ESTATE FUND

Village of Tinley Park
34
FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65700INTEREST-I/P2,063 2,500 5,700 2,500 0 Total MUNICIPALREALESTATEFUND2,063 2,500 5,700 2,500 0 285

FY25 Budget Expenditures

Village of Tinley Park
34 MUNICIPAL REAL ESTATE FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 Total *** 0 0 0 0 0 Total ** 0 0 0 0 0 Total MUNICIPALREALESTATEFUND0 0 0 0 0 286

DOWN TOWN INITIATIVES

The Down Town Initiatives Capital fund was established in line with the start of the fiscal year 2025 budget. While there are several tax increment financing districts (TIFs) that overlay the Village’s down town core, there are many capital projects the TIFs do not fund, as costs are not TIF eligible.

Harmony Square Plaza has been a project years in the making. With the project officially under construction, and continued growth throughout the down town core, this fund was established for the purposes of keeping capital expenses related to down town development separate, as the Village anticipates current earmarked and future revenues to help fund these expenditures.

287

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget + / - Request Budget Chg Change 75 Downtown Initiatives Capital Opening Cash Balance 0 0 0 Revenue 0 0 0 0 0 0 Expenditures 0 0 0 0 0 8,548,213 8,548,213 0 0 0 0 0 (8,548,213) (8,548,213) Transfer In 0 0 0 0 0 8,548,213 % 8,548,213 Transfer Out 0 0 0 0 0 0 0 0 0 0 0 8,548,213 8,548,213 Ending Cash Balance 0 0 0 288

FY2025 Budgeted Revenues

DOWNTOWN INITIATIVES CAPITAL

75
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 69001TRANSFERFROMGENERAL0 0 0 1,940,000 1,940,000 69030TRANSFERFROMCAPIMP0 0 0 6,608,213 6,608,213 Total DOWNTOWNINITIATIVESCAPITAL0 0 0 8,548,213 8,548,213
289
Village of Tinley Park
75 DOWNTOWN INITIATIVES CAPITAL 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72742CONSTRUCTIONCOSTS0 0 0 8,548,213 8,548,213 Total ****** 0 0 0 8,548,213 8,548,213 Total *** 0 0 0 8,548,213 8,548,213 Total ** 0 0 0 8,548,213 8,548,213 Total DOWNTOWNINITIATIVESCAPITAL0 0 0 8,548,213 8,548,213
FY25 Budget Expenditures
290
Village of Tinley Park

INTEGRATED INITIATIVES

The Integrated Initiatives Capital fund was established in line with the start of the fiscal year 2025 budget. Year over year, the Village has capital expenses for interdepartmental, communication infrastructure projects, that are mainly public safety related. As the projects cross departments (largely Police, Fire, Public Works, Dispatch and IT), it is anticipated the creation of this fund will aid in consolidating and tracking these capital costs.

This fund will include capital costs such as network upgrades, security camera upgrades, LPR cameras, communications equipment at various sites throughout town, portable radios and consoles, antenna upgrades, accompanying technology, etc.

291

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget + / - Request Budget Chg Change 77 Integrated Initiatives Capital Opening Cash Balance 0 0 0 Revenue 0 0 0 0 0 0 Expenditures 0 0 0 0 0 3,174,052 3,174,052 0 0 0 0 0 (3,174,052) (3,174,052) Transfer In 0 0 0 0 0 3,174,052 3,174,052 Transfer Out 0 0 0 0 0 0 0 0 0 0 0 0 3,174,052 3,174,052 Ending Cash Balance 0 0 0 292

FY2025 Budgeted Revenues

INTEGRATED INITIATIVES CAPITAL

77
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 69030TRANSFERFROMCAPIMP0 0 0 3,174,052 3,174,052 Total INTEGRATEDINITIATIVESCAPITAL0 0 0 3,174,052 3,174,052
293
Village of Tinley Park

FY25 Budget Expenditures

77 INTEGRATED INITIATIVES CAPITAL 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 74150RADIO&COMMUNICATIONEQUIP0 0 0 200,000 200,000 74159COMPUTERSOFTWARE0 0 0 200,000 200,000 74604CAMERAS0 0 0 375,000 375,000 75112BUILDINGIMPROVE/REMODEL0 0 0 1,700,000 1,700,000 75812COMMUNICATIONINFRASTRUCTUREPLAN0 0 0 699,052 699,052 Total ****** 0 0 0 3,174,052 3,174,052 Total *** 0 0 0 3,174,052 3,174,052 Total ** 0 0 0 3,174,052 3,174,052 Total INTEGRATEDINITIATIVESCAPITAL0 0 0 3,174,052 3,174,052
294
Village of Tinley Park

DEBT SERVICE FUNDS

295

LIMITED SALES TAX BOND FUND

This special revenue fund tracks monies associated with the payment of debt service for the 1988 series Limited Sales Tax Revenue Bonds which were serially due in annual installments through the original scheduled maturity in November 1999. These bonds were issued to finance certain improvements for a commercial development within Special Service Area Number 3 (The Park Center shopping plaza at the southwest corner of 159th Street and Harlem Avenue). The debt service on these bonds is to be provided solely from a specified increment of sales taxes received by the Village from businesses located in the shopping center. The interest coupons and bonds of this debt issue remain outstanding until sufficient incremental revenues have been generated to retire the series of interest coupons and bonds. The interest coupons and bonds will be retired in serial order based on the original due dates associated with the bond issue. The bonds are not a general obligation of the Village, and retirement of this debt obligation is solely dependent upon the financial performance of the retail businesses within this shopping center and the sales taxes they generate.

296

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 21 SSA #3 Ltd S/Tax Bond Opening Cash Balance 14,777 14,777 15,377 Revenue 50 222 300 600 100.0% 300 300 0.0% 0 Expenditures 0 0 0 0 0 0 0 Ending Cash Balance 15,077 15,377 15,677 22 SSA #3 R/E Tax Opening Cash Balance 83,337 83,337 86,837 Revenue 281 1,252 0 3,500 3,500 1,000 1,000 Expenditures 0 0 85,364 0 -100.0% (85,364) 87,837 2.9% 2,473 Transfer Out 0 0 0 0 0 Ending Cash Balance (2,027) 86,837 0 26 Series 2021A Bonds & 2021B Ref Bonds Opening Cash Balance 462,077 462,077 0 Revenue 7,056,211 4,839 0 0 0 0 0 Expenditures 6,408,927 2,988,678 5,025,911 6,654,733 32.4% 1,628,822 0 -100.0% (5,025,911) 647,284 (2,983,839) (5,025,911) (6,654,733) (1,628,822) 0 5,025,911 T ransfer In 0 3,451,806 5,025,911 6,192,656 23.2% 1,166,745 0 -100.0% (5,025,911) Transfer Out 851 0 0 0 0 0 0 (851) 3,451,806 5,025,911 6,192,656 1,166,745 0 (5,025,911) Ending Cash Balance 462,077 0 0 297

FY2025 Budgeted Revenues

Village of Tinley Park

21
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65700INTEREST-INVESTPOOL220 300 600 300 0 Total LIMITEDSALESTAXBONDS220 300 600 300 0 298
LIMITED SALES TAX BONDS

FY25 Budget Expenditures

Tinley
Village of
Park
21 LIMITED SALES TAX BONDS 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 90000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 0 0 0 0 0 Total ** 0 0 0 0 0 Total LIMITEDSALESTAXBONDS0 0 0 0 0 299

SPECIAL SERVICE AREA (SSA) #3

UNLIMITED AD-VALOREM TAX BOND FUND

This special revenue fund was established in 1988 in connection with the creation of Special Service Area Number 3 (SSA#3) in the Village of Tinley Park. This SSA encompasses the shopping plaza known as Park Center at the southwest corner of 159th Street and Harlem Avenue.

A Special Service Area allows the Village to pay costs or perform services that would normally be the responsibility of the property owners within the SSA to provide. The Village is reimbursed (paid) for such costs and services by a special charge to the property owners usually included as part of the property tax bills within the designated SSA.

The primary financial activity in this fund related to the payment of the debt service on the 1988 series Unlimited Ad-valorem Tax Bonds which were due in annual installments through December 2007. These bonds were issued to finance certain improvements for the Park Center commercial development mentioned above within the special service area. The debt service was provided by an annual real estate tax on all properties within the special service area. The bonds have been retired and the fund contains residual funds that can only be used within the Special Service Area #3.

300

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 21 SSA #3 Ltd S/Tax Bond Opening Cash Balance 14,777 14,777 15,377 Revenue 50 222 300 600 100.0% 300 300 0.0% 0 Expenditures 0 0 0 0 0 0 0 Ending Cash Balance 15,077 15,377 15,677 22 SSA #3 R/E Tax Opening Cash Balance 83,337 83,337 86,837 Revenue 281 1,252 0 3,500 3,500 1,000 1,000 Expenditures 0 0 85,364 0 -100.0% (85,364) 87,837 2.9% 2,473 Transfer Out 0 0 0 0 0 Ending Cash Balance (2,027) 86,837 0 26 Series 2021A Bonds & 2021B Ref Bonds Opening Cash Balance 462,077 462,077 0 Revenue 7,056,211 4,839 0 0 0 0 0 Expenditures 6,408,927 2,988,678 5,025,911 6,654,733 32.4% 1,628,822 0 -100.0% (5,025,911) 647,284 (2,983,839) (5,025,911) (6,654,733) (1,628,822) 0 5,025,911 T ransfer In 0 3,451,806 5,025,911 6,192,656 23.2% 1,166,745 0 -100.0% (5,025,911) Transfer Out 851 0 0 0 0 0 0 (851) 3,451,806 5,025,911 6,192,656 1,166,745 0 (5,025,911) Ending Cash Balance 462,077 0 0 301

FY2025 Budgeted Revenues

Village of Tinley Park
22 SPECIAL SERVICE AREA
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65700INTEREST-I/P1,240 0 3,500 1,000 1,000 Total SPECIALSERVICEAREA#31,240 0 3,500 1,000 1,000 302
#3

FY25 Budget Expenditures

Village of Tinley Park
22 SPECIAL SERVICE AREA #3 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 79000REFUNDS0 85,364 0 87,837 2,473 Total ****** 0 85,364 0 87,837 2,473 90000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 0 85,364 0 87,837 2,473 Total ** 0 85,364 0 87,837 2,473 Total SPECIALSERVICEAREA#30 85,364 0 87,837 2,473 303

26 SERIES 2021A Bonds & 2021B Ref Bonds

Village of Tinley Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65700INTEREST-INVESTPOOL445 0 0 0 0 69060TRANSFERFROMWATERRETAIL2,710,901 2,565,691 4,468,180 0 2,565,69169063TRANSFERFROMWATERWHOLESALE261,408 483,000 641,551 0 483,00069064TRANSFERFROMSEWERFUND479,497 1,977,220 1,082,925 0 1,977,220Total SERIES2021ABonds&2021BRefBonds3,452,251 5,025,911 6,192,656 0 5,025,911304

FY25 Budget Expenditures

Village
Tinley
of
Park
26 SERIES
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 75704WATERMAINREPLACEMENT-IRONWOODDR709,854 0 0 0 0 75705WATERMAINREPLACEMENT-DOROTHYLN583,275 0 0 0 0 75706WATERMAINRELOCATION-80THAVE242,821 483,000 923,169 0 483,00075707WATER/SEWERUTILITYEXTENTION-LOYOLA1,154,620 772,295 822,659 0 772,29575708WESTSIDEPRESSUREIMPROVEMENTS298,108 3,770,616 4,908,905 0 3,770,616Total ****** 2,988,678 5,025,911 6,654,733 0 5,025,91190000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 2,988,678 5,025,911 6,654,733 0 5,025,911Total ** 2,988,678 5,025,911 6,654,733 0 5,025,911Total SERIES2021ABonds&2021BRefBonds2,988,678 5,025,911 6,654,733 0 5,025,911305
2021A Bonds & 2021B Ref Bonds

TAX (BOND) STABILIZATION FUND

The Village Board initially established this fund in 1983 to set aside financial resources to manage the property tax levy requirements necessary to pay the annual debt service on certain outstanding general obligation bonds of the Village. The debt service schedule existing at that time had several years where the levy requirement would have increased significantly to pay annual interest and principal on that bond issue. This would have resulted in a corresponding increase in Village property taxes to local taxpayers. In order to continue to “normalize” the annual tax levy requirements for debt service, the Village administration continues to regularly sets aside funds to be used to “stabilize” the property tax levy required for bond issue debt service purposes.

Through actively managing its debt and related debt service schedules, the Village has been very successful in achieving its goal of stabilizing its tax levy requirements to support debt service over time and to provide for a portion (or all) of the debt service requirements on some of its general obligation issues from this fund and other sources. In doing so, the property tax levy for the Village’s debt service has been held at no more than $350,000 for four decades.

306

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 31 Bond/Tax Stabilization Opening Cash Balance 4,609,439 4,609,439 4,799,439 Revenue 12,807 61,554 74,000 190,000 156.8% 116,000 75,000 1.4% 1,000 Expenditures 125 0 0 0 0 0 0 T ransfer In 500,851 500,000 0 500,000 500,000 0 0 Transfer Out 283,126 0 0 0 0 0 0 217,725 500,000 0 500,000 500,000 0 0 Ending Cash Balance 4,683,439 4,799,439 4,874,439 307

31 TAX (BOND) STABILIZATION

Village
of Tinley Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65700INTEREST-INVESTPOOL61,168 74,000 190,000 75,000 1,000 69001TRANSFERFROMGENERAL500,000 0 500,000 0 0 Total TAX(BOND)STABILIZATION561,168 74,000 690,000 75,000 1,000 308

FY25 Budget Expenditures

Village
Tinley
of
Park
31 TAX
STABILIZATION 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 90000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 0 0 0 0 0 Total ** 0 0 0 0 0 Total TAX(BOND)STABILIZATION0 0 0 0 0 309
(BOND)

HOTEL/MOTEL TAX DEBT RESERVE FUND

The hotel/motel accommodations tax was initially assessed at a rate of 4% on the gross room charges of the local hotels through the end of calendar 2010. The rate was increased to 6% effective at the start of calendar 2011 with the incremental 2% earmarked to support debt service on bonds issued for the expansion and renovation of the Tinley Park Convention Center (TPCC). Once the outstanding bonds are retired, the funds will support anticipated future needs related to the TPCC, including potentially a future bond issuance expected to support renovations.

The tax rate was increased to 7% beginning in January 2019. A portion of this incremental tax is required to support the management agreement for the TPCC following the close of the Oak Park Avenue Tax Incremental Financing (TIF) District in 2018 which had previously supported the payments required under the management agreement from the TIF revenues.

As debt service fund, this fund accumulates the 2% of the hotel tax rate receipts and accounts for the amounts utilized in the payment of debt service obligations associated with the Tinley Park Convention Center facilities.

310

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 41 Hotel Tax Debt Service Reserve Opening Cash Balance 3,527,549 3,527,549 3,958,274 Revenue 10,834 51,305 60,000 152,000 153.3% 92,000 75,000 25.0% 15,000 Expenditures 389,960 368,739 374,275 374,275 0.0% 0 376,175 0.5% 1,900 (379,126) (317,434) (314,275) (222,275) 92,000 (301,175) 13,100 Transfer In 535,813 583,421 500,000 653,000 30.6% 153,000 628,000 25.6% 128,000 Transfer Out 0 0 0 0 0 0 0 535,813 583,421 500,000 653,000 153,000 628,000 128,000 Ending Cash Balance 3,713,274 3,958,274 4,285,099 311
Village of Tinley Park
41
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65700INTEREST-I/P50,871 60,000 152,000 75,000 15,000 69012TRANSFERFROMHOTEL/MOTEL578,840 500,000 653,000 628,000 128,000 Total
560,000 805,000 703,000 143,000 312
FY2025 Budgeted Revenues
HOTEL TAX DEBT SERVICE RESERVE
HOTELTAXDEBTSERVICERESERVE629,711

FY25 Budget Expenditures

Village of Tinley Park
41 HOTEL TAX DEBT SERVICE RESERVE 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 90000***TitleNotFound*** 961402010GO/2013/2021BREFDEBTSERVICE367,764 373,300 373,300 375,200 1,900 96200BONDFEES975 975 975 975 0 Total ***TitleNotFound*** 368,739 374,275 374,275 376,175 1,900 Total *** 368,739 374,275 374,275 376,175 1,900 Total ** 368,739 374,275 374,275 376,175 1,900 Total HOTELTAXDEBTSERVICERESERVE368,739 374,275 374,275 376,175 1,900 313

ENTERPRISE FUNDS

314

WATER AND SEWER FUND

Proprietary/Enterprise funds are established for governmental business-like activities to account for the financing and self- supporting operations rendered to the public on a user fee basis. These operations are often similar to those found in the private sector operated for a profit.

The Village waterworks system provides Lake Michigan water to the citizens of Tinley Park. Water is supplied from Lake Michigan by intergovernmental agreements with the Village of Oak Lawn and the City of Chicago. The Village of Tinley Park also has contractual agreements for supplying water to the Villages of New Lenox and Mokena, as well as a private utility company (Illinois American Water Company, formerly Citizens Utilities) that primarily serves the Village of Orland Hills.

The sewerage system consists of the infrastructure related to sanitary sewerage collection which connects to homes and businesses and transports the wastes to the appropriate entity for treatment and disposal. The charge for sewerage collection is based on water consumption and is included in the Village utility bill.

Water reclamation (sanitary sewerage treatment and disposal) is provided primarily by the Metropolitan Water Reclamation District of Greater Chicago (MWRD). Tinley Park properties located within Cook County pay for the MWRD provided water reclamation services through property taxes. Water reclamation services for the portion of Tinley Park located in Will County is provided by contractual agreements with the MWRD, Village of Frankfort, and a private utility company (Illinois American Water Company, formerly Citizens Utilities). The Village is billed for these services under the respective contractual agreements, and in turn, charge the property owners/Village water and sewer utility customers for these service under the respective fee schedules.

Water and sewer rates are reviewed periodically and are adjusted to pass on increases in the costs associated with the water supplied and sewerage collection/removal. The Village has also conducted utility rate studies that have resulted in changes to the rate structure the rates themselves for water, sanitary sewerage collection, and storm water management. Water supply rate increases imposed by the City of Chicago or Oak Lawn automatically pass through and adjust the rate structure currently in effect.

As a proprietary fund, most of the routine capital expenditures are included within this primary operating fund. However, larger capital projects will generally be supported through separate capital improvement and replacement funds established for such activities.

The primary Water and Sewer operating fund has recently been separated into three component funds- Water Retail, Water Wholesale, and Sewer to comply with requirements of the Oak Lawn Regional Water System agreement. However, the consolidated budget is presented here in for compatibility with prior years activities.

315

Department Goals

1. Reduce number of emergency repairs on the water system through priority watermain replacement in areas where frequent main breaks occur. Continue to assess the condition of system using the current water system model to aid in system maintenance

Strategic Plan Goal D

2. Reduce Inflow/Infiltration (I/I) of ground water into the sanitary sewer system.

Strategic Plan Goal B

3. Improve communication with residents of possible emergency service outages. Also, prior to the start of a larger scale project, notify the public if the project may impact services temporarily or traffic patterns.

Strategic Plan Goal B

4. Upgrade communication pathways for wastewater, stormwater, and potable water pumping stations to increase efficiency, improve pump life expectancy, and reduce gaps in communication due to aging infrastructure.

Strategic Plan Goal B

Performance Measures

Duration of service interruption due to water system repairs

Recommended linear feet of water main to replace per water model

Utility billing reads obtained from the tower read system

plans in compliance or completed within agreed term

service response scheduled in less than 3 days

Benchmark 2023 Actual 2024 Estimated Actual 2025 Budget
2 Hours 1 Hour 30 Minutes 1Hour 45 Minutes 1 Hour 45 Minutes
2500 2600 3200 10600
>95% 99% 99% 99% Payment
92% 94% 95% 90% Customer
100% 100% 100% 100% 316

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 60 Combined Water & Sewer Funds Opening Cash Balance 16,203,378 16,203,378 11,187,259 Revenue 27,013,049 28,915,824 27,683,750 32,270,488 16.6% 4,586,738 30,099,000 8.7% 2,415,250 Expenditures 27,709,570 26,354,892 27,908,739 29,716,745 6.5% (1,808,006) 28,334,179 1.5% 425,440 (696,521) 2,560,932 (224,989) 2,553,743 6,394,744 1,764,821 1,989,810 Transfer In 0 1,317 0 1,148,564 1,148,564 0 0 T ransfer Out 1,115,112 4,718,363 6,105,159 8,718,426 42.8% 2,613,267 1,146,126 -81.2% (4,959,033) (1,115,112) (4,717,046) (6,105,159) (7,569,862) (1,464,703) (1,146,126) 4,959,033 Ending Cash Balance 9,873,230 11,187,259 11,805,954 317

60 WATER RETAIL FUND

Village of Tinley Park
FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 48016COMPLIANCEFINE4,200 5,000 4,480 3,000 2,00048095NSFFINES/FEES4,775 4,000 5,050 4,000 0 48106LATEPAYPENALTY-WATER90,144 80,000 80,000 72,000 8,00048108DELIQUENCYNOTICEFEE50,137 45,000 50,000 45,000 0 48109SERVICEREINSTATEMENTFEE33,705 30,000 31,000 28,000 2,00052111ROUTECONSUMP-WATER14,383,187 14,500,000 15,760,054 15,400,000 900,000 52121MISCCONSUMP-WATER34,126 1,000 16,000 5,000 4,000 52141CONSTRUCTIONWATER2,270 3,750 13,350 5,000 1,250 52151METERSALES31,020 20,000 33,367 20,000 0 52152METERRENTALS5,316 2,000 4,500 3,000 1,000 52161W/SREPAIRS4,478 2,000 210 500 1,50052181WATERTAPFEE335,750 150,000 805,250 200,000 50,000 54030AUCTIONPROCEEDS37,286 0 2,325 0 0 54115INSURANCEREIMBURSEMENT15,763 0 11,464 0 0 54145PROPERTYDAMAGEREIMB500 0 0 0 0 54990CASHOVER/SHORT0 0 61-0 0 54999MISCELLANEOUSREVENUE357,516 0 424,593 0 0 65700INTEREST-INVESTPOOL172,990 234,000 435,000 250,000 16,000 69063TRANSFERFROMWATERWHOLESALEFUND1,119 0 0 0 0 69064TRANSFERFROMSEWERFUND0 0 1,148,564 0 0 Total WATERRETAILFUND15,564,282 15,076,750 18,825,146 16,035,500 958,750 318

FY25 Budget Expenditures

Village of Tinley Park
60 WATER
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES1,093,635 1,238,990 1,200,000 1,314,338 75,348 71112OVERTIME127,555 130,000 130,000 130,000 0 71125PARTTIMEHELP-PENSIONABLE24,299 75,000 40,000 46,000 29,00071127PARTTIMEHELP-NON-PENSIONABLE4,641 10,000 16,000 10,000 0 72110POSTAGE30,547 52,850 60,000 77,525 24,675 72120TELEPHONECOMMUNICATIONS18,648 19,195 14,000 8,681 10,51472122WIRELESSFIREALARM1,320 1,425 1,425 1,425 0 72127MOBILEDATACOMMUNICATIONS4,051 2,850 3,500 12,960 10,110 72140TRAINING2,592 6,300 6,300 7,700 1,400 72150MEDICALEXAMS/DRUGTESTS0 210 140 210 0 72170MEETINGS&CONFERENCES2,851 2,968 2,968 2,968 0 72220RECEPTION&MEALS852 15,528 1,500 528 15,00072266VEHICLEINSPECTION280 228 400 228 0 72310PRINTING28,177 31,850 35,000 46,550 14,700 72315BANKCHARGES116,551 114,455 180,000 190,587 76,132 72330LEGALNOTICES&ADVERTISING114 1,750 2,200 1,750 0 72421LIABILITYINSURANCE167,374 266,139 330,000 483,180 217,041 72430EMPLOYEEHEALTH&LIFE301,277 376,640 315,000 381,740 5,100 72437OPEBEXPENSE6,214- 0 0 0 0 72480FICA90,507 131,663 115,000 101,000 30,66372485IMRF145,702 180,125 165,000 163,000 17,12572510ELECTRICITY65,962 142,750 135,000 142,750 0 72511NATURALGAS977 875 700 875 0 72513LEAKLOCATIONSURVEY/UTILITYLOCATING40,561 38,969 39,000 48,969 10,000 319
RETAIL FUND

FY25 Budget Expenditures

Village
of Tinley Park
60 WATER
FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72520R&M-BUILDINGS/STRUCT4,366 8,260 9,000 7,560 70072528R&M-PUMPSTATION18,993 33,500 29,000 26,000 7,50072530R&M-MACHINERY&EQ2,743 15,750 14,000 15,750 0 72540R&M-MOTORVEHICLES6,705 15,750 11,000 15,750 0 72541INSURANCEDEDUCTIBLE0 12,663 12,663 0 12,66372542INSURANCEDEDUCTIBLE-IPMG45,149 40,250 53,000 50,000 9,750 72550R&M-RADIOS382 350 3,500 350 0 72552R&MCAMERA/MONITORINGSYSTEMS694 0 0 0 0 72565R&M-COMPUTEREQUIPMENT0 2,275 2,275 2,275 0 72567R&M-MOBILEDATAEQUIPMENT0 350 350 350 0 72630RENT-MACHINERY&EQ0 1,750 600 1,750 0 72631RENT-ANTENNASITE2,483 2,483 3,669 2,483 0 72652CONTRACTSERVICES-GIS66,442 73,837 73,837 73,837 0 72655SOFTWARELICENSING&SUPPORT63,088 60,691 64,000 66,728 6,038 72710TOWEL&LAUNDRYSVCS178 420 600 420 0 72720DUES&SUBSCRIPTIONS1,727 987 1,700 987 0 72726METERTESTING0 25,545 12,500 25,545 0 72745EMERGENCYW/SREPAIRS31,531 38,500 38,500 38,500 0 72750SERVICECONTRACTS6,705 14,235 14,235 14,515 280 72756SERVICECONTRACTS-COMPUTEREQUIP0 727 727 727 0 72790OTHERCONTRACTUALSERVCS134,029 366,750 366,750 394,000 27,250 72840ENGINEERINGSERVICES28,275 123,000 35,000 123,000 0 72845AUDITSERVICES7,610 13,125 13,125 13,125 0 72850LEGALSERVICES0 39,375 15,000 39,375 0 72854WATERTANKINSPECTION13,640 21,500 21,500 21,500 0 320
RETAIL

FY25 Budget Expenditures

Village of Tinley Park
60
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72860VEHICLELICENSE197 263 263 263 0 72863CAPITALLEASEMANAGEMENTFEE1,452 0 2,300 0 0 72865LABORATORYFEES10,667 11,700 19,000 12,750 1,050 72870SOILTESTING0 1,400 700 1,400 0 72881CONTRACTLANDSCAPEMAINTENANCE0 26,566 8,000 26,566 0 72974EMPLOYEERECOGNITIONS0 1,176 600 3,528 2,352 73110OFFICESUPPLIES2,750 3,402 3,402 3,402 0 73115CONFECTIONARYSUPPLIES745 700 900 700 0 73117FIRSTAIDSUPPLIES0 175 175 175 0 73220OAKLAWN-WATERPURCH8,822,755 7,822,932 9,172,932 7,822,932 0 73221OAKLAWN-DEBTSERVICE1,049,775 2,352,497 2,352,497 2,033,602 318,89573222OAKLAWND/SPHASEIIMP107,824 118,000 118,000 117,734 26673223OAKLAWND/S2006IMP73,819 96,500 96,500 96,653 153 73410EXPENDABLETOOLS6,183 8,190 7,500 8,190 0 73520KEROSENE&LPGAS29 175 125 175 0 73530GASOLINE20,633 22,489 28,000 22,489 0 73535OIL1,195 1,855 1,855 1,855 0 73540MISCELLANEOUSFUELS0 0 180 0 0 73545DIESEL10,913 11,564 15,500 11,564 0 73550CHEMICALSUPPLIES3,634 2,940 2,000 2,940 0 73560TIRES&TUBES414 3,498 4,200 3,498 0 73570ELECTRICALSUPPLIES60 525 400 525 0 73590BOOKS/MANUALS/BROCHURES0 175 100 175 0 73610UNIFORMS2,993 4,474 7,500 7,473 2,999 73620PAINTSUPPLIES1,482 1,470 1,800 1,750 280 321
WATER RETAIL FUND

FY25 Budget Expenditures

Village of Tinley Park
60 WATER RETAIL FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73630PLUMBINGSUPPLIES42,368 50,400 50,400 56,700 6,300 73631WATERMETERREPAIRPARTS6,362 5,600 8,500 12,050 6,450 73632HYDRANTREPAIRPARTS14,702 9,100 9,100 10,850 1,750 73680LANDSCAPINGMATERIALS7,878 12,600 9,500 12,600 0 73681SPOILSDISPOSAL23,179 20,160 23,000 23,310 3,150 73710LUMBERSUPPLIES0 350 350 420 70 73730WELDINGSUPPLIES619 525 650 525 0 73770CONCRETE&MASONRYSUPPL5,340 37,800 20,000 37,800 0 73780ASPHALT/ROADOIL&TAR18,532 34,650 20,000 34,650 0 73830SIGNS&SIGNMATERIALS0 700 300 700 0 73840HARDWARE1,838 1,855 1,920 1,855 0 73845SAFETYSUPPLIES6,683 7,245 6,000 7,245 0 73860SAND,GRAVEL&ROCK10,415 15,120 13,500 15,120 0 73870OTHEROPERATINGSUPPLIES1,687 1,750 1,920 2,100 350 74017UNDERGROUNDLOCATOR0 1,400 1,000 1,400 0 74175WATERMETERS9,535 79,500 116,100 70,000 9,50074220AUTOMOBILES0 0 4,587 0 0 74231DUMPTRUCK396,687 0 0 0 0 74232PICKUPTRUCK43,094 49,000 0 185,000 136,000 74412SAW2,645 0 0 0 0 75118STORAGE869 2,975 2,975 875 2,10075710HYDRANTS17,685 33,600 33,600 37,600 4,000 75812COMMUNICATIONINFRASTRUCTUREPLAN9,161 8,000 8,000 8,000 0 75813GIS7,015 3,500 3,500 3,500 0 75906LANDACQUISITION0 50,000 0 50,000 0 322

FY25 Budget Expenditures

Village of Tinley Park
60 WATER
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 Total ****** 13,440,813 14,671,329 15,768,995 14,860,130 188,802 90000***TitleNotFound*** 96100INTERESTEXPENSE130,217 0 119,000 106,687 106,687 961402010GOBOND/2013/2021AREFGOABATEMENT509,900 478,941 478,941 480,552 1,611 96142CAPITALLEASEINTERESTEXPENSE5,292 0 7,000 0 0 96143CAPITALLEASEMANAGEMENTFEE84 0 0 0 0 96200BONDADMINFEES306 307 306 308 1 98006TRANSFERTOLOCALROADSFUND0 600,000 0 0 600,00098026TRANSFERTO2021AGOBOND2,710,901 2,565,691 4,468,180 0 2,565,69198062TRANSFERTOW/SCONST565,009 0 611,510 558,579 558,579 Total ***TitleNotFound*** 3,921,709 3,644,939 5,684,937 1,146,126 2,498,813Total *** 17,362,522 18,316,268 21,453,932 16,006,256 2,310,011Total ** 17,362,522 18,316,268 21,453,932 16,006,256 2,310,011Total WATERRETAILFUND17,362,522 18,316,268 21,453,932 16,006,256 2,310,011323
RETAIL FUND

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 60 Water Retail Opening Cash Balance 12,207,037 12,207,037 9,578,251 Revenue 14,805,559 15,595,381 15,076,750 17,676,582 17.2% 2,599,832 16,035,500 6.4% 958,750 Expenditures 13,916,368 13,440,813 14,671,329 15,768,995 7.5% (1,097,666) 14,860,130 1.3% 188,801 889,191 2,154,568 405,421 1,907,587 3,697,498 1,175,370 769,949 Transfer In 0 1,119 0 1,148,564 1,148,564 0 0 T ransfer Out 1,115,112 3,921,709 3,644,939 5,684,937 56.0% 2,039,998 1,146,126 -68.6% (2,498,813) (1,115,112) (3,920,590) (3,644,939) (4,536,373) (891,434) (1,146,126) 2,498,813 Ending Cash Balance 8,967,519 9,578,251 9,607,495 324

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 61 Sewer Rehab/Repl Opening Cash Balance 10,645,978 10,645,978 8,352,338 Revenue 328,791 124,720 159,000 432,860 172.2% 273,860 175,000 10.1% 16,000 Expenditures 706,974 2,259,810 3,711,500 2,726,500 -26.5% 985,000 1,325,000 -64.3% (2,386,500) (378,183) (2,135,090) (3,552,500) (2,293,640) (711,140) (1,150,000) 2,402,500 Transfer In 711,371 2,508,374 0 0 0 0 0 T ransfer Out 0 0 0 0 0 0 0 711,371 2,508,374 0 0 0 0 0 Ending Cash Balance 7,093,478 8,352,338 7,202,338 325

FY2025 Budgeted Revenues

Village of Tinley Park

61 SEWER REHAB & REPLACEMENT

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43325SANITARYSEWERIMPACTFEES600 0 18,100 0 0 54120RECAPTURESRECEIVED0 0 70,760 0 0 65700INTEREST-INVESTPOOL122,938 159,000 344,000 175,000 16,000 69001TRANSFERFROMGENERAL2,508,374 0 0 0 0 Total SEWERREHAB&REPLACEMENT2,631,912 159,000 432,860 175,000 16,000 326

FY25 Budget Expenditures

Village of Tinley Park
61 SEWER REHAB & REPLACEMENT 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72840ENGINEERING17,694 26,500 26,500 0 26,50075305SANITARYSEWER0 915,000 800,000 635,000 280,00075320LIFTSTATIONMODIFY0 770,000 100,000 690,000 80,00075324POST5IMPROVEMENTS(ARPA)2,242,116 2,000,000 1,800,000 0 2,000,000Total ****** 2,259,810 3,711,500 2,726,500 1,325,000 2,386,50090000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 2,259,810 3,711,500 2,726,500 1,325,000 2,386,500Total ** 2,259,810 3,711,500 2,726,500 1,325,000 2,386,500Total SEWERREHAB&REPLACEMENT2,259,810 3,711,500 2,726,500 1,325,000 2,386,500327

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 62 W/S Construction Opening Cash Balance 7,768,852 7,768,852 9,930,753 Revenue 44,115 121,235 148,000 1,742,491 1077.4% 1,594,491 150,000 1.4% 2,000 Expenditures 25,171 426,140 3,327,814 192,100 -94.2% 3,135,714 3,119,000 -6.3% (208,814) 18,944 (304,905) (3,179,814) 1,550,391 (1,541,223) (2,969,000) 210,814 Transfer In 900,000 565,009 546,349 611,510 11.9% 65,161 558,579 2.2% 12,230 Transfer Out 0 0 0 0 0 0 0 900,000 565,009 546,349 611,510 65,161 558,579 12,230 Ending Cash Balance 5,135,387 9,930,753 7,520,332 328

FY2025 Budgeted Revenues

Village of Tinley Park

62 W/S CONSTRUCTION

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43310DEVELOPERASSESSMENTS275 0 25,500 0 0 43320WATERSYSTEMEXPANSIONIMPACTFEES2,000 0 2,000 0 0 54120RECAPTURESRECEIVED853 0 31,750 0 0 54999MISCELLANEOUSREVENUE0 0 1,365,241 0 0 65700INTEREST-I/P117,171 148,000 318,000 150,000 2,000 69060TRANSFERFROMW/S565,009 546,349 611,510 558,579 12,230 Total W/SCONSTRUCTION685,308 694,349 2,354,001 708,579 14,230 329

FY25 Budget Expenditures

Village of Tinley Park
62 W/S CONSTRUCTION 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72840ENGINEERINGSERVICES54,305 183,814 0 0 183,81475325PUMPSTATIONMODIFY0 75,000 0 75,000 0 75338WATERTOWERMAINTENANCE0 2,236,000 0 2,456,000 220,000 75702WATERSUPPLYSYSTEMIMPROV371,835 144,000 112,100 0 144,00075703WATERMAINCONSTRUCTION0 0 0 50,000 50,000 75705WATERMAINREPLACEMENT0 689,000 80,000 538,000 151,000Total ****** 426,140 3,327,814 192,100 3,119,000 208,81490000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 426,140 3,327,814 192,100 3,119,000 208,814Total ** 426,140 3,327,814 192,100 3,119,000 208,814Total W/SCONSTRUCTION426,140 3,327,814 192,100 3,119,000 208,814330

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 63 Water Wholesale Opening Cash Balance 387,230 387,230 132,850 Revenue 7,941,831 8,911,922 8,358,000 9,073,129 8.6% 715,129 9,233,000 10.5% 875,000 Expenditures 9,406,474 8,750,829 8,301,567 8,525,509 2.7% (223,942) 8,366,535 0.8% 64,968 (1,464,643) 161,093 56,433 547,620 939,071 866,465 810,032 Transfer In 0 0 0 0 0 0 0 T ransfer Out 0 317,157 483,000 802,000 66.1% 319,000 0 -100.0% (483,000) 0 (317,157) (483,000) (802,000) (319,000) 0 483,000 Ending Cash Balance (39,337) 132,850 999,315 331

63 WATER WHOLESALE FUND

Village of Tinley Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 52131WATERRESALES-ILAMWATER881,959 850,000 962,620 975,000 125,000 52133WATERRESALES-NEWLENOX7,939,038 7,500,000 8,085,000 8,250,000 750,000 54115INSURANCEREIMBURSEMENT11,802 0 11,509 0 0 65700INTEREST-INVPOOL6,833 8,000 14,000 8,000 0 Total WATERWHOLESALEFUND8,839,632 8,358,000 9,073,129 9,233,000 875,000 332

FY25 Budget Expenditures

Village of Tinley Park
63
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES201,493 246,460 240,000 263,772 17,312 71112OVERTIME24,239 24,000 24,000 24,000 0 71125PARTTIMEHELP-PENSIONABLE4,628 16,000 8,000 9,480 6,52071127PARTTIME-NON-PENSIONABLE884 2,000 32,000 2,000 0 72110POSTAGE11 0 0 0 0 72120TELEPHONECOMMUNICATIONS1,593 2,135 1,500 66 2,06972122WIRELESSFIREALARM0 567 567 567 0 72127MOBILEDATACOMMUNICATIONS963 2,850 1,500 0 2,85072140TRAINING2,301 6,300 6,300 7,700 1,400 72150MEDICALEXAMS/DRUGTESTS0 210 150 210 0 72170MEETINGS&CONFERENCES2,640 2,968 2,968 2,968 0 72220RECEPTION&MEALS852 525 700 525 0 72266VEHICLEINSPECTION280 227 350 227 0 72310PRINTING0 0 10 0 0 72330LEGALNOTICES&ADVERTISING114 1,750 1,100 1,750 0 72421LIABILITYINSURANCE78,764 125,242 125,242 242,111 116,869 72430EMPLOYEEHEALTH&LIFE48,788 79,650 70,000 77,360 2,29072437OPEBEXPENSE1,184- 0 0 0 0 72446EMPLOYMENTCOSTS0 20 0 20 0 72480FICA16,731 66,320 20,000 19,000 47,32072485IMRF26,949 43,595 30,000 31,200 12,39572510ELECTRICITY53,586 94,550 110,000 94,550 0 72511NATURALGAS977 875 700 875 0 72513LEAKLOCATIONSURVEY/UTILITYLOCATING2,186 3,457 1,050 3,457 0 333
WATER WHOLESALE FUND

FY25 Budget Expenditures

Village
Tinley
of
Park
63
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72520R&M-BUILDINGS/STRUCT4,291 8,260 8,260 7,560 70072528R&M-PUMPSTATION18,924 33,500 29,000 26,000 7,50072530R&M-MACHINERY&EQ914 5,250 3,500 5,250 0 72540R&M-MOTORVEHICLES2,232 5,250 3,500 5,250 0 72542INSURANCEDEDUCTIBLE-IPMG8,600 40,250 40,250 50,000 9,750 72550R&M-RADIOS252 350 350 350 0 72565R&M-COMPUTEREQUIPMENT0 2,275 2,275 2,275 0 72567R&M-MOBILEDATAEQUIPMENT0 350 350 350 0 72630RENT-MACHINERY&EQ0 1,750 600 1,750 0 72631RENT-ANTENNASITE2,483 2,485 3,700 2,485 0 72652CONTRACTSERVICES-GIS7,382 8,205 8,205 8,205 0 72655SOFTWARELICENSING&SUPPORT7,175 6,656 7,250 7,254 598 72710TOWEL&LAUNDRYSVCS178 420 550 420 0 72720DUES&SUBSCRIPTIONS1,371 987 1,700 987 0 72745EMERGENCYW/SREPAIRS31,098 38,500 38,500 38,500 0 72750SERVICECONTRACTS5,899 17,000 17,000 16,790 21072756SERVICECONTRACTS-COMPUTEREQUIP0 726 726 726 0 72790OTHERCONTRACTUALSERVCS29 0 0 0 0 72840ENGINEERINGSERVICES3,629 22,250 13,000 22,250 0 72845AUDITSERVICES3,805 4,375 4,275 4,375 0 72850LEGALFEES0 13,125 6,000 13,125 0 72860VEHICLELICENSE66 87 120 87 0 72865LABORATORYFEES3,585 1,700 4,000 1,700 0 72870SOILTESTING0 1,400 700 1,400 0 72881CONTRACTLANDSCAPEMAINTENANCE0 26,565 7,000 26,565 0 334
WATER WHOLESALE FUND

FY25 Budget Expenditures

Village of Tinley Park
63
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72974EMPLOYEERECOGNITIONS0 224 224 672 448 73110OFFICESUPPLIES307 378 450 378 0 73115CONFECTIONARYSUPPLIES744 700 900 700 0 73117FIRSTAIDSUPPLIES0 175 175 175 0 73220OAKLAWN-WATERPURCH8,144,082 7,221,172 7,530,000 7,221,172 0 73410EXPENDABLETOOLS720 910 1,200 910 0 73520KEROSENE&LPGAS29 175 100 175 0 73530GASOLINE5,168 7,630 7,800 7,630 0 73535OIL348 630 600 630 0 73545DIESEL2,728 2,891 3,900 2,891 0 73550CHEMICALSUPPLIES3,311 2,940 1,600 2,940 0 73560TIRES&TUBES141 1,188 1,800 1,188 0 73570ELECTRICALSUPPLIES60 525 525 525 0 73590BOOKS/MANUALS/BROCHURES0 175 100 175 0 73610UNIFORMS570 846 1,300 1,417 571 73620PAINTSUPPLIES551 1,470 2,000 1,750 280 73630PLUMBINGSUPPLIES4,721 5,600 6,500 6,300 700 73631WATERMETERREPAIRPARTS0 0 179 0 0 73680LANDSCAPINGMATERIALS889 1,400 1,200 1,400 0 73681SPOILSDISPOSAL2,549 2,240 2,500 2,590 350 73710LUMBERSUPPLIES0 350 350 420 70 73730WELDINGSUPPLIES618 525 650 525 0 73770CONCRETE&MASONRYSUPPL593 4,200 2,500 4,200 0 73780ASPHALT/ROADOIL&TAR2,059 3,850 2,500 3,850 0 73830SIGNS&SIGNMATERIALS0 700 300 700 0 335
WATER WHOLESALE FUND

FY25 Budget Expenditures

Village
of Tinley Park
63
00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73840HARDWARE470 613 750 613 0 73845SAFETYSUPPLIES745 805 750 805 0 73860SAND,GRAVEL&ROCK1,168 1,680 1,800 1,680 0 73870OTHEROPERATINGSUPPLIES1,666 1,750 2,000 2,100 350 74017UNDERGROUNDLOCATOR0 1,400 900 1,400 0 75118STORAGE869 2,975 2,975 875 2,10075813GIS7,015 3,500 3,500 3,500 0 Total ****** 8,750,829 8,235,034 8,458,976 8,299,778 64,744 90000***TitleNotFound*** 961402013REFGO/2021AABATEMENT54,389 66,490 66,490 66,714 224 96200BONDADMINFEES43 43 43 43 0 98026TRANSFERTO2021AGOBOND261,408 483,000 802,000 0 483,00098060TRANSFERTOWATERRETAIL1,119 0 0 0 0 98064TRANSFERTOSEWERFUND198 0 0 0 0 Total ***TitleNotFound*** 317,157 549,533 868,533 66,757 482,776Total *** 9,067,986 8,784,567 9,327,509 8,366,535 418,032Total ** 9,067,986 8,784,567 9,327,509 8,366,535 418,032Total WATERWHOLESALEFUND9,067,986 8,784,567 9,327,509 8,366,535 418,032336
WATER WHOLESALE FUND

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 64 Sewer Opening Cash Balance 3,609,112 3,609,112 1,476,159 Revenue 4,265,659 4,408,521 4,249,000 5,520,777 29.9% 1,271,777 4,830,500 13.7% 581,500 Expenditures 4,386,728 4,163,250 4,935,843 5,422,241 9.9% (486,398) 5,107,514 3.5% 171,671 (121,069) 245,271 (686,843) 98,536 1,758,175 (277,014) 409,829 Transfer In 0 198 0 0 0 0 0 Transfer Out 0 479,497 1,977,220 2,231,489 12.9% 254,269 0 -100.0% (1,977,220) 0 (479,299) (1,977,220) (2,231,489) (254,269) 0 1,977,220 Ending Cash Balance 945,049 1,476,159 1,199,145 337
Village of Tinley
64
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 48016COMPLIANCEFINE1,800 2,000 1,920 1,000 1,00048107LATEPAYPENALTY-SEWER24,484 20,000 23,000 20,000 0 48108DELIQUENCYNOTICEFEE21,488 18,000 22,000 18,000 0 48109SERVICEREINSTATEMENTFEE14,445 12,000 12,500 12,000 0 52112ROUTECONSUMP-SEWER2,061,511 2,050,000 2,428,315 2,200,000 150,000 52117SEWERTREATMENTWILLCO-ILAMWATER775,204 740,000 1,247,675 1,100,000 360,000 52118SEWERTREATMENTWILLCO-MWRD783,493 775,000 921,325 790,000 15,000 52119SEWERTREATMENTWILLCO-FRANKFORT545,497 545,000 664,115 595,000 50,000 52151METERSALES13,294 10,000 20,277 13,500 3,500 52161W/SREPAIRS278 0 1,500 0 0 52182SEWERTAPFEE1,100 1,000 5,150 1,000 0 54115INSURANCEREIMBURSEMENT11,814 0 10,000 0 0 65700INTEREST-INVESTPOOL58,628 76,000 163,000 80,000 4,000 69063TRANSFERFROMWATERWHOLESALEFUND198 0 0 0 0 Total SEWERFUND4,313,234 4,249,000 5,520,777 4,830,500 581,500 338
Park FY2025 Budgeted Revenues
SEWER FUND

FY25 Budget Expenditures

Village of Tinley Park

64 SEWER FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES568,805 630,350 620,000 693,836 63,486 71112OVERTIME64,926 63,000 65,000 63,000 0 71125PARTTIMEHELP-PENSIONABLE12,397 38,500 16,100 23,500 15,00071127PARTTIME-NON-PENSIONABLE2,368 5,100 8,200 5,000 10072110POSTAGE15,309 22,650 26,000 33,225 10,575 72120TELEPHONECOMMUNICATIONS7,818 9,150 4,000 90 9,06072122WIRELESSFIREALARM0 486 486 486 0 72127MOBILEDATACOMMUNICATIONS2,193 2,450 3,500 0 2,45072140TRAINING1,866 5,400 5,400 6,600 1,200 72150MEDICALEXAMS/DRUGTESTS0 180 100 180 0 72170MEETINGS&CONFERENCES2,359 2,544 2,544 2,544 0 72220RECEPTION&MEALS731 450 650 450 0 72266VEHICLEINSPECTION240 195 350 195 0 72310PRINTING12,076 13,650 13,650 19,950 6,300 72315BANKCHARGES49,951 49,052 72,000 57,994 8,942 72330LEGALNOTICES&ADVERTISING98 1,500 1,000 1,500 0 72421LIABILITYINSURANCE78,764 125,242 125,242 242,111 116,869 72430EMPLOYEEHEALTH&LIFE133,567 203,895 155,000 202,000 1,89572437OPEBEXPENSE3,170- 0 0 0 0 72480FICA47,013 93,850 58,000 57,000 36,85072485IMRF75,596 99,595 99,000 91,500 8,09572510ELECTRICITY76,179 95,200 85,000 95,200 0 72511NATURALGAS1,474 750 1,100 750 0 72513LEAKLOCATIONSURVEY/UTILITYLOCATING4,663 2,325 2,325 2,325 0 339

FY25 Budget Expenditures

Village
of Tinley Park
64 SEWER FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72520R&M-BUILDINGS/STRUCT3,687 7,080 7,500 6,480 60072525R&M-LIFTSTATION17,090 31,000 28,000 31,000 0 72530R&M-MACHINERY&EQ1,567 9,000 8,000 9,000 0 72540R&M-MOTORVEHICLES3,806 9,000 8,000 9,000 0 72541INSURANCEDEDUCTIBLE0 5,400 5,400 5,400 0 72542INSURANCEDEDUCTIBLE-IPMG23,035 34,500 34,500 43,000 8,500 72550R&M-RADIOS216 300 300 300 0 72552R&MCAMERA/MONITORINGSYSTEMS3,098 4,000 3,000 4,000 0 72565R&M-COMPUTEREQUIPMENT0 1,950 1,950 1,950 0 72567R&M-MOBILEDATAEQUIPMENT0 300 300 300 0 72630RENT-MACHINERY&EQ0 1,500 600 1,500 0 72631RENT-ANTENNASITE2,272 2,485 3,700 2,485 0 72652CONTRACTSERVICES-GIS31,639 35,161 35,161 35,161 0 72655SOFTWARELICENSING&SUPPORT30,101 28,210 30,100 31,065 2,855 72710TOWEL&LAUNDRYSVCS152 360 450 360 0 72720DUES&SUBSCRIPTIONS1,531 846 1,500 846 0 72726METERTESTING0 10,945 5,000 10,945 0 72745EMERGENCYW/SREPAIRS31,869 33,000 33,000 33,000 0 72750SERVICECONTRACTS5,078 14,700 14,700 12,570 2,13072756SERVICECONTRACTS-COMPUTEREQUIP0 622 622 622 0 72790OTHERCONTRACTUALSERVCS25 0 0 0 0 72840ENGINEERINGSERVICES23,922 90,000 50,000 90,000 0 72845AUDITSERVICES6,183 7,500 7,500 7,500 0 72850LEGALSERVICES0 22,500 5,000 22,500 0 72860VEHICLELICENSE113 150 150 150 0 340

FY25 Budget Expenditures

Village of Tinley Park
64 SEWER FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72865LABORATORYFEES987 3,300 4,000 3,750 450 72870SOILTESTING0 1,200 600 1,200 0 72881CONTRACTLANDSCAPEMAINTENANCE0 22,770 3,000 22,770 0 72974EMPLOYEERECOGNITIONS0 600 600 1,800 1,200 73110OFFICESUPPLIES1,356 1,620 1,620 1,620 0 73115CONFECTIONARYSUPPLIES632 600 800 600 0 73117FIRSTAIDSUPPLIES0 150 150 150 0 73225SEWERSERVICE-ILAMERICANWATER860,522 745,000 985,600 745,000 0 73226MWRD-GCSEWERAGRMTPMTS804,004 812,000 812,000 812,000 0 73227FRANKFORTSEWERSERVICES555,309 546,800 530,000 546,800 0 73410EXPENDABLETOOLS2,946 3,900 4,000 3,900 0 73520KEROSENE&LPGAS25 150 120 150 0 73530GASOLINE11,057 12,735 14,500 12,735 0 73535OIL661 1,050 1,200 1,050 0 73545DIESEL5,846 6,195 8,500 6,195 0 73550CHEMICALSUPPLIES2,838 2,520 1,200 2,520 0 73560TIRES&TUBES466 1,980 3,000 1,980 0 73570ELECTRICALSUPPLIES51 450 450 450 0 73590BOOKS/MANUALS/BROCHURES0 150 100 150 0 73610UNIFORMS1,527 2,280 3,500 3,810 1,530 73620PAINTSUPPLIES871 1,260 1,650 1,500 240 73630PLUMBINGSUPPLIES20,392 24,000 27,000 27,000 3,000 73631WATERMETERREPAIRPARTS2,726 2,400 3,500 3,450 1,050 73632HYDRANTREPAIRPARTS6,301 3,900 3,900 4,650 750 73680LANDSCAPINGMATERIALS3,813 6,000 5,200 6,000 0 341

FY25 Budget Expenditures

Village of Tinley Park

64 SEWER FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73681SPOILSDISPOSAL11,041 9,600 12,000 11,100 1,500 73710LUMBERSUPPLIES0 300 300 360 60 73730WELDINGSUPPLIES531 450 550 450 0 73770CONCRETE&MASONRYSUPPL2,543 18,000 8,500 18,000 0 73780ASPHALT/ROADOIL&TAR8,825 16,500 8,000 16,500 0 73790SEWERTILE/CULV&RELSP0 10,000 2,000 10,000 0 73800IICPINVESTIGATIONS&REPAIRS181,121 500,000 450,000 500,000 0 73830SIGNS&SIGNMATERIALS0 600 300 600 0 73840HARDWARE2,521 1,050 1,200 1,050 0 73845SAFETYSUPPLIES3,183 3,450 3,450 3,450 0 73860SAND,GRAVEL&ROCK4,924 7,200 7,500 7,200 0 73870OTHEROPERATINGSUPPLIES1,437 1,500 1,800 1,800 300 74017UNDERGROUNDLOCATOR0 1,200 600 1,200 0 74175WATERMETERS4,086 10,500 20,000 30,000 19,500 74262BACKHOE/EXCAVATOR0 0 504,000 0 0 75118STORAGE745 2,550 2,550 750 1,80075812COMMUNICATIONINFRASTRUCTUREPLAN0 0 309 0 0 75813GIS5,180 3,000 3,000 3,000 0 Total ****** 3,849,074 4,604,933 5,091,329 4,775,260 170,327 90000***TitleNotFound*** 961402010/2013/2021A&BREFGOABATEMENT314,050 330,785 330,785 332,129 1,344 96200BONDADMINFEES126 125 127 125 0 98026TRANSFERTO2021AGOBOND479,497 1,977,220 1,082,925 0 1,977,22098060TRANSFERTOWATERRETAIL0 0 1,148,564 0 0 342

FY25 Budget Expenditures

Village of Tinley Park
64 SEWER FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 Total ***TitleNotFound*** 793,673 2,308,130 2,562,401 332,254 1,975,876Total *** 4,642,747 6,913,063 7,653,730 5,107,514 1,805,549Total ** 4,642,747 6,913,063 7,653,730 5,107,514 1,805,549Total SEWERFUND4,642,747 6,913,063 7,653,730 5,107,514 1,805,549343

COMMUTER PARKING LOT

Proprietary/Enterprise funds are established for governmental business‐like activities to account for the financing and self‐supporting operations rendered on a user fee basis. These operations are often similar to those found in the private sector operated for a profit.

The Village of Tinley Park operates several parking facilities with nearly 3,000 parking spaces for individuals utilizing the Metra commuter rail service with two stations serving Tinley Park as well as other modes of public transport who commute primarily to and from Chicago. The various parking lots were historically rented in a combination of daily fee and monthly permits to both residents of the Village and non‐residents.

Effective April 1, 2024, The Village began the implementation of a new electronic parking meter system at the Oak Park Avenue and 80th Avenue train stations that uses real-time data tracking to allow for better management of parking spaces and resources. Commuters can pay with cash, coin or credit card at a parking kiosk, or on an Apple or Android smartphone. In conjunction with the changeover, daily parking rates increased from $1.50 to $2. The rates were last adjusted in January 2010. As part of the changeover, all lots will now be daily pay and monthly permits have been eliminated.

As a proprietary fund, most of the routine capital expenditures are included within this operating fund. However, larger capital projects will generally be supported through a separate capital improvement and replacement fund established for such activities.

Department Goals

1. Provide convenient and safe parking options for commuters. Strategic Plan Goal E

2. Perform preventative and routine maintenance on the Commuter Parking Lots. Strategic Plan Goal B

Performance Measures

Repair/address commuter parking lot requests within 5 business days of reported issue.

The Village will analyze Commuter Parking Lot revenues and utilization of permit and daily pay spaces on a monthly basis.

Benchmark 2024 Actual 2024 Est. Actual 2025 Budget 5 Days 100% 95% 95% Monthly 100% 100% 95% 344

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 70 Commuter Parking Opening Cash Balance 572,762 572,762 800,901 Revenue 229,700 353,406 287,600 396,400 37.8% 108,800 329,450 14.6% 41,850 Expenditures 276,661 114,080 204,801 160,361 -21.7% 44,440 204,588 -0.1% (213) (46,961) 239,326 82,799 236,039 64,360 124,862 42,063 Transfer In 0 0 0 0 0 0 0 T ransfer Out 5,184 7,278 6,670 7,900 18.4% (1,230) 8,000 19.9% 1,330 (5,184) (7,278) (6,670) (7,900) 1,230 (8,000) (1,330) Ending Cash Balance 648,891 800,901 917,763 345
Tinley
Village of
Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 52201PERMITS-(B)OAKPARKAVE1,800 2,200 1,900 0 2,20052202PERMITS-(D)BEATTY27,614 23,000 27,600 0 23,00052203PERMITS-(C)SOUTHSTREET9,392 8,000 10,500 0 8,00052206PERMITS-TPUMC450 500 450 0 50052224DAILYFEES-HICKORY&OPALOTS15,483 12,000 17,000 57,450 45,450 52227DAILYFEES-80THAV68,170 55,000 75,700 77,000 22,000 52228DAILYFEES-S80THAVE77,451 70,000 75,000 76,000 6,000 52230TOKENS-COMMUTERDAILYLOTS120,690 95,000 142,000 95,000 0 52241FINES-OAKPARKAVE2,525 1,500 3,000 1,500 0 52242FINES-BEATTY1,425 1,200 1,000 1,000 20052243FINES-SOUTHSTREET1,175 1,000 650 500 50052244FINES-HICKORY1,425 1,200 1,150 1,000 20052245FINES-MUNICIPAL50 0 0 0 0 52246FINES-TPUMC0 0 50 0 0 52247FINES-80THAV9,300 5,000 8,500 5,000 0 52248FINES-S80THAVE6,225 5,000 5,900 5,000 0 54030AUCTIONPROCEEDS2,840 0 0 0 0 65700INTEREST-I/P7,398 7,000 26,000 10,000 3,000 Total COMMUTERPARKINGLOTS353,413 287,600 396,400 329,450 41,850 346
70 COMMUTER PARKING LOTS

FY25 Budget Expenditures

Village
Tinley
of
Park
70 COMMUTER PARKING LOTS 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES25,161 26,250 30,000 30,000 3,750 71112OVERTIME115 500 700 500 0 71125PARTTIMEHELP-PENSIONABLE14,501 13,000 13,000 30,500 17,500 71127PARTTIMEHELP-NON-PENSIONABLE0 3,500 0 3,500 0 72310PRINTING1,512 10,300 2,500 7,575 2,72572315BANKCHARGES2,395 2,650 4,500 5,752 3,102 72421LIABILITYINSURANCE19,691 31,311 31,311 31,311 0 72430EMPLOYEEHEALTH&LIFE1,858 40 1,000 500 460 72480FICA3,041 3,000 3,000 4,800 1,800 72485IMRF4,647 4,800 4,800 7,500 2,700 72510ELECTRICITY1,759 3,350 2,500 5,850 2,500 72512WATER&SEWER2,913 3,700 6,500 6,400 2,700 72530R&M-MACHINERY&EQ0 2,500 1,500 2,500 0 72541INSURANCEDEDUCTIBLE13,589 20,000 20,000 0 20,00072542INSURANCEDEDUCTIBLE-IPMG0 30,000 10,000 15,000 15,00072621LANDRENTAL14,400 14,400 14,400 14,400 0 72775R&MTRAFFICSIGNALS2,089 3,600 3,000 3,600 0 72790OTHERCONTRACTUALSVCS0 3,000 1,500 6,000 3,000 72840ENGINEERINGSERVICES0 1,000 1,000 1,000 0 72845AUDITSERVICES2,378 0 0 0 0 72881CONTRACTLANDSCAPEMAINTENANCE0 18,000 0 18,000 0 73550CHEMICALSUPPLIES0 200 0 200 0 73570ELECTRICALSUPPLIES1,142 2,000 1,000 2,000 0 73610UNIFORMS0 150 0 150 0 347

FY25 Budget Expenditures

Village of Tinley
Park
70 COMMUTER PARKING LOTS 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73620PAINTSUPPLIES0 500 0 500 0 73680LANDSCAPINGMATERIALS0 500 500 500 0 73770CONCRETE&MASONRYSUPPL0 1,000 500 1,000 0 73830SIGNS&SIGNMATERIALS0 250 250 250 0 73840HARDWARE0 200 200 200 0 73860SAND,GRAVEL&ROCK2,889 4,000 3,000 4,000 0 73870OTHEROPERATINGSUPPLIES0 500 500 500 0 79000REFUNDS0 600 3,200 600 0 Total ****** 114,080 204,801 160,361 204,588 21390000***TitleNotFound*** 98071TRANSFERTOCPLRESERVE7,278 6,670 7,900 8,000 1,330 Total ***TitleNotFound*** 7,278 6,670 7,900 8,000 1,330 Total *** 121,358 211,471 168,261 212,588 1,117 Total ** 121,358 211,471 168,261 212,588 1,117 348

COMMUTER PARKING IMPROVEMENT AND REPLACEMENT FUND

Under lease and intergovernmental agreements, the Village is required to fund and maintain adequate reserves for the long term maintenance of the commuter parking lots.

This capital reserve fund is related to the commuter parking lot operations. It was established to set aside funds for future capital projects related to the major maintenance, rehabilitation, or replacement of the parking lots and its related facilities.

349

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 71 CPL Improv/Repl Opening Cash Balance 3,259,451 3,259,451 2,634,351 Revenue 11,796 50,241 62,000 134,000 116.1% 72,000 185,000 198.4% 123,000 Expenditures 132,753 167,878 820,000 767,000 -6.5% (53,000) 500,000 -39.0% (320,000) (120,957) (117,637) (758,000) (633,000) 125,000 (315,000) 443,000 Transfer In 5,184 7,278 6,670 7,900 18.4% 1,230 8,000 19.9% 1,330 Transfer Out 0 0 0 0 0 0 0 5,184 7,278 6,670 7,900 1,230 8,000 1,330 Ending Cash Balance 2,508,121 2,634,351 2,327,351 350

FY2025 Budgeted Revenues

Village of Tinley Park

71 COMMUTER PARKING IMPROV & REPL

2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 45599MISCELLANEOUSGRANTS0 0 0 115,000 115,000 65700INTEREST-INVESTPOOL49,688 62,000 134,000 70,000 8,000 69070TRANSFERFROMCPL7,278 6,670 7,900 8,000 1,330 Total COMMUTERPARKINGIMPROV&REPL56,966 68,670 141,900 193,000 124,330 351

FY25 Budget Expenditures

Village of Tinley
Park
71 COMMUTER
& REPL 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72840ENGINEERINGSERVICES0 6,000 2,000 0 6,00075125STATIONAREAIMPROVEMENT0 50,000 0 50,000 0 75801PARKLOTREPAIR/RESURFAC167,878 654,000 650,000 250,000 404,00075815ELECTRONICPARKINGMETERS0 60,000 65,000 0 60,00075816ELECTRICVEHICLECHARGINGINFRASTRUCTURE0 50,000 50,000 200,000 150,000 Total ****** 167,878 820,000 767,000 500,000 320,00090000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 167,878 820,000 767,000 500,000 320,000Total ** 167,878 820,000 767,000 500,000 320,000Total COMMUTERPARKINGIMPROV&REPL167,878 820,000 767,000 500,000 320,000352
PARKING IMPROV

FIDUCIARY FUNDS

353

POLICE PENSION TRUST FUND

State Statutes require any municipality with a populate of 5,000 or more, and with full time police officers, to establish a pension fund for the benefit of those officers. The Village of Tinley Park established the Tinley Park Police Pension Fund in September 1958. The pension fund requirements are spelled out in Article 3 of the Illinois Pension Code (40 ILCS 5/3).

The Police Pension Trust fund accounts for the accumulation of resources to pay pension benefit obligations and related administrative costs for the Village of Tinley Park’s full time sworn officers. Resources are contributed by members of the police force at rates fixed established by State Statute, from other Police Pension Trust funds, and by the Village through an annual property tax levy. The Police Pension Trust Fund is administered by a Board of Trustees comprised of two members elected from active patrol officers, one member elected from the beneficiaries, and two appointed by the Village President. The Village Treasurer is an ex-officio member of the Police Pension Trust Board and custodian of the assets of the Fund under the Illinois Pension Code.

The Pension Board has chosen to engage the services of an Investment Advisor to assist in the investing pension assets in equity securities (common stocks and annuities).

The Pension Board elected to outsource the accounting and related benefits administration effective May 1, 2020. The Village’s Financial staff had provided these services at no additional cost to the pension fund or the taxpayers for the past 62 years.

The Village of Tinley Park has had a long-standing commitment to make the full amount of the annual employer contributions to the fund as determined by the Public Pension Division of the Illinois Department of Insurance or by an independent actuary. Additionally, the Village had periodically contributed amounts to the Police Pension Fund above and beyond the actuarially determined “required“ contribution amounts to allow the Fund to increase its future earning potential and actuarial funding levels.

354

FY2025 Budgeted Revenues

Village of Tinley Park
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401072007LEVY-COOK16- 0 0 0 0 401092009LEVY-COOK34- 0 0 0 0 401102010LEVY-COOK73- 0 0 0 0 401112011LEVY-COOK133- 0 0 0 0 401122012LEVY-COOK30- 0 0 0 0 401132013LEVY-COOK563- 0 0 0 0 401142014LEVY-COOK1,278- 0 0 0 0 401152015LEVY-COOK1,305- 0 0 0 0 401162016LEVY-COOK1,169- 0 0 0 0 401172017LEVY-COOK9,642- 0 391-0 0 401182018LEVY-COOK14,204- 0 1,148-0 0 401192019LEVY-COOK14,430- 0 2,490-0 0 401202020LEVY-COOK13,501 0 1,093-0 0 401212021LEVY-COOK1,320,136 0 8,359 0 0 401222022LEVY-COOK1,596,575 670,000 1,507,025 0 670,000401232023LEVY-COOK0 0 319,738 1,870,000 1,870,000 401242024LEVY-COOK0 0 0 1,880,000 1,880,000 402212021LEVY-WILL865,336 0 0 0 0 402222022LEVY-WILL0 1,030,000 1,084,202 0 1,030,000402232023LEVY-WILL0 0 0 1,240,000 1,240,000 54225EMPLOYEEPRE-TAXCONTR920,321 960,000 900,000 915,000 45,00054230EMPLOYEEAFTERTAXCONTR0 0 225,000 225,000 225,000 54235PORTABILITYPYMTS-EMPLOYEE113,351 0 0 0 0 54240PORTABILITYPYMTS-OPD135,093 0 0 0 0 65110INTEREST-CHECKING490 0 1,949 1,000 1,000 65403INTEREST&DIVIDENDS-FIXEDINCOME269,900 776,933 40,000 40,000 736,93365446INTEREST&DIVIDENDS-MUTUALFUNDS80,862 874,050 0 80,000 794,05065447INTEREST-ACCRUEDINTEREST225,350- 0 0 0 0 65448INTEREST-IPOPIFPOOLEDINVESTMENTS384,573 225,000 500,000 500,000 275,000 65811INTEREST-R/ETAXCOOK555 0 875 500 500 65812INTEREST-R/ETAXWILL20 0 277 0 0 355
80 POLICE PENSION

80 POLICE PENSION

Village of Tinley Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65901GAIN/(LOSS)SCHWABFIXEDINCOME81,330- 97,117 0 0 97,11765902GAIN/(LOSS)TRANSAMERICALIFEINSURANCE23,434- 1,213,958 600,000 50,000 1,163,95865903GAIN/(LOSS)SCHWABMUTUALFUNDS540,520- 2,913,500 0 0 2,913,50065906UNREALIZEDGAIN/(LOSS)IPOPIFPOOLEDINV3,881,135 0 2,500,000 0 0
0 150,000 0 0 65950MARKETVALUEADJUSTMENTS598,338 0 0 0 0 65951OTHERINVESTMENTINCOME24 0 1,777 0 0 Total POLICEPENSION6,260,687 8,760,558 7,834,080 6,801,500 1,959,058356
65907REALIZEDGAIN/(LOSS)IPOPIFPOOLEDINV3,006,012-

FY25 Budget Expenditures

Village of Tinley Park
80 POLICE PENSION 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71800RETIREMENTPENSION4,910,117 5,082,850 5,082,850 5,195,140 112,290 71805LINEOFDUTYDISABILITY333,984 360,600 385,000 363,120 2,520 71810NON-DUTYDISABILITY44,853 60,100 50,000 45,000 15,10071815WIDOWRETIREMENTPENSION375,637 366,405 427,000 430,800 64,395 71850REFUNDOFCONTRIBUTIONS8,578 0 76,027 0 0 71851PENSIONERLOANREPAYMENT10,068 0 0 0 0 72130TRAVELEXPENSE0 1,500 500 1,500 0 72170MEETINGS&CONFERENCES1,050 2,500 1,500 2,500 0 72315BANKCHARGES169 420 0 0 42072424FIDUCIARYBONDINGINS10,701 11,000 13,459 15,000 4,000 72720DUES&SUBSCRIPTIONS795 800 800 815 15 72790OTHERCONTRACTUALSERVICES29,990 19,000 37,390 38,110 19,110 72841INVESTMENTADVISORYFEES117,946 7,000 55,870 125,000 118,000 72850LEGALSERVICES13,257 18,000 10,000 15,000 3,00072855MEDICALSERVICES9,284 9,500 4,500 6,000 3,50072880COMPLIANCE/FILINGFEES10,250 10,500 10,500 12,000 1,500 Total ****** 5,876,679 5,950,175 6,155,396 6,249,985 299,810 Total *** 5,876,679 5,950,175 6,155,396 6,249,985 299,810 Total ** 5,876,679 5,950,175 6,155,396 6,249,985 299,810 Total POLICEPENSION5,876,679 5,950,175 6,155,396 6,249,985 299,810 357

TINLEY PARK PUBLIC LIBRARY

358

TINLEY PARK PUBLIC LIBRARY

The origins of a Public Library in Tinley Park date to the early twentieth century. The first Public Library operated approximately between 1913 and 1914 and was located in a storefront office of Christian Andres, Sr. at 17344 Oak Park Avenue. The Library was the result of local fundraising efforts of the Tinley Park Dramatic Club lead by Mrs. Mary Goss Fulton (Mrs.Willard Fulton), a teacher (and later principal) in the Tinley Park School. However, without sustained financial support, this effort was apparently short lived.

A Works Progress Administration (WPA) sponsored Public Library was established in the Tinley Park School (later known as Central Middle School) at 17248 67th Avenue in 1937. It seems that this second public library was also short lived, and it is presumed that this library subsequently was absorbed or evolved into a school only library.

The foundations of the present Tinley Park Public Library began in 1956 when members of the Tinley Park Women's Club, founded by Mrs. Wallace B. Combs, initiated a campaign to establish a Public Library for the growing community. From 1940 to the mid‐1950s, Tinley Park’s population had more than tripled with continued growth anticipated. The first Women’s Club sponsored library was housed in a small construction office, about the size of a one car garage, provided by George Hartmann on a site donated by the Tinley Park Development Co. located at 6871 171st Street.

In 1957, the Friends of the Library group was formed to help support the operations of the library. A larger permanent building was constructed in 1959. At that time, the library was staffed entirely by volunteers and maintained through public donations. This facility had seating room for 18 people.

The Tinley Park Library became a member of the Suburban Library System (SLS) in 1966, which allowed the members to share resources with other area libraries. The SLS evolved into the Metropolitan Library System (MLS). In 2011, five regional library systems merged to form the Reaching Across Illinois Library System (RAILS) and now consists of 1,300 library organizations representing more than 4,200 library facilities in a 27,000 square mile area of Nothern Illinois; excluding the City of Chicago.

A modern and expanded library facility was constructed in 1974 at 17101 71st Avenue containing 25,000 square feet of space. An expanded children’s section was developed in the lower level of the building in 1982. The present library facility at 7851 Timber Drive opened in 2004.

The Library has its own elected governing board of trustees that manage the day to day operations of the Library. The Tinley Park Public Library provides services to the residents of Tinley Park as well as the residents of the Orland Hills Public Library District under an intergovernmental agreement with that district. Despite having its own governing board, under Illinois Statutes, the Tinley Park Village Board has final approval over certain financial functions of the Tinley Park Public Library. The Library’s budget and property tax levy request are also considered to be part of the Village’s overall budget and levy for approval purposes. Additionally, should the Library Board seek debt financing, it requires ratifying approval of the Village Board. The statutory requirements cause the Tinley Park Public Library to be somewhat fiscally dependent upon the Village. However, it has been rare for the Village Board to deny or modify the budget, levy, or debt issuance requests approved by the Library Board.

359

The Tinley Park Public Library was considered a discretely presented component unit in the Village’s Annual Comprehensive Financial Report (audit) through fiscal year ended April 30, 2016. Thereafter, a separate audit report has been prepared for the Library to emphasize that it is separately operated from the primary Village government

360

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 7 Library Opening Cash Balance 7,091,468 7,091,468 8,101,007 Revenue 6,167,112 6,233,776 6,698,905 6,728,899 0.4% 29,994 6,674,050 -0.4% (24,855) Expenditures 4,868,311 5,114,665 8,436,900 6,273,360 -25.6% (2,163,540) 13,480,350 59.8% 5,043,450 1,298,801 1,119,111 (1,737,995) 455,539 2,193,534 (6,806,300) (5,068,305) Transfer In 201,954 330,714 2,263,000 1,079,000 -52.3% 1,184,000 7,341,500 224.4% 5,078,500 Transfer Out 1,300,728 1,000,000 525,005 525,000 0.0% 5 535,200 1.9% 10,195 (1,098,774) (669,286) 1,737,995 554,000 1,183,995 6,806,300 5,068,305 Ending Cash Balance 7,091,468 8,101,007 8,101,007 361

FY2025 Budgeted Revenues

Village of Tinley Park
07 LIBRARY 2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401042004LEVY-COOK9- 0 0 0 0 401052005LEVY-COOK180 0 1 0 0 401062006LEVY-COOK51- 0 2-0 0 401072007LEVY-COOK51- 0 1 0 0 401092009LEVY-COOK106- 0 1-0 0 401102010LEVY-COOK184- 0 0 0 0 401112011LEVY-COOK335- 0 0 0 0 401122012LEVY-COOK76- 0 1 0 0 401132013LEVY-COOK1,381- 0 0 0 0 401142014LEVY-COOK2,838- 0 6-0 0 401152015LEVY-COOK2,472- 0 0 0 0 401162016LEVY-COOK2,115- 0 0 0 0 401172017LEVY-COOK16,350- 0 2,359-0 0 401182018LEVY-COOK25,697- 0 2,401-0 0 401192019LEVY-COOK22,361- 0 13,569-0 0 401202020LEVY-COOK17,987 0 3,498-0 0 401212021LEVY-COOK2,041,835 0 11,930 0 0 401222022LEVY-COOK2,497,672 2,240,000 2,100,000 0 2,240,000401232023LEVY-COOK0 2,490,000 2,370,000 2,170,000 320,000401242024LEVY-COOK0 0 0 2,360,000 2,360,000 402212021LEVY-WILL1,238,659 0 0 0 0 402222022LEVY-WILL0 1,524,000 1,588,415 0 1,524,000402232023LEVY-WILL0 0 0 1,566,000 1,566,000 45200ILREPLACEMENTTAXES48,052 45,000 34,744 28,000 17,00045510PERCAPITAGRANT82,557 80,000 82,557 80,000 0 45511ORLANDHILLSPERCAPITA10,167 9,000 10,167 9,000 0 45515OHPLDCAPITALCONTRIB4,500 4,500 4,500 4,500 0 48205FINES15,826 10,000 16,939 10,000 0 48206SWANE-COMMERCEFINES4,078 3,000 3,500 3,000 0 48210LOST/DAMAGEDBOOKFINES7,099 6,000 7,178 6,000 0 51605SLSRECIPROCALBORROWING0 0 200 0 0 362

FY2025 Budgeted Revenues

Village of Tinley Park

07 LIBRARY 2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 51610COPYMACHINEUSEFEES3,434 3,000 3,036 3,000 0 51612MICROFICHEPRINTER1 0 0 0 0 51616FAXUSEFEES3,807 3,500 3,916 3,500 0 51620COMPUTERUSEFEES740 100 700 100 0 51621COMPUTERPRINTINGFEES15,038 10,000 16,780 10,000 0 51626LIBRARYREPLACEMENTCARDS148 0 200 0 0 51630ORLANDHILLSCONTRACT120,000 120,000 120,000 120,000 0 51635INTERLIBRARYLOANFEES1,174 700 800 700 0 54115INSURANCEREIMBURSEMENT7,946 0 0 0 0 54195MISCREIMBURSEMENT5,637 0 8,702 0 0 54200DONATIONSRECEIVED2,508 0 435 0 0 54305MEETINGROOMRENTAL0 0 175 0 0 54990CASHOVER&SHORT26 0 1 0 0 54999MISCELLANEOUSREVENUE1,343 0 2,826 0 0 65110INTEREST-CHECKING123 50 125 50 0 65135INTEREST-IPTIP176,368 150,000 360,000 300,000 150,000 65811INTEREST-R/ETAXCOOK865 25 2,500 100 75 65812INTEREST-R/ETAXWILL32 30 406 100 70 69037TRANSFERFROMLIBRARYCAPFUND330,714 2,263,000 1,079,000 7,341,500 5,078,500 Total LIBRARY6,564,490 8,961,905 7,807,899 14,015,550 5,053,645 363

FY25 Budget Expenditures

Village of Tinley Park
07 LIBRARY 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 71110SALARIES1,831,912 2,200,000 1,950,000 2,260,000 60,000 71125PARTTIMEHELP-PENSIONABLE291,221 385,000 335,000 395,000 10,000 71127PARTTIME-NON-PENSIONABLE312,092 360,000 340,000 370,000 10,000 72110POSTAGE15,330 17,000 15,500 19,000 2,000 72120TELEPHONE/COMMUNICATIONS33,625 51,000 35,000 40,000 11,00072122WIRELESSFIREALARM660 800 660 800 0 72125TELECOMMUNICATIONSEXP3,600 4,000 3,600 4,000 0 72130TRAVELEXPENSE668 2,000 1,000 1,500 50072140TRAINING2,522 8,000 8,000 8,000 0 72170MEETINGS&CONFERENCES6,597 22,300 13,000 25,700 3,400 72220RECEPTION&MEALS3,491 5,000 4,500 5,500 500 72315BANKCHARGES4,049 4,500 5,000 5,500 1,000 72421INSURANCE57,820 75,000 65,000 80,000 5,000 72430EMPLOYEEHEALTH&LIFE401,782 610,000 450,000 550,000 60,00072445UNEMPLOYMENTCOMP0 0 18,100 0 0 72446EMPLOYMENTCOSTS1,165 2,500 2,000 2,500 0 72480FICA179,258 240,000 180,000 240,000 0 72485IMRF253,846 396,000 275,000 350,000 46,00072511NATURALGAS8,177 10,000 6,000 10,000 0 72512WATER&SEWER3,815 5,000 5,000 7,000 2,000 72520R&M-BUILDINGS/STRUCT51,298 66,600 54,000 63,800 2,80072521R&M-GROUNDS/LANDSCAP21,302 50,000 40,000 50,000 0 72522R&M-BUILDINGEQUIP35,746 50,000 45,000 50,550 550 72561R&M-LIBRARYEQUIP59,068 50,000 53,000 54,600 4,600 364

FY25 Budget Expenditures

Village
Tinley
of
Park
07 LIBRARY 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 72563SWAN66,529 73,000 68,800 73,000 0 72565R&M-COMPUTEREQUIPMENT107,375 145,000 104,000 145,000 0 72653WEBSITEMAINTENANCESERVICES4,355 3,000 3,000 3,000 0 72655SOFTWARELICENSING&SUPPORT98,642 130,000 120,000 149,000 19,000 72720DUES&SUBCRIPTIONS5,655 8,500 6,700 8,500 0 72765BOOKPROCESSINGSUPPLIES12,323 14,000 8,200 13,000 1,00072767I.L.L.&COPYSERVICES42 500 500 500 0 72790OTHERCONTRACTUALSERVICES77,083 70,000 40,000 60,000 10,00072796PUBLICITY/PUBLICINFORM58,372 73,600 66,000 73,000 60072835CULTURALARTS&PROGRAMS21,788 33,000 33,000 33,000 0 72836PROGRAM/YOUNGADULT9,542 11,500 10,500 11,500 0 72837PROGRAM/CHILDREN16,905 25,000 22,000 25,000 0 72845ACCOUNTING&AUDITSERV19,255 23,600 20,000 23,600 0 72850LEGALSERVICES6,318 12,000 12,000 15,000 3,000 72875BOOKCOLLECTIONSERVICE0 700 0 0 70072985PROMOTIONALITEMS15,068 30,000 25,000 30,000 0 73110OFFICESUPPLIES11,925 15,000 17,500 20,000 5,000 73115LIBRARYSUPPLIES8,765 14,000 3,500 12,000 2,00073530GASOLINE1,318 2,800 1,800 2,800 0 73575COMPUTERSOFTWARE/SUPPLY9,326 40,000 25,000 16,000 24,00073591BOOKPURCH-CHILDREN'S70,366 80,000 75,000 80,000 0 73593BOOKPURCH-YOUNGADULT10,739 18,000 12,000 18,000 0 73595PERIODICALS&PAMPHLETS19,246 25,000 22,000 25,000 0 73701ADULTNON-FICTIONBOOKS70,859 95,000 70,000 95,000 0 73709ADULTNON-FICTIONSTANDING3,346 5,000 4,000 5,000 0 365

FY25 Budget Expenditures

Village of Tinley
Park
07 LIBRARY 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 73711ADULTFICTIONBOOKS100,554 130,000 107,000 130,000 0 73741AUDIO/VISUAL-ADULT39,335 60,000 40,000 60,000 0 73743AUDIO/ADULT14,562 15,000 15,000 15,000 0 73751AUDIO/VISUALCHILDRENS28,359 30,000 30,000 30,000 0 73754EREADERDOWNLOADS123,417 135,000 135,000 142,500 7,500 73761REFERENCEBOOKS1,410 2,000 1,000 2,000 0 73769REFERENCESTANDINGORDER10,498 10,000 9,000 10,000 0 73771INFORMATIONSERVICES126,647 155,000 136,000 155,000 0 73870OTHEROPERATINGSUPPLIES20,034 30,000 25,000 30,000 0 78099NSFBADDEBTS0 200 0 200 0 79000REFUNDS134 500 200 500 0 Total ****** 4,769,136 6,130,600 5,173,060 6,105,550 25,05090000***TitleNotFound*** 96200BONDFEES125 0 0 0 0 98037TRANSFERTOLIBRARYCAPITALIMPROVEMENTS1,000,000 525,005 525,000 535,200 10,195 99000CONTINGENCY1,334 5,000 1,000 5,000 0 Total ***TitleNotFound*** 1,001,459 530,005 526,000 540,200 10,195 Total *** 5,770,595 6,660,605 5,699,060 6,645,750 14,855Total ** 5,770,595 6,660,605 5,699,060 6,645,750 14,855366

FY25 Budget Expenditures

Village of Tinley Park
07 LIBRARY 74 BOOKMOBILE *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 72125TELECOMMUNICATIONSEXP1,909 1,800 1,300 1,800 0 72540R&MVEHICLES675 3,000 1,000 3,000 0 72796PUBLICITY/PUBLICINFORM2,865 2,500 2,000 2,500 0 73590BOOKMOBILECOLLECTIONS14,054 30,000 15,000 20,000 10,00074020BOOKMOBILEEQUIPMENT0 1,000 1,000 1,000 0 Total ****** 19,503 38,300 20,300 28,300 10,000Total *** 19,503 38,300 20,300 28,300 10,000Total BOOKMOBILE 19,503 38,300 20,300 28,300 10,000367

FY25 Budget Expenditures

Village of Tinley Park
07 LIBRARY 95 CAPITAL EXPENDITURES *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** 74020LIBRARYEQUIPMENT5,088 15,000 3,000 15,000 0 74110FURNITURE&FIXTURES2,950 15,000 3,000 15,000 0 74111CHAIRS1,441 6,000 6,000 15,000 9,000 74128COMPUTEREQUIPMENT157,414 246,000 150,000 140,500 105,50074142FIRSTAIDKITS2,042 3,000 3,000 3,000 0 74187ALARMSYSTEM10,539 50,000 0 55,000 5,000 75004HVACEQUIPMENT37,763 213,000 175,000 30,000 183,00075111PAINTING4,049 58,000 58,000 5,000 53,00075113BUILDINGREMODEL0 356,000 356,000 5,850,000 5,494,000 75115CARPETING24 0 0 0 0 75125BUILDING&GROUNDIMPROVEMENTS98,989 1,296,000 325,000 1,208,000 88,00075801PARKINGLOTREPAIR4,268 5,000 0 5,000 0 Total ****** 324,567 2,263,000 1,079,000 7,341,500 5,078,500 Total *** 324,567 2,263,000 1,079,000 7,341,500 5,078,500 Total CAPITALEXPENDITURES 324,567 2,263,000 1,079,000 7,341,500 5,078,500 Total LIBRARY6,114,665 8,961,905 6,798,360 14,015,550 5,053,645 368

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 37 Library Capital Improvement Fd Opening Cash Balance 11,775,936 11,775,936 11,883,436 Revenue 15,401 308,402 156,000 661,500 324.0% 505,500 308,000 97.4% 152,000 Expenditures 0 0 0 0 0 0 0 15,401 308,402 156,000 661,500 505,500 308,000 152,000 Transfer In 1,300,728 1,000,000 525,005 525,000 0.0% (5) 535,200 1.9% 10,195 Transfer Out 201,954 330,714 2,263,000 1,079,000 -52.3% (1,184,000) 7,341,500 224.4% 5,078,500 1,098,774 669,286 (1,737,995) (554,000) 1,183,995 (6,806,300) (5,068,305) Ending Cash Balance 10,193,941 11,883,436 5,385,136 369

37 LIBRARY CAPITAL IMPROVE FUND

Village of Tinley Park FY2025 Budgeted Revenues
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 43250BUILDINGIMPACTFEES2,165 0 32,000 0 0 65135INTEREST-IPTIP293,412 150,000 567,000 300,000 150,000 65700INTEREST-I/P838 1,000 2,500 3,000 2,000 65899INTEREST-OTHER11,980 5,000 60,000 5,000 0
525,005 525,000 535,200 10,195 Total LIBRARYCAPITALIMPROVEFUND1,308,395 681,005 1,186,500 843,200 162,195 370
69007TRANSFERFROMLIBRARY1,000,000

FY25 Budget Expenditures

Village of Tinley Park
37 LIBRARY CAPITAL IMPROVE FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 90000***TitleNotFound*** 98007TRANSFERTOLIBRARY330,714 2,263,000 1,079,000 7,341,500 5,078,500 Total ***TitleNotFound*** 330,714 2,263,000 1,079,000 7,341,500 5,078,500 Total *** 330,714 2,263,000 1,079,000 7,341,500 5,078,500 Total ** 330,714 2,263,000 1,079,000 7,341,500 5,078,500 Total LIBRARYCAPITALIMPROVEFUND330,714 2,263,000 1,079,000 7,341,500 5,078,500 371

Village of Tinley Park, Illinois

Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 38 Library Bond Fund Opening Cash Balance 481,966 481,966 507,641 Revenue 559,120 328,589 10,000 25,675 156.8% 15,675 10,000 0.0% 0 Expenditures 510,800 536,400 0 0 0 0 0 48,320 (207,811) 10,000 25,675 15,675 10,000 0 Transfer In 0 150,000 0 0 0 0 0 T ransfer Out 0 0 0 0 0 0 0 0 150,000 0 0 0 0 0 Ending Cash Balance 491,966 507,641 517,641 372

FY2025 Budgeted Revenues

Village of Tinley Park
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 401042004BONDLEVYCOOK2- 0 0 0 0 401052005BONDLEVYCOOK27 0 0 0 0 401062006BONDLEVYCOOK8- 0 0 0 0 401072007BONDLEVYCOOK7- 0 0 0 0 401092009BONDLEVYCOOK13- 0 0 0 0 401102010BONDLEVYCOOK21- 0 0 0 0 401112011BONDLEVYCOOK34- 0 0 0 0 401122012BONDLEVYCOOK8- 0 0 0 0 401132013BONDLEVYCOOK147- 0 0 0 0 401142014BONDLEVYCOOK293- 0 1-0 0 401152015BONDLEVYCOOK259- 0 0 0 0 401162016BONDLEVYCOOK223- 0 0 0 0 401172017BONDLEVYCOOK1,760- 0 254-0 0 401182018BONDLEVYCOOK2,638- 0 265-0 0 401192019BONDLEVY-COOK2,230- 0 1,603-0 0 401202020BONDLEVY-COOK1,794 0 349-0 0 401212021BONDLEVY-COOK196,283 0 1,147 0 0 402212021BONDLEVY-WILL116,844 0 0 0 0 65135INTEREST-IPTIP21,284 10,000 27,000 10,000 0 Total LIBRARYBONDFUND328,589 10,000 25,675 10,000 0 373
38 LIBRARY BOND FUND

FY25 Budget Expenditures

Village of Tinley Park
38 LIBRARY BOND FUND 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 70000****** Total ****** 0 0 0 0 0 90000***TitleNotFound*** 96100BONDDEBTSERVICE536,400 0 0 0 0 Total ***TitleNotFound*** 536,400 0 0 0 0 Total *** 536,400 0 0 0 0 Total ** 536,400 0 0 0 0 Total LIBRARYBONDFUND536,400 0 0 0 0 374

Village of Tinley Park, Illinois Budget Recap

FY 2022 FY 2023 FY 2024 FY 2024 Percent Dollars FY 2025 Percent Dollars Actual Actual Budget Estimate +/- Budget +/ - Request Budget Chg Change 82 Library Working Cash Opening Cash Balance 648,039 648,039 684,539 Revenue 611 19,612 14,000 36,500 160.7% 22,500 30,000 114.3% 5,000 Expenditures 0 0 0 0 0 0 0 611 19,612 14,000 36,500 22,500 30,000 5,000 Ending Cash Balance 662,039 684,539 714,539 375
Village
82 LIBRARY
2023 Actuals Account Number 2025 Budget 2024 Est. Actual Budget Change FY25-FY24 2024 Budget 65135INTEREST-IPTIPAC19,612 14,000 36,500 30,000 16,000 Total LIBRARYWORKINGCASH19,612 14,000 36,500 30,000 16,000 376
of Tinley Park FY2025 Budgeted Revenues
WORKING CASH
Village of Tinley Park
82 LIBRARY WORKING CASH 00 ** *** 000 Account Number 2023 Actuals 2025 Budget 2024 Est. Actual 2024 Approved Budget Change FY25-FY24 90000***TitleNotFound*** Total ***TitleNotFound*** 0 0 0 0 0 Total *** 0 0 0 0 0 Total ** 0 0 0 0 0 Total LIBRARYWORKINGCASH0 0 0 0 0 377
FY25 Budget Expenditures

APPENDIX A

STATISTICAL TABLES

378

APPENDIX B STAFFING TABLE

379

Total*

Positions Added Fiscal Year 2025:

FOIA Coordinator (Full-Time)

Assistant Police Records Supervisor (Full-Time)

Police Commander (Full-Time)

Patrol Officer (Full-Time)

Police Analyst (Part-Time)

Police Special Project Coordinator (Part-Time to Full-Time)

Community Service Officer (Part-Time to Full-Time)

Lead 911 Dispatcher (Full-Time)

Custodian (Full-Time)

Marketing Assistant (Part-Time to Full-Time)

Marketing Intern (Part-Time)

Full & Part-Time Total

(Totals for FY21 & FY22 have been re-stated)

Full & Part-Time Total

ElectedFTPTElectedFTPT Mayor & Trustees 711711 Village Clerk 124123 Village Manager 072080 Finance 095095 Information Technology 061060 Police 010939011539 Fire 0513607134 Emergency Management Agency/911 Communications 0206602148 Public Works 0691707213 Community Development 01510160 Marketing 048065 Senior Services 007007 Total 82472878263255 Organization
ElectedFTPTElectedFTPTElectedFTPT Village President 100100100 Trustees 600600600 Executive Administrative Assistant 010010010 Senior Center Assistant 001001001 Total 711711711
ElectedFTPTElectedFTPTElectedFTPT Village Clerk 100100100 Deputy Village Clerk 010010010 Administrative Assistant 010010010 Clerical (position
001001000 Commission Secretary 003003003 Total
124124123 Elected,
FY 2025 9 FY 2025 9 Village Clerk FY 2023FY 2024 9 Mayor & Trustees FY 2023FY 2024 FY 2025 526 Village of Tinley Park Budgeted Positions Fiscal Year 2025 Summary FY 2024 542 776 380
Elected,
ended)
Village of Tinley Park Budgeted Positions Fiscal Year 2025 FTPTFTPTFTPT Village Manager 101010 Assistant Village Manager 101010 Human Resources Director 101010 Human Resources Generalist 101010 Executive Assistant 101010 Management Analyst 101010 FOIA Coordinator 000010 Human Resources Coordinator 001010 Human Resources Assistant (position ended) 010100 Intern (position ended) 010100 Total 627280 Full & Part-Time Total FTPTFTPTFTPT Finance Director 000010 Assistant Finance Director 202010 Senior Accountant 302030 Accountant II (position ended) 201000 Staff Accountant 201010 Senior Payroll Specialist 001010 Purchasing & Contract Administrator 101010 Senior Finance Clerk 101010 Accountant 010202 Office Clerk 020202 Intern 010101 Total 1149595 Full & Part-Time Total FTPTFTPTFTPT Information Technology Director 101010 Systems Administrator 101010 Network and Security Administrator 001010 Helpdesk Coordinator 101010 Application Support Analyst 101010 Data Analyst 001010 Intern (position ended) 010100 Total 416160 Full & Part-Time Total FY 2025 14 FY 2025 6 FY 2025 8 Village Manager FY 2023 Information Technology FY 2023FY 2024 8 FY 2024 9 57 Finance FY 2023FY 2024 1514 381
Village of Tinley Park Budgeted Positions Fiscal Year 2025 FTPTFTPTFTPT Police Chief 101010 Deputy Police Chief 202010 Division Police Commander 202040 Sergeant 100110110 Patrol Officer 718767776 Community Service Officer 323453 Animal Control Officer 101010 Crossing Guard 033022025 Police Records Supervisor 000010 Assistant Police Records Supervisor 101010 Senior Police Clerk Matron 000020 Clerk Matron/Police Clerk Matron 868664 Midnight Records Clerk 101010 Administrative Assistant to Police Chief 101010 Police Special Project Coordinator 101010 Property & Evidence Custodian 000010 Video Evidence Technician 000010 Police Analyst 000001 Management Analyst (position ended) 001000 Total 102491093911539 Full & Part-Time Total FTPTFTPTFTPT Fire Service Administrator 101010 Deputy Fire Service Administrator 101010 Assistant Fire Chief 040404 Fire Captain 040404 Fire Lieutenant 024024024 Fire Engineer 028028028 Firefighter 072072072 Fire Marshal 101010 Fire Inspector 171211 Public Education Officer 010101 Fire Alarm Service Officer (position ended) 010000 Executive Assistant (position ended) 100000 Office Coordinator 000010 Administrative Assistant 121120 Total 614351367134 Full & Part-Time Total FY 2025 154 FY 2025 141 Fire FY 2023FY 2024 149141 Police FY 2023FY 2024 151148 382
Village of Tinley Park Budgeted Positions Fiscal Year 2025 FTPTFTPTFTPT Emergency Management & 911 Communications Director 101010 Telecommunications Supervisor 001010 Quality & Training Coordinator (position ended) 100000 Lead Telecommunicator/ Lead 911 Disptacher 303040 Telecommunicator/ 911 Dispatcher 100140140 Administrative Assistant 101010 EMA Officer 050606 EMA Member 058057040 CCTV Operator 030302 Total 166620662148 Full & Part-Time Total FTPTFTPTFTPT Public Works Director 101010 Assistant Public Works Director 101010 Street Superintendent 101010 Facilities Superintendent 101010 Water Superintendent 101010 Public Works Administrative Manager 000010 Foreman 404040 Village Engineer 101010 Engineering Project Manager 101010 Radio Technician 001010 Head Mechanic 101010 Mechanic/Automotive Technician 303020 Diesel Mechanic 000010 Maintenance Man 100010 Maintenance Worker 270280250 Maintenance Technician 130140170 Part-Time Maintenance 070707 Senior Custodian 101010 Custodian 131321 Administrative Assistant to Public Works Director 000010 Office Coordinator 101010 Administrative Assistant 202010 Work Order Technician 111211 Utility Billing Technician 101010 Senior Public Works Clerk (position ended) 101000 Public Works Service Representative 303040 Office Clerk 020201 SCADA Enginer 010101 Seasonal Maintenance Worker 020202 Total 671669177213 Full & Part-Time Total FY 2025 69 FY 2025 85 Public Works FY 2023FY 2024 8386 Emergency Management Agency/911 Communications FY 2023FY 2024 8286 383
Village of Tinley Park Budgeted Positions Fiscal Year 2025 FTPTFTPTFTPT Community Development Director 101010 Business Retention & Marketing Specialist 101010 Management Analyst 101010 Building Official 101010 Building Inspector 101010 Code Enforcement Officer 202020 Health & Consumer Protect Officer 101010 Building Permit Coordinator 000010 Building Permit Technician 404030 Planning Manager 101010 Associate Planner 202020 Zoning Administrator 010110 Total 151151160 Full & Part-Time Total FTPTFTPTFTPT Marketing Director 101010 Special Events Specialist 101010 Public Information Specialist 101010 Community Engagement Specialist 101010 Marketing Program Specialist 020210 Marketing Assistant 010110 Marketing Coordinator 010101 Videographer 030302 Intern 010102 Total 484865 Full & Part-Time Total FTPTFTPTFTPT Bus Dispatcher 030303 Village Bus Driver II 000002 Village Bus Driver/Van Driver 040402 Total 070707 Full & Part-Time Total 11 FY 2025 7 FY 2025 16 FY 2025 Marketing FY 2023FY 2024 1212 Community Development FY 2023FY 2024 1616 Senior Services FY 2023FY 2024 77 384

APPENDIX C

REVENUE FORECAST

385

APPENDIX D

FISCAL POLICIES MANUAL

386

Fiscal Policies Manual

The Village of Tinley Park's financial policies, as compiled herein, set forth the basic framework for the overall fiscal management of the Village government. Operating independently of changing economic circumstances and conditions, these policies help the decision making process of the Village Board and administration. These policies provide guidelines for evaluating both current activities and proposals for future activities and programs.

Most of the policies represent long-standing principles (i.e., traditions and practices) that have guided the Village government for most of its existence. These traditions and practices have been further defined and refined over the past forty years and have helped maintain financial stability in both the community and its government.

In creating and compiling this Fiscal Policies Manual, the Village Board desires to formalize and memorialize many of the traditions and practices that have long been followed, more clearly define the fiscal discipline of the Village of Tinley Park government, and set standards to be maintained into the future.

Edward J. Zabrocki, Village President

Patrick E. Rea, Village Clerk

David G. Seaman, Trustee and Finance Chair

Gregory J. Hannon, Trustee

Brian S. Maher, Trustee

Thomas J. Staunton, Jr., Trustee

Patricia A. Leoni, Trustee

T.J. Grady, Trustee

Scott R. Niehaus, Village Manager

Brad L. Bettenhausen, Village Treasurer

387

Fund Balance and Reserves

A. Itis anestablishedgoal thata portionofthe incremental revenue in excessof expensesin anygivenyearshouldbesetasidefor maintainingreserves.

B. The Village will establish sufficientreserves as maybe required from timetotime to comply with the covenants, terms, and conditions associated with debt instruments used tofinancecapitalprojects (e.g., sinking funds, debt service reserves).

C. OperatingReserves

1. GeneralFund -an unreserved fund balance willbe maintained sufficientto handleemergency needs, cash flowneeds associated with the timing of property tax receipts, Statedistributiverevenues, andunfavorable variancesintheannualbudget.

a. ItistheVillage'sgoaltomaintainanunreserved fundbalancelevel inthe General Fundsufficientto cover, ataminimum, 25%or three (3) months ofoperation determined as a percentage ofthe annual budgetas awhole.

b. Amountsinexcess oftheaboverequirementswill beconsidered forpotentialtransfertothe CapitalImprovementandReplacement Fundfor supportofthe Capital ImprovementPlan.

c. Shouldthe unreserved fundbalancefallbelowtheabove requirement, itwillbe replenished assoon aspractical.

2. MotorFuel TaxFund-The MotorFuelTax(MFT) Fund wasestablished tosegregate andtracktheexpenditureofthe per-capitadistributionsofthe localgovernrnentshareofthe State imposedmotorfueltaxesongasoline and dieselfuels. Under State imposedrequirements, theserevenues must be segregated and separately accounted for inthisspecial revenuefund. TheMFT revenuescanonlybe usedtosupportavarietyoflocalroad maintenanceactivitiesanduse ofthefundsforsuch activitiesalsorequires the approval oftheIllinoisDepartment ofTransportation (IDOT). The VillageBoardhasheretoforeestablisheda policythat the StateMFTfunds shallbeusedfor capital roadway maintenance and rehabilitationprimarily consistingofstreetresurfacing as partoftheVillage'soverallPavement ManagementProgram (PMP). Aminimum fundbalanceequaltothemost recent fiscalyear'sper-capita MFT revenueswillbe maintainedinthe MotorFuel TaxFund.

I.
388

3. TaxIncrement Financing (TIF) Funds - thereshall beno minimumfund balance requirement. The fund balanceshall beallowed toaccumulate eachyear until theTIFDistrict is terminated by operationoflaw.

4. BusinessType (Proprietary/Enterprise) Funds(e.g., Waterand Sewer, CommuterParking Lots)-a minimum fund balance level will be maintainedsufficient tocover, at aminimum, 25% or three (3) monthsof operation determined asapercentageofthe annual budgetas awhole.

5. Other Operating Funds -aminimumfund balance level will be maintained sufficient to cover, ata minimum, 25%orthree (3) monthsof operationdeterminedasa percentage ofthe annual budgetasa whole.

D. CapitalReplacementReserves

The key principleinestablishing capital replacement reservesisthat fundsshall becollectedandsegregated overa periodoftimetocovertherepairor replacementofexistingcapitalassetsandequipmentinthefuture.

1. TheVillagehasestablishedCapitalReplacementReserveFunds forits Proprietary/Enterprise Funds (e.g., Waterand Sewer, CommuterParking Lots).

2. TheVillagehasestablishedaCapitalImprovement,Repair,or ReplacementFundfortheacquisitionandreplacementofothergeneral governmentalassetsunder Ordinance 1980-0-007.

3. TheVillagehasestablished a Surtax CapitalProjectsFundfunded bya portionofStateincometaxesreceivedthroughthe State'sLocal GovernmentDistributiveFundto supportmajorcapitalprojects andone time expenses authorized bytheVillageBoard. The creationofthefund and itsfunding source wereestablishedbyResolution1989-R-039.

E. Main Street DevelopmentTrust

1. Establishment - ThisreservewasauthorizedbyOrdinance1997-0-035as a setaside ofcertain incremental salestaxandpropertytax revenues generated within theMain Street Business Districtusing taxespaidin 1996 as thebaseyear. Themaximumreserve (corpus)wasset at $1,600,000 fromsuchincremental revenues.

389

2. Investment- TheFundshallbe administeredandinvestedinaccordance withtheinvestment policies and proceduresoftheVillage (seeChapterIII ofthisFiscal PoliciesManual).

3. InvestmentIncome-The investment incomeontheMain Street DevelopmentTrustFund corpus shallbe used to supporttheprogramsand purposes oftheMain Street BusinessDistrict.

4. Corpus- Thecorpus (principal) ofthisFund (the aforementioned $1,600,000) shallberetained solely forthepurposeofgenerating investmentincome.

5. Termination- ShouldtheMain StreetDevelopmentTrustbe terminated, all monies contained thereinshallbetransferredtothegeneral corporate fund oftheVillageforuseby theVillagefor suchmunicipal purposesas theVillageBoardmay determine.

390

II. Budgets

The budgetprovidesthe annualfinancialplan for themanagementoftheVillage's activities. Thedocumentcompilesthe financialdataneededtosupporttheVillageof TinleyPark'scomprehensivedecision making/policydevelopment processes. The budget is basedon the Village Board goals, the Capital ImprovementPlan, the Village financial policies, past practices, andVillageBoardCommittee review ofdepartmental operations.

A. AnnualBudget

1. Budgets are adoptedona basis consistent with Generally Accepted AccountingPrinciples (GAAP).

2. Budgetswill beadoptedforallfundsasappropriate.

3. Estimatesofannualrevenueandexpensesforbudgetarypurposeswillbe madethroughconservative, objective, andanalyticalprocesses.

4. Nonrecurringrevenuewillbeusedonlytofundnon-recurringexpenses.

5. Budgetarycontrolismaintainedatthefundlevel.

6. Budgetaryauthority lapsesatthe endofthefiscal year.

7. Balanced OperatingBudget -Abalancedbudgetisabasic budgetary constraintintendedtoensurethat theVillagedoesnotspendbeyondits means. TheVillagemust functionwithinthe limitsofthefinancial resources available, andundernormalcircumstances, requiresthe commitmenttoabalancedbudgetfortheGeneralFundandother OperatingFundbudgets(includingbutnotlimitedto Waterand Sewer MaintenanceandOperations, CommuterParkingLotsMaintenanceand Operations).

a. Theappropriatedbudgetcannotexceedavailableresources, definedasrevenuesgeneratedin thecurrentperiodaddedto available fundbalancescarriedforwardfromprioryears. Any deviationfrom abalancedoperatingbudgetrequirestheVillage Boardto providepublicdisclosureincludingexplanationofthe reasonsfordeviatingfromthebalancedoperatingbudget aspartof the annual budget adoptionprocess.

b. TheVillagewillattempttomaintainitspresentservicelevel forall priorityandessentialservices.

391

c. The Villagewill emphasizeefforts tocontrol expendituresin major cost centers (e.g.. energy, medical insurance premiums, street lighting, pensioncost and Worker's Compensation payments).

d. TheVillagewill protect against catastrophic losses througha combinationofsafety training, maintenanceoflossmitigationand safety practices, andinsurance.

8. TheVillage proprietary/enterprisefundswillbeself-supporting(e.g., Waterand Sewer Funds, CommuterParkingLotsFunds).

9. CapitalEquipmentAcquisitions or Replacements, CapitalImprovements, and Capital Projects

a. Allcapitalitemsthat havebeenidentifiedtobeundertakenduring the fiscalyearbudgetary cycleshallhave identifiedfunding sources.

b. TheCapitalProject(s)beingconsideredmustmaintainorimprove thequalityoflifeandpropertyvaluesintheimmediateareaofthe projectandtheVillageas awholewherever possible.

B. Multi Year Planning

1. Purpose

a. Toaidinidentifyingpotentialproblemsinprojectedrevenuesor expenses.

b. AllowtheVillage Boardtobeproactiveandaddresstheproblems beforetheyoccur.

2. TheVillagewillstrivetoprojectkeyrevenuesandexpensesforatleast two yearsforwardofthecurrentbudgeting year.

3. Projectionsof revenueandexpenses will be made through aconservative, objective, andanalytical processes.

4. Alongterm CapitalImprovementPlanis partoftheVillage'slongterm financial planning. Furtherdetailsareprovidedunder ChapterII, Section Cbelow.

392

Long Term Capital ImprovementPlan

1. Purpose

a. It aidsin strengtheningthe Village's fiscal health by projecting future costsforcapital equipment acquisitionsorreplacements, capitalimprovements, andcapitalprojectsandidentifyingthe means by which those costswillbe funded.

b. It aids inestablishment ofuserfees, charges, andothertaxesat appropriate levelsto avoid largefutureassessments orrate increases.

2. The CapitalImprovement Planshallincludelargecapitalpurchasesand construction projects costingmorethan $15,000. A CapitalImprovement, includes all real propertyexpenditures, otherexpendituresgreaterthan $15,000 that havealifeexpectancyofatleastfive(5) years,andpersonal property items (e.g., equipment, motorizedvehicles, etc.)withalife expectancyofat leastoneyear. Items belowthesethresholdsshouldbe addressedandaccommodatedwithinthe annualoperatingbudget.

3. The costsofnormal maintenance andrepairsthatdonotaddtothevalue oftheasset ormateriallyextendtheassetlifeis not capitalizedfor accountingpurposesorincludedintheCapitalImprovementPlanand shouldbeaccommodatedwithintheannualoperatingbudget.

4. The long term CapitalImprovementPlan shall cover, ataminimum,a periodoffive (5) yearsbeyondthecurrentbudgetyearandshallbe updatedannually.

5. The longterm CapitalImprovementPlan shallalsoidentifyanyrevenueor otherfundingsources thatmaybeassociateddirectly orspecificallywith anitemoritems includedinthePlan.

6. TheVillageshouldstrivetoimplement capitalimprovementsaccordingto theestablished Plan.

a. Significantdeviationsfrom thepreviouslyestablishedPlan(s)shall require adequate documentationsothatthechangemaybeproperly explained andjustifiedtoboththeVillage Boardand tothegeneral public. Such documentation should address thereasonforthe deviation from the established Planand identify anyfactorsthat

C.
393

adverselyimpactedorotherwiseaffectedtheability to adequately projecttheneedinthe established Plan.

b. The shifting ofanitem onthe Plan betweenyears(e.g., to accelerate, ordeceleratewhenexpenditureis anticipatedto occur) should notconstitute a deviationfromthePlan, but rathera refinement ofthePlan.

c. Adeviation tothePlanisconsideredto occurif:

(1) AsignificantprojectisaddedtothePlanthatdidnot previouslyexist.

(2) Theestimatedcostofanitemorprojectincludedinthe Planchanges bymorethan 50%.

(3) Thescopeoftheprojectorthenatureoftheitemchanges substantiallyfromwhathadpreviouslybeenanticipated.

D. Fiscal Analysis

1 Trendanalysis - Trendanalysiscanprovideinsightsintoprojectingfuture revenuesandexpenses basedonhistoric activities.

a. Trendanalysisofkeyrevenue sourcesshallbemaintainedfora minimumofa three(3) yearlook backperiod.

b. Trendanalysis ofkey revenue sourceswillalsoincludea forward projectionofatleast two (2) years.

c. Revenue trendanalysisshall be reviewedregularlyandata minimumofsemiannually.

d. Trendanalysisofkeyexpenseitemsshallbe encouraged.

2. Budgetsurveillance

a. The Villagewillmaintaina budgetarycontrolsystemtoensure adherencetothebudgetandwillprepareperiodicreports comparingactualrevenuesandexpenditureswithbudgeted amounts.

394

(1) Reports reflecting thebudget and actual expenditureswill bedistributed to Department Headsonasemi-monthly basis toaid Department Heads inmanagingtheir departmental budgets.

(2) TheVillage Board shall beprovidedfinancialreportsona monthly basis.

b. TheVillageBoardwillperiodicallymeetduringafiscalyearto reviewthestatusofthecurrentbudgetandtoaddressany correctivemeasuresthatmaybecome necessary.

(1) Ata minimum, theFinance& EconomicDevelopment and/orBudget, Audit, & Administration Committeesofthe Village Board (ortheCommitteeofthe Whole) shallmeet to review the monthly financialreports.

(2) At aminimum,theFinance& EconomicDevelopment and/orBudget, Audit, & Administration Committees ofthe VillageBoard (ortheCommitteeoftheWhole)shallmeet approximatelymidyearofthecurrentfiscalbudgettotakea morein-depthviewofthebudgetarystatusandfuture projections. TheCommittee(s) may choosetomeetmore frequentlyifeconomicconditions warrant.

395

III. . InvestmentPolicy

A. TheVillage'sInvestment Policywasadopted under Ordinance 1996-0-039andis includedhereinasAppendixA.

B. TheVillagewilloffer opportunitiestoreceiveVillagedepositsforinvestmentto financial institutions witha local communitypresenceoverother financial institutions whenever possibleandratesarereasonablycompetitive. Such deposits remain subject to requirements for FederalDepository Insurance Corporation(FDIC) insurancecoverageand collateralizationasprovidedforin the Village Investment Policy.

396

IV. Debt Policy

A. TheVillagewillconfine longterm borrowing tocapitalimprovementsandcapital projects.

B. Therepaymentofdebtissued tofinance capital projects shallbekeptasshortas financiallypossible. TheVillagedesirestomaintainadebtrepaymenttermofnot greaterthantwenty(20)yearswheneverfeasible. However, innocaseshouldthe debt repayment term exceed theusefullifeofthe equipment, improvement, or project beingfinanced.

C. Due tothe heavydebtburden placedonTinley Parkpropertyownersby overlappingtaxing districts, theVillage Board haslongmaintainedapracticeof managingthe amountofdebtservice fortheVillageofTinleyParkthatis providedthroughpropertytaxes. TheVillageshallcontinuethispracticetothe extent possible.

D. TheVillage Board will strive to utilize methods ofborrowingthatresultin the lowest debt servicecosts.

E. Whenpossible, theVillage will userevenuesourcesotherthanpropertytaxto supportthedebtserviceassociatedwith theissuanceofdebtobligations. If generalobligationdebtisutilizedinsuchinstances whereanalternaterevenueor fundingsourcehasbeenidentified,thatportionofthedebtserviceshallbe supportedbythatrevenueorotherfundingsourceandthecorrespondingdebt service levyrequirementsshallbeabatedandfiledwiththeCountyClerks'to avoidthe levyofpropertytaxesotherwiserequiredtoprovideforpaymentofthe debtservice.

F. Ifgeneral obligationdebtis utilized tosupportcapitalprojectsassociated withthe Village'sproprietary/enterprise activities(e.g., WaterandSewer,Commuter ParkingLots), thatportionofthedebtserviceshall besupportedbythat proprietary/enterprisefund andthecorrespondingdebtservicelevyrequirements shallbe abatedandfiled withthe County Clerks' toavoidthelevyofproperty taxes otherwise required toprovideforpaymentofthedebtservice.

G. TheVillage has maintainedanongoingprogramofabatingpropertytaxesfordebt servicewhichispaidthroughotherrevenuestreams. TheVillageBoard's philosophyregardingitspracticeofpropertytaxabatementsisdetailedbelow:

1. Property taxabatementismoreadvantageousthantypicaltaxrebate programs thathave beenimplementedby otherarea communities.

397

2: TheVillageBoardbelievesit isbetterfiscalpolicy tonottax inthefirst place, rather thancollecta tax and thenissue a rebatelater.

3. Rebateprograms aremuchharder toterminateoncethey arestarteddueto politicalpressures which tend tooverridefiscal responsibilitytothe community'staxpayers.

4. Tax abatement requires almost no administrative coststoimplementeach year, while typical tax rebate programs require additional administrative costs to receive rebate requests, perform calculations, verifications, and process the refundchecks.

5. Tax abatement has generally provideda greater dollar benefittoVillage property owners than typical rebate programs which have beenofferedby othercommunities.

6. Tax abatementprovidesbenefitstoallpropertyowners, includingrental, commercial, andindustrialproperty owners. The typicaltaxrebate program only provides a benefit toowner-occupied residential homeowners.

H. TheVillage will maintain asound relationship withbondratingagencies.

I. FundingandDebt ServiceforallCapitalProjectsshouldconsiderpotential impactsontheVillage's bondrating.

J. FundingofCapitalProjectsandrelatedDebt Service shouldnotimpactthe Village'sflexibilitytoaccommodateotherneedsinthefuture.

K. Tax AnticipationNotes(TANs) - TANshavetraditionallybeenusedbylocal governmentsasa meansofshorttermfinancing particularlywhenthegovernment is heavily dependentonproperty taxes foritsoperations. Becausepropertytaxes aregenerallycollected anddistributedintwoinstallments duringthecalendar year, itdoes not provide a steady cashflowthroughouttheyear. TANswouldbe issuedtoprovide funds for the periodsbetweentax collection/distributionsand are repaidwhen thepropertytaxes are received from the County Treasurers. Consideringthe associated interest costs, it ultimately reducestheamountof propertytaxandother revenues available tosupportoperations.

TheVillageofTinley Parklastused Tax AnticipationNotesassociatedwiththe 1970tax year to provide operationalcashflow while waiting forpropertytaxesto be collected and distributed totheVillage bythetwoCountyTreasurers. The 1970 TANs wereretired within the fiscalyearendedApril 30, 1971.

398

In part duetothefiscalpoliciestheBoardhas subsequentlypracticedand established, asoutlinedwithinthis Fiscal Policy Manual,the need to useTANsas a fiscalmanagement toolhasbeen eliminated. The Village Board discourages the furtheruse ofTANs, exceptincases whereitcanfindno other reasonablemeans ofshort term financing to maintain essential services and operations.

L. As a HomeRuleUnit, theVillageofTinley Parkhasno mandatory debtceiling imposed by State Statute. TheVillageshallstriveto maintainitsdebtlimittono greater thanthestatutory 8.625% limit that wouldbeapplicableiftheVillage were not aHome RuleUnitofgovernment.

M. Itis acknowledgedthattheOfferingStatementsissuedinconjunctionwithabond issue are critical tothesaleandmarketing ofthe bonds. As such, thisdocument shouldnot include material misstatementsor omissions and requires careful review before issuance. While otherindividuals may participate andassistinthe preparation ofthe Offering Statements,ataminimum, theVillageTreasurershall berequiredto review the document beforeitis released.

N. TheVillageTreasurershallmaintainadequaterecordsrelatedtothebond transaction.

0. TheVillageTreasurershallbethedesignatedComplianceOfficerinrelationto monitoringthebondissuesandrelatedfilingrequirements.

399

V. Revenue& TaxPolicies

A. The Village willseek to maintain adiversified andstable revenue systemto shelter itself from short-term fluctuations inany one revenue source.

B. The Village will follow anaggressive policy forcollection ofrevenues.

C. The Village may consider implementation of additional revenue sources toinsure abalanced budget.

D. TheVillagereceivesdistributive sharesof taxesleviedandcollectedbyother governments, primarily State and Federal, ona per-capita populationbasis. Additionally, some grant allocations are also basedonpopulation. Sincethe 1950s the Village Board hasfolloweda policy toregularlymonitor its population forpotential growth that would warrantauthorizing a Special Census. The Village will continue this policy to monitor its populationandweigh thecosts of conducting a Special Census against theexpected benefits inincreased per-capita allocationsof shared revenues provided by other governments.

E. TheVillagewillperiodicallyreview itsuser fees andcharges.

1. Inestablishingorchanginguserfeesandcharges,theVillagewillconsider the costs(operating, direct, indirect, andcapital) of providing the service.

2. Inestablishingoradjustinguser fees and charges consideration willbe made to include provisionsthatautomaticallyallowuserfeesandcharges toincreaseas appropriate to keeppacewith thecostsofprovidingthe service.

3 When considering adoptingorchanginguser feesandcharges, theVillage should seek comparisons with other communities andgeneral market associated with thef�eor charge toassureuserfees and chargesare competitivetothemarket. Wherever possible, suchcomparisons shallbe to othercommunitieswith similar characteristicsrelativetothefeeor charge; communitieswith similardemographicandeconomic characteristicstothe Village; orsuch other comparativeentities/markets relativeto thefeeorcharge.

F. PropertyTax

1. TheVillage willcomplywith theTruthinTaxationActwithregardtothe adoption of itsannualpropertytaxlevy.

400

2. Limitationofannual propertytaxlevy (TaxCap) - The VillageBoardhas long followeda practice oflimiting theincreaseinthe property tax levy from year toyear tono more thantherateofinflation plusnewgrowthin thetax base. This formulais broken down andillustratedas follows:

Last year's extendedlevy times rate of inlation=increaseinlevy forinflation.

Last year's extendedlevytimes ratioofnew growthtolast year's EqualizedAssessed Valuation = increase inlevyfornew property growth.

Current yearlevy = Prioryearextendedlevy +increasein levyforinflation+increasein levyfornew property growth.

a. Ifthe Equalized Assessed Valuation(EAV) oftheVillageis expectedtodecreaseor contract such thatit negatestheallowable factors ofinflationandnew growth intheestablished formula, the VillageBoard may still levy anamountequaltothe prior year's extendedlevy.

b. The VillageBoardmaychoosetolevyless thantheamount determined under theaboveformula.

c. Adjustmentstothisbasicformula canbemadefromtimetotime to address new financialneeds that cannot be provided forbyother meansand were not previouslyprovided forthroughtheproperty taxlevy.

d. Itisacknowledgedthat:

(1) The property taxsystemusesthevalueofpropertyasof January 1st oftheapplicablecalendar/tax yeartodetermine the EAV for each taxingdistrict.

(2) Thefinal property taxratesaredeterminedasaratioofthe taxing district's extendedlevydividedbyitstotalEAV. Presentedindollar form, the ratio becomes ataxrate applicable per $100 ofEAV.

401

(3) Thereareinherentdifferences inthe property taxsystems utilized by Cook and WillCounties that impactproperty valuations, determinationofEAV, andultimatelyinthe determination ofthe final taxrates forthe tax year. The final taxrates determined foratax year applicableto Will Countyproperties will rarely be the same as thefinal tax rates applicableto CookCounty properties.

(4) Atthetimethe Villageadoptsitsannual property taxlevy, the property valueofnewgrowth andthe overalltotalEAV forthetaxyear arenotavailableor known. Accordingly, the useofestimatesmustbe employed.

e. It isacknowledged that theVillagedoesnothavetheability to determine the final tax rate applicabletoa taxyear duetothe variousproperty tax system factors thatareoutsideofthe Village's control and where estimates mustbeutilizedin determining the annual levy andits projectedimpacts. However, inaddition tothe basic levy determination formuladetailedabove, the Villagehas strived tomaintain a taxrateforgeneralcorporateservicesof $1.21orless.

(1) The following levyitemsaretobeexcludedfrom consideration inthedeterminationofthe$1.21rate:

(a) Levy itemsrelatedtotheTinleyParkPublicLibrary

(b) BondandInterest(DebtService)

(c) Pensions (Police, IMRF, Social Security)

(d) Liability insurance

(2) The Village will continuetostrivetostaywithinthisrate limitaspossiblewithconsiderationoftheotherprovisions ofthissection.

3 Position regarding individual property taxappeals- TheVillageBoard desiresto maintaina climateconducivefor commercial andindustrial activitieswithinthecommunity. Following this philosophy, itisthe Board's position togenerallynot intervene with apropertyowner'sright to appeal their assessments for property taxpurposes. However, thisdoes not preclude the Village fromobjecting toa propertytaxappealbasedon the individualfacts andcircumstances oftheappeal petitionandthe property(ies) in question.

402

4. Position regardingeconomicdevelopment -Fromtimetotime, theVillage Board has adopted policies designedto promote growthand development ofthe property tax baseas well asother tax revenues benefitting the municipality. Such policies include:

a. Policies andCriteriaforCommercialandResidential MixedUse Developments adoptedunderResolution2003-R-039.

b. EconomicDevelopmentpoliciesaredetailedfurther underChapter VIII ofthismanual.

G. Income Taxes

The Village receivesa shareoftheIllinois IncomeTaxthroughthe State'sLocal Government Distributive Fundona per-capita basis.

1. PolicyregardingTemporaryIncome TaxIncrease adopted under Resolution 1989-R-039. Under this resolution, theVillageBoard established that theportionattributabletothe(then temporary) incometax increase wouldbesetasideformajor capitalimprovements andotherone time projectexpendituredue to the expected shortdurationofthetax increase. Even though the 1989 Illinois income tax increase subsequently becamepermanent, theVillagehas continued tosetaside theportionof income taxes associated with that rateincreaseintothe Surtax Capital Projects Fund atarateof30.58%ofthetotalincometaxreceipts.

2. Should the State ofIllinoischangethe ratio ofsharingthroughtheLocal GovernmentDistributive Fund, the Village willadjustthesetasideratio associated withthe Surtax Capital Projects Fund.

H. OtherTaxes

As aHome RuleUnit, theVillageofTinleyParkhastheabilitytoimposea numberoftaxesandfeesauthorizedunder StateStatutes(includingbutnot limitedtogasandelectric utilitytaxes,telecommunicationtaxes, andhomerule sales taxes). The VillageBoard willapproachthe establishmentofsuchtaxes with due considerationanddiscussion.

I. OtherPolicieswithFinancialImplications

1. SchoolDistrictImpactFeePolicyregardingKirbySchoolDistrict140 adoptedunder Resolution 1989-R-028.

403

2. Setting fees forNSF checks as adopted under Ordinance 1993-0-013

3. National IncidentManagementSystem(NIMS)asadoptedunder Resolution2004-R-037

4. Resolution2010-R-0ll authorizing the acceptanceofcredit cards for certainVillagetransactions.

404

VI. Pension, Disability, and Retirement Benefits

A. PolicePension

1. TheTinley Park Police Pension Fundandits governing board were establishedby State Statutes andauthorizedunderan Ordinanceadopted on 15 September1958.

2. The Village BoardadoptedResolution 1981-R-023 which outlinedits intention toprovide forthe levy requirementstoprovidefor I00%ofthe annual actuarially determinedVillagecontributionto thePolicePension Fund beginningwithtax year 1984 as determined by the Illinois Department ofInsurance (or such other State Department or Agency assignedoversightauthority overmunicipalpension plansintheStateof Illinois). Ifanactuarialcalculation isnotprovidedby theIllinois DepartmentofInsurance, an independentactuarialcalculationmaybe used.

B. FederalSocialSecurityandIllinoisMunicipalRetirementFund

1. TheparticipationofVillage employees other than swornpoliceofficersin the IllinoisMunicipalRetirement Fund was authorizedunderan Ordinance adopted6 April 1959 retroactiveto I January 1959.

2. Under a related Federal "Section218" agreement, all Villageemployees, with the exception ofsworn police officers, becamesubjecttopaymentof the full FederalInsurance Contributions Act (FICA) taxincluding both Old Age, Survivors, andDisabilityInsurance(OASDI; a.k.a. Social Security) and Federal Health Insurance(HI; a.k.a. Medicare).

3. TheMedicare portion ofFICAwas required tobewithheldfromall sworn police officers hired after 31 March 1986 under Section13205 ofPublic Law 99-272 (ConsolidatedOmnibus Budget Reconciliation Actof1985).

4. The "employer" contributions requiredoftheVillagetosupportthese pension plans andprogramsis providedasapercentageratetobeapplied againsttheeligiblewages paid during the calendar yearunderthe respectiveprogram.

5. VillageBoardiscommittedtoproviding therequired "employer" contributions to support these retirement plansandprogramsbytherates and methods determinedby the pension fundand USCongressand providedto the Village from time totime.

405

C. Disability Benefits

Certain full timeemployeeswere providedthebenefitofcontinuingtoreceivepay during unavoidableabsence from work due to sickness oraccident duringany one year underOrdinance 1970-0-002. See theVillagePersonnel Manualfor further details.

D. PostEmployment Benefits

1. Voluntary participationby certain retired formerlyfulltime personnelin theVillage's healthand accident insuranceprogram was authorized under Ordinance1977-0-015wherebytheretireeandVillage would each provide for a portion oftheretiree health insurancebenefit costs.

2. The benefitsprovidedunder item 1above, wereterminatedforany employee hired after1May 2011 withtheadoptionofOrdinance2011-0017.

E. PensionFunding

TheVillageBoardacknowledgesthat:

1. Theadequatefundingofpensionsisimportant tothefinancialhealth of the pension fund and its ability to provide the statutorybenefitsto the participantsovertime.

2. TheVillageBoardhasverylimitedinputorcontrolovertheactionstaken by the pension boards andthe investments madeandheldbytherespective pensionboards, or theinvestment returns derived upon those investments.

3. The actuariallydetermined fundinglevelisarecognizedmeanstoprovide ameasure ofthefinancialhealthofa pensionfund.

4. The actuarially determinedfundinglevelissubjecttoconstantchangedue toinvestment returns, andchanges ineligiblecompensationof participants, amongotherfactors.

5. WhiletheVillageBoardwoulddesiretheVillage'sprimarypensionfunds (including, but not limited to, the applicableVillagepensionsystems currently in existence - Police Pension Fund, andIllinoisMunicipal Retirement Fund) maintainanactuariallydeterminedfundinglevelof80% orbetter, it also recognizesthat thisbenchmark(actuariallydetermined

406

funding level) is not within the control of the Village Board beyond its commitments to provide the required contributions and funding on an annual basis as provided under State Statutes, Federal law, and this chapter.

407

VII. Accounting Policies

A. TheVillage will maintain sufficient internalcontrolsto safeguard itsassets.

B. Anindependent audit shallbeconductedannuallyasrequiredby State Statutes.

C. Apresentationshallbe madeby theindependentauditorsfollowingthe completionofthe annualauditto theappropriateVillageBoardCommittee.

D. TheVillage shall produceannualfinancial reports in accordance withGenerally AcceptedAccountingPrinciples (GAAP).

E. Government Accounting StandardsBoard

TheVillageofTinleyParkshalladopt allapplicableaccountingandfinancial reporting standards established fromtimeto time bytheGovernmentAccounting Standards Board (GASB), or such successor organization thatmayreplaceGASB astheacceptedstandard settingbodyfor establishing governmentalaccounting andfinancial reporting principles.

F. Grant Policies

1. TheappropriateVillageBoard Committeewillreviewand generally approve requeststopursuegrants, except as notedbelow.

2. Grant applications requiring local matchingfundsshallbepresentedtothe Village Board FinanceandEconomic Development Committeefor approvalbeforethegrant shallbepursued. Theapprovaltoproceed with the grant application shall includethefinancingmechanism(s) and identificationofthe matching funds.

3. Uponnoticeofgrantaward, theVillage Boardshallprovideformal acceptance, as required.

4. A copyofallapproved grants shallbeprovidedtotheFinance Department.

5. Both grant revenuesandexpensesshouldbetracked asaProjectinthe Village financial reporting system.

6. Both grant revenues and expensesshouldbeincludedintheadopted annualbudget.

408

7. The FinanceDepartment shall workwiththemanagingdepartmentto assurethatall reporting and auditrequirements are met(e.g., SingleAudit Act).

G. CapitalizationofFixedAssets

1. Capital assetswhich include land and improvements,currentyear purchasesofstreets sidewalks, buildings, stormsewers,sanitary sewers, water distTibution system, and machinery and equipment arereportedin theapplicable governmental or business-typeactivities (proprietary/enterprisefunds)columnsinthe government-widefinancial statements.

2. Capital assets aredefinedas assetswithan initial, individualcostofmore than $15,000,andan estimated usefullifeofgreaterthanoneyear. Additions or improvements that significantly extendtheusefullife ofan asset, orsignificantlyincreasethe capacity ofan assetarecapitalized.

3. Expenditures forasset acquisitions andimprovementsarestatedascapital outlay expendituresinthe governmental funds.

4. Capital assetsare valued at historicalcost,orestimatedhistoricalcost,if purchasedorconstructed. Donatedassetsarerecordedattheirestimated fair market value atthe dateofdonation.

5. Interestincurredduring theconstructionphaseofcapitalassetsincludedas part ofabusiness-typeactivity is reflected in the capitalizationvalueof theasset constructed,netofinterestearnedontheinvestedproceedsofany debtissuanceassociated withtheproject over thesameperiod.

6. The costsofnormal maintenanceandrepairs thatdonotaddtothevalue oftheassetor materially extendthe assetlife arenotcapitalized.

H. Awards andRecognitions (CertificatesofAchievement)

1. TheVillageofTinleyPark hasparticipatedintheGovernmentFinance Officers Association (GFOA)CertificateofAchievementforExcellence inFinancial Reporting review program forits ComprehensiveAnnual Financial Report (CAFR; a.k.a. auditreport) since 1992. TheVillageshall continue toparticipateinthisprogram,orsuchotherprogramorprograms ofsimilar status andgeneralrecognition.

409

2. The Village ofTinley Park shall strive to participatein otherawardand recognition programs forits accounting, budgeting, orother fiscaland financial activities asdeemed appropriate fromtime to time.

I.Best Practice

1. TheVillagewillconsideradoptionofBestPracticePolicy recommendationsasoffered by theGovernmentFinance Officers Association (GFOA). Such policieswill beincorporatedinto thismanual.

2. The Village will consider adoptionofsuch other Best Practices recommended by other relevant organizationsoragenciesappropriatefor municipalgovernmentalactivitiesandaccounting.

J. EstablishmentofSpecific Funds

1. CapitalImprovement, Repair, orReplacement Fund

Authorizedby Ordinance1980-0-007

2. SurtaxCapitalProjectsFund

Authorized by Resolution 1989-R-039

3. WaterReservoir Fund

Authorized by Ordinance 1994-0-019

4. Customs SeizuresFund

Authorizedby Ordinance1994-0-044

5.MainStreetDevelopmentTrustFund

Authorizedby Ordinance 1997-0-035

6. EmergencyDisasterFund

AuthorizedbyResolution2001-R-022

7. Train Station Operations and Maintenance Fund

AuthorizedbyResolution2003-R-050

8. SaleofVillageOwnedRealEstate

AuthorizedbyResolution2005-R-028

410

VIII. EconomicDevelopment andIncentive Policies

A. UnderResolution 1984-R-016, theVillage Board firstdelineatedpolicies regardingeconomicincentives. It was the express intent oftheVillagetoenter intoagreements withbusinessentities wishingto moveintoorexpandexisting commercialor industrial facilitiesin the Village ofTinleyPark. Key considerationswereidentifiedfor evaluating suchrequestsasfollows:

1. Any such proposed agreement would benefittheVillage economicallyby providing an improvedpropertytaxbase, increasedsalestaxrevenues, and/ornew employmentopportunities

2. Underexistingeconomicconditionsaffectingthecostandavailabilityof funds forthe financing ofany such commercialor industrial improvements, itis necessaryto provide financial incentivestoinducethe particular business entityto pursuantto written agreementtolocatewithin theVillage

3. Thattheexecutionofsucha proposed agreement willotherwiseservethe publicpurposesoftheVillage

4. Prior toapprovalofanypublic incentives to privatebusinessentities, the Village will consider thefollowingandother factors todeterminethe beneficial impact oftheparticular project, theneedto providepublic financialorotherincentives, and the ability oftheVillageto providesuch incentives:

a. Theequalizedassessedvalueofthepropertyasitexistspriorto developmentorredevelopment, andanyprojectedincreasein assessedvaluationresultingfromsuchdevelopmentor redevelopment.

b. Theconditionoftheproperty, andifthereisavacantbuilding,the length ofsuchvacancyandits impact uponsurroundingproperty valuesand on municipal services.

c. Thedesirabilityofthelocation, bothas tothepropertyitselfandits impact on surrounding areas andtheir propertyvalues.

d. The ability ofthe project to bebuiltincompliancewithapplicable Village codesand ordinances.

411

e. Vacanciesinexisting buildings in thearea and/ortheextentof vacant landinthegeneral vicinity.

f. Theimpact ofeconomicconditionsingeneralon thefinancial feasibility oftheproject. Thisalonewillnot justify grantingpublic incentives.

g. TheimpactoftheprojectontheVillage's ability toprovidegeneral municipalserviceswithoutincreasedcoststoits residents.

h. TheimpactoftheprojectonemploymentwithintheVillage.

1. Additionalrevenues tobereceivedbytheVillagebecauseofthe completionoftheproject,includingmostnotablysalestax revenue,butalsoincludingwater andsewerfees, licensefees, connection fees, etc.

J. Whetherany facilitieswillbeconstructedas apartoftheproject whichwill have publicbenefit, such as a park or other recreational amenities, the extensionofwater andsewerlines and streets, increased parking facilities, traffic controls, and the like.

k. Whether theprivate enterprise isa new business entitywithinthe Villageor ispresently within the Village andisseekingtoexpand and/or modernize facilities andoperations.

1. Thefinancial necessity for thebusiness entity toreceivepublic incentives fromtheVillage, including, butnotnecessarily restricted to, a finding that the entity wouldnotbuilditsproject without such incentives. ("But For" requirement)

m. Whether theproposedfacilityprovidesnewservicesorgoodsto the Village residentswhicharenecessary ordesirable.

n. Whether theuseofthelandwillcomplimentandbenefitVillage aestheticsincluding butnot limited toimproving significantly the appearanceofexistingproperties and structures.

o. Whethertheactivityorindustryis desirable, bothfromanaesthetic andenvironmental viewpoint.

p. Theproject'simpact ontheVillageinfrastructure.

412

q. The project's impact on traffic and human congestion.

r. The impact of the project on employment and economic development elsewhere in the Village.

s. The impact of the project on the stabilization of Village revenues and expenditures.

t. The impact ofthe project on the Village's overall comparative position vis a vis surrounding communities and areas regarding the provision of goods and services, employment opportunities and municipal revenue.

u. Whether the project involves the rehabilitation of a structure of historic significance.

v. Any unusual factors involved in the project which make it more expense or difficult to proceed without assistance from the Village.

w. Any other benefits or detriments to the Village.

5. If a business entity desires to receive any public incentives, it shall first make application to the Village in writing, which application shall include any items requested by the Village, among other items, the following:

a. Name ofthe applicant business entity including its current address and other contact information (e.g., phone, fax, email, etc.)

b. Name(s) of its agent(s) and/or attomey(s), including address and other contact information (e.g., phone, fax, email, etc.).

c. Identification ofthe incentives being requested.

d. The applicant's description ofhow the project affects the Village, specifically including the various factors identified in Section 4 above.

6. Upon receipt ofthe application and such further documentation and information as may be requested by the Village, the Village will make a determination as to the desirability ofthe project and the need for public incentives based on the factors set forth in Section 4 above. Ifthe Village finds that it is in the best interest ofthe Village and its residents to provide public incentives, the Village will make a determination as to what

413

financialorotherincentivesthatshouldbeprovided to theapplicant, and whethersuchare authorized by law. TheVillage willthen notify the applicantofits tentativerecommendations, as wellas any further documentation thatmaybe required. Suchdocumentation willinclude, at a minimum, thepreparation ofany necessaryresolutiontoinducethe applicantto proceed withitsproposedprojectand theproposedincentive agreement tobeenteredinto bytheVillage.

7. Thelistofpotentialpublicincentivesthatmay be offeredtoanapplicant are identified hereunder. Whether any particular incentiveorincentives will be recommended or offered toaparticularapplicantshallbe determinedona basis ofthe particular factssupportingtheapplication. Each incentivepackageor plan willbetailored tomeetthespecificneeds oftheapplicantand/or the goals oftheVillage. Such incentives may include, but are notnecessarily limitedto thefollowing:

a. Theextensionofpublic facilitiesand improvements, including water, sewer, streets, andparkingfacilities.

b. Totheextentpermitted by law, theprovidingofvarious meansof financingtheproject and relatedimprovementsincluding:

(1) Taxincrementfinancing.

(2) Specialassessment.

(3) Specialservicearea.

(4) IndustrialDevelopmentbondsandPrivateActivitybonds.

(5) Installment contract financing.

(6) Revenue bonds.

(7) Generalobligationbonds ornotes.

(8) Pollutioncontrol revenue bonds.

c. ThepossiblewaiverofvariousVillagefeesandcharges. (e.g., buildingpermit fees)

d. Realestatetaxrebatesorabatements.

414

e. Sales tax rebates.

f. Assistancein obtaining county, state, or federal low-cost loansor grants, and/or obtaining taxorotherincentives from the federal, state, orcounty governments.

g. Waiveror modificationofprovisionsofVillagecodesor ordinances, provided thatsuch changes would notadversely affect thepublic health and safety.

h. Assistanceinassemblingparcelsofland for developmentby condemnation orotherwise.

8. Eachapplicanthereundershallbe requiredtoreimbursetheVillageforall ofits expensesin connection withthe application, includingpreparationof necessary documentation, legalexpenses, and expensesofinvestigation.

B. Apotential incentive will onlybeconsideredifitdemonstrates abeneficial impact tobroaden thecommunity'staxbase andmeetsatleast one ofthefollowing criteria:

1. Job Creation - Doestheprojectcreateat leasttwenty-five (25)newfull timejobs paying at least the area's Average Wageperhourwithfull benefits?

2. JobsRetained (business expansion) -Does theexpansionprojectretainat leastfifteen (15)fulltimejobspayingatleastthe area'sAverageWageper hourwithfull benefits?

3. CapitalInvestment- Doestheproject involvea capitalinvestmentofat least $1 million?

4. Economic Multiplier - Istheprojectinahigheconomicmultiplier industry, suchas manufacturing, research anddevelopment,technology, office, corporatecampus, andhealthcare?

5. Retail Sales - Does theprojecthaveannual retail salesofat least$5 million (resultinginTinleyParksalestaxrevenueof$50,000peryear)?

6. TotalTaxRevenue-Willtheprojectresultinatleast$100,000in total annual taxrevenueto theVillageofTinley Park?

7. Target Company - Doestheproject meetan identified targetneedor target firm desiredby theVillagefor the community?

415

8. TargetDevelopment - Is the projectlocatinginan area the Village has targeted for development?

9. Headquarters - Will the project resultin aregional ornational corporate headquarterslocationwithin Tinley Park?

10. Enhancement - Will the project enhanceorimprove the profitabilityand marketabilityofexistingbusinesses in the community?

C. General Guidelines for Sales Tax Bases Incentives

1. The amountofsalestaxdollarsprovidedunderanincentiveshouldnot exceed the amount retained by the Village ofTinleyPark.

2. The maximumterm ofanincentive agreement shallbe ten (10)years.

3. Inanysalestaxbasedincentive, theVillagewillkeepthefirst tierofsales taxdollarsgeneratedbythebusiness/project. Thisprimarilyrecognizes that theVillageisthe party withfirst entitlement to thesalestaxrevenues.

4. The firsttierofsales taxdollarsretainedbytheVillageshouldalso adequately provideforincremental coststhattheVillagewillincur to provideservicestothebusiness/project receivingthe incentive (e.g., Police, Fire, PublicWorks).

5. Inlocatingabusinessto Tinley Park, thesales taxesgeneratedmustbe newmoneytoTinleyPark.

6. Asalestaxincentivewill consider new revenuesgeneratedbythe business/project. In the caseofanexistingbusiness,thelevel ofsales taxes currentlybeing generatedbythe business/projectandreceivedbythe VillageofTinley Park shall be factoredintoestablishing the base threshold fordeterminingsalestaxrevenuessubjecttoincentive.

D. SpecialIncentive Guidelinesfor SpecificProjects

1. Procurement Operationata WillCountylocation

Theprojectmust meetthe legalrequirementsofthe StateofIllinoisandall ofthe following criteria:

a. Minimumtaxable salesof$30million.

416

b. No increaseddemandonVillageservices.

c. Company must remain inTinley Parkforat least ten (10)years.

d. Incentivewillnotexceed50%ofnewrevenueto the Village.

e. Incentivewillnot exceeda term often (10)years.

f. Incentiveonlyavailabletoamaximumoften(10)activefirms. Considerationofadditional firmsabovethis maximum will require approvalofasuper majority ofthe CorporateAuthority. The CorporateAuthority isdefinedas including the Village Trustees plus theVillage President. A super majority is definedas 3/4of the voting membersherein defined.

2. Sales Tax Sharingfora Will County location

Property taxes forcommercialdevelopmentsin Will County areoften morethan 50%lessthana comparablesitein Cook Countydueto differences in thepropertytax structure ofthetwo counties. This differentialprovidessignificant operationalsavingsforabusiness located in the Will County portionofthecommunityoverasimilar CookCounty location. Duetothis property tax differential, specialsalestaxsharing policies have been developed specific tobusinesses located/locatingin the Will County portionofTinley Park

a. Incentive will not exceed50%ofall sources ofnew revenue to the Villagecreated by the company/project. (Specificnoteshouldbe madeofsection2fbelowwhichlimitsthemaximumsales tax basedincentiveto25% ofsalestax revenues).

b. Incentivewillnotexceedatermoften(10)years.

c. Totalincentivewillnot exceed33%ofcapitalinvestmentbythe project/company.

d. Company/projectmust meetorexceedallVillagecodes; specificallyincludinglandscaping andbuildingrequirements.

e. Foranexpandingbusinesslocatedin WillCounty, thepropertytax savings in relation toa comparable CookCountylocationwillbe includedin the formula foranalysis anddeterminationofanysales

417

taxsharing. The analysiswill beverified bythe Village Treasurer andDirectorofEconomic Development.

f. Themaximum salestaxsharing formula fora WillCounty location shall be25% tothe Company/Project (75%retained by the Village).

g. Each project will bereviewed ona caseby case basis.

3. SalesTax Sharingfor Major RemodelingProjects

The followingcriteriawillbe specificallyconsideredinevaluatinga request forsalestaxsharingtosupportamajorremodelingproject:

a. Thecapitalimprovementmustresultinatleast $10millionin new taxablesalesannually.

b. Themaximumsalestaxsharingformulashallbe 33%tothe Company/Project (67%retainedbytheVillage)

c. Thebasesalestaxfordetermininganyincentiveshallnotbeless thantheAverage Annual Sales Taxforthelastfour(4)calendar yearsasdeterminedbythe Village Treasurerfromverifiedsales taxreporting obtained fromthe Illinois DepartmentofRevenue.

4. CookCountyPropertyTaxAssessment Class 8

Thisprogramofferedbythe CookCountyBoardthroughthe CookCounty Assessor provides forareducedpropertytaxassessmentforindustrialand commercial properties/projects comparable toresidentialpropertyfora periodoften(10)years(withanadditional two [2] yearramp up backto full assessmentlevels). Theprogramisrenewable foraproperty at the conclusionofthe tenyearreducedassessmentperiodwiththeconcurrence ofthe Village Board. Thisprogramisavailable toanyqualifiedlocation inBremenandRichTownships, andspecificdesignatedareasofOrland Township.

a. TheapplicantmustcompleteallCookCountyformsandmeetthe requirementsset forthby CookCounty.

b. Applicantmustdemonstratea beneficialeconomicimpact to the Village ofTinleyParkand/orthelongtermoccupancyofavacant building.

418

c. Applicant mustmeetallVillagecode requirements.

d. VillageofTinleyPark willconsiderandreviewpassageofa resolutionsupporting Class 8 status. Suchresolution isrequired forCookCounty approval.

e. The Village ofTinley Park will review the economic benefits of theprojecteverytenyearstodetermineitspositionregarding potentialrenewal ofthe Class 8 status.

5. CookCounty PropertyTaxAssessmentClass2 and3

TheseassessmentclassificationsavailablethroughtheCookCounty Assessorprovides forareduced propertytaxassessmentformixed-use structures containingbothcommercial andresidentialowneroccupied and rental apartment units. Certainbuildingsizeandotherrestrictionsapply and further detailsmaybeobtainedfrom the CookCountyAssessor's Office. Under these classifications, commercialproperties/projects are assessedatthesame level as residentialproperty.

a. ApplicantmustcompeteallCookCountyformsandmeet the requirements setforth by Cook County.

b. Applicantmustdemonstrateabeneficialeconomicimpacttothe VillageofTinleyPark.

c. Applicantmustmeet allVillagecodes.

d. TheVillageofTinleyParkhasdesignatedcertainareas ofthe communitythroughitsbuildingandzoningcodeswheresuch mixedusedevelopmentsareallowablebyzoningclassificationor byspecialuse. TheVillageofTinleyParkwillconsiderand reviewthesiteplan, considering therecommendationsofthe PlanningandBuildingDepartmentsregardingtheproject, inorder to receivepermanentClass2 or3 status.

6. Will County Property TaxAbatement

Undercertaincircumstances,aspartofanoveralleconomicincentivefora Will Countypropertylocation, theVillagemayprovideanincentivetoa businessbymeansofareduction(abatement)ofaportionoftheproperty taxes fortheVillageofTinleyParkthatwouldotherwisehavebeen extended againsttheproperty.

419

a. The maximumabatementwould be50%ofthetaxes forthe Village ofTinleyPark thatwould otherwisehavebeenextended against the property.

b. Property taxesextended forthe benefit ofthe TinleyParkPublic Library arenotincludedforabatement, unlessthe TinleyPark Public Library Board specifically takesactiontoendorsethe developmentandto be includedaspartofsuchproperty tax incentive.

c. Propertytaxesappearingas"VillageofTinleyParkRoadand Bridge" (typicallyabbreviatedas "Vil Tinley Park RdBr"on the tax bill) are not under the levy control ofthe VillageofTinley Park andare never included for Village based abatement.

d. Themaximumterm for abatementwouldbefive(5) years.

e. ApplicantmustcompleteallWillCountyforms andmeetthe requirements set forth by Will County.

f. Applicant/project must demonstrateabeneficialeconomicimpact totheVillage ofTinley Park.

g. Applicant/projectmustmeetallVillagecodes.

h. AsrecommendedbyWillCounty,theVillageofTinleyParkwill reviewtheproject forpossible specialincentiveassistanceby abatement.

1. TheVillagewillprepare anordinance onanannualbasisduring the life ofthe incentive providingdirectiontotheWillCounty ClerkTax Extension Office forthe appropriateabatement.

E. Incentives withina TaxIncrement FinancingDistrict(TIF)

Incentivesutilizing incrementalpropertytaxrevenuesgeneratedwithina TIF districtwill beprovidedas specifically allowablewithintheenablingordinances establishing the TIFdistrictandrelevant State Statutes.

F. Main Street Facade ImprovementGrant

The VillageofTinleyPark hasdevelopeda FacadeImprovementGrantprogram applicableto properties within the Main Street Development District(OakPark

420

Avenue) toencourageenhancements tothe building street scape. Themaximum benefitisareimbursementgrantof50% ofqualifiedexpensesforfacadeand landscapingimprovements that are not in the natureofnormalmaintenance. The maximumdollar benefitunderthis grantis $35,000,or suchotheramountasmay be established by the Village Board from timetotime.

G. Business Development Loan Program

TheVillage ofTinleyParkhas establishedaBusinessDevelopmentLoan Programto benefit localbusinesses wishingtoexpand. Thisprogramisalinked depositprogram offered in cooperation withour local financial institutions.

1. The Village will depositfrom $25,000to$150,000withtheparticipating bank basedontheindividualproject.

2. Thelinkeddeposit willhaveamaximumfive (5) yearterm.

3. Theparticipatingbankshalldeterminethequalityoftheactualloan.

4. TheVillageofTinleyParkdoesnotguaranteeanyloansmadethroughthe program.

5.TheVillageofTinleyParkrequires aninterestwrite-downofnolessthan 1% tothebenefitoftheborrower.

6. TheVillage ofTinley Park will accepta reducedinterestpaymentonits linkeddepositofanamount notgreaterthana 1.5%discountfromtherate that wouldotherwisebeprovided.

7. In accordance withthe Village's InvestmentPolicy, linkeddepositsin excessofFederalDepositoryInsuranceCorporation(FDIC)limitsmustbe collateralizedwithapprovedsecurities.

8. The Village ofTinley Park willhave a maximum participationexposureof $500,000per year forthis program.

9. LoanApproval Criteria

a. The requested loan isfornot less than $25,000andnotmorethan $150,000.

b. The business projecttobe financedbythebankloanmustbe located within TinleyPark.

421

c. The business project to be financed bythe bankloanmust be applied for by acurrentbusinessowner withacurrentbusiness licensewith theVillageofTinleyPark.

d. Thebusinessproject tobefinanced bythe bankloanmustbe applied forbyanentitythathasbeenestablishedasabusiness for atleast one year based on the business license dates.

e. Theloanmust befora project that will either increasetheamount oflocal tax revenue generatedbythe business (ineither propertyor salestaxes) inrelationtowhich the loanisbeing sought, or increase employment opportunities generated bythebusinesson saidproperty.

f. Allnecessary businesslicenseshavebeenobtainedbytheapplicant relative tothe proposedbusiness.

g. Thepropertyinrelationtowhichtheloanisbeing soughtandthe proposed/existingbusinessuseofsaid propertyareincompliance withall applicable Village codes.

h. Theitemstobefinancedbyabankloanunderthisprogramare limited to:

(1) Acquisitionofrealproperty.

(2) Constructionofa newbuilding.

(3) Constructionofanadditiontoanexistingbuilding.

(4) Remodelingorreconstructionofanexistingbuilding.

(5) Constructionofadditional parkingareasinrelationtothe business.

(6) Purchaseofbusinessrelatedequipment.

(7) Purchaseofbusinessrelatedfixtures.

(8) Purchaseofinventoryforbusinessuse. 10. Loansshallnot beusedtorefinanceexistingindebtednessrelativetoany itemincludedabove.

422

11. Loansprovidedby the bank as partofthis program shallbesubjecttoan interestrate equaltothe Prime Rateas listeddaily inthe Wall Street Journalatthetime ofthe issuance, minus the percentage discountstated by the bank in theirproposal.

12. The bankshall prepareandfilewiththe appropriate governmentalagency all required documentation relative toeachloanissuedby thebank, as necessaryandwhenrequired.

13. The Villagewillnotchargethe applicantaprocessingfee.

14. TheVillage will notbe charged anyservicingfeesbythebankrelativeto the program oranyloanpursuantto thisprogram.

15. The participatingbanksshalldeveloptheirownspecificloanprogramand providedetails totheVillagesothatit may passontheinformationto Village approvedapplicants.

16. The Villagewilladvertisetheloanprogramstocurrentbusinessowners, andadvertiseequally forallparticipatingbanks.

H. Deviations fromEconomicIncentive Policies

1. Fromtimeto time, specialcircumstancesmayarisewhereby theBoard may wishto deviate from the policies hereinestablished(e.g., development ofa"trigger" projectthatis expectedto cause other developmentto occur; sizeand/orscope oftheproject, thelevelof incremental Villagetaxestobe generatedby theproject; or otherunique facts andcircumstances). In such cases, thepoliciesbeingmodifiedshall beidentifiedandthe reasons for such modification/deviationshallbe documentedas follows:

a. Intheevaluationprocessfortheprojectandincentive.

b. Intheresolution adoptingtheincentive.

2. Aproposedincentive thatsubstantiallydeviates fromtheeconomic incentive policies contained herein shall require approval ofasuper majority ofthe Village Board asdefinedin ChapterXI.

I. Itisexpectantofallrecipientsofanyfinancialassistance orincentiveofferedby theVillage thatthebusinesswill bea "goodcorporatecitizen"andpromptlypay

423

all property and other taxes, obtain all necessary licenses, and comply with all Village codes and requirements.

J. Any incentive or inducement agreement that has been approved and entered into by the Village Board prior to the creation/adoption of this Fiscal Policies Manual is not affected by any provisions that vary from the economic incentive policies contained herein as long as the original agreement remains in effect and unchanged.

K. Should changes or modifications be contemplated to an incentive or inducement agreement that has been previously been approved and entered into by the Village Board prior to the creation/adoption of this Fiscal Policies Manual, the provisions for a super majority vote as referenced in Chapter XI shall also apply.

424

IX. Purchasing Policies

A. Purchasing Policy

1. Purchases will bemadeinaccordancewithfederal,state, andmunicipal requirements.

2. Purchaseswill bemadein an impartial, economical,competitiveand efficientmanner.

3. The following purchasing limits shall apply:

a. Purchasesunder$5,000 -Departments areresponsibleto obtainthe bestpricepossibleandto fostercompetition.

b. Purchases greaterthan $5,000butlessthan $20,000 -Atleastthree (3) written quotationsarerequired.

c. Purchasesgreaterthan$20,000 -Competitivebidsmustbe obtainedunlesscompetitivebiddingiswaivedbytheVillage Board,oranemergencyexistswhichrequiresimmediateaction..

4. AllVillage departmentsareexpectedtoutilize itsautomatedPurchasing systemto enter Purchase Requisitions (a request tomakeapurchase),and Purchase Orders(anauthorization to purchase) priortomakingany purchase in the amount greater than $1,000.

B. LocalVendorPurchasingPolicy

A purchasing policy encouraging the use oflocal purveyorsofgoodsandservices andAmericanmade products inVillage purchases greaterthan $25,000wasfirst adopted under Resolution 1992-R-003. Theconceptsofencouragingtheuseof localvendors was furtherclarified and refinedwiththe adoptionofResolution 2005-R-028 which supercededthe earlierpolicy. The2005policywasfurther defined by amendingResolution2009-R-013. Thecurrentpolicyasprovided under Resolution2009-R-013 applies generally toallpurchases undersectionA above. Thispolicyis incorporatedhereinasAppendixB.

C. ResponsibleBidderforVillagePublicWorksProjects

Policies, procedures, andrequirements for establishingthecriteriaforthe determination ofa ResponsibleBidderforVillagePublicWorksprojectswas

425

adopted under Ordinance 2009-0-002. Thispolicy is incorporatedhereinas AppendixC.

D. Disqualified Vendors

From timetotime, theVillagemay become awareofalocal orarea retailer/vendor whofailstoconduct business asa "good corporatecitizen." This could result from:

1. questionable or deceptivetradeor business practices.

2. failureto comply withVillagelicensing requirements.

3. failuretocomply withother municipalcodes.

4.failuretopaylocalpropertytaxeswhendue.

5. failuretocollectand remitlocaltaxes(e.g., hotel tax, amusementtax, salestax, etc.) to Tinley ParkfromactivitiesoccurringwithintheVillage limits. Suchtaxes shall also include any municipalshareoftaxes collected by other governments.

6. other infractions offederal, state, orlocalrules, regulations,orother requirements.

Insuchinstances, attheBoard'sdiscretion,such vendorsmay bedisqualifiedfor Village purchases under its purchasing policies until such issuesarerectifiedand verified as resolved. Thereason(s) fordisqualification shall bedocumentedand providedto allVillagedepartments whomayhavereasontohaveotherwisemade purchasesfrom suchvendors.

E. Franchise/ContractAgreementRenewals

The Village ofTinley Park is committed toensuring that theresidentsofthe Village receive the best value for thoseservices contracted out by theVillage. In ordertoensurethattheVillageofTinley Parkreceivesthatbestvalueforits contracted services, the Village will establish a processofcompetitivebiddingfor thecontracted service. As withmostany contractual relationship, these contractedservices will eventually become dueforrenewaland/orextension. From time to time,it may beinthe best interest ofthe Village towaivethe competitive biddingprocessand directlynegotiatethe termsofa contract renewal and/orextension with anexistingvendor.

426

The followiti.gshall bea guidelinefor negotiatingthe terms oftheVillageof Tinley Park's contract/franchise agreement renewals and/orextensions:

l. The VillageBoardremains committedtoinsuring that theresidentsofthe Village receivehighqualitycontracted services andthat theseservicesare provided at the best valuepossiblefor their tax dollars.

2. Onoccasion, it will be necessary, oradvisable, for theVillageofTinley Park tonegotiatethe renewal/extension terms ofexisting contracts/franchiseagreements(e.g., cabletelevision, naturalgas/Northern Illinois GasCompany, electricity/CommonwealthEdison, refuseservices, ambulance services, etc.)

3. Indeterminingifarenewal/extensionofan existing contract/franchise agreement isin the best interest ofthe VillageofTinleyParkandits residents theVillageBoardwillconsider certaincriteria. Thecriteriashall include, butnot be limited to, the following:

a. Ifthe vendor isthe sole service providerfortheVillageofTinley Park; and

b. Ifthe vendorismeetingand/orexceeding theservicelevels described initsagreements withtheVillage. Theseservicelevels mayincludethefollowing items:

(1) Restorationofpublic properties and right-of-way ifdamage occurred dueto vendor's workon said property

(2) Adequate and timely deliveryofvendor'sservicestothe residents ofTinley Park

(3) Ensuring thatnounreasonableinterruptionsofvendor's servicesare occurring intheVillage

(4) Timelypayment totheVillageofanyapplicablefranchise fees

c. History ofvendorservicecomplaints receivedby theVillage

d. Markettrends regardingthecostofcurrent vendor servicesversus those ofother similar service providers inthearea

e. Considerationshouldbegiventothe valueofanexistingvendor's knowledgeofVillage streets, neighborhoods, trafficpatterns, knowledgeofcommunityeventsandanyother factorswhichmay leadto increased service levelsthroughoutthecommunity;and

427

4 Existingcontracts/franchiseagreements thatareeligiblefor renewal/extension shallbe reviewed by the appropriateVillagecommittee forrecommendationto the Village Boardregardingwhethersaid contract/franchise agreement shall berenewed/extended orbecomepartof a competitive bid process.

5. TheVillageBoardshalldetermine,onacase bycasebasis, ifitisthebest interestoftheVillageto participateinacompetitivebiddingprocessor directlynegotiatewithanexisting vendorfortheVillage'scontracted services.

F. Prevailing Wage

The Villagewillcomply with therequirementstopay thePrevailingWagefor contracted constructionofpublicworksas provided byState Statute (820 ILCS 130). An annual determinationofthe applicableprevailingwagerates shallbe performed as requiredbythestatutory provisions.

428

X. Personal Information Protection Policies

A. Identity TheftPolicy and Prevention Program ("RedFlag"Rules)

Rulesandguidelines for theprotection ofourcustomerspersonalinformationand accounts with the Village wasadopted byResolution2008-R-052 and incorporated hereinasAppendixD.

B. Collection, Use, DisclosureandProtection oflndividuals' Social Security Numbers

A policy regardingthecollection, use, disclosureandprotectionofindividuals' Social Security Numbers wasadoptedby Resolution2010-R-053 andasprovided underthe Illinois Identity ProtectionAct (5 ILCS 179) Thispolicyis incorporatedhereinasAppendixE.

C. IllinoisPersonalInformationProtectionAct (PIPA) (815 ILCS530)

ThisIllinois PublicActoutlinestheactionstobetakenandthenotification requirements necessary should a breachinthe Village's security overpersonal informationoccur. TheVillageofTinley Parkfollows the requirements ofthis Actshould such incidents occur.

429

XI. FiscalPolicy Manual Updatesand.Maintenance

A. ThecreationoftheFiscalPoliciesManualshall notaffectanyagreementsthatthe Village may have enteredinto prior toadoptingthe Fiscal Policies Manual provided such agreements remainin force under their original terms.

B. Should changesormodificationsbecontemplatedtoanyagreement that has been previously been approved and entered intobythe VillageBoard priortothe creation/adoptionofthis FiscalPoliciesManual, theprovisions containedin this Fiscal PoliciesManual shall be incorporatedto the extent possible wherethe agreement language is in conflict with thepoliciescontained herein.

C. TheFinanceCommittee shallperiodicallyreviewthe Fiscal PoliciesManualfor potential updates, revisions, additions, ordeletions. Suchreview shallbe conductedonnotless than a biannual(every twoyears)cycle.

D. All changes (additions, deletions, andmodifications)totheFiscalPolicyManual shallrequire a supermajorityvoteoftheBoardofTrustees. Theaffirmativevote ofatleast two-thirds (2/3)oftheBoardofTrusteesisrequired(e.g.,minimumof a 4-2-0 vote required).

430

XII. Appendices

A. Ordinance 1996-0-039 -InvestmentPolicy

B. Resolution 2009-R-013 -LocalVendorPurchasingPolicy

C. Ordinance 2009-0-002- EstablishingCriteriafortheDeterminationofa Responsible Bidder forVillage Public WorksProjects

D. Resolution2008-R-052-IdentityTheftProtectionPolicy and"RedFlag"Rules

E. Resolution 2010-R-053-ProtectionofSocial SecurityNumbers

431

APPENDIX F

VILLAGE OF TINLEY SHIELD

441

Village Shield

The Village crest was designed by Mrs. John R. (Betty) Avis and was adopted as the official Village flag and seal in 1963. The components of the crest are explained below:

- The candle is a modern touch signifying the light of learning, burning towards progress.

- The Chevron above the candle represents the framework supporting the roof of a house. For our town it signifies the strong and enduring framework already built-ready to meet our future years. "Illinois" is in part a word of French derivation ("Illini", Indian, and "ois”, French - meaning "Tribe of Men").

- The Fleur-de-lis. This sign of the flower, lily, brings to mind purity and cleanliness. For us, it is our striving to keep our town "clean" physically as well as politically.

- The cross of Moline signifies our brotherhood and faith in the future of our town.

- The crescents beneath the candle are a symbol of growth, appropriate to this expanding community.

- The colors of gold, white and red signify brotherhood, cleanliness and courage - reminders of our work, pride and hope in the town of Tinley Park, Illinois.

442

APPENDIX G

GLOSSARY OF TERMS AND ACRONYMS

443

Glossary of Terms and Acronyms

Abatement - A complete or partial cancellation of a levy imposed by the Village.

Account - A term used to identity an individual asset, liability, expenditure control, revenue control, or fund balance.

Accounting System - The total structure of records and procedures which discover, record, classify, summarize and report information on the financial position, and results of operations of a government or any of its funds, fund types, balanced account groups, or organizational components.

Accrual Basis - A basis of accounting in which transactions are recognized at the time they are incurred, as opposed to when cash is received or spent.

Actual - The actual figures in the budget document are year -end audited totals for the fiscal year preceding the budget year.

Actuarial/Actuary - A methodology or person that makes determinations of required contributions to achieve future funding levels that address risk and time.

Adopted Budget - The proposed budget as initially and formally approved by the Village Board.

Ad Valorem Tax - A tax levied in proportion to the value of the property levied.

Allotment - Portion of an annual budget appropriated to an interim period.

Amortization - The reduction of debt through regular payments of principal and interest, of which the principal payments are sufficient to retire the debt instrument at a predetermined date known as maturity.

Annual Comprehensive Financial Report (ACFR) - The Village’s annual financial report prepared in a standard format, that provides a thorough and detailed presentation of the Village’s financial conditions. In a policy statement issued in March 2021 by the Government Finance Officers Association, the terminology “ Comprehensive Annual Financial Report” and particularly its common four-letter acronym were discontinued and should no longer be used

Annualize - Taking changes that occurred mid-year and calculating their cost for a full year, for the purpose of preparing an annual budget.

Appropriation - An authorization granted by a legislative body to make expenditures and to incur obligations for specific purposes. An appropriation is limited to the time it may be expended.

Arbitrage - Investment earnings representing the difference between interest paid on the bonds and the interest earned on the investments made utilizing the bond proceeds.

Assessed Valuation (AV) - A valuation set upon real estate or other property by the County Assessor as a basis for levying taxes. Usually a percentage of fair market value. Illinois statutes dictate 1/3 of fair market value be used as assessed value for property tax purpose.

Assets - Property owned by a government which has a monetary value.

Audit - A comprehensive investigation of the way the government’s resources were actually utilized. A financial audit is a review of the accounting system and financial information to determine whether the government’s resources were recorded in conformance with Generally Accepted Accounting Principles.

Balanced Budget - The budget is balanced when the sum of estimated revenues and appropriated fund balances is equal to expenditures.

Board of Trustees - The governing body responsible for the oversight of the municipality.

Bond - A written promise, generally under a seal, to pay a specified sum of money, called the face value, at a fixed time in the future, called the date of maturity, and carrying interest at a fixed rate, usually payable periodically.

Bonded Refinancing - The payoff and re-issuance of bonds, to obtain better interest rates and/or bond conditions.

Budget - A one-year financial document embodying an estimate of proposed revenues and expenditures of the year. The Village is required by State Statute to approve a budget, and the approved budget sets the legal spending limits of the Village. It is the primary means by which most of the expenditures and service levels of the Village are controlled.

Budget Adjustment - A legal procedure utilized by the Village Staff and Village Board of Trustees to revise a budget at any time during the year.

Budget Authority - Authority provided by Village ordinance that permits departments to incur obligations requiring either immediate or future payment of funds.

Budget Calendar - The schedule of essential dates or milestones which the Village follows in the preparation, adoption and administration of the budget.

Budget Document - The instrument used by the budget-making authority to present a comprehensive financial plan of operations of the Village Board.

Budget Message - A general discussion of the proposed budget as presented in writing by the budget-making authority to the legislative body.

Budget Ordinance - The official document approved by the Village Board to legally authorize the Village staff to obligate and expend resources.

444

Budgetary Control - The control or management of a government or enterprise in accordance with an approved budget for the purpose of keeping expenditures within the limitations of available appropriations and available revenues.

Building Permits - Permits, issued by the Village that authorize construction within the Village.

Cable TV Franchise - Franchise tax levied on a cable television company for use of public rights of way in providing services to customers.

Capital Assets - Assets of significant value and having a useful life of a least one year with a value over $15,000. Capital assets are also call fixed assets.

Capital Budget - A plan of proposed capital outlays and the means of financing them for the current fiscal period.

Capital Improvement - A nonrecurring project including, but not limited to, construction of, a major alterations, remodeling or repair of physical facilities, buildings, structures, streets and highways, storm and sanitary sewers, fixed equipment and landscaping.

Capital Improvement Plan/Program - A multi-year plan for capital expenditures to be incurred each year over a fixed period of years to meet capital needs arising from the long-term work program. The Program identifies each project and specifies its funding source and projected annual expenditures.

Capital Outlay - Expenditures which result in the acquisition of or addition to fixed assets.

Capital Project - Major construction, acquisition or renovation activities which add value to a government’s physical assets or significantly increases their useful life.

Capital Projects Fund - A fund created to account for financial resources to be used for the acquisition or the construction of major capital facilities or equipment.

Cash Basis - A basis of accounting in which transactions are recognized only when cash is increased or decreased.

Cash Reserve - Policy established by the Village Board which requires a certain level of fund be maintained and available for expenses caused by unforeseen events.

Certificate of Excellence in Financial Reporting - An award presented to Governmental units and public employee retirement systems whose comprehensive annual finance reports (CAFRs) are judged by the Government Finance Officer Association of the United States and Canada (GFOA) to substantially conform to certain program standards.

Chart of Accounts - The classification system used by the Village to organize the accounting for various funds.

Commodities - Consumable items used by Village departments. Examples include office supplies, replacement parts for equipment, and gasoline.

Component Unit - A component unit is a legally separate organization that a primary government must include as part of its financial reporting entity for fair presentation in conformity with Generally Accepted Accounting Principles (GAAP).

Contingency - A budgetary reserve set aside for emergencies or unforeseen expenditures not otherwise budgeted for.

Contractual Services - Services provided by another individual, agency, or private entity.

Debt Proceeds - Funds received from the issuance of debt.

Debt Service - The payment of principal and interest on outstanding bonds and notes.

Debt Service Fund - A fund established to account for the accumulations of resources for, and the payment of general long-term debt principal and interest.

Debt Service Requirements - The amounts of money which must be provided pay principal and interest in full and on schedule.

Deficit - (1) The excess of an entity’s liabilities over assets or, (2) expenditures in excess of revenues in a fund over an accounting period.

Delinquent Taxes - Taxes that remain unpaid after the date on which a penalty for nonpayment is applied.

Department - A major administrative organization unit of the Village which indicates overall management responsibility for one or more activities.

Depreciation - The estimated decrease in the value of physical assets due to usage and the passage of time.

Disbursement - The expenditure of funds from an account.

Distinguished Budget Presentation Award Program - A voluntary program administered by the Government Finance Officers Association of the United States and Canada (GFOA) to encourage governments to publish organized and reader “friendly” budget documents, and providing peer recognition and technical assistance to the fiscal officers preparing them.

Division - A sub-unit of organization within a department.

Encumbrance - The commitment of funds to purchase an item or service. To encumber funds means to set aside or commit funds for a specified future expenditure and reduce the available budget.

Enterprise Funds - A fund established to finance and account for operations: (1) that are financed and operated in a manner similar to private business enterprises whereby the intent of the governing body is that costs of providing goods or services to the general public are financed through user charges; or (2) whereby the governing body has decided that periodic determination of

445

revenues earned, expenses incurred, and/or net income is appropriate for capital maintenance, public policy, management control, accountability or other purposes.

Equalization Rate - Illinois property tax statutes require that properties be assessed at 1/3 of fair market value for property tax purposes. However, if a classified system of assessment is used, whereby property is assessed at different rates based on how a property is used (classified), the statutes require that the overall assessment of all properties still be at 1/3 of fair market value. Cook County utilizes a classified system of assessment. The Illinois Department of Revenue determines an Equalization Factor (rate; also referred to as a Multiplier) that is applied against the classified assessed value of each property in order to achieve the prescribed assessment rate of 1/3 (33 1/3%) overall.

Equalized Assessed Value (EAV) - A term associated with valuation for property tax purposes, representing the assessed value (AV) as adjusted by any equalization rate and reduced by any applicable exemptions.

Estimate - A prediction of an amount to be received or spent in a given period of time. The Village prepares estimates of revenues and expenditures for the current fiscal year as part of the budget preparations process.

Expenditures - If the accounts are kept on the accrual basis, this term designates total charges incurred, whether paid or unpaid, including expenses, provision for retirement of debt not reported as a liability of the from which retired, and capital outlays. If they are kept on the cash basis; the term covers only actual disbursements for these purposes.

Expenditure by Classification - A basis for distinguishing types of expenditures; the major classifications used by the Village are: Personal Services, Contractual Services, Commodities, Equipment, Capital Outlay.

Expenses - Charges incurred, whether paid or unpaid, for operation, maintenance, and interest, and other charges which are presumed to benefit the current fiscal period.

Fiduciary Funds (Trust and Agency Funds) - Funds that a government holds or manages in an agent or fiduciary capacity.

Fiscal Policy - Policies established with respect to revenue, spending, and debt management as these relate to a government’s services, program and capital investment. Fiscal policy provides an agreed-upon set of principles for the planning and programming of government budgets and their funding.

Fiscal Year - A twelve-month period of time to which the annual budget applies and at the end of which a municipality determines its financial position and results of operations. The Village of Tinley Park has specified May 1 to April 30 as its fiscal year.

Fixed Assets - Assets of a long-term character in which the intent is for the item to continue to be held or used, such as land, buildings, machinery, furniture and other equipment.

Full Faith & Credit - A pledge of the general taxing power of a government to repay debt obligations (typically used in reference to general obligation bonds).

Full-Time Equivalent (FTE) - A part-time position converted to the decimal equivalent of a full-time position based upon 2,080 hours per year.

Fund A fiscal and accounting entity with self-balancing set of accounts, recording cash and other financial resources, together with all related liabilities and residual equities or balances and changes therein, which are segregated for the purpose of carrying on specific activities or attaining certain objectives in accordance with special regulations, restrictions or limitations.

Fund Accounting - The accounts of the Village are organized on the basis of funds and account groups, each of which is considered a separate accounting entity. The operations of a fund are accounted for with separate sets of self-balancing accounts that comprise its asset, liability, fund equity, revenue and expenditure accounts, as appropriate. Government resources are allocated to and accounted for in individual funds based upon the purpose for which they are to be spent and the means by which spending activities are to be controlled.

Fund Balance - The excess of assets over liabilities and reserves.

Fund Transfer - A budgeted transfer of funds from one fund to another fund.

General Fund - The General Fund is the primary operating fund of the Village. It is used to account for all financial resources except those required to be accounted for in another fund.

General Obligation Bonds - Bonds for whose payments the full faith and credit of the issuing body are pledged. More commonly, but not necessarily, general obligations bonds are considered to be those payable from property taxes.

Generally Accepted Accounting Principles (GAAP) - Uniform minimum standards for financial accounting and recording, encompassing the conventions, rules, and procedures that define accepted accounting principles.

Generally Accepted Auditing Standards (GAAS) - A set of systematic guidelines used by auditors when conduction audits to ensure accuracy, consistency and verifiability of auditor’s actions and reports.

Governmental Accounting Standards Board (GASB) - The independent organization that establishes and improves standards of accounting and financial reporting for U.S. state and local governments.

Governmental Fund Type - One of three broad fund categories which also includes proprietary and fiduciary funds. Within this type are general, special revenue, capital projects and debt service funds.

Grant - A contribution by a governmental unit to another. The contribution is usually made to aid in the support of a specified function, but it is sometimes for general purposes.

Home Rule Municipality - Under the Illinois Constitution, a municipal entity that may exercise any power and perform any function pertaining to its governmental and affairs including but not limited to the power to regulate for the protection of the public health, safety, morals and welfare, to license; to tax; and to incur debt, unless preempted by the State of Illinois. A municipality is designated as a home rule municipality if its population reached 25,000 or if home rule is approved by voters via a referendum.

446

Infrastructure - The physical assets of a government, e.g. roads, bridges, curbs, gutters, sidewalks, water and drainage systems, lighting systems.

Interfund Transfers - Amounts transferred from one fund to another fund.

Internal Service Fund - A fund established to finance and account for services and commodities furnished by a designated department or agency to other departments or agencies within a single governmental unit or to other governmental units. Amounts expended by the fund are reimbursed, either from operating earnings or by transfers from other funds, so that the original fund capital is kept intact.

Levy - To impose or collect tax an amount of tax, special assessment, or service charge for the financial support of Village operations; generally, from property taxes.

Liabilities - Debts or other legal obligations arising out of transactions in the past which must be liquidated, renewed, or refunded at some future date.

Line Item Budget - A budget that itemizes in detail the receipt or expense of funds within a category, typically an account.

Long-Term Debt - Debt with a maturity of more than one year after the date of issuance.

Mandate - A requirement from a higher level of government that a lower level of government perform a task in a particular way or standard. An Unfunded Mandate is a requirement imposed that does not provide a means for compensating the government for added costs that may be required to perform the task demanded.

Modified Accrual Basis of Accounting - A basis of accounting used by Governmental fund types under which revenues are recorded when collectable within the current period or soon thereafter to be used to pay liabilities of the current period, and, expenditures are recognized when the related liability is incurred.

Obligations - Amounts which a government may be legally required to meet out of its resources. They include not only liabilities, but also encumbrances not yet paid.

Operating Budget - The portion of the budget that pertains to daily operations that provides the basic government services.

Operating Expenses - Expenses that are ordinary, recurring in nature and directly related to providing basic government services.

Operating Revenue - Revenue received for ongoing operations (e.g. taxes, fees), that are used to pay day-to-day operating expenses.

Per Capita - A measurement of the proportion of some statistic that is derived by dividing the statistic by the current population. The Village receives certain revenues from the State of Illinois on a per capita basis (e.g. income, Motor Fuel, and Use Taxes).

Personal Services - One of the major categories of operating expenses, Personnel Services include salaries, wages, payroll taxes, insurance and other fringe benefits.

Performance Indicators - Specific quantitative and qualitative measures of work performed as an objective of the department.

Police Pension Employees Retirement System (PPERS) - The PPERS is the retirement system for all of the Village’s sworn police employees. PPERS functions for the benefit of these employees and is governed by state statutes and administered by a fivemember pension board.

Prior Year Encumbrances - Obligations from previous fiscal years in the form of purchase orders, contracts or salary commitments which are chargeable as an appropriation and are reserved. They cease to be encumbrances when the obligates are paid or otherwise terminated.

Property Tax Levy - The amount of money a local government requests to receive from a tax against real property. See also Levy.

Property Taxes - Operating revenues received as a result of property taxes levied on real property.

Proprietary Funds - A proprietary fund is used in government accounting for activities that involve business-like interactions, either within the government or outside of it. See also Enterprise Fund.

Purchase Order - A document stating or confirming an offer to buy goods and/or services, which upon acceptance by a vendor becomes a contract. Its main function is to enhance and control the buying practices of the Village.

Reserve Fund Balance - Portions of fund balance that are either legally restricted to a specific future use or not available for appropriation or expenditure.

Retained Earnings - The term Retained Earnings generally relates to “for profit” accounting indicating the cumulative net earnings or profit not otherwise paid out or restricted. It is the equivalent of “Fund Balance” in governmental accounting.

Revenues - Amounts received by a government from a given source such as taxes, fees, fines, et cetera.

Revised Budget - The formally adopted budget that is subsequently adjusted by the Village Board.

Sales Tax - A tax imposed on the sales of goods, commodities, and certain services.

Special Revenue Funds - A fund used to account for the proceeds of specific revenue sources that are legally restricted to expenditures for specific purposes.

Taxes - Compulsory charges levied by a government for the purpose of financing services performed for the common benefit. This term does not include specific charges made against particular persons or property for current or permanent individualized benefits such as special assessments.

Tax Levy - The total amount to be raised by general property taxes for operating and debt service purposes specified in the Tax Levy Ordinance. See also Levy.

447

Taxes - Charges levied by a government for the purpose of financing services performed for the common benefit of the people. See also Levy.

Tax Increment Financing (TIF) - A public financing method that is used to assist redevelopment, infrastructure, and other community improvement projects within an established area. The creation of a TIF district and how TIF funds can be expended are established by Illinois statutes. The tax increment is the difference in taxes produced for a property or area when a TIF district is established and the amount produced after redevelopment or improvements have occurred. TIF revenues received are accounted for in a special revenue fund and used to pay qualified project costs within the district including debt service.

Trial Balance - A list of that includes the account number, account description and debit or credit balances, reflected in separate columns.

User Charges - A charge assessed for a particular service.

Water & Sewer Fund - A fund established to account for operations of water and sewer system. It is operated in a manner similar to private business enterprises where the intent is cost recovery. See also Proprietary and Enterprise Funds.

448
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.