Finance Advisory Committee
Regular MeetingDeKalb, IL · May 11, 2016
Minutes
MINUTES
CITY OF DEKALB
JOINT CITY COUNCIL & FINANCE
ADVISORY COMMITTEE MEETING
MAY 11, 2016
A joint meeting of the City Council and Finance Advisory Committee of was held on May
11, 2016 in the City Council Chambers of the DeKalb Municipal Building, 200 South
Fourth Street, DeKalb, Illinois.
A. CALL TO ORDER
Mayor Rey called the meeting to order at 5:31 p.m.
B. ROLL CALL FOR ATTENDANCE
City Clerk Jennifer Jeep Johnson called the roll, and the following members of the City
Council were present: Alderman Michael Marquardt, Alderman Bob Snow, Alderman Kate
Noreiko, Alderman Tony Faivre and Mayor John Rey. Alderman Bill Finucane arrived at
5:45 p.m. Alderman David Jacobson and Alderman Dave Baker were absent.
The following members of the Finance Advisory Committee (FAC) were present:
Chairman Mike Peddle, Connie Golden, Tom Teresinski, David Conlin, Mike Verbic, and
Lynn Neely. Ronald Partch was absent.
Also present were: Assistant City Manager Patty Hoppenstedt, Finance Director Cathy
Haley, Deputy Police Chief Wes Hoadley, Deputy Fire Chief Jeff McMaster, Public Works
Director Tim Holdeman, Community Development Director Ellen Divita, Management
Analyst Lauren Stott, Management Analyst Jared Heyn, Assistant Finance Director
Robert Miller and City Clerk Jennifer Jeep Johnson.
The Mayor made opening remarks, stating the City Manager would not be in attendance
in order to tend to family issues. He reminded everyone that the budget is more than just
a financial document.
C. SIX-MONTH BUDGET PROCESS
Finance Director Haley provided an overview of the six month budget, which is being
called FY2016.5. She briefly explained how the budgeting process works, and how the
document was prepared.
Finance Director Haley explained that the City’s 2025 Strategic Plan has been
incorporated into the budget, stating the goals contained therein have been aligned with
the budget dollars. She highlighted that the budget had been prepared with technology
in mind in order to create efficiencies throughout current City operations.
Joint Council & Finance Advisory Committee Meeting
May 11, 2016
Page 2 of 6
Finance Director Haley briefly explained that General Fund FY16 revenues are trending
slightly below budget and FY16 expenditures are trending in below budgeted parameters
by more than $1.0 million. Graphs were provided showing these trends. She explained
that property tax revenue for FY16.5 is shown in full since all dollars will be collected prior
to December 31, 2016.
Chairman Peddle provided greater insight into what citizens would be seeing on their
property tax bill: the City’s portion, the library, pension levy.
Finance Director Haley continued to provide an overview of:
Revenue assumptions.
Income tax assumptions.
The continued transfer in from Water for the EPI study recommendation of payment in
lieu of taxes.
Brief discussion ensued as to State versus County wide trends regarding taxing.
Brief discussion ensued as to when the Library budget will be incorporated for discussion.
Finance Director Haley provided a 10 year trend in property tax assumption graph, as
well as Home Rule sales tax, and income tax.
Brief discussion ensued as to EAV trends.
Finance Director Haley also highlighted Municipal sales tax, Local Use tax, and Telecom
tax.
D. REVENUES
1. Overview of Comparables
2. Recommended changes for FY 2016.5
Finance Director Haley walked the Council and FAC through the table of various
tax revenues compared to other cities.
Deputy Fire Chief McMaster provided information on insurance rates from the
Fire Department.
Further discussion ensued as to what savings have been realized under the
ACA, if any.
Brief discussion ensued as to the cost of ambulance fees.
Joint Council & Finance Advisory Committee Meeting
May 11, 2016
Page 3 of 6
Finance Director Haley highlighted changes in both the ambulance revenue
charges, and video gaming revenue, which was recommended to be increased to
the maximum allowed. Both revenue recommendations would be made for
General Fund purposes.
Further discussion ensued as to the fees, and how they work.
Mr. Teresinski thought the revenue projections were exactly what the FAC needed
in order to make decisions.
Brief discussion ensued as to liquor licensing fees.
Further discussion ensued as to how insurance billing works regarding ambulance
needs.
E. FY2016.5 BUDGET PRESENTATION
Finance Director Haley provided the following overview via a slide presentation:
General Fund Expenditures: trending below budget by just over $1.07 million
Salary Assumptions: Police Union Contract
Staffing Changes: Increasing Telecommunications part-time hours, which will have
a decrease for overtime dollars
Filling the IT Director position in three months (reflected in the budget)
Increasing CDAA hours ($8,400)
Other Expenditure Assumptions:
Transfer of $636,418 to Fleet and Equipment for new purchases
Matchpoint Consultant Phase I
Digital Soundboard
Fire Department increase in training and membership
Intelligent stream recorded system
Meggitt Training Firearms simulator and Police Department equipment
50-50 Tree Planting Program reinstated
City staff recommended a language change to the Fund Balance Reserve Policy.
Joint Council & Finance Advisory Committee Meeting
May 11, 2016
Page 4 of 6
It was further explained that with recommended transfers, the City would have a deficit
budget of a little over $619,000, but the reserve fund balance is still at 25%.
Mr. Teresinski wondered whether the Airport would require a subsidy.
Brief discussion ensued as to whether the Airport would receive a loan or a transfer.
Finance Director Haley explained that the goal is for the Airport to be self-sufficient.
Finance Director Haley highlighted the increase in the fund balance from FY2013 to
FY2016, stating they’re at their highest rate in 10 years.
1. FY16.5 12-month budget comparison: What the 12 month projection would look
like.
2. Five-Year Financial Projection: Appendix section of the Budget.
Meant to be a tool for more thorough projections.
Finance Director Haley drew attention to the City’s health care expenditure history.
Finance Director Haley walked Council and the FAC through the projections,
pointing out that it is a tool to help guide expenditures.
Chairman Peddle stated concern with ending projections at a 20% reserve, with
further discussion as to how best to approach the fund balance, and where
expenditures will fit into the five year projections.
Police and Fire Pension Funds: Separate Funds with their own boards, with their
own accounting.
Mr. Teresinski pointed out that pensions are established at the State level, and are
non-negotiable, but asked whether any of the other components are moveable,
with Finance Director Haley saying no.
Chairman Peddle stated he wanted to look at the big picture, which is that the
City’s pension liabilities are underfunded, so looking government wide, there isn’t
a giant surplus of cash that the City is sitting on.
Further discussion ensued as to retiree benefits.
Brief discussion ensued as to the General Fund transfer.
Chairman Peddle pointed out that one of the points of this process is for citizens
to be able to understand the budgeting process. He explained where information
can be found on the website.
Joint Council & Finance Advisory Committee Meeting
May 11, 2016
Page 5 of 6
3. Internal Service Funds
Finance Director Haley walked everyone through these numbers, including
workers compensation numbers. She highlighted all of the expenditures.
Brief discussion ensued as to the health care plan offered by the City.
Assistant City Manager Hoppenstedt provided a brief explanation of the
deductibles for the family plans, and the insurance coverages of employees.
Discussion ensued as to the Water Fund.
Property and liability insurance was addressed.
Finance Director Haley directed everyone’s attention to the summary of the
General Fund, and Fund Balance Report (page 27), showing every fund across
the City, and where the fund balance is expected to fall in FY16 and FY16.5.
Brief discussion ensued as to the staff phase out projects.
Chairman Peddle inquired into the employee gift card line item, which has been
eliminated this year.
F. OTHER ITEMS
Mr. Teresinski stated the FAC expectations of the five year plan. The FAC agrees
with the mechanics, and would like to see DeKalb compared to other college
towns, to understand what the City is doing and why.
Chairman Peddle highlighted the notion of comparables and the need to develop
a set of comparable communities that would be used for different purposes: wages,
versus menu of services. Expectations on comparables for expense side, median
income, etc. in order to make a five year plan that makes sense, and is sustainable.
Assistant City Manager Hoppenstedt stated that comparables can vary so
drastically from town to town that it requires a remarkable level of detail in order to
sort out the details.
Alderman Noreiko requested a breakdown of full time and part time employee
hours, asking for them to be listed in full time equivalent.
Assistant City Manager Hoppenstedt said staff has attempted to simplify the data
to total number of people, instead of total number of hours, because there are
variances in part time staff. The calculation of all of the variances was skewing the
numbers, so it was simplified to number of people.
Joint Council & Finance Advisory Committee Meeting
May 11, 2016
Page 6 of 6
Chairman Peddle stated that the goal was to be transparent and strategic,
highlighting the importance of prioritizing what needs to be known. He wants the
numbers broken down in all the ways that are needed, without saying that the data
is too complicated. He respectfully acknowledged the difficulty in compiling the
data, but said it needs to be understood better. The goal for any organization is to
have benchmarks, and it’s the FAC’s opinion that adequate benchmarks currently
do not exist. The FAC is asking for such benchmarks in order to better understand
what’s being done.
Alderman Snow agreed with the former comments.
G. PUBLIC PARTICIPATION
Mr. Dwayne Brown inquired as to what percentage of Police and Fire pensions are
funded, with Finance Director Haley responding 51.4% Police and 41.4% Fire.
Mr. Brown asked specific questions about his tax bill, with discussion ensuing as to how
Illinois state taxes work.
H. CONFIRM NEXT MEETING DATE AND TIME
The next joint meeting of Council and the FAC will take place on Wednesday, May 25,
2016.
Mayor Rey thanked Finance Director Haley, City staff, the FAC and Council members for
their participation.
I. ADJOURNMENT
MOTION
Alderman Noreiko motioned to adjourn: seconded by Alderman Marquardt.
VOTE
Motion carried on a voice vote of all Council and FAC members present. The meeting
adjourned at 7:39 p.m.
_____________________________________
JENNIFER JEEP JOHNSON, City Clerk
Approved by City Council June 13, 2016.
Approved by Finance Advisory Committee July 12, 2016.
Agenda
AGENDA
Joint City Council & Finance Advisory Committee Meeting
Wednesday May 11, 2016
5:30 p.m.
City Hall Council Chambers (Second Floor)
A. Call to Order
B. Roll Call for Attendance
C. Six-month budget process
1. Property tax revenue and expenditures
2. Explanation of why not 50% less across all revenues and
expenditures
3. What FY2016.5 would look like if it was a full year.
4. DeKalb’s 2025 Strategic Plan incorporation for FY2016.5 vs FY2017
Budget
5. Overview of FY2016.5 Budget
D. Revenues
1. Overview of Comparables
2. Recommended changes for FY2016.5
E. FY2016.5 Budget Presentation
1. General Fund
2. Refuse Fund
3. Debt Service Funds
4. Police and Fire Pension Funds
5. Foreign Fire Insurance Fund
6. Internal Service Funds
F. Other Items
G. Public Participation
H. Confirm Next Meeting Date and Time
1. May 25, 2016 at 5:30 p.m. in the City Hall Council Chambers
I. Adjournment
The Finance Advisory Committee’s role (as listed in Chapter 54-11) is to provide
well-reasoned, financially sound recommendations to the Council. Meetings and
reporting shall be on a project-by-project basis or as otherwise assigned by the
City Council. The Finance Advisory Committee shall work in cooperation with the
City Council and the City Manager to analyze the City’s financial policies, long
term financial stability, options for greater efficiencies and possible revenue and
expenditure modifications.
Page |2
CITY OF DEKALB FY2016.5 12-MONTH BUDGET COMPARISON Agenda Item C3
FY 2016.5
FY 2014 FY 2015 FY 2016 FY 2016 FY 2016.5 12-Month
ACTUAL ACTUAL BUDGET ESTIMATE BUDGET PROJECTION
GENERAL FUND REVENUES
01-00-00-001-3110 PROPERTY TAX - CORPORATE 0 0 0 0 824,107 824,107
01-00-00-001-3111 PROPERTY TAX - FICA 457,897 482,554 204,791 202,966 204,818 204,818
01-00-00-001-3112 PROPERTY TAX - IMRF 314,075 247,062 251,028 248,765 251,035 251,035
01-00-00-001-3113 PROPERTY TAX - POLICE PENSION 1,352,291 1,448,949 1,636,885 1,622,105 1,636,914 1,636,914
01-00-00-001-3114 PROPERTY TAX - FIRE PENSION 2,037,490 2,024,522 2,177,836 2,158,156 2,177,856 2,177,856
TOTAL PROPERTY TAXES 4,161,753 4,203,086 4,270,540 4,231,992 5,094,730 5,094,730
01-00-00-002-3131 SALES TAX - CITY 5,935,106 6,673,332 7,000,000 6,500,000 3,510,000 6,550,000
01-00-00-002-3132 MROT 4,458,400 5,422,936 5,400,000 5,315,000 2,765,000 5,400,000
01-00-00-002-3133 LOCAL USE TAX 785,080 918,868 900,000 1,012,000 538,050 1,086,000
01-00-00-002-3135 HOTEL/MOTEL TAX 0 0 290,000 275,000 137,500 290,000
01-00-00-002-3142 RESTAURANT & BAR TAX 1,831,234 1,856,308 1,825,000 1,900,000 925,000 1,900,000
TOTAL SALES & USE TAXES 13,009,820 14,871,444 15,415,000 15,002,000 7,875,550 15,226,000
01-00-00-003-3161 FRANCHISE TAX 469,860 485,468 470,000 485,000 245,000 485,000
01-00-00-003-3162 MUNICIPAL UTILITY TAX 3,600,059 2,557,384 2,560,000 2,340,000 1,150,000 2,550,000
01-00-00-003-3163 TELECOMMUNICATIONS TAX 0 876,495 850,000 840,000 400,000 819,000
TOTAL GROSS RECEIPTS TAXES 4,069,919 3,919,347 3,880,000 3,665,000 1,795,000 3,854,000
01-00-00-004-3221 AMUSEMENT LICENSES 2,900 2,950 2,900 2,900 0 2,900
01-00-00-004-3222 LIQUOR LICENSES 242,200 227,531 215,000 215,000 122,000 224,400
01-00-00-004-3225 ROOMING HOUSE LICENSES 11,400 21,500 13,500 15,800 7,900 15,800
01-00-00-004-3239 OTHER LICENSES 29,820 53,502 25,000 25,000 0 75,000
01-00-00-004-3242 BUILDING PERMITS 185,298 278,789 455,401 375,000 140,000 280,000
01-00-00-004-3244 ELECTRIC PERMITS 18,660 51,656 30,000 50,000 25,000 50,000
01-00-00-004-3245 PLUMBING PERMITS 16,589 22,283 20,000 20,000 10,000 20,000
01-00-00-004-3246 SEWER PERMITS 3,960 2,740 3,750 2,500 1,250 3,750
01-00-00-004-3247 HVAC PERMITS 10,989 16,607 15,000 15,000 7,500 15,000
01-00-00-004-3259 OTHER PERMITS 10,850 8,115 5,500 18,000 4,000 10,000
01-00-00-004-3266 FIRE LIFE SAFETY LICENSES 18,794 22,432 20,000 20,000 10,000 20,000
01-00-00-004-3271 PARKING PERMITS 3,280 5,460 3,240 2,000 1,000 3,240
01-00-00-004-3330 RENTAL CRIME FREE REGISTRATION 197,586 188,893 190,000 190,000 100,000 190,000
TOTAL LICENSES & PERMITS 752,326 902,456 999,291 951,200 428,650 910,090
01-00-00-005-3310 FEDERAL GRANTS 0 799 0 4,171 0 0
01-00-00-005-3315 FEDERAL PASS THROUGH 23,660 28,499 15,000 15,000 7,000 7,000
01-00-00-005-3320 FIRE GRANTS 0 0 217,272 220,773 76,500 76,500
01-00-00-005-3325 POLICE GRANTS 0 0 0 8,500 0 0
01-00-00-005-3340 STATE GOVT GRANTS 4,585 6,674 0 0 0 0
01-00-00-005-3351 STATE INCOME TAX 4,197,440 4,515,729 4,358,970 4,743,000 2,245,530 4,600,000
01-00-00-005-3356 PERSONAL PROP REPLACE TAX 131,245 205,113 150,000 170,000 64,000 170,000
01-00-00-005-3358 OTHER SHARED REVENUES 128,066 159,492 155,000 154,000 75,500 155,000
01-00-00-005-3359 TOWNSHIP ROAD & BRIDGE TAX 225,838 147,697 200,000 148,000 148,000 148,000
01-00-00-005-3362 VIDEO GAMING TAX 47,703 84,469 80,000 130,000 65,000 200,000
TOTAL INTERGOVERNMENTAL REVENUES 4,758,537 5,148,471 5,176,242 5,593,444 2,681,530 5,356,500
01-00-00-006-3413 PLANNING/ZONING FEES 0 6,452 0 0 0 0
CITY OF DEKALB FY2016.5 12-MONTH BUDGET COMPARISON Agenda Item C3
FY 2016.5
FY 2014 FY 2015 FY 2016 FY 2016 FY 2016.5 12-Month
ACTUAL ACTUAL BUDGET ESTIMATE BUDGET PROJECTION
01-00-00-006-3414 ENGINEERING PLAN REVIEW 0 0 0 0 0 0
01-00-00-006-3415 ZONING FEES 7,934 5,125 5,300 10,000 5,000 10,000
01-00-00-006-3416 DEVELOPMENT INSPECTION FEES 0 458 0 229 0 0
01-00-00-006-3417 HOTEL INSPECTION FEES 3,966 5,277 4,000 5,000 0 5,000
01-00-00-006-3421 POLICE SERVICES 1,763 9,200 4,000 7,500 3,750 7,500
01-00-00-006-3422 FIRE SERVICES 822,322 836,768 800,000 850,000 425,000 871,250
01-00-00-006-3423 AMBULANCE SERVICES 782,766 840,302 820,000 875,000 437,500 1,025,000
01-00-00-006-3437 FUEL SALES 152,321 143,674 150,000 100,000 50,000 145,000
01-00-00-006-3446 ADMINSTRATION FEES 0 0 112,500 33,750 67,500 135,000
01-00-00-006-3448 FINGER PRINT FEE [FY15 ONLY] 1,345 3,210 0 0 0 0
TOTAL SERVICE CHARGES 1,772,417 1,850,467 1,895,800 1,881,479 988,750 2,198,750
01-00-00-007-3511 CIRCUIT COURT FINES 331,228 321,744 300,000 300,000 150,000 300,000
01-00-00-007-3512 DUI FINES - COUNTY 0 45,320 110,000 55,500 25,000 55,500
01-00-00-007-3513 DUI FINES 26,784 44,118 0 0 0 0
01-00-00-007-3514 POLICE FINES 65,310 59,863 70,000 60,000 30,000 60,000
01-00-00-007-3515 ABATEMENT FINES 40,951 6,175 10,000 5,000 2,500 5,000
01-00-00-007-3517 FALSE FIRE ALARM FINES 1,700 5,100 2,000 5,000 2,500 5,000
01-00-00-007-3518 MAIL-IN FINES 67,305 69,153 72,000 72,000 36,000 72,000
01-00-00-007-3519 TOW FINES 2,775 2,131 2,000 2,000 1,000 2,000
01-00-00-007-3520 CRIME FREE HOUSING FINES 400 250 500 0 0 500
01-00-00-007-3521 ADMINISTRATIVE TOW FINES 324,048 223,010 235,000 220,000 110,000 225,000
01-00-00-007-3529 OTHER FINES 27,877 26,565 27,000 27,000 13,500 27,000
TOTAL FINES 888,377 803,429 828,500 746,500 370,500 752,000
01-00-00-008-3185 MISCELLANEOUS TAXES-AUTO RENTA 16,601 21,517 20,000 20,000 10,000 20,000
01-00-00-008-3610 INVESTMENT INTEREST 84,758 121,791 84,950 40,000 17,500 50,000
01-00-00-008-3910 REFUNDS / REIMBURSEMENTS 467,852 384,064 300,000 375,000 190,900 375,000
01-00-00-008-3920 SALES OF ASSETS 42,185 520 0 0 0 0
01-00-00-008-3947 POLICE FORFEITURES 9,115 112,149 35,000 35,900 103,987 103,987
01-00-00-008-3948 ANTI-CRIME ACTIVITIES 80,288 37,400 35,000 35,000 17,500 35,000
01-00-00-008-3949 CRIME LAB 3,881 13,390 15,000 15,000 7,500 15,000
01-00-00-008-3961 DONATIONS 1,000 4,804 5,000 5,000 1,000 5,000
01-00-00-008-3965 TIF PROPERTY TAX SURPLUS 177,985 192,252 180,000 190,221 185,000 185,000
01-00-00-008-3966 TIF SALES TAX SURPLUS 385,653 365,063 350,000 350,000 339,915 339,915
01-00-00-008-3970 MISCELLANEOUS INCOME 43,363 126,313 59,800 25,000 15,000 50,000
TOTAL OTHER INCOME 1,312,681 1,379,262 1,084,750 1,091,121 888,302 1,178,902
01-00-00-009-4705 TRANSFER FROM ECON DEV FUND 0 91,405 0 0 0 0
01-00-00-009-4725 TRANSFER FROM WORK COMP FUND 0 0 250,000 250,000 0 0
01-00-00-009-4732 TRANSFER FROM CAPITAL FUND 0 299,843 0 0 0 0
01-00-00-009-4740 TRANSFER FROM WATER FUND 650,000 702,518 258,965 258,965 271,100 271,100
01-00-00-009-4747 TRANSFER FROM REFUSE FUND 204,146 96,379 175,000 175,000 35,350 175,000
01-00-00-009-4761 TRANSFER FROM TRANSPORTATION 11,074 5,611 21,590 17,486 8,999 20,000
01-00-00-009-4762 TRANSFER FROM MOTOR FUEL 67,469 0 0 0 0 0
01-00-00-009-4763 TRANSFER FROM TIF FUND #1 791,672 791,672 678,576 678,576 282,740 565,480
01-00-00-009-4766 TRANSFER FROM TIF FUND #2 150,931 150,931 113,198 113,198 47,877 95,754
01-00-00-009-4767 TRANSFER FROM REHAB FUND 1,000 0 0 0 0 0
01-00-00-009-4772 TRANSFER FROM CDBG FUND 87,797 71,334 86,500 86,500 40,600 86,500
CITY OF DEKALB FY2016.5 12-MONTH BUDGET COMPARISON Agenda Item C3
FY 2016.5
FY 2014 FY 2015 FY 2016 FY 2016 FY 2016.5 12-Month
ACTUAL ACTUAL BUDGET ESTIMATE BUDGET PROJECTION
01-00-00-009-4781 TRANSFER FROM SSA #3 500 500 500 500 500 500
01-00-00-009-4782 TRANSFER FROM SSA #4 500 225 500 500 500 500
01-00-00-009-4783 TRANSFER FROM SSA #6 500 500 500 500 500 500
01-00-00-009-4784 TRANSFER FROM SSA #14 0 500 500 500 500 500
TOTAL TRANSFERS IN 1,965,589 2,211,417 1,585,829 1,581,725 688,666 1,215,834
TOTAL GENERAL FUND REVENUES 32,691,419 35,289,377 35,135,952 34,744,461 20,811,678 35,786,806
GENERAL FUND EXPENDITURES
01-00-00-100-8101 REGULAR WAGES 13,948,310 14,595,323 15,003,777 14,670,087 7,826,336 15,556,557
01-00-00-100-8102 OVERTIME 1,472,045 1,084,122 1,069,722 1,079,631 742,070 1,185,231
01-00-00-100-8103 PART-TIME WAGES 488,859 508,686 823,116 708,131 406,943 905,955
01-00-00-100-8112 WELLNESS BONUS 4,800 6,150 9,300 5,100 0 9,300
01-00-00-100-8113 LONGEVITY 135,333 153,348 150,802 141,540 73,993 137,354
01-00-00-100-8119 EDUCATION BONUS 5,000 4,875 5,000 4,875 5,000 5,000
01-00-00-100-8171 FICA 504,745 511,840 578,303 510,874 310,773 617,728
01-00-00-100-8172 POLICE/FIRE PENSION 3,389,781 3,473,470 3,814,721 3,780,265 4,638,877 4,638,877
01-00-00-100-8173 IMRF 978,085 816,849 739,386 656,934 424,750 829,731
01-00-00-100-8174 CLOTHING ALLOWANCE 112,592 108,521 113,688 113,688 45,000 114,005
01-00-00-100-8175 HEALTH INSURANCE 3,784,631 3,806,524 3,508,504 3,508,504 2,162,724 3,996,119
01-00-00-100-8178 WORKERS COMPENSATION 702,346 1,056,175 1,061,375 1,061,375 530,691 1,061,375
01-00-00-100-8179 UNEMPLOYMENT INSURANCE 20,806 12,942 10,000 3,750 0 0
01-00-00-100-8304 CAR ALLOWANCE 12,033 17,992 17,271 16,624 10,509 20,700
TOTAL PERSONNEL 25,559,367 26,156,816 26,904,965 26,261,378 17,177,666 29,077,932
01-00-00-200-8201 BOARDS & COMMISSIONS 3,058 2,500 7,835 5,335 2,605 5,335
01-00-00-200-8202 PRINTED MATERIALS 41,537 49,897 86,659 61,449 37,405 61,449
01-00-00-200-8204 OFFICE SUPPLY 37,547 26,793 28,456 22,970 14,271 22,970
01-00-00-200-8210 BUILDING MECH SYS- MAINTENANCE 14,673 13,205 17,720 16,000 8,500 16,000
01-00-00-200-8219 BUILDING SUPPLIES 31,570 8,662 7,537 8,400 4,268 8,400
01-00-00-200-8226 VEHICLE MAINTENANCE & PARTS 214,709 156,846 194,079 169,600 85,057 169,600
01-00-00-200-8228 STREET/ALLEY MATERIALS 30,798 29,712 30,500 30,500 10,000 30,500
01-00-00-200-8229 STREETLIGHTS, PARTS 11,349 11,440 24,000 22,000 11,000 22,000
01-00-00-200-8230 TRAFFIC SIGNALS, PARTS & SUPPS 22,519 14,717 42,000 35,000 21,000 35,000
01-00-00-200-8231 TRAFFIC & STREET SIGNS 17,587 17,900 20,000 20,000 10,000 20,000
01-00-00-200-8233 STORMWATER SYSTEM PARTS 15,397 8,568 20,000 18,000 10,000 18,000
01-00-00-200-8235 SNOW & ICE CONTROL MATERIALS 141,769 134,619 140,500 85,500 40,500 140,500
01-00-00-200-8237 HOSPITAL PATIENT SUPPLIES 37,461 23,262 0 0 0 0
01-00-00-200-8240 FIREFIGHTING SUPPLY/EQUIP 18,047 19,407 36,530 36,000 22,250 36,000
01-00-00-200-8241 AMBULANCE SUPPLY/EQUIP 24,040 25,763 45,500 40,000 23,000 40,000
01-00-00-200-8242 INSPECTOR SUPPLY/EQUIPMENT 139,417 91,675 84,980 78,600 128,973 78,600
01-00-00-200-8243 INVESTIGATIONS SUPPLY/LIVESCAN 22,227 26,615 11,510 6,700 4,930 6,700
01-00-00-200-8244 LAB SUPPLY AND MINOR EQPT 692 559 600 0 300 600
01-00-00-200-8245 OIL GAS & ANTIFREEZE 459,206 333,635 391,902 227,835 138,403 250,000
01-00-00-200-8246 DUI FINES EXPENDITURES 0 -676 15,000 9,000 13,884 15,000
01-00-00-200-8247 POLICE FORFEITURES EXPENDITURE 0 10,024 5,000 18,000 11,070 35,000
01-00-00-200-8248 ANTI-CRIME ACTIVITIES 0 21,014 6,200 7,500 6,000 35,000
CITY OF DEKALB FY2016.5 12-MONTH BUDGET COMPARISON Agenda Item C3
FY 2016.5
FY 2014 FY 2015 FY 2016 FY 2016 FY 2016.5 12-Month
ACTUAL ACTUAL BUDGET ESTIMATE BUDGET PROJECTION
01-00-00-200-8249 CRIME LAB EXPENDITURES 0 1,094 4,000 3,000 5,800 15,000
01-00-00-200-8270 WEARING APPAREL 38,696 20,816 23,125 20,089 16,364 21,000
01-00-00-200-8285 TECHNOLOGY SUPPLIES 74,632 47,382 65,317 65,677 25,100 50,200
01-00-00-200-8291 JANITORIAL SUPPLIES 15,748 16,557 17,500 16,500 8,250 16,500
01-00-00-200-8294 ACTIVITIES SUPPLIES 160 0 1,150 1,150 1,700 3,400
01-00-00-200-8295 SMALL TOOLS & EQUIPMENT 10,394 11,343 22,722 13,572 10,046 20,092
01-00-00-200-8299 COMMODITIES 15,283 9,060 10,560 9,050 6,705 10,000
TOTAL COMMODITIES 1,438,516 1,132,388 1,360,882 1,047,427 677,381 1,182,846
01-00-00-300-8301 RENTAL, EQPT & FACILITIES 0 0 1,400 1,400 700 1,400
01-00-00-300-8305 FREIGHT & POSTAGE 20,422 27,113 41,824 27,670 16,153 41,824
01-00-00-300-8306 SPECIAL EVENTS 7,101 16,159 22,850 19,750 16,700 22,850
01-00-00-300-8307 HUMAN & SOCIAL SERVICES 148,233 147,461 150,000 150,000 78,000 150,000
01-00-00-300-8310 EQUIPMENT - MAINTENANCE 82,190 69,386 78,814 65,973 33,433 78,814
01-00-00-300-8311 BUILDING MECH SYS- MAINTENANCE 30,120 31,265 35,778 34,000 15,600 35,778
01-00-00-300-8313 LANDSCAPE&GROUNDS- MAINTENAN 18,579 18,793 21,500 27,000 16,500 21,500
01-00-00-300-8315 VEHICLES - MAINTENANCE 101,182 98,559 114,525 113,782 62,906 114,525
01-00-00-300-8316 STREETS/ALLEYS - MAINTENANCE 1,998 8,781 9,000 8,500 5,000 9,000
01-00-00-300-8318 TRAFFIC SIGNALS - MAINTENANCE 24,649 12,835 15,000 15,000 7,500 15,000
01-00-00-300-8319 SNOW & ICE CONTROL 99,475 72,415 60,000 40,000 15,000 70,000
01-00-00-300-8320 INTERGOVT'L SERVICES 5,504 6,506 6,600 5,000 3,300 6,600
01-00-00-300-8321 SIDEWALKS - MAINTENANCE 258 4 1,500 2,264 750 1,500
01-00-00-300-8325 KISHWAUKEE RIVER SYS-MAINTENCE 7,050 8,379 14,000 12,000 8,250 12,000
01-00-00-300-8327 STORMWATER SYSTEM- MAINTENAN 0 4,905 10,000 10,000 5,000 10,000
01-00-00-300-8330 TECHNOLOGY SERVICES 1,486 11,031 7,624 16,125 8,122 16,125
01-00-00-300-8331 ARCHITECT / ENGINEER SERVICES 3,157 8,908 46,400 17,900 50,500 50,500
01-00-00-300-8333 PERSONNEL RECRUITMENT 20,834 32,621 25,350 36,000 27,500 27,500
01-00-00-300-8334 MOSQUITO ABATEMENT 4,574 4,326 5,000 5,456 6,000 6,000
01-00-00-300-8335 RENTAL, TECHNOLOGY EQUIPMENT 0 537 1,500 1,000 0 1,500
01-00-00-300-8337 TELEPHONE SYSTEM 124,524 118,008 109,355 108,847 57,654 115,000
01-00-00-300-8342 FINANCIAL & MGMT SERVICES 52,276 81,311 25,327 24,260 51,305 25,300
01-00-00-300-8343 DEVELOPMENTAL SERVICES 4,046 0 165,000 140,000 70,000 140,000
01-00-00-300-8345 PSYCH & MEDICAL SERVICES 31,380 25,490 43,890 35,375 41,831 42,000
01-00-00-300-8347 NUISANCE ABATEMENT SERVS 2,115 4,345 6,000 7,000 40,000 40,000
01-00-00-300-8348 BUILDINGS - MAINTENANCE 34,466 19,544 28,475 28,611 14,950 30,000
01-00-00-300-8349 LEGAL SERVICES 2,038 950 959 710 158,440 158,440
01-00-00-300-8352 ELECTRICITY 28,609 71,193 60,000 60,000 30,000 60,000
01-00-00-300-8355 UTILITIES 10,272 35,770 15,764 15,970 9,855 16,000
01-00-00-300-8366 LEGAL EXPENSES & NOTICES 9,360 26,407 212,510 255,690 10,410 25,000
01-00-00-300-8373 MARKETING ADS & PUBLIC INFO 17,647 21,167 29,925 21,980 15,020 25,000
01-00-00-300-8375 DUES & SUBSCRIPTIONS 36,763 46,382 62,116 58,715 41,986 60,000
01-00-00-300-8376 TRAINING, EDUC, & PROF DVLP 108,096 122,860 262,419 170,990 197,519 250,000
01-00-00-300-8379 EDUCATION TUITION REIMBURSEMNT 0 0 20,000 5,000 15,000 30,000
01-00-00-300-8384 WARNING SIRENS 0 0 0 0 6,480 12,960
01-00-00-300-8384 TOWING 6,392 5,179 4,445 3,800 2,040 3,800
01-00-00-300-8385 TAXES, LICENSES, & FEES 23,559 25,834 7,300 11,878 10,750 10,750
01-00-00-300-8386 FORESTRY 14,574 29,359 32,000 32,000 16,000 32,000
01-00-00-300-8387 WEATHER SERVICES 3,649 3,120 3,649 3,120 3,649 3,649
01-00-00-300-8395 UNEMPLOYMENT INSURANCE 0 0 0 0 7,300 10,000
CITY OF DEKALB FY2016.5 12-MONTH BUDGET COMPARISON Agenda Item C3
FY 2016.5
FY 2014 FY 2015 FY 2016 FY 2016 FY 2016.5 12-Month
ACTUAL ACTUAL BUDGET ESTIMATE BUDGET PROJECTION
01-00-00-300-8399 CONTRACTUAL SERVICES 191,084 380,546 625,990 630,310 337,284 649,219
TOTAL CONTRACTUAL SERVICES 1,277,661 1,597,449 2,383,789 2,223,076 1,514,387 2,431,534
01-00-00-400-8430 TAX SHARING AGREEMENTS 0 1,641,711 1,592,700 1,614,000 790,000 1,580,000
01-00-00-400-8450 CONTRACTED SERVICES 487,320 561,751 390,137 408,177 214,789 420,422
01-00-00-400-8471 SURETY BONDS & INSURANCE 68,070 70,000 70,000 70,000 35,000 70,000
01-00-00-400-8497 CONTINGENCIES 119,872 198,946 83,713 91,213 45,900 52,500
TOTAL OTHER SERVICES 675,262 2,472,408 2,136,550 2,183,390 1,085,689 2,122,922
01-00-00-600-8510 OFFICE FURNITURE & EQUIP 21,210 2,928 17,245 16,220 13,220 15,000
01-00-00-600-8515 TECHNOLOGY EQUIPMENT 11,874 10,117 16,000 11,486 14,000 20,000
01-00-00-600-8521 VEHICLES 0 0 56,500 44,029 0 0
01-00-00-600-8540 MACHINERY & MAJOR TOOLS 17,773 19,523 21,964 20,900 12,559 21,964
01-00-00-600-8580 TELEPHONE & RADIO EQUIPMENT 8,750 21,455 35,576 31,000 32,941 32,941
01-00-00-600-8599 OTHER EQUIPMENT 0 0 239,000 237,000 0 0
01-00-00-600-8639 OTHER CAPITAL IMPROVEMENTS 0 242,514 57,486 57,486 0 0
TOTAL EQUIPMENT 59,607 296,537 443,771 418,121 72,720 89,905
01-00-00-900-9010 TRSF TO MFT FUND 0 10,694 0 31,425 51,670 51,670
01-00-00-900-9025 TRSF TO WORKERS COMP FUND 500,000 0 0 0 0 0
01-00-00-900-9026 TRSF TO HEALTH INSURANCE FUND 225,000 350,000 0 0 0 0
01-00-00-900-9032 TRSF TO CAPITAL PROJECTS 0 0 0 0 32,479 0
01-00-00-900-9033 TRSF TO PUB SFTY BLDNG FUND 500,000 0 0 0 0 0
01-00-00-900-9034 TRSF TO FLEET FUND 176,695 421,103 0 0 315,588 0
01-00-00-900-9035 TRSF TO EQUIPMENT FUND 207,334 35,000 0 0 298,351 0
01-00-00-900-9048 TRSF TO AIRPORT FUND 225,000 730,000 0 0 16,853 16,853
01-00-00-900-9061 TRSF TO TRANSPORTATION FUND 1,228 0 19,626 19,626 8,628 19,626
01-00-00-900-9220 TRSF TO GENERAL FUND DEBT SRVC 1,009,050 1,010,163 1,504,066 1,504,066 180,000 1,449,962
TOTAL TRANSFERS OUT 2,844,306 2,556,960 1,523,692 1,555,117 903,569 1,538,111
GENERAL FUND EXPENDITURES 31,854,719 34,212,557 34,753,650 33,688,509 21,431,412 36,443,250
SURPLUS/(DEFICIT) 836,700 1,076,820 382,303 1,055,952 (619,734) (656,444)
FUND BALANCE 7,144,443 8,018,755 8,401,058 9,074,707 8,454,973 8,418,263
% of Exepnditures 22.43% 23.44% 24.17% 26.94% 25.10% 23.10%
RETURN TO AGENDA
DATE: May 4, 2016
TO: Honorable Mayor John Rey
City Council
Finance Advisory Committee
FROM: Anne Marie Gaura, City Manager
Cathy Haley, Finance Director
SUBJECT: Increased Revenue Source Recommendations FY2016.5 Budget
City staff did reviewed a number of the current fees, fines and charges for services and compared
them to a list of communities (Attachment A). Based on this data City staff is recommending two
revenue enhancements for the FY16.5 budget year. Note, neither of these revenue changes have
been incorporated in to the FY16.5 budget dollars.
1. Ambulance Fee Increase (Potential Annual Revenue Increase $156,710):
Based on the Ambulance Fee Survey (Attachment B) conducted annually by the Naperville Fire
Department of 100 different ambulance service providers, the DeKalb Fire Department fees for
service are below average. It is proposed to increase our ambulance fees to the average of the
survey. Based on Fiscal Year 2015 ambulance fee data, the City should realize a gain in net
revenue of $156,710.72. This gain in net revenue is attributable to the increase in fees for private
insurance. Although all fees will be increased, Medicare and Medicaid fees are already at their
maximum allowable fee schedule. Self-pay customers have a very low rate of revenue return.
Therefore, all estimated revenue gained is attributable to private insurance.
Net Revenue Ambulance Charges
Number of Calls Percentage of Calls Current Pricing Proposed Pricing Current Pricing Proposed Pricing
Medicare 918 32.48% $325,474.85 $388,188.57 $474,316.03 $774,177.81
Medicaid 545 19.29% $197,698.25 $243,150.66 $280,640.65 $583,228.81
Insurance 814 28.80% $370,605.02 $527,315.99 $468,623.78 $743,668.40
Self Pay 549 19.43% $159,441.26 $266,474.86 $295,876.16 $811,392.79
Totals 2826 100% $1,053,219.38 $1,425,130.09 $1,519,456.62 $2,912,467.81
Medicare and Medicaid will not increase in revenue because our current charges already max out the benefit.
Medicare, Medicaid and Insurance will not pay for treat/non-transport. Only revenue increase in this category is from self-pay
Gain in Net Revenue $156,710.97 (Insurance Gain only)
If Resident Co-Pay is Waived, will lose between $105,000 and $130,000 in revenue
Current Pricing Proposed Pricing
Resident ALS2 $773.00 $971.31
ALS1 $538.00 $822.09
BLS $445.00 $656.24
Treat/Non-transport $0.00 $253.67
Mileage $9.70 $13.41
Non-Resident ALS2 $1,110.00 $1,202.55
ALS1 $773.00 $1,035.20
BLS $639.00 $833.22
Treat/Non-transport $0.00 $253.67
Mileage $9.70 $14.62
NIU Student Housing ALS2 $939.00 $1,139.00
ALS1 $658.00 $958.00
BLS $545.00 $745.00
Treat/Non-transport $0.00 $253.67
Mileage $9.70 $13.41
2. Video Gaming Revenue (Potential Annual Revenue Increase $42,900):
The Illinois Gaming Board establishes the minimum payout for Video Gaming, which has to be at
least 80%. The City receives 5% of the Net Terminal Income (NTI) from the machine (1/6 of the
state’s 30% tax). If the City is receiving $1,700 per machine, then the operators are receiving
nearly $24,000 per machine. On average, revenue received by the operators would be about
$120,000 for five machines.
So for every dollar gambled, at least $.80 is returned to the gamer (theoretically, over the machine's
lifetime). The portion not returned is the NTI. NTI is taxed at 30% and 16.67% of the 30% is paid
to the City.
As an example, for a machine set at the 'lowest permitted odds', for every $1.00 gambled, $.20
would be earned as NTI. Of that, $.06 would be paid as tax to the state. Of that, $.01 would be
paid to the City. For a machine set at the lowest permitted odds, the City receives 1% of the total
amount gamed. Machines may be set to have better payouts, which would reduce NTI and reduce
revenue to the City.
With that information in mind, City staff is recommending increasing the machine fee from $25
to $1,000 per machine as well as increase the application fee from $25 to $500. The application
fee is a one-time fee and the machine fee is done annually with their liquor license renewal
application. As of March 2016, the City had 16 gaming establishments and 88 machines
(Attachment C). This report can be viewed monthly using the link below.
http://www.igb.illinois.gov/VideoReports.aspx
Page |2
ATTACHMENT A
Hotel/Motel Tax Restaurant & Bar Taxi Business Amusement Vehicle Local Fuel Tax
City Liquor Tax Rate Liquor License Fee Total Sales Tax Rate Home Rule Rate Tobacco Tax Tobacco License Parking Tickets Taxi Vehicle Fee Contractor Property Tax Property Tax
Rate Tax Rate Fee Tax Stickers Cents/Gallon
Licenses Gas Use Tax Gaming Devices (City) (Total)
$25/Machine $25
DeKalb 7.00% 2.00% 0.00% $500.00 8.00% 1.75% $350.00 Annual $25.00 $100.00 $25.00 n/a n/a $0.035 $50.00 $0.0400
Application 1.02452 13.06666
Batavia n/a n/a 2.00% $250.00 8.00% 1.00% None $50.00 Annual $15.00 n/a n/a n/a $0.010 $0.0300 n/a 0.715334 9.862077
Initial Issuance Fee
Belvidere 4.00% None None None n/a $7.00 $55.00 n/a n/a n/a n/a
$10,000.00 7.75% 1.6342 11.4785
Annual, $100 for
Bloomington 6.00% 2.00% 4.00% Tiered $100-$500 None $25.00 per year $25.00 first cab, $25.00 4.0% n/a $0.040 $75.00 $60/Machine n/a n/a
7.75% 1.50% after $500 Application
$200.00 for first
Carbondale 9.00% None None $100.00 None n/a $10.00 n/a n/a $0.030 0.26799 9.156856
8.75% 2.50% cab, $25.00 after $25/Machine
$250 first Machine
Carpentersville n/a None None $100.00 None $250.00 $35.00 n/a n/a n/a $0.020 $0.0450
9.00% 2.00% $50 ea addtl. 1.456 9.641
Champaign 5.00% 0.50% 0.50% $500.00 9.00% 1.50% None n/a $15.00 $30.00 n/a n/a $0.040 n/a 1.3152 8.5423
By Class, ranges from $300-
Charleston 5.00% None None n/a $15.00 $100.00 $25.00 n/a n/a n/a n/a n/a
$1,400 6.75% $25/Machine
Crystal Lake 5.00% n/a n/a $3,000.00 7.75% 0.75% $50.00 $20.00 $100.00 $50.00 n/a $10 n/a $0.0000 Tiered $100-$500 0.7153 12.324584
Based on Class Code Fees,
Elk Grove Village 6.00% 1.00% None Ranges from $150.00- $1,000.00 $25.00 n/a n/a $ 25.00 n/a $0.0100
$2900.00 9.25% 1.00% $1,000/Machine 0.965 11.116
$500/Machine $500
Hanover Park 3.00% 3.00% None $500.00 $100.00 $30.00 $50.00 n/a n/a n/a $0.0150
7.75% 0.75% Application 2.637 13.657
Based on Class Code Fees,
Hoffman Estates 6.00% 2.00% 5.00% range from $950.00- None $95.00 Annual $30.00 n/a 6.0% n/a $0.025 $100.00 $0.0500
$6000.00 9.00% 1.00% $100/Machine 1.456 11.743
By class, ranges from $500
Macomb 5.00% None None None n/a $20.00 n/a n/a n/a n/a n/a n/a n/a
to $2,000 8.00%
$100.00 per car or
Rolling Meadows 8.00% 2.00% None $250.00 None $150.00 $50.00 $250.00 whichever n/a $30 $0.030 $75-100 $0.0000
$1,000/Machine
is greater
9.25% $500 Application 1.719 12.255
Romeoville 9.00% 1.25% 3.00% $500.00 8.00% 1.00% $55.00 Annual $30.00 n/a n/a n/a $0.040 $150.00 $0.0350 n/a 1.1363 10.5263
St.Charles 5.00% Repealed 2.00% $200.00 8.25% 1.00% $50.00-$250.00 $25.00 n/a 10.0% n/a n/a $0.0000 n/a 0.927509 9.710182
Streamwood n/a 2.00% None $300.00 9.00% 1.00% None $200.00 $20.00 $50.00 n/a n/a n/a $0.0325 $100 Application 1.565 12.716
Initial Issuance Fee
Sycamore 5.00% 2.00% 0.00% $200.00 $10.00 $150.00 $50.00 n/a n/a $0.020 $50.00 $0.0000
$5,000.00 8.00% 1.75% 0.78579 11.27284
Wheaton 5.00% 1.00% None $500.00 8.25% 1.00% $125.00 $30.00 $125.00 n/a n/a n/a $0.0300 None 1.0341 8.1082
ATTACHMENT B
Net Revenue Ambulance Charges
Number of Calls Percentage of Calls Current Pricing Proposed Pricing Current Pricing Proposed Pricing
Medicare 918 32.48% $325,474.85 $388,188.57 $474,316.03 $774,177.81
Medicaid 545 19.29% $197,698.25 $243,150.66 $280,640.65 $583,228.81
Insurance 814 28.80% $370,605.02 $527,315.99 $468,623.78 $743,668.40
Self Pay 549 19.43% $159,441.26 $266,474.86 $295,876.16 $811,392.79
Totals 2826 100% $1,053,219.38 $1,425,130.09 $1,519,456.62 $2,912,467.81
Medicare and Medicaid will not increase in revenue because our current charges already max out the benefit.
Medicare, Medicaid and Insurance will not pay for treat/non-transport. Only revenue increase in this category is from self-pay
Gain in Net Revenue $156,710.97 (Insurance Gain only)
If Resident Co-Pay is Waived, will lose between $105,000 and $130,000 in revenue
Current Pricing Proposed Pricing
Resident ALS2 $773.00 $971.31
ALS1 $538.00 $822.09
BLS $445.00 $656.24
Treat/Non-transport $0.00 $253.67
Mileage $9.70 $13.41
Non-Resident ALS2 $1,110.00 $1,202.55
ALS1 $773.00 $1,035.20
BLS $639.00 $833.22
Treat/Non-transport $0.00 $253.67
Mileage $9.70 $14.62
NIU Student Housing ALS2 $939.00 $1,139.00
ALS1 $658.00 $958.00
BLS $545.00 $745.00
Treat/Non-transport $0.00 $253.67
Mileage $9.70 $13.41
ILLINOIS GAMING BOARD ATTACHMENT C 5/6/2016
VIDEO GAMING REPORT 8:22 am
DeKalb
March 2016
VGT Wagering Activity VGT Income VGT Tax Distribution
License VGT Amount Amount Net Wagering NTI Tax Rate State Municipality
Municipality Establishment Number Count Played Won Activity Funds In Funds Out NTI (30%) Share Share
DeKalb DE KALB COLUMBUS CLUB, INC. 140703884 5 $94,784.03 $81,860.59 $12,923.44 $33,177.00 $20,253.56 $12,923.44 $3,877.08 $3,230.90 $646.18
DeKalb De Kalb Lodge No. 586 Loyal Order of Moose 120812716 4 $172,399.89 $161,210.99 $11,188.90 $56,957.00 $45,768.10 $11,188.90 $3,356.64 $2,797.20 $559.44
DeKalb DEKALB LODGE NO. 765 BENEVOLENT AND 130804494 3 $94,713.25 $85,297.29 $9,415.96 $28,023.00 $18,607.04 $9,415.96 $2,824.83 $2,354.03 $470.80
PROTECTIVE ORDER OF ELKS OF THE
UNITED STATES OF AMERICA, INC.
DeKalb Dekalb Post #66 of the American Legion, Department 120900443 4 $51,511.54 $47,558.21 $3,953.33 $16,057.00 $12,103.67 $3,953.33 $1,186.07 $988.39 $197.68
of Illinois
DeKalb Five Step Holdings LLC 150702848 3 $41,067.90 $37,420.44 $3,647.46 $12,302.00 $8,654.54 $3,647.46 $1,094.27 $911.89 $182.38
DeKalb Frieden USA Inc. 150700603 5 $302,926.10 $280,795.42 $22,130.68 $87,430.00 $65,299.32 $22,130.68 $6,639.21 $5,532.68 $1,106.53
DeKalb Haymaker Enterprises, Inc. 130703040 3 $87,527.78 $80,382.21 $7,145.57 $27,803.00 $20,657.43 $7,145.57 $2,143.67 $1,786.39 $357.28
DeKalb Knowlton & Drury, Inc. 120700261 5 $324,751.20 $296,128.65 $28,622.55 $99,351.00 $70,728.15 $28,622.85 $8,586.89 $7,155.75 $1,431.14
DeKalb Mardi Gras Lanes, Inc. 120702298 5 $396,496.22 $368,121.97 $28,374.25 $111,074.00 $82,699.75 $28,374.25 $8,512.32 $7,093.60 $1,418.72
DeKalb Mark Thompson 130702362 5 $161,853.84 $145,640.89 $16,212.95 $56,190.00 $39,977.06 $16,212.94 $4,863.96 $4,053.30 $810.66
DeKalb Molly's SSK, Inc. 120710387 3 $60,865.77 $57,103.96 $3,761.81 $21,727.00 $17,965.32 $3,761.68 $1,128.49 $940.41 $188.08
DeKalb MT Nest, L.L.C. 140700630 4 $135,037.44 $125,172.57 $9,864.87 $41,060.00 $31,195.13 $9,864.87 $2,959.48 $2,466.24 $493.24
DeKalb Shelby's - DeKalb, LLC 150701413 5 $719,422.41 $657,580.13 $61,842.28 $191,305.00 $129,462.47 $61,842.53 $18,552.81 $15,460.68 $3,092.13
DeKalb Sullivan's Tavern, INC. 120707633 5 $410,547.55 $375,247.28 $35,300.27 $120,222.00 $84,921.73 $35,300.27 $10,590.19 $8,825.16 $1,765.03
DeKalb Twin Tavern & Discount Liquors, Inc. 150704009 3 $140,480.79 $129,072.17 $11,408.62 $38,804.00 $27,395.38 $11,408.62 $3,422.65 $2,852.20 $570.45
DeKalb UNIVERSAL RESTAURANT GROUP, INC. 120708647 4 $105,985.42 $98,042.29 $7,943.13 $41,147.00 $33,203.81 $7,943.19 $2,382.97 $1,985.81 $397.16
REPORT TOTAL: 16 Establishments 66 $3,300,371.13 $3,026,635.06 $273,736.07 $982,629.00 $708,892.46 $273,736.54 $82,121.53 $68,434.63 $13,686.90
Page 1 of 1
RETURN TO AGENDA