Village Board
Regular MeetingMount Prospect, IL · June 2, 2026
Agenda
Village of Mount Prospect
Village Board
Regular Meeting Agenda
50 S. Emerson St. Mount Prospect, IL 60056
June 2, 2026 Village Hall - 3rd Floor Board Room 7:00 PM
1. CALL TO ORDER
2. ROLL CALL
2.1. Pledge of Allegiance - Trustee Beth DiPrima
3. APPROVAL OF MINUTES
3.1. Minutes of the regular meeting of the Village Board - May 19, 2026
4. MAYORS REPORT
4.1. Mayor's Comment
4.2. PROCLAMATION: Celebrating 100 Years of Tradition at Mt. Prospect Golf Club
4.3. PROCLAMATION: In Recognition of LGBTQ+ Pride Month - June 2026
4.4. APPOINTMENT: Appointment of Trustee William Grossi to serve as Mayor Pro-
Tem for the term beginning July 1, 2026, and ending June 30, 2027.
4.5. REAPPOINTMENT TO BOARDS AND COMMISSIONS - Firefighters' Pension
Board | Amit Thakkar for term to expire June 2029, Special Events
Commission | Chris Gordon for term to expire July 2030; Christina Greco for
term to expire July 2030.
5. COMMUNICATIONS AND PETITIONS - CITIZENS TO BE HEARD
5.1. Individuals wishing to address the Village Board in person regarding issues not on
the agenda must register to participate in the Citizens to Be Heard process. You may
sign in before the meeting in person or by emailing your intent to speak to
publiccomment@mountprospect.org no later than 1:00 p.m. on the day of the
meeting.
6. CONSENT AGENDA
6.1. List of Bills - May 13, 2026 to May 26, 2026 - $4,561,140.87
6.2. Year-to-Date Financial Report — April 2026
6.3. A RESOLUTION AUTHORIZING EXECUTION OF A GRANT OF LICENSE WITH
THE MOUNT PROSPECT LIONS CLUB TO CONDUCT WEEKLY CAR SHOWS
6.4. A RESOLUTION AUTHORIZING EXECUTION OF GRANT OF LICENSE WITH THE
MOUNT PROSPECT LIONS CLUB TO CONDUCT THE FARMERS MARKET
6.5. Motion to waive the rule requiring two readings of an ordinance and adopt AN
ORDINANCE AMENDING CHAPTER 9, "PUBLIC UTILITIES, PAVEMENT AND
TREE REGULATIONS" OF THE VILLAGE CODE OF MOUNT PROSPECT
6.6. Motion to waive the rule requiring two readings of an ordinance and adopt AN
ORDINANCE GRANTING A CONDITIONAL USE TO OPERATE A MASSAGE
THERAPY ESTABLISHMENT AT THE PROPERTY 1052 CENTER DRIVE, MOUNT
PROSPECT, ILLINOIS (PZ-02-26)
6.7. A RESOLUTION IN SUPPORT OF O'HARE IL INDUSTRIAL, LLC'S APPLICATION
FOR A RENEWAL OF A COOK COUNTY CLASS 6B TAX INCENTIVE FOR THE
PROPERTY LOCATED AT 501 W. ALGONQUIN ROAD
7. OLD BUSINESS
7.1. WITHDRAWN FROM FURTHER CONSIDERATION PZ-03-25 / 1040 W Northwest
Highway / CU: Daycare Center / Village Board Final (PURSUANT TO REMAND
FROM THE VILLAGE OF MOUNT PROSPECT, BOARD OF TRUSTEES) - No
action will be taken by the Village Board.
8. NEW BUSINESS
8.1. AN ORDINANCE AMENDING CHAPTER 11, "MERCHANTS, BUSINESSES AND
OCCUPATIONS" OF THE VILLAGE CODE OF MOUNT PROSPECT, ILLINOIS
8.2. A RESOLUTION IN SUPPORT OF ARTPIX HOLDINGS, LLC'S APPLICATION FOR
A COOK COUNTY CLASS 6B TAX INCENTIVE FOR THE PROPERTY LOCATED AT
851 FEEHANVILLE ROAD
9. VILLAGE MANAGER'S REPORT
9.1. Motion to accept the proposal from Charles Equipment of Des Plaines, Illinois
for the purchase and installation of one new replacement Cummins diesel-
powered, emergency stand-by generator for Fire Station 13 for an amount
not to exceed $192,390.
9.2. As submitted
10. ANY OTHER BUSINESS
11. ADJOURNMENT
ANY INDIVIDUAL WHO WOULD LIKE TO ATTEND THIS MEETING BUT BECAUSE OF A
DISABILITY OR NEEDS SOME ACCOMMODATION TO PARTICIPATE, SHOULD CONTACT THE
VILLAGE MANAGER'S OFFICE AT 847/392-6000, EXTENSION 5327
Packet
Village of Mount Prospect
Village Board
Regular Meeting Agenda
50 S. Emerson St. Mount Prospect, IL 60056
June 2, 2026 Village Hall - 3rd Floor Board Room 7:00 PM
1. CALL TO ORDER
2. ROLL CALL
2.1. Pledge of Allegiance - Trustee Beth DiPrima
3. APPROVAL OF MINUTES
3.1. Minutes of the regular meeting of the Village Board - May 19, 2026
4. MAYORS REPORT
4.1. Mayor's Comment
4.2. PROCLAMATION: Celebrating 100 Years of Tradition at Mt. Prospect Golf Club
4.3. PROCLAMATION: In Recognition of LGBTQ+ Pride Month - June 2026
4.4. APPOINTMENT: Appointment of Trustee William Grossi to serve as Mayor Pro-
Tem for the term beginning July 1, 2026, and ending June 30, 2027.
4.5. REAPPOINTMENT TO BOARDS AND COMMISSIONS - Firefighters' Pension
Board | Amit Thakkar for term to expire June 2029, Special Events
Commission | Chris Gordon for term to expire July 2030; Christina Greco for
term to expire July 2030.
5. COMMUNICATIONS AND PETITIONS - CITIZENS TO BE HEARD
5.1. Individuals wishing to address the Village Board in person regarding issues not on
the agenda must register to participate in the Citizens to Be Heard process. You may
sign in before the meeting in person or by emailing your intent to speak to
publiccomment@mountprospect.org no later than 1:00 p.m. on the day of the
meeting.
6. CONSENT AGENDA
6.1. List of Bills - May 13, 2026 to May 26, 2026 - $4,561,140.87
6.2. Year-to-Date Financial Report — April 2026
6.3. A RESOLUTION AUTHORIZING EXECUTION OF A GRANT OF LICENSE WITH
THE MOUNT PROSPECT LIONS CLUB TO CONDUCT WEEKLY CAR SHOWS
6.4. A RESOLUTION AUTHORIZING EXECUTION OF GRANT OF LICENSE WITH THE
MOUNT PROSPECT LIONS CLUB TO CONDUCT THE FARMERS MARKET
6.5. Motion to waive the rule requiring two readings of an ordinance and adopt AN
ORDINANCE AMENDING CHAPTER 9, "PUBLIC UTILITIES, PAVEMENT AND
Page 1 of 277
TREE REGULATIONS" OF THE VILLAGE CODE OF MOUNT PROSPECT
6.6. Motion to waive the rule requiring two readings of an ordinance and adopt AN
ORDINANCE GRANTING A CONDITIONAL USE TO OPERATE A MASSAGE
THERAPY ESTABLISHMENT AT THE PROPERTY 1052 CENTER DRIVE, MOUNT
PROSPECT, ILLINOIS (PZ-02-26)
6.7. A RESOLUTION IN SUPPORT OF O'HARE IL INDUSTRIAL, LLC'S APPLICATION
FOR A RENEWAL OF A COOK COUNTY CLASS 6B TAX INCENTIVE FOR THE
PROPERTY LOCATED AT 501 W. ALGONQUIN ROAD
7. OLD BUSINESS
7.1. WITHDRAWN FROM FURTHER CONSIDERATION PZ-03-25 / 1040 W Northwest
Highway / CU: Daycare Center / Village Board Final (PURSUANT TO REMAND
FROM THE VILLAGE OF MOUNT PROSPECT, BOARD OF TRUSTEES) - No
action will be taken by the Village Board.
8. NEW BUSINESS
8.1. AN ORDINANCE AMENDING CHAPTER 11, "MERCHANTS, BUSINESSES AND
OCCUPATIONS" OF THE VILLAGE CODE OF MOUNT PROSPECT, ILLINOIS
8.2. A RESOLUTION IN SUPPORT OF ARTPIX HOLDINGS, LLC'S APPLICATION FOR
A COOK COUNTY CLASS 6B TAX INCENTIVE FOR THE PROPERTY LOCATED AT
851 FEEHANVILLE ROAD
9. VILLAGE MANAGER'S REPORT
9.1. Motion to accept the proposal from Charles Equipment of Des Plaines, Illinois
for the purchase and installation of one new replacement Cummins diesel-
powered, emergency stand-by generator for Fire Station 13 for an amount
not to exceed $192,390.
9.2. As submitted
10. ANY OTHER BUSINESS
11. ADJOURNMENT
ANY INDIVIDUAL WHO WOULD LIKE TO ATTEND THIS MEETING BUT BECAUSE OF A
DISABILITY OR NEEDS SOME ACCOMMODATION TO PARTICIPATE, SHOULD CONTACT THE
VILLAGE MANAGER'S OFFICE AT 847/392-6000, EXTENSION 5327
Page 2 of 277
DRAFT
Village of Mount Prospect
Regular Meeting of the Village Board
Tuesday, May 19, 2026 / 7:00 PM
CALL TO ORDER
Mayor Hoefert called the Regular Meeting of the Village Board to order at 7:06 p.m. in the Board
Room at Village Hall, 50 S. Emerson St.
ROLL CALL
Members present upon roll call by the Village Clerk: Mayor Paul Hoefert, Trustee Vincent Dante,
Trustee Beth DiPrima, Trustee Terri Gens, Trustee Bill Grossi, Trustee John Matuszak, Trustee
Colleen Saccotelli
Absent: None
A quorum was present.
2.1. Pledge of Allegiance - Trustee Vince Dante
APPROVAL OF MINUTES
3.1. Minutes of the regular meeting of the Village Board — May 5, 2026
Motion by Colleen Saccotelli, seconded by Vincent Dante to approve the minutes of the regular
Village Board meeting of May 5, 2026:
Yea: Vincent Dante, Beth DiPrima, Terri Gens, Bill Grossi, John Matuszak, Colleen Saccotelli
Nay: None
Final Resolution: Motion Passed
MAYORS REPORT
4.1. Mayor's Comment
Mayor Hoefert noted that the Village is moving into its summer meeting schedule and reminded
residents to check the Village website to confirm meeting dates.
COMMUNICATIONS AND PETITIONS - CITIZENS TO BE HEARD
Dutch DeGroot
Resident, Vietnam Army Veteran; Veteran of Foreign Wars Post 1337
o Addressed the Board regarding upcoming Memorial Day activities
o Noted that the VFW Post would be assisting the Police Department with a ruck march the
Saturday prior to Memorial Day. The event is family- and pet-friendly, with hot dogs and
snacks provided through a donation from the Lions Club and encouraged community
participation.
Page 3 of 277
DRAFT
CONSENT AGENDA
Motion by Terri Gens, second by Colleen Saccotelli to approve the consent agenda as presented:
Yea: Vincent Dante, Beth DiPrima, Terri Gens, Bill Grossi, John Matuszak, Colleen Saccotelli
Nay: None
Final Resolution: Motion Passed
6.1. List of Bills - April 29, 2026, to May 12,2026 - $5,831,677.76
OLD BUSINESS - None
NEW BUSINESS - None
VILLAGE MANAGER'S REPORT
9.1. A RESOLUTION AUTHORIZING THE MAYOR TO SIGN INTERGOVERNMENTAL
AGREEMENTS WITH THE ILLINOIS DEPARTMENT OF TRANSPORTATION FOR THE
CONSTRUCTION OF THE MELAS-MEADOWS PEDESTRIAN BRIDGE
Director of Public Works Sean Dorsey presented a comprehensive overview of the Melas-
Meadows Pedestrian Bridge project, which has been in development for over a decade. The
bridge is intended to address a significant gap in pedestrian and bicycle connectivity across
Northwest Highway and the Union Pacific Railroad tracks — a stretch of more than one mile with
no safe crossing for non-motorized users. The project was characterized as a key component of
the Village's bike plan and broader goal of connecting the north and south sides of Mount
Prospect.
Project Design and Engineering
The bridge is a custom-designed structure featuring a main span of over 200 feet crossing both the
Union Pacific Railroad tracks and Northwest Highway. The ramps are curvilinear and will land in
Meadows Park and partially in Melas Park on village-owned right-of-way. The deck will be concrete,
the superstructure and railings steel, and the bridge will be fully lit and ADA- compliant. Director
Dorsey emphasized that the Board's original charge to staff was to design a "showpiece" bridge that
Mount Prospect could be proud of, rather than a standard prefabricated structure.
Phased Development
The project proceeded through three phases: Phase 1 (preliminary engineering, begun around
2020–2021) involved a broad coalition of stakeholders including IDOT, Union Pacific, the Illinois
Commerce Commission, the Federal Highway Administration, multiple park and school districts,
and neighboring municipalities. Phase 2 (design engineering, begun in 2023) produced a complete
bid package, secured a permanent easement from the Mt. Prospect Park District for bridge landing
in Meadows Park, and — notably — obtained a permanent easement from Union Pacific Railroad
over their right-of-way, described by IDOT as an extremely rare achievement for any Illinois
municipality. Phase 3 (construction and construction engineering) was initiated with the bidding
process in early 2026.
Bid Results
Bids were opened on April 24, 2026. Eight contractors held bid documents, but only three submitted
Page 4 of 277
DRAFT
bids. The low bid was submitted by Dunnet Bay Construction Company at
$10,744,242.85, approximately $2 million above the engineer's estimate of $8.7 million. Director
Dorsey attributed the variance primarily to the custom nature of the bridge, escalating costs of
steel, concrete, and fuel across the broader economy, and contractors' anticipation of winter
concrete construction conditions due to a bid date delay from January to April. The second and
third bids came in approximately $1 million and $2 million higher than Dunnet Bay's bid,
respectively. Staff also contacted non-bidding plan holders, who indicated they were too busy,
could not compete with Dunnet Bay's pricing, or lacked the technical expertise for a bridge of this
complexity. For these reasons, staff concluded that rebidding the project would not yield a lower
result.
Funding
Following the bid opening, staff worked with the Northwest Municipal Conference and the
Chicago Metropolitan Agency for Planning (CMAP) to secure an additional $2,188,000 in Surface
Transportation Program (STP) Shared Urban funds. The total grant funding package for all phases
now stands at approximately $10,159,315, or 88% of total construction-phase costs. The Village's
local share for the construction phase is $1,441,209 — approximately 12% of construction costs.
Director Dorsey noted the similarity in cost to a standard at-grade crossing, and cited a
comparable bridge recently constructed in Elk Grove Village entirely with local funds at just under
$9 million.
The full grant breakdown includes: a Cook County Invest grant ($61,000 for Phase 1); an Illinois
Transportation Enhancement Program (ITEP) grant ($3,000,000); STP Shared funds from CMAP
($4,220,000); a Congressional community project funding grant from Congressman Mike Quigley
($517,400); and a grant from the Illinois Commerce Commission Great Rail Crossings Protection
Fund ($3,000,000).
Staff Recommendation
Staff recommended that the Board concur with IDOT's award to Dunnet Bay Construction Company
and authorize the Mayor to execute the Joint Funding Agreement and Local Public Agency
Engineering Services Agreement. Director Dorsey acknowledged that the agreement forms included
in the agenda packet contain figures that have since been updated due to the additional grant
secured after bid opening, and that IDOT's standard process calls for updated forms to be
submitted for the Mayor's signature following formal award — a process the Village has followed
successfully on prior IDOT projects.
Director Dorsey recognized key staff members who worked on the project: Village Engineer Matt
Lawrie, Deputy Director Jason Leib, Project Engineer Luke Forsman, and former Village Engineer
Jeff Wulbecker, who helped initiate the project.
Board Comments:
Mayor Hoefert spoke in strong support of the resolution, emphasizing that when the bridge was
first proposed, there was no funding pathway, and that the funding landscape had changed
dramatically. He characterized the project as connecting not merely two parks, but the north and
south halves of Mount Prospect, and stated it would be a mistake to forgo nearly $11 million in
grants for a $1.4 million local contribution.
Trustee Saccotelli echoed the Mayor's remarks, noting that the Village's local share is comparable
to what it would spend on a single at-grade crossing. She praised the multiple layers of government
and stakeholders whose support was demonstrated through grant commitments, and called the
project forward-thinking and transformative for the community.
Page 5 of 277
DRAFT
Trustee Grossi outlined his deliberative framework for major projects — assessing home rule
authority, community benefit, safety implications, and cost. While acknowledging staff's
exceptional work on funding, he stated his opposition based on his conclusion that the bridge is a
"want" rather than a "need," noting no injuries have occurred at the location. He expressed concern
that the bridge's height and long curvilinear ramps would constitute an "attractive nuisance,"
drawing misuse by cyclists, e-bikes, scooters, and skateboarders. He also raised concerns about
graffiti, and maintenance. He stated that his primary reason for opposing the project was the
liability it could create for the Village.
Trustee Dante acknowledged the extraordinary effort by staff in pursuing grants and expressed
respect for all perspectives. However, he expressed reservations about the bridge's potential
misuse by e-scooters, skateboarders, and similar devices, and noted the absence of buy-in from
the Village of Arlington Heights, which shares Meadows Park. He also raised concerns about
unheard residents who are not closely following the process. Trustee Dante announced he would
vote no, while affirming his respect for colleagues who would vote in favor.
Trustee DiPrima praised staff for their grant work, particularly the last-minute acquisition of $2
million in additional funding. She raised concerns about the bridge's scale relative to Elk Grove's
bridges, its cost relative to the percentage of residents likely to use it, and the unanswered
questions about whether illegal track crossings would actually be stopped given the absence of
fencing on the north side of the tracks. She expressed concern that new safety risks — specifically
pedestrians sharing the bridge with high-speed cyclists and e-scooters — may be created in place
of the risks being mitigated. Trustee DiPrima also used the occasion to call for improved community
engagement practices on major infrastructure projects. She called on the Board and Village
Manager to establish a more robust notification, survey, and community input process for future
major projects.
Trustee Matuszak also expressed strong support, crediting staff with the remarkable
achievement of securing 88% of project costs through grants. He described the bridge as a
quality-of-life investment that residents want and referenced a comparable pedestrian bridge
built in 2020 near St. Louis Park, Minnesota — also spanning a railroad — for which he could find
no reports of safety incidents.
Trustee Gens thanked residents who had submitted comments and shared a letter from residents
near Melas Park expressing strong support for the bridge, citing direct observations of youth
crossing the railroad tracks illegally before and after school. She connected the project to the
Village's comprehensive plan goals around connectivity and quality of life, and praised staff for
navigating a complex multi-agency process to secure funding at a time when regional transportation
funds are increasingly competitive.
Director Dorsey provided the following responses to questions from the Board:
o Confirmed that construction is expected to begin in July 2026 with completion anticipated
by end of 2027. Ongoing maintenance costs are expected to be relatively minor,
consisting primarily of periodic bridge engineering inspections (every five years), lighting
system maintenance, and landscaping. The steel superstructure's painting system is rated
for a 50-year lifespan.
o Confirmed that CMAP controls the STP funds, IDOT controls the ITEP funds, and the Illinois
Commerce Commission and IDOT control the Rail Crossings Protection Funds, and
expressed as much confidence as possible that the grants are secure.
Page 6 of 277
DRAFT
o Regarding construction cost overages and the absence of a contingency (standard practice
for IDOT bid projects), Director Dorsey acknowledged some concern but noted that staff
intends to pursue cost-saving field modifications — such as extending the contract timeline
to avoid a winter concrete surcharge (estimated savings of ~$300,000) and relaxing the
Grade A steel finish specification (estimated savings of ~$250,000–$300,000) — to create a
buffer against unforeseen costs. He confirmed the Village's prior IDOT projects, including
the Rand/Mt. Prospect Road and Schoenbeck Road projects, did not experience significant
overruns.
o Clarified that the contract is unit-price based and could change if quantities differ from
estimates or if unanticipated field conditions require a change order, but that routine
material price increases during the contract period are absorbed by the contractor.
Public Comment:
Pat Nuccio
Resident
o Acknowledged the grant funding but questioned whether the bridge would see sufficient use
to justify the expenditure.
o Raised safety concerns based on observed misuse of existing park features by cyclists and
asked that staff work with contractors on noise abatement measures during construction.
Director Dorsey responded, noting that the noisiest phase — pile driving for the piers — would last
approximately two days, and that the rest of the construction would not be unusually disruptive
given the proximity to a railroad and highway
Shamus Thornton
105 N. Elmhurst Ave.
o Spoke in support of the bridge, describing personal safety concerns when crossing Northwest
Highway at grade by bicycle.
o Expressed confidence that the bridge would be well-used and noted that lights and
crosswalks had not made the existing crossing feel safe to him.
Steve Polit
601 N. Wilshire Drive
o Provided historical context, noting the project appeared in capital improvement budgets as
early as 2009. He observed that the grant mechanism.
Sean Mangan
Resident
o Spoke in support of the bridge as an avid cyclist, describing the difficulty of crossing
Northwest Highway at the Davis Street underpass and at-grade crossings.
o Expressed enthusiasm for safer routes for his children.
o Commended Public Works for the recent department open house.
Duke Dynek
Resident
o Asked about ADA accessibility and noted that the lengthy ramps may discourage use by
older residents.
Page 7 of 277
DRAFT
o Raised a question about lightning protection for the steel structure, given its expected height
of approximately 46 feet at the highest structural point.
Mayor Hoefert provided closing comments.
Motion by Bill Grossi, second by Vincent Dante to concur with staff's recommendation to award the
construction contract to Dunnet Bay Construction Company and authorize the Mayor to execute
the intergovernmental agreements with IDOT:
Yea: Terri Gens, John Matuszak, Colleen Saccotelli, Paul Hoefert
Nay: Vincent Dante, Bill Grossi, Beth DiPrima
Final Resolution: Motion Passed
Resolution No. 9-26
9.2. As submitted
No additional report.
ANY OTHER BUSINESS
Trustee Gens and Trustee Dante recognized Public Works staff for the Department's Open House,
which was well-attended with over 1,300 hot dogs served, and praised the Lions Club for their
volunteerism.
Trustee Grossi, with additional remarks from Dutch of the local VFW Post, recognized a young
resident, Michael Sieniawski, who won second place in the national VFW Patriot's Pen essay
contest out of approximately 40,000 applicants, along with an associated scholarship award.
Michael was also announced as the speaker for the upcoming Memorial Day ceremony.
ADJOURNMENT
With no additional business to conduct, Mayor Hoefert asked for a motion to adjourn. Trustee
Grossi, seconded by Trustee Dante, motioned to adjourn the meeting. By unanimous voice vote, the
May 19, 2026 Regular Meeting of the Village Board of Trustees adjourned at 8:45 p.m.
Respectfully submitted,
Karen M. Agoranos
Village Clerk
Page 8 of 277
Item Cover Page
Subject Mayor's Comment
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category MAYORS REPORT
Type Presentation
Information
Discussion
Alternatives
Staff Recommendation
Attachments
None
Page 9 of 277
Item Cover Page
Subject PROCLAMATION: Celebrating 100 Years of Tradition at Mt.
Prospect Golf Club
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category MAYORS REPORT
Type Presentation
Information
Discussion
Alternatives
Staff Recommendation
Attachments
1. A Proclamation Celebrating 100 Years of Tradition at Mt
Page 10 of 277
Proclamation
Celebrating 100 Years of Tradition at Mt. Prospect Golf Club
WHEREAS, for one hundred years, Mt. Prospect Golf Club has served as a treasured
gathering place for residents, visitors, families, and golf enthusiasts, providing
affordable and accessible recreation in the heart of the community; and
WHEREAS, since opening in 1926, the course has been a place where generations
have learned the game, celebrated milestones, fostered friendships, and built lasting
traditions; and
WHEREAS, the Golf Club has continually evolved to meet the needs of the community
while preserving the spirit and traditions of the game, offering quality facilities, youth and
adult programs, tournaments, and special events that enrich the Village of Mount
Prospect; and
WHEREAS, the dedication and commitment of staff, volunteers, patrons, and
community partners have ensured the success and longevity of the Golf Club as a
welcoming and inclusive public facility; and
WHEREAS, the 100th Anniversary represents a remarkable milestone and an
opportunity to honor its history, celebrate the present, and look forward to a bright future
for the next century of golf in Mount Prospect.
NOW, THEREFORE, I, Paul Wm. Hoefert, Mayor of the Village of Mount Prospect, do
hereby proclaim the year 2026 as
“A Celebration marking 100 Years of Tradition at the Mt. Prospect Golf Club”
And encourage all residents to celebrate this centennial milestone to show appreciation
for the Mt. Prospect Golf Club's hundred years of recreation, community bonds, and
love of the game.
_____________________________________
Paul Wm. Hoefert, Mayor
Page 11 of 277
ATTEST:
______________________________
Karen M. Agoranos, Village Clerk
June 2, 2026
Page 12 of 277
Item Cover Page
Subject PROCLAMATION: In Recognition of LGBTQ+ Pride Month - June
2026
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category MAYORS REPORT
Type Presentation
Information
Discussion
Alternatives
Staff Recommendation
Attachments
1. Pride Month - 2026
Page 13 of 277
Proclamation
In Recognition of
LGBTQ+ Pride Month
June 2026
WHEREAS, the Village of Mount Prospect cherishes the value and
dignity of each person and appreciates the importance of equality and
freedom; and
WHEREAS, all are welcome in the Village of Mount Prospect to live,
work, play, and every family, in any shape, deserves a place to call
home where they are safe, happy, and supported by friends and
neighbors; and
WHEREAS, the Village of Mount Prospect seeks to bring residents of the
Village together to embrace and celebrate our diversity and provide
opportunities to come together as one community; and
WHEREAS, the Village of Mount Prospect denounces prejudice and
unfair discrimination based on age, gender identity, gender expression,
race, color, religion, marital status, national origin, sexual orientation,
or physical attributes as an affront to our fundamental principles; and
WHEREAS, the Village of Mount Prospect has identified Equity as key
goal in the Village Strategic Plan; and
WHEREAS, it is imperative that people in our community, regardless of
sexual orientation, gender identity, and expression, feel valued, safe,
empowered, and supported by their peers and community leaders; and
WHEREAS, despite being marginalized, LGBTQ+ people continue to
celebrate authenticity, acceptance, and love.
NOW, THEREFORE, I, Paul Wm. Hoefert, Mayor of the Village of Mount
Prospect, along with the Mount Prospect Village Board of Trustees, do
hereby proclaim June 2026 as LGBTQ+ Pride Month in the Village of
Mount Prospect, and urge residents to recognize the contributions made
by members of the LGBTQ+ community and to actively promote the
principles of equality, liberty, and justice.
Paul Wm. Hoefert, Mayor
ATTEST:
Karen Agoranos, Village Clerk
Dated June 2, 2026
Page 14 of 277
Item Cover Page
Subject APPOINTMENT: Appointment of Trustee William Grossi to serve
as Mayor Pro-Tem for the term beginning July 1, 2026, and
ending June 30, 2027.
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category MAYORS REPORT
Type Action Item
Information
The Village Code requires the Village Board to elect one of the Village Trustees to serve as
President/Mayor Pro-tem each year at the first Village Board meeting in June. Attached is
Ordinance No. 5423, which governs the designated President/Mayor Pro-Tem election,
qualifications, and procedures. Mayor Paul Hoefert will nominate Trustee William Grossi as
President/Mayor Pro-tem for the upcoming term from July 1, 2026, through June 30, 2027.
Trustee Grossi has confirmed his willingness and ability to serve.
Discussion
Alternatives
Staff Recommendation
Attachments
1. ORDINANCE 5423
2. Mayor Pro Tem.2026
Page 15 of 277
Page 16 of 277
Page 17 of 277
Page 18 of 277
Village of Mount Prospect
Mount Prospect, Illinois
INTEROFFICE MEMORANDUM
To: Board of Trustees
Village Manager Michael Cassady
Village Clerk Karen Agoranos
Village Attorney Lance Malina
From: Mayor Paul Wm. Hoefert
Date: May 29, 2026
Subject: Designated President/Mayor Pro Tem
Village Code requires the Village Board each year to elect one of the Village Trustees to
serve as President/Mayor Pro Tem. This agenda item appears under the Mayor’s
Report for the June 2nd Village Board Meeting. Attached is the Ordinance #5423,
which governs the designated President/Mayor Pro Tem election – qualifications and
procedures.
I will be nominating Trustee Bill Grossi to be President/Mayor Pro Tem. I have
confirmed with Trustee Grossi his willingness and availability to serve. The ordinance
outlines how other nominations can be made by trustees. The term begins July 1, 2026
and continues to June 30, 2027.
For convenience, the parliamentary procedure to appoint a President/Mayor Pro Tem
is outlined below:
1) I will nominate Trustee Grossi It will need a second.
2) Then I will take other nominations. Each nomination must receive seconds.
3) When all nominations have been made, a motion should be made to close
nominations. This requires a second and a majority of the vote of trustees at
the meeting.
4) The Village Board will discuss each nomination and his/her qualifications. We
may adjourn into closed session if deemed necessary. A motion, second and
vote must be done to go into closed session for the purpose of personnel. The
discussion and procedures will follow requirements governing closed sessions.
5) Final vote on each nomination must be done in open session.
6) At the close of discussion, the Village Clerk will call the vote on each
nominated candidate in the order in which the nominations were made and
seconded. Abstentions shall be counted as a “no” vote. Balloting shall
continue until one of the candidates receives four affirmative votes of the
President and Trustees voting jointly.
1
Page 19 of 277
7) If the motions fail, and the Village Board is unable to select a President/Mayor
Pro Tem with this procedure, you must nominate and elect the Mayor Pro Tem
at the beginning of each Board or Committee of the Whole meeting. In case
emergencies arise between meetings when the Mayor is absent and we have
no President/Mayor Pro Tem, the trustees would have to elect one at a special
meeting.
8) In case Trustee Grossi is away at the same time that I am gone, trustees
will also have to convene and elect the Mayor Pro Tem for the meeting.
I would like to thank Trustee Gens for her willingness to serve this past year as
President/Mayor Pro Tem. Designating a President/Mayor Pro Tem is critical to
the functioning of the Village of Mount Prospect should something happen to a sitting
Mayor, or be absent from the Village.
See the list below of Presidents/Mayors Pro Tem and the dates served.
Thank you in advance for your help in this always-difficult process. Feel free to contact
me if you have comments or questions.
Past Presidents/Mayors Pro-Tem
2004/2005- Irvana Wilks
2005/2006- Paul Hoefert
2006/2007- Michael Zadel
2007/2008- Richard Lohrstorfer
2008/2009- A. John Korn
2009/2010- Arlene Juracek
2010/2011- Steven Polit
2011/2012- John Matuszak
2012/2013- Paul Hoefert
2013/2014- Michael Zadel
2014/2015-A.John Korn
2015/2016-Richard Rogers
2016/2017-Colleen Saccotelli
2017/2018-Paul Hoefert
2018/2019-William Grossi
2019/2020 Eleni Hatzis
2020/2021 Michael Zadel
2021/2022 Colleen Saccotelli
2022/2023 Richard Rogers
2023/2024 John Matuszak
2024/2025 Vince Dante
2025/2026 Terri Gens
2
Page 20 of 277
Item Cover Page
Subject REAPPOINTMENT TO BOARDS AND COMMISSIONS -
Firefighters' Pension Board | Amit Thakkar for term to expire
June 2029, Special Events Commission | Chris Gordon for term
to expire July 2030; Christina Greco for term to expire July
2030.
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category MAYORS REPORT
Type Action Item
Information
Firefighters' Pension Board
Reappointment
Amit Thakkar Term to expire June 2029
Special Events Commission
Reappointment
Chris Gordon
302 S. Wille Term to expire July 2030
Reappointment
Christina Greco Term to expire July 2030
1433 Fern Drive
Discussion
N/A
Alternatives
1. Motion to approve Amit Thakkar reappointment to the Firefighters' Pension Board &
Chris Gordon & Christina Greco reappointment to the Special Events Commission.
2. Action at the discretion of the Village Board.
Staff Recommendation
Mayor Hoefert recommends Mr. Thakkar for reappointment to the Firefighters' Pension Board
Page 21 of 277
& Mr. Gordon, Ms. Greco, for reappointment to the Special Events Commission. He believes
they will represent the Village fairly and objectively.
Attachments
1. June and July 2026 Reappointments
Page 22 of 277
Village of Mount Prospect
Mount Prospect, Illinois
INTEROFFICE MEMORANDUM
TO: BOARD OF TRUSTEES
VILLAGE MANAGER MICHAEL CASSADY
FIRE CHIEF TOM WANG
DIRECTOR OF PUBLIC RELATIONS KYLIE CERK
FROM: MAYOR PAUL WM. HOEFERT
DATE: May 29, 2026
SUBJECT: REAPPOINTMENT TO BOARDS AND COMMISSIONS
I hereby nominate the following individuals for reappointment to the following Board &
Commissions:
Firefighters’ Pension Board
Reappointment
Amit Thakkar Term to expire June 2029
Special Events Commission
Reappointment
Chris Gordon
302 S. Wille Term to expire July 2030
Reappointment
Christina Greco Term to expire July 2030
1433 Fern Drive
I recommend the above individuals for reappointment to the respective Board & Commissions
and believe they will represent the Village fairly and objectively.
PAUL WM. HOEFERT
Mayor PH/jl
Page 23 of 277
Item Cover Page
Subject List of Bills - May 13, 2026 to May 26, 2026 - $4,561,140.87
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category CONSENT AGENDA
Type Action Item
Information
Attached is the List of Bills for May 13, 2026 to May 26, 2026 - $4,561,140.87
Discussion
Alternatives
1. Approve the attached List of Bills for May 13, 2026 to May 26, 2026 - $4,561,140.87
2. Action at the discretion of the Village Board
Staff Recommendation
Staff recommends approval of the attached List of Bills for May 13, 2026 to May 26, 2026 -
$4,561,140.87
Attachments
1. List of Bills - May 13, 2026 to May 26, 2026
Page 24 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
001 General Fund
A Freedom Flag Co State of Illinois flags $ 419.70
ACS State & Local Government Solutions Illinois State Disbursement Unit 5.21.26 3,614.31
Advanced Landscaping LLC Turf mowing throughout the Village 4/14-4/28/26 3,524.58
Turf Mowing throughout the Village 5/5-5/19/26 3,524.58
Air One Equipment, Inc. SCUBA Cylinder hydrotest 360.00
Turnout Gear 3,794.00
Amazon Capital Services 11x17 easels 21.99
Note Pads 12.69
Biodegradable bags for Open House 30.78
Electronic wipes, sponges, envelopes, dish soap 49.12
Candy Bars 8.96
Hose, hose splitter and can opener replacement parts 77.01
Sand digger and magnetic sign holder 167.98
Binder, sheet protectors, dividers 37.95
Plant nursery bags 87.24
Kwik Covers for Open House 229.20
Magnets for rigs to keep SCBA clips out of the doors 11.39
Replacement monitor for app floor dispatch - St 13 169.99
Wireless stereo receiver for audio equipment 139.54
Mini basketballs and drive shaft for 620 22.98
Kleenex, Glue dots 52.97
ID Lanyards and Card Holder Supplies 49.75
Credit Memo - returned coaxial adapters (27.98)
Bowls, grill brush and hose straps 137.02
American Landscaping Inc. Grass Cutting 505 Fairview 04/29/26 159.00
Grass Cutting 22 S Edward 04/29/26 159.00
Grass Cutting 215 N Main 04/29/26 159.00
Grass Cutting 1 N Edward 04/29/26 238.50
American Public Works Assoc. APWA EXPO Registration Fee for 3 employees 5/20-5/21/26 195.00
Anderson Lock Company VIMPPW Re-key of new CCC 5/4/26 178.16
Arbsession Inc Notch hook ups hearing protection with Bluetooth communication 559.99
Insecticide for cotton maple scale 198.40
Bald Eagle Window Cleaning Window Cleaning for all buildings 4/29-4/30/26 8,075.00
Window Cleaning for PW 5/14/26 866.00
Bedco Mechanical Maintenance Contract for HVAC repairs 4/22-4/24/26 3,590.35
Maintenance Contract for HVAC repairs May-June 2026 5,399.50
Board of Trustees of the University of Illinois 4/27-5/1/26 Training registration 1,500.00
Bond Conway Law Firm Administrative Adjudication Services - April 2026 2,136.00
Administrative Adjudication Services - April 2026 48.00
Bowman Consulting Group Wolf Rd sidewalk Eng/Design/Construct/inspection 3/9-3/23/26 2,463.10
Wolf Rd sidewalk Project 6/3/25-4/29/26 1,897.06
Builders Asphalt LLC Patching material 5/1/26 427.11
Patching material 5/4/26 416.76
Patching material 5/6/26 1,071.31
Patching material 5/7/26 1,067.30
Patching material 5/8/26 830.07
Building Technology Consultants, PC Envelope Study 1601 E Algonquin Rd Potential CCC 4/21/26 4,919.20
Carr Law Firm LLC Rand-83-Kensington Land Acquisition lawyer fees 3/3-3/24/26 650.00
Rand-83-Kensington Land Acquisition lawyer fees 3/4-3/24/26 550.00
Case Lots, Inc. Custodial cleaning supplies 1,941.40
Custodial cleaning supplies 49.90
Christensen, Richard Paramedic License Renewal 40.00
Christopher B. Burke Engineering Ltd Levee 37 LOMR 3/29-4/25/26 600.00
Clerk of the Circuit Court of McHenry County Garnishment 5.21.26 547.85
Comcast 5/12-6/11/26 50 S Emerson cable 25.18
Comcast Fiber Service May 2026 2,771.98
Commonwealth Edison 4/6-5/5/26 1020 E Central electricity 22.00
Constellation NewEnergy, Inc. 3/6-4/16/26 Traffic light electricity 17,587.60
3/6-4/17/26 Electricity pump st 261.13
4/3-5/4/26 755 S Meier electricity 64.79
4/7-5/6/26 1051 N Elmhurst Rd electricity 141.15
Page 1 of 9
Page 25 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
001 General Fund (continued)
Constellation NewEnergy, Inc. (continued) 4/13-5/12/26 21 S Emerson electricity 56.82
Costar Realty Information, Inc. Monthly Real Estate Publication May 2026 1,077.22
DeLutio, Joseph Paramedic License Renewal 40.00
Doty Nurseries LLC Replacement Oak tree 325.00
Eckert, Lisa Veteran Banner Design and Layout 5/1/26 2,230.00
EcoSolutions Inc Sphag Sorb Absorbant (14 bags) 686.00
EMS Management & Consultants Inc Ambulance Billing Service - April 2026 7,696.93
Endeavor Health Medical Group 5/12/26 Medical exam 1,106.00
Federal Express Corp Shipping charges 4/29/26 8.48
Fire Pension Fund Fire Pension 5.21.26 36,947.36
G & J Associates, Inc. Memorial Day Building Banners 1,096.21
Galls LLC 4/20/26 Squad emergency supplies 169.10
Garrity, Connor Reimburse training expenses 4/27-5/1/26 237.69
Garvey's Office Products Office Supplies 1,321.20
General Medical Devices, Inc. 5/7/26 Squad emergency equipment 1,503.00
Gordon Flesch Company, Inc. Copier Lease 05/22/26-06/21/26 Contract M204292 3,186.49
Graybar Electric Co. Street light decorative bases 4,472.56
Street light break aways couplings 2,315.52
H & H Electric Co Traffic signal maintenance 4/1-4/30/26 1,273.70
Hansen, Michael Reimburse training expenses 4/27-5/1/26 160.00
Heaton, Michael Transfer Stamp Rebate - 304 E Hiawatha Trl 1,140.00
Hi-Line Acquisition Company, LLC Electrical glove testing 180.22
Home Depot USA Inc Parts and supplies 1,378.37
ICMA Retirement Trust - 457 MissionSquare 5.21.26 59,785.53
Illinois American Water Company 2000 E Kensington 5/1-5/29/26 Water Service 54.92
Sewer Service 1415 E Algonquin 4/2-5/1/26 136.42
2000 E Kensington 4/9-5/8/26 water service 257.87
Illinois City/County Management Association Job Ad Posting for Director of Building & Inspection Services 50.00
Illinois Department of Revenue IL State Withholding 5.21.26 55,361.41
Illinois State Police Candidate Background Checks - April 2026 54.00
Internal Revenue Service Federal Withholding 5.21.26 244,819.33
International Union of Operating Engineers IUOE PW Membership Dues 5.21.26 2,121.28
J&F Concrete Lifting Corp Concrete lifting service at various locations 4/7/26 8,606.25
J.G. Uniforms, Inc. 4/21/26 unform supplies 14,410.00
5/8/26 Uniform supplies 175.00
Jogmen Consulting & Company Advisors LLC Training registration 09/28-10/02/26 995.00
Klein, Thorpe and Jenkins, LTD Legal Services Through April 2026 38,622.74
Kolman, Sandra Sidewalk Square Rebate - 412 S Maple 774.00
Kowalczyk, Michele Reimburse IFSAP Conference 4/21/24 - 4/24/24 264.10
Langton Snow Solutions Inc Stump Removal Throughout The Village 4/6/26 11,203.55
Contractual Landscape Maintenance 4/15/26 13,902.22
Landscape Maintenance throughout Village 5/15/26 13,902.22
Parkway Restoration throughout the Village 5/20/26 1,176.37
Liebgott Jr., John Reimburse Fireground Comp Off School 5/10-5/15/26 1,154.32
Lps Pavement Co. Brick Paver Maintenance 5/19/26 63,000.00
Lund Industries, Inc. 5/8/26 Squad equipment 167.00
Lyle Sumek Associates Inc Preparation of Strategic Planning 04/17/26-04/21/26 11,000.00
Masimo Americas Inc Multiple SpO2 Sensors 1,135.00
Shipping charge 9.00
Maxx Contractors Corp Debris Hauling and Aggregate Material Delivery 5/4-5/5/26 981.55
Debris Hauling and Aggregate Material Delivery 5/11-5/12/26 234.50
McMaster-Carr Supply Co Walkoff mats for PW St 14 St 11 3,078.41
Menards Inc Concrete supplies 89.97
VH wall base repair 9.94
VH base repair 27.87
VH wall base repair supplies 26.88
Sign making materials for speed feed-back signs 128.71
Concrete forming materials 113.40
Zip ties 16.99
5/7/26 ET Supplies 22.12
Service cart, planter, river rock, drill bit - St 14 155.57
Page 2 of 9
Page 26 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
001 General Fund (continued)
Menards Inc (continued) PW mens room sink repair supplies 42.43
5/12/26 Squad emergency supplies 176.96
PW door repair supplies 56.87
Merchants Credit Guide Co Ambulance Collection Services March-April 2026 1,643.34
Metro Door and Dock, Inc. Door 69 new cables 894.08
Metro Federal Credit Union MP Fire Local 4119 Dues 5.21.26 3,380.30
Metropolitan Alliance - Police MAP Dues 5.21.26 1,833.00
Michael Wagner & Sons, Inc. St #13 Sewage pump copper pipe leak 41.40
Michigan West Shore Nursery LLC Annual flowers for seasonal planting beds throughout the Village 157.50
Annual flowers for seasonal planting beds throughout the Village 370.00
Midwest 911 Inc 5/8/26 Labor for work on squad cars 873.00
Minuteman Press of Barrington Mailing label printing 5/8/26 110.45
Moran Consulting Inc Building Effective Relationships Session 5/11/26 2,148.00
Morton Suggestion Co. First Responder Academy T-Shirts 184.43
5/13/26 Supplies for Teen First Responder Academy 184.44
Nationwide Mutual Insurance Company Nationwide 5.21.26 26,168.06
NCPERS Group Life Insurance NCPERS Invoice June 2026 377.60
Nedco LLC Contractual Tree Removal 5/5/26 10,681.00
Parkway Tree Removal Throughout The Village 5/12/26 9,750.00
Nicolosi, Angela Senior Services - Yoga 5/15/2026 75.00
Northern Illinois Police Alarm System Annual NIPAS membership assessments 5/1/26-4/30/27 7,345.00
Pacific Biomedical Inc SpO2 Sensors, Glucometers, Test Strips 573.75
Paddock Publications, Inc. Newsprint Surcharge 5/27-7/22/26 277.00
Public Hearing PZ03-25 04/24/26 116.10
Patriot Pavement Maintenance Crack sealing services and pavement sealing 5/14/26 3,529.17
Paylocity Corporation Recruiting Subscription - May 2026 601.00
Pete the Painter, Inc. Painting of New Conf room in VMO 04/16/26 740.00
Petty Cash Petty Cash Human Services Jan-May 2026 190.85
Physicians Immediate Care Pre-Employment Testing 04/24/2026 81.00
Plevritis, Dimitri Paramedic License Renewal 40.00
Police Pension Fund Police Pension 5.21.26 41,221.76
Ralph Helm Inc Bar and chain oil 100.21
Ray O'Herron Co Inc 5/7/26 Uniform supplies 143.19
Reliance Standard Life Insurance Co. Reliance Invoice May 2026 3,858.41
Rentokil North America, Inc. Pest control for the CCC - May 2026 58.85
Republic Services, Inc. Refuse disposal 4/1-4/28/26 542.05
Resource Management Associates 5/13/26 Sergeants exam expenses 7,171.53
RHP Risk Management Inc Permit application review Radienz 1804 Central 4/10/26 240.00
RHW Customized Graphics & Promotions Monarch Garden Mix Seeds for Open House 451.21
Open House Giveaways 829.30
Recycling toters for Open House 1,260.05
Polo shirts for staff 1,365.00
Polo shirts for staff 547.00
Replacements shirts for PW Employees 3,894.31
Replacements shirts for PW Employees 1,197.86
Schaeffer, Andrew Reimbursement - Travel 03/06/26 174.93
Secretary of State License Plate Renewal #EJ90429 (S-25) 151.00
License Plate Renewal #ET47957 (I-44) 151.00
License Plate Renewal #Q373162 (I-28A) 151.00
License Plate Renewal #Q373167 (I-22) 151.00
License Plate Renewal #Q373175 (I-23A) 151.00
License Plate Renewal #Q373184 (S-25A) 151.00
License Plate Renewal #Q609494 (I-30) 151.00
Skalon, Tim Paramedic License Renewal 40.00
Skorob, Natalia Senior Services - Zumba 5/1/2026 60.00
Steiner Electric Company St 14 electrical reel repair 107.33
VH lobby LED light fixture 122.67
St 14 wire for new reel 343.47
Stryker Sales Corporation LUCAS Suction Cups 485.28
Suarez, Daniel Training Reimbursement CCCDI Certification 5/5/26-5/8/26 997.49
Sweet Bambino's Treats LLC Additional Kiddie Konas at Open House 5/16/26 116.00
Page 3 of 9
Page 27 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
001 General Fund (continued)
Tapia, Yesenia CCC Programing - Yoga 5/18/2026 60.00
The Sign Palace Inc Bronze Plaque 5/11/26 1,980.00
The Stevens Group LLC Senior Buzz Newsletter May/June 2026 2,020.00
Thomas H Hooper Chapter 13 Trustee Garnishment 5.21.26 354.00
Thompson Elevator Inspections Service Inc 2 Elevator plan reviews 1084 Mt Prospect Plaza 05/07/26 150.00
103 Annual Elevator Code Inspections 4/1/26-4/30/26 3,811.00
TJ Conevera's, Inc. 5/13/26 Ammunition 8,304.00
T-Mobile USA Inc 3/21/26-4/20/26 Charges for increased data lines 697.75
Toporkiewicz, Adam Safety Shoe Reimbursement 219.99
Tyco Fire & Security US Management Inc 111 E Busse 6/1/26-5/31/27 security monitoring 360.00
Uline Inc. Gloves/safety glasses and earplugs 915.91
Traffic cones 383.75
UMB Card Services Credit Card 4/1/26 - 4/30/26 (EFT 5/25/26) 18,909.31
UniFirst Corporation Uniform Rental Services 5/6/26 375.67
Uniform Rental Services 5/13/26 304.61
Uniform Rental Services 5/20/26 320.40
VCG Uniform Initial Uniform Issue 307.60
Vena, Joseph B. Paramedic License Renewal 40.00
Verizon Wireless Services LLC Cell & Equipment Charges 4/20/26-5/19/26 5,399.30
Veterans of Foreign Wars Post 1337 VFW support for 2026 Memorial Day parade 1,500.00
Village of Mount Prospect Section 125 Flex Deductions 5.21.26 14,810.31
Village of West Dundee Reimbursement for airfare 5/12/26-5/15/25 ImageTrend Conf 292.58
Walker Wilcox Matousek LLP Rand-83-Kensington Intersect Project Legal Fee 2/2/26 150.00
Rand-83-Kensington Land Acquisition lawyer fees 2/20/26 150.00
William Rainey Harper College CoFO Class 3/9/26 1,350.00
Wilson Nurseries, Inc. Tree for open grate on Prospect Ave 243.00
Wisconsin Department of Revenue WI State Withholding May 2026 899.83
Wolin Law Group LLC Rand-83-Kensington Land Acquisition lawyer fees 3/10-3/30/26 300.00
Z Search Recruiting, Inc. Photos at MPPW Open House 5/16/26 500.00
001 General Fund Total $ 899,089.49
002 Debt Service Fund
PNC Bank NA 2022B Bond Interest #611005147 $ 86,617.22
ZB, National Association 2016A Bond Interest #5650 83,175.00
2018B Bond Interest #6999 761,250.00
002 Debt Service Fund Total $ 931,042.22
020 Capital Improvement Fund
Ciorba Group Inc Burning Bush Ln Lighting Eng/Design/Constr 2/28-4/24/26 $ 4,413.75
Gregory St Lighting Project 3/23-4/24/26 7,944.00
Pete the Painter, Inc. Painting of New Conf room in VMO 04/16/26 4,550.00
New HR office paint office and door frame 4/16/26 3,050.00
Thomas Interior Systems Inc Herman Miller Chairs for VMO Conference Room 13,769.00
020 Capital Improvement Fund Total $ 33,726.75
024 Flood Control Construction Fund
Constellation NewEnergy, Inc. 3/6-4/17/26 Electricity pump st $ 922.16
024 Flood Control Construction Fund Total $ 922.16
037 SMP TIF Fund
Klein, Thorpe and Jenkins, LTD Legal Services Through April 2026 $ 1,901.50
SB Friedman Development Advisors LLC Professional Services- Lakeshore Beverage review 04/24/26 12,485.00
037 SMP TIF Fund Total $ 14,386.50
040 Refuse Disposal Fund
ICMA Retirement Trust - 457 MissionSquare 5.21.26 $ 132.78
Page 4 of 9
Page 28 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
040 Refuse Disposal Fund (continued)
Illinois Department of Revenue IL State Withholding 5.21.26 609.18
Internal Revenue Service Federal Withholding 5.21.26 3,697.46
International Union of Operating Engineers IUOE PW Membership Dues 5.21.26 165.09
Nationwide Mutual Insurance Company Nationwide 5.21.26 602.91
NCPERS Group Life Insurance NCPERS Invoice June 2026 16.00
Solid Waste Agency of Northern Cook County SWANCC - June 2026 100,647.00
Third Millennium Associates Inc E-Bill Server & Transaction Fees April 2026 56.20
Utility Billing 5/15/26 45.68
Village of Mount Prospect Section 125 Flex Deductions 5.21.26 243.97
040 Refuse Disposal Fund Total $ 106,216.27
042 CDBG
Children's Advocacy Center of NW Cook County CDBG PY25 Q2 CAC Child Services 10/01/25-03/31/26 $ 787.84
Connections to Care CDBG PY25 Q2 Connections to Care 01/31/26-03/31/26 391.82
Northwest Center Against Sexual Assault CDBG PY25 Q2 NW Casa Intervention Services 01/01/26-03/31/26 2,500.00
Northwest Compass, Inc. CDBG PY25 Q1 Housing Counseling 2,727.32
Pads to Hope, Inc. CDBG PY25 Q2 Resident Services January-March 2026 4,999.25
Wings Program, Inc. CDBG PY25 Q2 Wings Public Services 01/01/26-03/31/26 2,494.10
042 CDBG Total $ 13,900.33
046 Foreign Fire Tax Board Fund
Comcast 5/11/26 - 6/10/26 Cable 1601 Golf Rd $ 228.74
5/16/26 - 6/15/26 Cable 111 E Rand Rd 442.26
Pastori, Matthew Reimburse FDIC Conference 4/22-4/24/26 1,109.40
Swat, Kevin Reimburse FDIC Conference 4/22-4/24/26 2,659.17
046 Foreign Fire Tax Board Fund Total $ 4,439.57
049 Prospect and Main TIF District
Civiltech Engineering Inc Prospect Avenue Alternative Analysis Study 3/28-4/24/26 $ 11,134.20
Illinois EPA Professional Services Jan-March 2026 - Formula Auto LP52 1NS 7,174.47
Klein, Thorpe and Jenkins, LTD Legal Services Through April 2026 4,128.00
SB Friedman Development Advisors LLC Professional Services-111 Busse DAS 05/11/26 7,051.33
ZB, National Association 2017 Bond Interest #6405 62,684.50
2018A Bond Interest #6659 108,184.38
2019B Bond Interest #7861 115,050.00
049 Prospect and Main TIF District Total $ 315,406.88
050 Water and Sewer Fund
ACS State & Local Government Solutions Illinois State Disbursement Unit 5.21.26 $ 11.54
Addison Building Material Co. Compression sleeves 25.81
Baxter & Woodman, Inc. Sewer Lining construction inspection 4/17-4/24/26 680.00
Constellation NewEnergy, Inc. 3/6-4/17/26 Electricity pump st 9,863.21
Core & Main LP Repair clamps 719.00
DiMeo Bros Inc Water Main Replacement Project 5/17/26 574,506.09
FACIL Investments Batteries 210.96
Gordon Flesch Company, Inc. Copier Lease 05/22/26-06/21/26 Contract M204292 159.83
HBK Water Meter Service Water Meter Installs /Clear water inspections 4/14-5/7/26 14,711.00
Meter gaskets 12.80
Meter replacements 5/11/26 700.00
Home Depot USA Inc Parts and supplies 415.70
ICMA Retirement Trust - 457 MissionSquare 5.21.26 2,278.83
Illinois Department of Revenue IL State Withholding 5.21.26 4,327.16
IMEG Consultants Corp Water Main replacement project Design/inspect services 4/5/26 35,012.00
Internal Revenue Service Federal Withholding 5.21.26 25,752.86
International Union of Operating Engineers IUOE PW Membership Dues 5.21.26 1,773.45
John B. Jackson Utility Refund - 508 W Lonnquist Blvd 141.97
Laila Diab Utility Refund - 704 Russel St 28.09
Page 5 of 9
Page 29 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
050 Water and Sewer Fund (continued)
Langton Snow Solutions Inc Contractual Landscape Maintenance 4/15/26 6,542.22
Landscape Maintenance throughout Village 5/15/26 6,542.22
Parkway Restoration throughout the Village 5/20/26 9,517.88
Maxx Contractors Corp Debris Hauling and Aggregate Material Delivery 5/4-5/5/26 5,417.06
Debris Hauling and Aggregate Material Delivery 5/11-5/12/26 1,294.17
Menards Inc Cooler for 30 van 29.97
Open house cleaning supplies 39.90
Open house cleaning supplies 129.83
Open house sandbox supplies 80.54
Open house cleaning supplies 92.86
Metron-Farnier, LLC. Metron meter parts 9,791.58
Minuteman Press of Barrington Printing of water inspections and mailing labels 4/21/26 556.12
Mount Prospect Paint, Inc. Water/sewer paint 10.99
Nationwide Mutual Insurance Company Nationwide 5.21.26 1,573.05
NCPERS Group Life Insurance NCPERS Invoice June 2026 121.60
NW Suburban Municipal Joint Action Water Agency JAWA - April 2026 676,371.00
Reliance Standard Life Insurance Co. Reliance Invoice May 2026 250.00
RHW Customized Graphics & Promotions Replacements shirts for PW Employees 3,894.31
Replacements shirts for PW Employees 2,203.39
Smith Ecological Systems Company Chlorine system tubing 160.00
Staples Contract & Commercial, Inc. Office supplies 74.43
Sven E Cederberg Utility Refund - 107 Hi Lusi Ave 360.00
Third Millennium Associates Inc E-Bill Server & Transaction Fees April 2026 474.52
Utility Billing 5/15/26 2,181.14
UMB Card Services Credit Card 4/1/26 - 4/30/26 (EFT 5/25/26) 1,280.83
UniFirst Corporation Uniform Rental Services 5/6/26 150.26
Uniform Rental Services 5/13/26 121.83
Uniform Rental Services 5/20/26 128.15
Verizon Wireless Services LLC Cell & Equipment Charges 4/20/26-5/19/26 761.55
Village of Mount Prospect Section 125 Flex Deductions 5.21.26 904.17
W. W. Grainger, Inc. Zip ties and electrical tape 474.65
Marking paint 107.70
Drill bits 11.92
Drill bits 44.83
Locate marking paint 323.10
ZB, National Association 2017 Bond Interest #6405 57,665.50
2018A Bond Interest #6659 67,125.00
2019A Bond Interest #7408 132,525.00
2022 Bond Interest #9720 140,650.00
Ziebell Water Service Products Fire hydrant repair parts 276.00
Hydrant repair parts 720.00
Hydrant repair parts 660.00
Hydrant repair parts 1,618.74
Hydrant repair parts 200.00
Hydrant repair parts 471.00
Hydrant repair parts 329.00
050 Water and Sewer Fund Total $ 1,805,588.31
051 Village Parking System Fund
Constellation NewEnergy, Inc. 4/13-5/12/26 301 S Maple electricity $ 375.41
Flowbird America Inc Flowbird Transactions - January 2026 333.90
Flowbird Transactions - February 2026 371.00
Flowbird Transactions - March 2026 377.65
Patriot Pavement Maintenance Crack sealing services and pavement sealing 5/14/26 613.82
051 Village Parking System Fund Total $ 2,071.78
052 Parking System Revenue Fund
Flowbird America Inc Pay machine maintenance 1/1-1/31/26 $ 605.00
Flowbird Transactions - January 2026 755.30
Page 6 of 9
Page 30 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
052 Parking System Revenue Fund (continued)
Flowbird America Inc (continued) Pay machine maintenance 2/1-2/28/26 605.00
Flowbird Transactions - February 2026 773.85
Flowbird Transactions - March 2026 852.25
Pay machine maintenance 4/1-4/30/26 605.00
Patriot Pavement Maintenance Crack sealing services and pavement sealing 5/14/26 857.01
Union Pacific Railroad Metra Land Lease 181313 - January 2026 3,830.67
Metra Land Lease 181313 - February 2026 3,773.75
Metra Land Lease 181313 - March 2026 3,957.35
052 Parking System Revenue Fund Total $ 16,615.18
060 Vehicle Maintenance Fund
Aetna Truck Parts Mud flaps for 4558 $ 99.98
Al Warren Oil Co Inc Unleaded gas for May 2026 34,909.91
Amazon Capital Services Adhesive remover and truck plow lights 328.95
Mini basketballs and drive shaft for 620 321.00
Bristol Hose & Fitting Inc Stock fittings 39.84
Chicago Parts & Sound LLC Credit to offset reward points (1,349.52)
Rewards credit (75.10)
Scrap battery core credit (47.00)
Air filter for stock 26.35
Parts and supplies 1,349.52
Brake pads 75.10
Batteries for stock 277.09
Batteries for stock 90.68
Elliott Auto Supply Co, Inc. 607 Radiator 107.32
607 Lower rad hose 59.88
Garcia, Mario Reimbursement EVT ASE Recertifications 5/12-5/13/26 141.00
Genuine Parts Company Inc 640 CV Shaft and tie rod 221.49
302 HVAC motor 21.01
301 Fuel tank straps 37.09
Fuel tank for 301 191.59
2735 Ignition coil 164.52
2713 Compressor and rear brakes 445.67
2713 Belt tensioner 30.58
Credit return (30.58)
ICMA Retirement Trust - 457 MissionSquare 5.21.26 2,848.30
Illinois Department of Revenue IL State Withholding 5.21.26 3,519.87
Internal Revenue Service Federal Withholding 5.21.26 27,157.01
International Union of Operating Engineers IUOE PW Membership Dues 5.21.26 758.26
MacQueen Equipment LLC 514 Door cable kit 626.95
512 def header 661.43
Morton Grove Automotive Inc 526 Liquid spring pump motor 265.00
Nationwide Mutual Insurance Company Nationwide 5.21.26 22.50
NCPERS Group Life Insurance NCPERS Invoice June 2026 28.80
Professional Finish Inc. Wash bay supplies 136.56
Reliance Standard Life Insurance Co. Reliance Invoice May 2026 361.93
Sanders Hardware Supply Shop supplies 273.61
Tennant Sales and Service Company Vent for battery small floor scrubber 318.00
Floor scrubber parts for battery float 5.30
Hose squeegees for 4561 628.00
Terrace Supply Company Helium for open house 882.87
Welding gas 5/11/26 99.63
Valvoline Inc Valvoline oil for stock 6,770.00
Verizon Wireless Services LLC Cell & Equipment Charges 4/20/26-5/19/26 244.26
Village of Mount Prospect Section 125 Flex Deductions 5.21.26 223.13
W. W. Grainger, Inc. Shop cleaning supplies 410.54
Tire for 4561 M20 Scrubber 1,332.35
060 Vehicle Maintenance Fund Total $ 85,010.67
Page 7 of 9
Page 31 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
061 Vehicle Replacement Fund
Amazon Capital Services Adhesive remover and truck plow lights $ 1,390.35
Bedliners of Bartlett Undercoating for new 4558 Grapple truck 5/5/26 1,000.00
Lindco Equipment Sales, Inc. Prewet pump for new 4527 Truck build 3,711.17
MacQueen Equipment LLC 535 Spare front wheel 2,129.42
535 Tool mounts new Tower 531.23
Rush Truck Centers of Illinois, Inc. HV 607 Intl cab/chassis Runnion Palfinger build Grapple 277,870.00
Suburban Accents Inc Decals new van 750.00
UMB Card Services Credit Card 4/1/26 - 4/30/26 (EFT 5/25/26) 212.84
W.S. Darley & Co. Appliance tool mounts for new 535 Tower 296.82
061 Vehicle Replacement Fund Total $ 287,891.83
063 Risk Management Fund
H & H Electric Co 4/21/26 Repair cross walk signal from 4/13/26 accident $ 7,148.37
Intergovernmental Risk Management Agency Deductible - April 2026 26,819.55
Deductible - April 2026 (281.00)
Lakeside Glass & Mirror Inc Repair parking pay station shelter from accident 4/8/26 792.00
Maxx Contractors Corp Concrete median repair from 4/13/26 accident 2,950.00
Petty Cash Petty Cash Human Services Jan-May 2026 55.00
Ricker, Jeffrey PSEBA Reimbursement - May 2026 663.11
UMB Card Services Credit Card 4/1/26 - 4/30/26 (EFT 5/25/26) 35.90
063 Risk Management Fund Total $ 38,182.93
073 Escrow Deposit Fund
A Garden Guy Inc Refund Escrow Permit #RB260123 (219 I Oka) $ 100.00
ABC Plumbing Heating Cooling Refund Escrow Permit #RB260418 (204 Wille) 100.00
Abrams, Michael Refund Escrow Permit #RB260675 (1422 Park) 100.00
ARS of Illinois Refund Escrow Permit #RB260467 (601 St Cecilla) 100.00
Black Diamond Plumbing Refund Escrow Permit #RB260782 (604 Busse) 100.00
Blue Construction Corp Refund Escrow Permit #RB260265 (613 Albert) 100.00
Refund Escrow Permit #RB260748 (1818 Magnolia) 100.00
De Loera Concrete Inc Refund Escrow Permit #RB260197 (1904 Cholo) 100.00
Deba Sushi Bar LLC Refund Escrow Permit #CB260021 (133 Prospect) 300.00
Dotsiak, Viktor Refund Escrow Permit #RB260240 (532 Lois) 100.00
EJM Custom Homes LLC Refund Escrow Permit #RB260065 (1602 Willow) 250.00
Gonzalez, Joanne Refund Escrow Permit #RB260315 (504 Russel) 250.00
IIA Developers LLC Refund Escrow Permit #RB251713 (617 Busse) 250.00
Integrity Energy Systems Refund Escrow Permit #RB260190 (2120 White Oak) 100.00
LaMantia, Gary Refund Escrow Permit #RB250940 (740 Creekside) 250.00
Mach 1 Inc Refund Escrow Permit #RB250165 (16 George) 250.00
Master Finish IL Inc Refund Escrow Permit #RB241336 (918 Ironwood) 300.00
National Energy Contractors Inc Refund Escrow Permit #RB251988 (419 Ojibwa) 100.00
Newline Kitchen and Bath Refund Escrow Permit #RB260034 (1427 Bonita) 150.00
Perma-Seal Basement Systems Refund Escrow Permit #RB260533 (1002 Hemlock) 100.00
Pikul, Dominik Refund Escrow Permit #RB251984 (307 Fairview) 250.00
Refund Escrow Permit #RB260420 (307 Fairview) 100.00
Pro Home 1 Inc Refund Escrow Permit #RB260303 (518 Emerson) 100.00
Ricks Sewer & Drain Refund Escrow Permit #RB251977 (512 Maple) 400.00
Refund Escrow Permit #RB260145 (122 George) 400.00
Refund Escrow Permit #RB260474 (104 S Louis) 100.00
Refund Escrow Permit #RB260617 (816 Busse) 100.00
Rolek, Adam Refund Escrow Permit #RB251421 (1008 Ash) 250.00
S&J Plumbing & Sewer Refund Escrow Permit #RB260781 (1311 Ironwood) 100.00
Silwczynska, Iwona Refund Escrow Permit #RB260530 (1511 Park) 100.00
Skor Construction Inc Refund Escrow Permit #RB250322 (1704 Martha) 650.00
Sunrun Installation Services Refund Escrow Permit #RB260250 (1906 Wood) 100.00
Refund Escrow Permit #RB260313 (508 Carol) 100.00
Thompson, Maureen Refund Escrow Permit #RB251498 (14 Maple) 250.00
Page 8 of 9
Page 32 of 277
VILLAGE OF MOUNT PROSPECT
List of Bills
May 13, 2026 - May 26, 2026
Fund Vendor Name Invoice Description Amount
073 Escrow Deposit Fund (continued)
TimberBuilt Rooms Refund Escrow Permit #RB251799 (1841 Boulder) 350.00
Total Paving and Brick Services Refund Escrow Permit #RB260459 (17 Maple) 100.00
073 Escrow Deposit Fund Total $ 6,650.00
Grand Total $ 4,561,140.87
Page 9 of 9
Page 33 of 277
Item Cover Page
Subject Year-to-Date Financial Report — April 2026
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category CONSENT AGENDA
Type Action Item
Information
Attached is the year-to-date financial report from January 2026 to April 2026.
Discussion
Alternatives
1. Accept the year-to-date financial report for April 2026.
2. Action at the discretion of the Village Board.
Staff Recommendation
Staff recommends accepting the attached year-to-date financial report for April 2026.
Attachments
1. YTD Financial Report Jan to Apr 2026
2. 04 April Board Reports for Upload
Page 34 of 277
VILLAGE OF MOUNT
PROSPECT
FINANCIAL REPORT
Year-to-Date April 30, 2026
Prepared By
Amit Thakkar, CPA
Director of Finance
Page 35 of 277
Village of Mount Prospect
Monthly Financial Report – January 2026 to April 2026
TO: VILLAGE PRESIDENT, BOARD OF TRUSTEES, AND FINANCE COMMISSION
FROM: AMIT THAKKAR, DIRECTOR OF FINANCE
DATE: MAY 28, 2026
SUBJECT: YEAR TO DATE FINANCIAL REPORT – APRIL 2026
In an effort to provide the most transparent and relevant financial information in a timely manner, we are
submitting this report herewith. The report contains relevant data and analytical information for the Village's
financial affairs. The report is prepared based on the most recent available financial information (internal
and external). The report is divided into five sections, including a) Cash and Investments, b) Revenues, c)
Expenses, d) Fund Balance Analysis, and e) Other Items that may contain relevant new issues and items
representing and impacting the Village's financial interest and well-being. Normally, this report is prepared
for each month. Normally, this report is prepared monthly. However, due to delayed data from Cook County,
the monthly reports were delayed, and this report summarizes activities from January 2026 to April 2026
(where possible).
a) Cash and Investments
The Village of Mount Prospect maintains a sufficient cash balance at various banking and investment
institutions for the smooth operation of the Village's day-to-day activities. The remainder of the cash assets
are invested in multiple interest-earning accounts and investment options in accordance with the Village's
Investment Policy. As of January 1, 2026, the beginning cash and cash equivalents totaled $101.5 million.
During the first four months of the year, the Village collected cash receipts totaling $55.3 million. The
investment income for the month totaled $1.7 million. The year-to-date payroll cost was $8.2 million, and
accounts payable were paid in the amount of $32.7 million. The inter-fund activity increased the cash
position by $133,614, while other disbursements totaled $94,825. As of April 30, 2026, the Village's Cash
and Cash Equivalents totaled $126.5 million.
As of April 30, 2026, the Village had $20.3 million invested in long-term investments, including U.S.
Treasury, AAA+ rated money-market funds, and FDIC-insured CDs. The cash, cash equivalents, and
2
Page 36 of 277
Village of Mount Prospect
Monthly Financial Report – January 2026 to April 2026
investments totaled $146.8 million as of April 30, 2026.
The table below summarizes the cash, cash equivalents, and investments by fund type as of April 30, 2026.
In addition to the funds summarized above, the Village of Mount Prospect has $1,325,874 in escrow
accounts under the umbrella of Other Trust and Agency Funds.
b) Revenues
The data below summarizes the revenue recognized by the Village through April 2026.
The above amounts do not represent all revenues to be recognized for the period under review. Certain
state taxes, such as sales tax, home rule sales tax, and a few other taxes, will be received by the Village in
May 2026 and later. Additionally, during April 2026, the Village received the following revenues from the
State, which relate to a period prior to April 2026. These amounts are distributed after the State
administrative fee deduction of $11,255.
3
Page 37 of 277
Village of Mount Prospect
Monthly Financial Report – January 2026 to April 2026
The actual revenue recognized by the Village totaled $38.5 million through April 2026, representing 20.5
percent of the annual budget. The overall recognized revenues are trending lower compared to the 2025
collection for the same period, due to timing issues with property taxes.
Property Taxes: The Village's total levy for the year is $18,235,179. The total property tax budget,
including TIF increments, is $25.5 million. The Village collected $6.6 million in property taxes
through April 2026. Normally, the property taxes are due in two installments: one in March and one
in August. Due to technological delays from Cook County, the first installment due date was pushed
from March 1, 2026, to April 1, 2026. This delay has resulted in a lower recognition of the property
tax revenues for the Village. The Village is hopeful of collecting its budgeted levy for the year.
Other Taxes: The category of Other Taxes includes all taxes enacted per local ordinances,
including Home Rule Sales Tax, Hotel/Motel, Food and Beverage, Municipal Motor Fuel Tax, Utility
Taxes, etc. As the State collects some of these taxes, there is a three-month lag between the actual
sales and the tax remittance. In addition, all local economic activities for April 2026 are reported in
May 2026 or later. The YTD tax collection under this category totals $2.9 million and it represents
16.8 percent of the annual budget. The reported collection is higher by $450,716, or 18.5 percent
compared to the previous year’s collection. The reported amount for 2026 mainly includes $677,982
in home-rule sales tax, $708,696 in utility taxes, $1.5 million in use taxes, and $32,166 in other
misc. items. The use tax includes $440,496 in food & beverage tax, $611,553 in real estate transfer
tax, $181,898 in municipal motor-fuel tax, $173,567 in grocery taxes, and $64,372 in other local
taxes. This is the first collection of the recently enacted grocery tax, which has surpassed our initial
estimate by 125 percent. The home-rule sales tax reflects a 11.4 percent increase over the 2026
collection for the same period. Due to recent changes in the law, out-of-state businesses selling
items in the State of Illinois are now required to pay destination-based sales tax and the same has
resulted in a higher amount of home-rule sales tax collections.
Intergovernmental Revenue: This category includes all the State shared taxes, including State
Sales Tax, Income Tax, Use Tax, Motor Fuel Tax, and Grants. The Village is vigilantly tracking all
intergovernmental revenues. As most of these taxes are collected by the State, there is a three-
month lag between the actual sales and the tax remittance. The Village recognized $8.4 million in
intergovernmental revenues through April 2026. This amount does not represent the total revenues
to be recognized during the month, as significant revenues will be reported and collected after April
2026. The overall recognized revenues are trending higher by $393,292, or 4.9 percent, compared
to the amount recognized last year for the same period. The State income tax revenue is recognized
on a cash basis in the month of receipt and represents 5.0 percent growth compared to the 2025
collections. The sales tax amount for 2026 represents a 13.6 percent growth. The data in the table
below represents major intergovernmental revenue line items. Please note that the table reports
only selected major items under the category of intergovernmental revenues.
4
Page 38 of 277
Village of Mount Prospect
Monthly Financial Report – January 2026 to April 2026
Due to recent changes in the law, a few items previously reported under use tax are now being
reported under sales tax and this shift is responsible for the lower use tax and higher sales tax
amounts. This change has resulted in a reduction of $314,989 in the use tax collections.
Licenses & Permits: The Village collected $1,031,466 in license and permit fees through April
2026. This amount is trending higher by $296,478, or 40.3 percent, compared to last year’s
collection. The overall collection represents 50.1 percent of the annual budget for the category.
Charges for Services: The Village collected $16.3 million in charges for services through April
2026. The amount represents 32.7 percent of the annual budget for the category, and it is trending
higher by $1.4 million, or 9.4 percent, compared to last year’s collection. An increase in the water,
sewer and refuse rates, along with an increase in the ambulance billing fee has resulted in a higher
collection compared to last year’s .
Investment Income: The Village earned $1.7 million in investment income through April 2026,
which represents 51.3 percent of the category's annual budget. The recognized amount is lower by
$59,470 or 3.4 percent compared to last year’s recognition.
Other Categories: All other revenue categories collectively generated $1.6 million through April
2026. The amount mainly includes $218,290 in fines and forfeitures, $1.1 million in other revenues,
$30,700 in other financing sources, and $183,349 in reimbursements.
c) Expenditure
The data below recaps the expenditures incurred through April 2026.
The above amounts do not include the expenditure for the Pension Funds, as they are separate entities.
The above amounts are unaudited and subject to change with accrual/audit adjustments.
5
Page 39 of 277
Village of Mount Prospect
Monthly Financial Report – January 2026 to April 2026
Personnel Costs: The year-to-date expenditure on Personnel Costs, including benefits, is $16.2 million,
or 23.6 percent of the annual budget for the category. The amount is trailing lower by $3.8 million, or 19.1
percent compared to last year’s amount, mainly due to lower pension contributions resulted from delayed
pension levy (property taxes) collections. The overtime expense through April 2026 totaled $875,792, an
increase of $41,724 compared to last year’s overtime expense of $834,069.
Contractual Services: This category covers most contractual services, including some large line items,
such as JAWA water purchases, budgeted and grant-funded engineering studies, and other contracts. The
Village incurred $13.6 million in contractual services, equating to 29.6 percent of the annual budgeted
amount for the category. The expenditure amount is trending higher by $361,700 or 2.7 percent, mainly
due to inflationary and timing issues.
Supplies: Through April 2026, the Village spent $952,715 on supplies, which totaled 32.1 percent of the
annual budget. The commodities and supplies are trending higher by $186,185 or 24.3 percent, mainly due
to increased gas and salt prices.
Capital Improvements: The Village initially had $51.1 million in approved capital improvement projects for
2026. In March 2026, the Village Board approved a budget amendment to carry over $11.8 million in
unfinished projects from 2025 to 2026. With a few other amendments, the total budget for the category is
set at $62.1 million for the year. The Village has spent $6.3 million for capital improvement projects through
April 2026. Many projects start in spring and are concluded over the summer and fall.
Debt Service: Per the established debt service schedules, the Village's bond payments are due on June
1 and December 1. The Village processes these debt service payments a few days before due dates and
keeps sufficient funds to execute them. The Village has not incurred any major debt service payments
through April 2026. The amount mentioned above represents an accrued interest on developer’s note.
Other Expenditure: This category includes a budget of $10.9 million and includes various risk
management items as well as the TIF incentive amounts to be shared per the redevelopment agreements.
To date, the Village has spent $2.7 million under this category, representing 24.6 percent of the annual
budget.
Interfund Transfers: The amount represents various interfund transfers budgeted from the General Fund
($7,701,000) and from the Elk Grove Rural Special Service Area Fund ($1,050,000). These transfers are
expected to be carried out during Q3-2026.
6
Page 40 of 277
Village of Mount Prospect
Monthly Financial Report – January 2026 to April 2026
d) Fund Balance Analysis:
Fund balance is an essential tool to check the fiscal health of any governmental organization. The data
below summarizes the Village's monthly unassigned/unrestricted general fund reserves.
* Fund Balance is unaudited, and subject to adjustments and other changes. The above analysis includes
only unrestricted fund balance for the General Fund.
As of April 2026, the unrestricted fund balance is estimated at $50.1 million, which equates to 55.1 percent
of the annual budget. Not all revenues and expenditure for the fiscal period are recognized. The year-to-
date financial activities have resulted in a net deficit of $4,683,272. The unencumbered cash balance as of
April 30, 2026, is $50.1 million, and it represents 55.1 percent of the annual budget. The Village fund
balance policy recommends maintaining a fund balance between 30 to 50 percent of the annual budget.
The current fund balance is in compliance with the fund balance policy. The above deficit of $4.7 million
represents timing issues with the property tax payments. Should the Village have received the property tax
payments on time from Cook County, the above deficit would not have happened, and the fund balance
would have been higher then mentioned above.
Economic Emergency Fund
The Village Board authorized the creation of a new Economic Emergency Fund in May 2023 and approved
a budget amendment funding $6.5 million from the General Fund reserves as an initial funding amount.
The initial transfer was executed in May 2023 and invested in June 2023 in a AAA-rated I-prime account.
The table below summarizes the Economic Emergency Fund activities for the month. During July 2024, the
Village funded the second installment of $6.5 million. Also, the Economic Emergency Fund earned an
interest income of $195,337 between January 2026 and April 2026. As of April 30, 2026, the Economic
Emergency Fund reported an ending fund balance of $14,466,776, which comprises $13.0 million in Village
Contributions from the General Fund and $1,466,776 in Investment Income.
7
Page 41 of 277
Village of Mount Prospect
Monthly Financial Report – January 2026 to April 2026
e) Other Items:
During April 2026, the Village issued 113 real estate transfer tax stamps, of which 55 were
exempt and 58 were non-exempt. During the month under review, the Village collected $72,966 in
real estate transfer taxes. The average real estate selling price was $419,264. At the same time
last year (April 2025), the Village sold 115 transfer tax stamps, of which 51 were exempt and 64
were non-exempt. In the same month last year, the Village collected real estate transfer tax totaling
$255,270, and the average selling price was $1.3 million. Some large value commercial and multi-
family property transactions are impacting on the average sale price and the monthly collection
amounts.
Respectfully Submitted,
Amit Thakkar
Director of Finance
8
Page 42 of 277
VILLAGE OF MOUNT PROSPECT
BUDGET REVENUE
&
EXPENDITURE SUMMARIES
April 1 – April 30, 2026
Page 43 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 001 - General Fund
REVENUE
Property Taxes 17,766,210.00 .00 17,766,210.00 2,371,373.85 .00 2,436,092.94 15,330,117.06 14 10,201,046.10
Other Taxes 14,372,000.00 .00 14,372,000.00 1,151,190.27 .00 2,361,667.57 12,010,332.43 16 2,088,324.46
Licenses, Permits & Fees 2,059,252.00 .00 2,059,252.00 195,227.83 .00 1,031,465.73 1,027,786.27 50 734,987.59
Intergovernmental Revenue 44,008,088.00 .00 44,008,088.00 4,392,195.38 .00 7,168,794.18 36,839,293.82 16 6,375,397.45
Charges For Services 4,145,200.00 .00 4,145,200.00 541,491.47 .00 1,178,059.63 2,967,140.37 28 646,855.27
Fines & Forfeits 337,500.00 .00 337,500.00 40,017.77 .00 145,310.48 192,189.52 43 101,722.01
Investment Income 1,748,800.00 .00 1,748,800.00 460,838.88 .00 954,623.10 794,176.90 55 756,768.33
Reimbursements 407,900.00 .00 407,900.00 27,374.04 .00 162,663.35 245,236.65 40 83,650.64
Other Revenue 477,000.00 .00 477,000.00 59,755.76 .00 196,540.76 280,459.24 41 158,141.03
Other Financing Sources 1,050,000.00 .00 1,050,000.00 .00 .00 .00 1,050,000.00 0 .00
REVENUE TOTALS $86,371,950.00 $0.00 $86,371,950.00 $9,239,465.25 $0.00 $15,635,217.74 $70,736,732.26 18% $21,146,892.88
Fund 001 - General Fund Totals $86,371,950.00 $0.00 $86,371,950.00 $9,239,465.25 $0.00 $15,635,217.74 $70,736,732.26 $21,146,892.88
1
Page 44 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 002 - Debt Service Fund
REVENUE
Property Taxes 221,367.00 .00 221,367.00 60,039.54 .00 60,039.54 161,327.46 27 148,167.13
Other Taxes .00 .00 .00 .00 .00 .00 .00 +++ .00
Intergovernmental Revenue 1,219,300.00 .00 1,219,300.00 233,882.27 .00 292,318.33 926,981.67 24 291,125.38
Investment Income 21,800.00 .00 21,800.00 4,819.57 .00 14,066.54 7,733.46 65 16,216.50
Other Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Financing Sources 3,101,000.00 .00 3,101,000.00 .00 .00 .00 3,101,000.00 0 .00
REVENUE TOTALS $4,563,467.00 $0.00 $4,563,467.00 $298,741.38 $0.00 $366,424.41 $4,197,042.59 8% $455,509.01
Fund 002 - Debt Service Fund Totals $4,563,467.00 $0.00 $4,563,467.00 $298,741.38 $0.00 $366,424.41 $4,197,042.59 $455,509.01
2
Page 45 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 020 - Capital Improvement Fund
REVENUE
Other Taxes .00 .00 .00 .00 .00 .00 .00 +++ .00
Intergovernmental Revenue 11,214,621.00 .00 11,214,621.00 200,000.00 .00 200,000.00 11,014,621.00 2 320,000.00
Investment Income 173,900.00 .00 173,900.00 24,313.75 .00 74,011.22 99,888.78 43 77,352.37
Reimbursements .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Financing Sources 1,750,000.00 .00 1,750,000.00 .00 .00 .00 1,750,000.00 0 .00
REVENUE TOTALS $13,138,521.00 $0.00 $13,138,521.00 $224,313.75 $0.00 $274,011.22 $12,864,509.78 2% $397,352.37
Fund 020 - Capital Improvement Fund Totals $13,138,521.00 $0.00 $13,138,521.00 $224,313.75 $0.00 $274,011.22 $12,864,509.78 $397,352.37
3
Page 46 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 023 - Street Improvement Construc Fund
REVENUE
Other Taxes 760,000.00 .00 760,000.00 63,282.08 .00 181,897.98 578,102.02 24 179,307.37
Licenses, Permits & Fees .00 .00 .00 .00 .00 .00 .00 +++ .00
Intergovernmental Revenue 16,512,000.00 .00 16,512,000.00 .00 .00 90,800.00 16,421,200.00 1 380,000.00
Fines & Forfeits .00 .00 .00 .00 .00 .00 .00 +++ .00
Investment Income 121,100.00 .00 121,100.00 22,803.20 .00 67,623.97 53,476.03 56 52,738.97
Reimbursements .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Revenue 20,000.00 .00 20,000.00 18,201.81 .00 45,309.87 (25,309.87) 227 13,547.00
Other Financing Sources 750,000.00 .00 750,000.00 .00 .00 .00 750,000.00 0 .00
REVENUE TOTALS $18,163,100.00 $0.00 $18,163,100.00 $104,287.09 $0.00 $385,631.82 $17,777,468.18 2% $625,593.34
Fund 023 - Street Improvement Construc Fund Totals $18,163,100.00 $0.00 $18,163,100.00 $104,287.09 $0.00 $385,631.82 $17,777,468.18 $625,593.34
4
Page 47 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 024 - Flood Control Construction Fund
REVENUE
Other Taxes .00 .00 .00 .00 .00 .00 .00 +++ .00
Intergovernmental Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Charges For Services 12,500.00 .00 12,500.00 581.00 .00 3,909.00 8,591.00 31 2,761.00
Investment Income 68,600.00 .00 68,600.00 9,261.78 .00 28,526.89 40,073.11 42 39,084.84
Reimbursements 5,100.00 .00 5,100.00 .00 .00 .00 5,100.00 0 .00
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $86,200.00 $0.00 $86,200.00 $9,842.78 $0.00 $32,435.89 $53,764.11 38% $41,845.84
Fund 024 - Flood Control Construction Fund Totals $86,200.00 $0.00 $86,200.00 $9,842.78 $0.00 $32,435.89 $53,764.11 $41,845.84
5
Page 48 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 036 - Rural Special Service Area Fund
REVENUE
Property Taxes 1,050,000.00 .00 1,050,000.00 65,177.31 .00 140,846.38 909,153.62 13 .00
Investment Income .00 .00 .00 378.00 .00 764.55 (764.55) +++ .00
REVENUE TOTALS $1,050,000.00 $0.00 $1,050,000.00 $65,555.31 $0.00 $141,610.93 $908,389.07 13% $0.00
Fund 036 - Rural Special Service Area Fund Totals $1,050,000.00 $0.00 $1,050,000.00 $65,555.31 $0.00 $141,610.93 $908,389.07 $0.00
6
Page 49 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 037 - SMP TIF Fund
REVENUE
Property Taxes 1,100,000.00 .00 1,100,000.00 674,766.91 .00 893,159.43 206,840.57 81 438,774.81
Investment Income .00 .00 .00 1,402.50 .00 6,147.39 (6,147.39) +++ 10,755.01
Other Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $1,100,000.00 $0.00 $1,100,000.00 $676,169.41 $0.00 $899,306.82 $200,693.18 82% $449,529.82
Fund 037 - SMP TIF Fund Totals $1,100,000.00 $0.00 $1,100,000.00 $676,169.41 $0.00 $899,306.82 $200,693.18 $449,529.82
7
Page 50 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 038 - Economic Emergency Fund
REVENUE
Investment Income 301,200.00 .00 301,200.00 (28,529.99) .00 166,806.70 134,393.30 55 194,051.77
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $301,200.00 $0.00 $301,200.00 ($28,529.99) $0.00 $166,806.70 $134,393.30 55% $194,051.77
Fund 038 - Economic Emergency Fund Totals $301,200.00 $0.00 $301,200.00 ($28,529.99) $0.00 $166,806.70 $134,393.30 $194,051.77
8
Page 51 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 039 - Pension Stabilization Fund
REVENUE
Other Taxes 925,000.00 .00 925,000.00 173,567.61 .00 173,567.61 751,432.39 19 .00
Investment Income .00 .00 .00 383.40 .00 2,172.50 (2,172.50) +++ 2,752.07
Other Financing Sources 2,000,000.00 .00 2,000,000.00 .00 .00 .00 2,000,000.00 0 .00
REVENUE TOTALS $2,925,000.00 $0.00 $2,925,000.00 $173,951.01 $0.00 $175,740.11 $2,749,259.89 6% $2,752.07
Fund 039 - Pension Stabilization Fund Totals $2,925,000.00 $0.00 $2,925,000.00 $173,951.01 $0.00 $175,740.11 $2,749,259.89 $2,752.07
9
Page 52 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 040 - Refuse Disposal Fund
REVENUE
Property Taxes .00 .00 .00 .00 .00 .00 .00 +++ .00
Charges For Services 5,460,500.00 .00 5,460,500.00 384,482.88 .00 1,801,534.20 3,658,965.80 33 1,699,912.77
Fines & Forfeits 39,000.00 .00 39,000.00 5,741.72 .00 19,028.20 19,971.80 49 12,317.69
Investment Income 26,400.00 .00 26,400.00 3,324.46 .00 11,713.34 14,686.66 44 12,377.22
Reimbursements 151,500.00 .00 151,500.00 .00 .00 .00 151,500.00 0 .00
Other Revenue 140,500.00 .00 140,500.00 2,444.74 .00 35,241.42 105,258.58 25 29,387.27
REVENUE TOTALS $5,817,900.00 $0.00 $5,817,900.00 $395,993.80 $0.00 $1,867,517.16 $3,950,382.84 32% $1,753,994.95
Fund 040 - Refuse Disposal Fund Totals $5,817,900.00 $0.00 $5,817,900.00 $395,993.80 $0.00 $1,867,517.16 $3,950,382.84 $1,753,994.95
10
Page 53 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 041 - Motor Fuel Tax Fund
REVENUE
Intergovernmental Revenue 2,501,500.00 .00 2,501,500.00 186,173.16 .00 626,928.91 1,874,571.09 25 619,026.91
Investment Income 79,900.00 .00 79,900.00 11,962.36 .00 34,378.57 45,521.43 43 46,302.46
Reimbursements 9,700.00 .00 9,700.00 1,190.38 .00 3,013.75 6,686.25 31 2,660.21
Other Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $2,591,100.00 $0.00 $2,591,100.00 $199,325.90 $0.00 $664,321.23 $1,926,778.77 26% $667,989.58
Fund 041 - Motor Fuel Tax Fund Totals $2,591,100.00 $0.00 $2,591,100.00 $199,325.90 $0.00 $664,321.23 $1,926,778.77 $667,989.58
11
Page 54 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 042 - CDBG
REVENUE
Intergovernmental Revenue 285,000.00 .00 285,000.00 .00 .00 .00 285,000.00 0 .00
Investment Income .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Revenue 204,568.00 .00 204,568.00 .00 .00 77,816.54 126,751.46 38 .00
REVENUE TOTALS $489,568.00 $0.00 $489,568.00 $0.00 $0.00 $77,816.54 $411,751.46 16% $0.00
Fund 042 - CDBG Totals $489,568.00 $0.00 $489,568.00 $0.00 $0.00 $77,816.54 $411,751.46 $0.00
12
Page 55 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 043 - Asset Seizure Fund
REVENUE
Fines & Forfeits 1,000.00 .00 1,000.00 .00 .00 810.30 189.70 81 437.13
Investment Income 1,500.00 .00 1,500.00 210.16 .00 767.00 733.00 51 864.48
REVENUE TOTALS $2,500.00 $0.00 $2,500.00 $210.16 $0.00 $1,577.30 $922.70 63% $1,301.61
Fund 043 - Asset Seizure Fund Totals $2,500.00 $0.00 $2,500.00 $210.16 $0.00 $1,577.30 $922.70 $1,301.61
13
Page 56 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 044 - Federal Equitable Share Funds
REVENUE
Fines & Forfeits 23,250.00 .00 23,250.00 .00 .00 .00 23,250.00 0 23,556.88
Investment Income 4,400.00 .00 4,400.00 307.60 .00 1,240.00 3,160.00 28 1,755.49
REVENUE TOTALS $27,650.00 $0.00 $27,650.00 $307.60 $0.00 $1,240.00 $26,410.00 4% $25,312.37
Fund 044 - Federal Equitable Share Funds Totals $27,650.00 $0.00 $27,650.00 $307.60 $0.00 $1,240.00 $26,410.00 $25,312.37
14
Page 57 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 045 - DUI Fine Fund
REVENUE
Fines & Forfeits 500.00 .00 500.00 .00 .00 .00 500.00 0 .00
Investment Income 1,900.00 .00 1,900.00 61.20 .00 346.52 1,553.48 18 477.54
REVENUE TOTALS $2,400.00 $0.00 $2,400.00 $61.20 $0.00 $346.52 $2,053.48 14% $477.54
Fund 045 - DUI Fine Fund Totals $2,400.00 $0.00 $2,400.00 $61.20 $0.00 $346.52 $2,053.48 $477.54
15
Page 58 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 046 - Foreign Fire Tax Board Fund
REVENUE
Other Taxes 132,500.00 .00 132,500.00 2,547.05 .00 2,547.05 129,952.95 2 1,886.35
Investment Income 11,600.00 .00 11,600.00 1,158.07 .00 3,815.65 7,784.35 33 4,406.40
Other Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $144,100.00 $0.00 $144,100.00 $3,705.12 $0.00 $6,362.70 $137,737.30 4% $6,292.75
Fund 046 - Foreign Fire Tax Board Fund Totals $144,100.00 $0.00 $144,100.00 $3,705.12 $0.00 $6,362.70 $137,737.30 $6,292.75
16
Page 59 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 048 - Business District Fund
REVENUE
Other Taxes 1,005,000.00 .00 1,005,000.00 80,483.59 .00 171,052.20 833,947.80 17 170,498.63
Intergovernmental Revenue 1,000,000.00 .00 1,000,000.00 .00 .00 .00 1,000,000.00 0 .00
Investment Income 24,900.00 .00 24,900.00 4,351.50 .00 9,995.64 14,904.36 40 10,030.58
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $2,029,900.00 $0.00 $2,029,900.00 $84,835.09 $0.00 $181,047.84 $1,848,852.16 9% $180,529.21
Fund 048 - Business District Fund Totals $2,029,900.00 $0.00 $2,029,900.00 $84,835.09 $0.00 $181,047.84 $1,848,852.16 $180,529.21
17
Page 60 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 049 - Prospect and Main TIF District
REVENUE
Property Taxes 5,400,000.00 .00 5,400,000.00 2,402,389.28 .00 3,108,899.52 2,291,100.48 58 2,239,508.17
Investment Income 24,900.00 .00 24,900.00 2,897.32 .00 11,016.01 13,883.99 44 17,290.86
Other Revenue 1,000.00 .00 1,000.00 .00 .00 .00 1,000.00 0 .00
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $5,425,900.00 $0.00 $5,425,900.00 $2,405,286.60 $0.00 $3,119,915.53 $2,305,984.47 58% $2,256,799.03
Fund 049 - Prospect and Main TIF District Totals $5,425,900.00 $0.00 $5,425,900.00 $2,405,286.60 $0.00 $3,119,915.53 $2,305,984.47 $2,256,799.03
18
Page 61 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 050 - Water and Sewer Fund
REVENUE
Property Taxes .00 .00 .00 .00 .00 .00 .00 +++ (1.81)
Licenses, Permits & Fees 500.00 .00 500.00 .00 .00 .00 500.00 0 .00
Intergovernmental Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Charges For Services 23,369,330.00 .00 23,369,330.00 1,845,028.06 .00 7,469,635.99 15,899,694.01 32 7,130,460.91
Fines & Forfeits 140,000.00 .00 140,000.00 9,818.30 .00 53,140.87 86,859.13 38 47,306.64
Investment Income 351,900.00 .00 351,900.00 49,448.85 .00 196,322.35 155,577.65 56 265,596.10
Reimbursements .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Revenue 85,000.00 .00 85,000.00 7,798.75 .00 35,072.50 49,927.50 41 70,790.31
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $23,946,730.00 $0.00 $23,946,730.00 $1,912,093.96 $0.00 $7,754,171.71 $16,192,558.29 32% $7,514,152.15
Fund 050 - Water and Sewer Fund Totals $23,946,730.00 $0.00 $23,946,730.00 $1,912,093.96 $0.00 $7,754,171.71 $16,192,558.29 $7,514,152.15
19
Page 62 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 051 - Village Parking System Fund
REVENUE
Other Taxes .00 .00 .00 .00 .00 .00 .00 +++ .00
Charges For Services 74,000.00 .00 74,000.00 30,091.98 .00 56,672.46 17,327.54 77 25,014.01
Investment Income 1,000.00 .00 1,000.00 284.78 .00 960.80 39.20 96 1,078.35
Other Revenue 1,500.00 .00 1,500.00 407.75 .00 1,490.30 9.70 99 844.20
Other Financing Sources 100,000.00 .00 100,000.00 .00 .00 .00 100,000.00 0 .00
REVENUE TOTALS $176,500.00 $0.00 $176,500.00 $30,784.51 $0.00 $59,123.56 $117,376.44 33% $26,936.56
Fund 051 - Village Parking System Fund Totals $176,500.00 $0.00 $176,500.00 $30,784.51 $0.00 $59,123.56 $117,376.44 $26,936.56
20
Page 63 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 052 - Parking System Revenue Fund
REVENUE
Other Taxes .00 .00 .00 .00 .00 .00 .00 +++ .00
Intergovernmental Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Charges For Services 140,000.00 .00 140,000.00 12,601.00 .00 47,286.30 92,713.70 34 45,585.35
Investment Income 2,900.00 .00 2,900.00 555.71 .00 1,854.22 1,045.78 64 2,007.27
Other Revenue 7,500.00 .00 7,500.00 883.75 .00 3,265.15 4,234.85 44 2,895.20
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $150,400.00 $0.00 $150,400.00 $14,040.46 $0.00 $52,405.67 $97,994.33 35% $50,487.82
Fund 052 - Parking System Revenue Fund Totals $150,400.00 $0.00 $150,400.00 $14,040.46 $0.00 $52,405.67 $97,994.33 $50,487.82
21
Page 64 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 060 - Vehicle Maintenance Fund
REVENUE
Charges For Services 2,739,121.00 .00 2,739,121.00 228,260.10 .00 913,040.40 1,826,080.60 33 909,049.40
Investment Income 32,300.00 .00 32,300.00 3,588.36 .00 11,681.85 20,618.15 36 12,143.28
Other Revenue .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $2,771,421.00 $0.00 $2,771,421.00 $231,848.46 $0.00 $924,722.25 $1,846,698.75 33% $921,192.68
Fund 060 - Vehicle Maintenance Fund Totals $2,771,421.00 $0.00 $2,771,421.00 $231,848.46 $0.00 $924,722.25 $1,846,698.75 $921,192.68
22
Page 65 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 061 - Vehicle Replacement Fund
REVENUE
Charges For Services 1,841,420.00 .00 1,841,420.00 153,451.69 .00 613,806.76 1,227,613.24 33 674,343.40
Fines & Forfeits .00 .00 .00 .00 .00 .00 .00 +++ .00
Investment Income 248,400.00 .00 248,400.00 37,975.43 .00 122,915.77 125,484.23 49 195,661.76
Reimbursements 5,100.00 .00 5,100.00 .00 .00 .00 5,100.00 0 .00
Other Revenue 25,000.00 .00 25,000.00 .00 .00 .00 25,000.00 0 .00
Other Financing Sources .00 .00 .00 .00 .00 30,700.00 (30,700.00) +++ 52,502.00
REVENUE TOTALS $2,119,920.00 $0.00 $2,119,920.00 $191,427.12 $0.00 $767,422.53 $1,352,497.47 36% $922,507.16
Fund 061 - Vehicle Replacement Fund Totals $2,119,920.00 $0.00 $2,119,920.00 $191,427.12 $0.00 $767,422.53 $1,352,497.47 $922,507.16
23
Page 66 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 062 - Computer Replacement Fund
REVENUE
Charges For Services 1,000,443.00 .00 1,000,443.00 83,370.28 .00 333,481.12 666,961.88 33 331,814.32
Investment Income .00 .00 .00 1,982.70 .00 7,260.99 (7,260.99) +++ 4,865.29
Other Financing Sources .00 .00 .00 .00 .00 .00 .00 +++ .00
REVENUE TOTALS $1,000,443.00 $0.00 $1,000,443.00 $85,352.98 $0.00 $340,742.11 $659,700.89 34% $336,679.61
Fund 062 - Computer Replacement Fund Totals $1,000,443.00 $0.00 $1,000,443.00 $85,352.98 $0.00 $340,742.11 $659,700.89 $336,679.61
24
Page 67 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 063 - Risk Management Fund
REVENUE
Charges For Services 9,624,138.00 .00 9,624,138.00 843,465.21 .00 3,379,108.97 6,245,029.03 35 2,930,107.34
Investment Income 10,400.00 .00 10,400.00 760.65 .00 2,293.24 8,106.76 22 4,500.56
Reimbursements 151,500.00 .00 151,500.00 3,840.00 .00 17,671.65 133,828.35 12 397,735.19
Other Revenue 1,985,100.00 .00 1,985,100.00 192,488.02 .00 724,809.57 1,260,290.43 37 655,888.92
REVENUE TOTALS $11,771,138.00 $0.00 $11,771,138.00 $1,040,553.88 $0.00 $4,123,883.43 $7,647,254.57 35% $3,988,232.01
Fund 063 - Risk Management Fund Totals $11,771,138.00 $0.00 $11,771,138.00 $1,040,553.88 $0.00 $4,123,883.43 $7,647,254.57 $3,988,232.01
25
Page 68 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 064 - Building Improvement Fund
REVENUE
Charges For Services 1,590,175.00 .00 1,590,175.00 132,514.59 .00 530,058.36 1,060,116.64 33 530,058.36
Investment Income .00 .00 .00 1,003.80 .00 4,831.15 (4,831.15) +++ 575.74
REVENUE TOTALS $1,590,175.00 $0.00 $1,590,175.00 $133,518.39 $0.00 $534,889.51 $1,055,285.49 34% $530,634.10
Fund 064 - Building Improvement Fund Totals $1,590,175.00 $0.00 $1,590,175.00 $133,518.39 $0.00 $534,889.51 $1,055,285.49 $530,634.10
26
Page 69 of 277
Revenue Budget by Account Classification
Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 073 - Escrow Deposit Fund
REVENUE
Investment Income .00 .00 .00 253.18 .00 1,441.94 (1,441.94) +++ 230.80
REVENUE TOTALS $0.00 $0.00 $0.00 $253.18 $0.00 $1,441.94 ($1,441.94) +++ $230.80
Fund 073 - Escrow Deposit Fund Totals $0.00 $0.00 $0.00 $253.18 $0.00 $1,441.94 ($1,441.94) $230.80
Grand Totals $187,757,183.00 $0.00 $187,757,183.00 $17,493,394.40 $0.00 $38,556,133.17 $149,201,049.83 $42,497,277.03
27
Page 70 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 001 - General Fund
EXPENSE
Personal Services, Salaries & Wages 38,865,235.00 .00 38,865,235.00 2,691,356.94 .00 10,682,540.67 28,182,694.33 27 10,462,698.91
Employee Benefits 19,676,101.00 .00 19,676,101.00 733,077.29 .00 3,533,577.33 16,142,523.67 18 7,615,353.31
Other Employee Costs 683,935.00 4,750.00 688,685.00 50,722.54 25,688.92 176,646.84 486,349.24 29 127,633.59
Pension Benefits 7,370.00 .00 7,370.00 614.24 .00 2,456.96 4,913.04 33 2,385.40
Contractual Services 14,412,121.00 60,000.00 14,472,121.00 1,026,431.89 1,258,815.18 3,966,137.97 9,247,167.85 36 4,056,112.97
Utilities 402,639.00 .00 402,639.00 26,866.74 .00 115,354.31 287,284.69 29 87,427.00
Insurance 1,055,292.00 .00 1,055,292.00 87,985.36 .00 351,995.17 703,296.83 33 218,981.30
Commodities & Supplies 1,530,144.00 32,000.00 1,562,144.00 58,116.36 96,978.00 593,569.34 871,596.66 44 400,923.66
Other Expenditures 517,095.00 1,450,000.00 1,967,095.00 47,953.83 .00 292,108.47 1,674,986.53 15 59,768.27
Building Improvements 32,500.00 .00 32,500.00 629.72 .00 23,779.72 8,720.28 73 450.07
Office Equipment 63,158.00 .00 63,158.00 1,031.40 3,105.45 12,100.26 47,952.29 24 6,177.71
Other Equipment 368,646.00 6,800.00 375,446.00 54,628.86 22,840.95 92,141.61 260,463.44 31 94,159.11
Distribution Systems .00 .00 .00 .00 .00 .00 .00 +++ .00
Infrastructure 1,056,714.00 2,911,667.86 3,968,381.86 24,348.67 1,131,365.76 453,097.35 2,383,918.75 40 366,192.45
Interfund Transfers 7,701,000.00 .00 7,701,000.00 .00 .00 .00 7,701,000.00 0 .00
EXPENSE TOTALS $86,371,950.00 $4,465,217.86 $90,837,167.86 $4,803,763.84 $2,538,794.26 $20,295,506.00 $68,002,867.60 25% $23,498,263.75
Fund 001 - General Fund Totals $86,371,950.00 $4,465,217.86 $90,837,167.86 $4,803,763.84 $2,538,794.26 $20,295,506.00 $68,002,867.60 $23,498,263.75
1
Page 71 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 002 - Debt Service Fund
EXPENSE
Contractual Services .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Bond Principal 2,660,000.00 .00 2,660,000.00 .00 .00 .00 2,660,000.00 0 .00
Interest Expense 1,863,150.00 .00 1,863,150.00 .00 .00 .00 1,863,150.00 0 .00
Bank & Fiscal Fees 1,900.00 .00 1,900.00 .00 .00 900.00 1,000.00 47 900.00
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Financing Uses .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $4,525,050.00 $0.00 $4,525,050.00 $0.00 $0.00 $900.00 $4,524,150.00 0% $900.00
Fund 002 - Debt Service Fund Totals $4,525,050.00 $0.00 $4,525,050.00 $0.00 $0.00 $900.00 $4,524,150.00 $900.00
2
Page 72 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 020 - Capital Improvement Fund
EXPENSE
Contractual Services .00 .00 .00 .00 .00 .00 .00 +++ .00
Commodities & Supplies .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Expenditures 200,000.00 913,571.79 1,113,571.79 8,511.16 189,466.60 8,511.16 915,594.03 18 31,772.35
Land Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Building Improvements 570,825.00 407,635.00 978,460.00 173,724.39 273,157.95 225,487.24 479,814.81 51 15,841.11
Office Equipment .00 .00 .00 .00 .00 .00 .00 +++ .00
Motor Equipment .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Equipment .00 .00 .00 .00 .00 .00 .00 +++ 788,473.23
Infrastructure 14,507,637.00 1,175,039.18 15,682,676.18 10,701.93 733,187.37 138,578.58 14,810,910.23 6 355,715.92
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $15,278,462.00 $2,496,245.97 $17,774,707.97 $192,937.48 $1,195,811.92 $372,576.98 $16,206,319.07 9% $1,191,802.61
Fund 020 - Capital Improvement Fund Totals $15,278,462.00 $2,496,245.97 $17,774,707.97 $192,937.48 $1,195,811.92 $372,576.98 $16,206,319.07 $1,191,802.61
3
Page 73 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 023 - Street Improvement Construc Fund
EXPENSE
Contractual Services 50,000.00 .00 50,000.00 3,094.00 48,310.00 4,953.00 (3,263.00) 107 2,446.00
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Land Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Infrastructure 19,234,829.00 1,733,225.18 20,968,054.18 249,841.50 176,419.45 260,094.20 20,531,540.53 2 26,443.76
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $19,284,829.00 $1,733,225.18 $21,018,054.18 $252,935.50 $224,729.45 $265,047.20 $20,528,277.53 2% $28,889.76
Fund 023 - Street Improvement Construc Fund Totals $19,284,829.00 $1,733,225.18 $21,018,054.18 $252,935.50 $224,729.45 $265,047.20 $20,528,277.53 $28,889.76
4
Page 74 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 024 - Flood Control Construction Fund
EXPENSE
Contractual Services 118,193.00 147,583.25 265,776.25 .00 200,861.31 5,525.00 59,389.94 78 27,645.00
Utilities 8,292.00 .00 8,292.00 334.38 .00 1,082.80 7,209.20 13 2,248.98
Commodities & Supplies 5,882.00 .00 5,882.00 .00 4,628.00 99.71 1,154.29 80 .00
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Equipment .00 .00 .00 .00 .00 .00 .00 +++ .00
Distribution Systems .00 .00 .00 .00 .00 .00 .00 +++ .00
Infrastructure 101,834.00 385,178.99 487,012.99 25,350.00 166,363.38 42,909.77 277,739.84 43 2,676.68
EXPENSE TOTALS $234,201.00 $532,762.24 $766,963.24 $25,684.38 $371,852.69 $49,617.28 $345,493.27 55% $32,570.66
Fund 024 - Flood Control Construction Fund Totals $234,201.00 $532,762.24 $766,963.24 $25,684.38 $371,852.69 $49,617.28 $345,493.27 $32,570.66
5
Page 75 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 036 - Rural Special Service Area Fund
EXPENSE
Interfund Transfers 1,050,000.00 .00 1,050,000.00 .00 .00 .00 1,050,000.00 0 .00
EXPENSE TOTALS $1,050,000.00 $0.00 $1,050,000.00 $0.00 $0.00 $0.00 $1,050,000.00 0% $0.00
Fund 036 - Rural Special Service Area Fund Totals $1,050,000.00 $0.00 $1,050,000.00 $0.00 $0.00 $0.00 $1,050,000.00 $0.00
6
Page 76 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 037 - SMP TIF Fund
EXPENSE
Other Employee Costs .00 .00 .00 .00 .00 .00 .00 +++ .00
Contractual Services 70,000.00 .00 70,000.00 .00 .00 7,815.00 62,185.00 11 10,743.09
Commodities & Supplies .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Expenditures 800,000.00 2,100,000.00 2,900,000.00 1,976,000.00 35,000.00 2,039,000.00 826,000.00 72 .00
Distribution Systems .00 .00 .00 .00 .00 .06 (.06) +++ .00
EXPENSE TOTALS $870,000.00 $2,100,000.00 $2,970,000.00 $1,976,000.00 $35,000.00 $2,046,815.06 $888,184.94 70% $10,743.09
Fund 037 - SMP TIF Fund Totals $870,000.00 $2,100,000.00 $2,970,000.00 $1,976,000.00 $35,000.00 $2,046,815.06 $888,184.94 $10,743.09
7
Page 77 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 039 - Pension Stabilization Fund
EXPENSE
Employee Benefits 2,925,000.00 .00 2,925,000.00 .00 .00 .00 2,925,000.00 0 .00
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $2,925,000.00 $0.00 $2,925,000.00 $0.00 $0.00 $0.00 $2,925,000.00 0% $0.00
Fund 039 - Pension Stabilization Fund Totals $2,925,000.00 $0.00 $2,925,000.00 $0.00 $0.00 $0.00 $2,925,000.00 $0.00
8
Page 78 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 040 - Refuse Disposal Fund
EXPENSE
Personal Services, Salaries & Wages 416,084.00 .00 416,084.00 27,881.28 .00 112,558.44 303,525.56 27 109,025.54
Employee Benefits 144,201.00 .00 144,201.00 10,450.78 .00 52,798.42 91,402.58 37 43,325.42
Other Employee Costs 1,636.00 .00 1,636.00 .00 .00 .00 1,636.00 0 .00
Contractual Services 4,849,071.00 .00 4,849,071.00 403,405.64 110,250.00 1,250,130.71 3,488,690.29 28 1,215,854.82
Utilities .00 .00 .00 .00 .00 .00 .00 +++ .00
Insurance 29,876.00 .00 29,876.00 2,489.67 .00 9,958.68 19,917.32 33 5,460.00
Commodities & Supplies 29,637.00 .00 29,637.00 .00 .00 .00 29,637.00 0 140.21
EXPENSE TOTALS $5,470,505.00 $0.00 $5,470,505.00 $444,227.37 $110,250.00 $1,425,446.25 $3,934,808.75 28% $1,373,805.99
Fund 040 - Refuse Disposal Fund Totals $5,470,505.00 $0.00 $5,470,505.00 $444,227.37 $110,250.00 $1,425,446.25 $3,934,808.75 $1,373,805.99
9
Page 79 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 041 - Motor Fuel Tax Fund
EXPENSE
Contractual Services .00 .00 .00 .00 .00 .00 .00 +++ .00
Utilities .00 .00 .00 .00 .00 .00 .00 +++ .00
Commodities & Supplies .00 .00 .00 .00 .00 .00 .00 +++ .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Infrastructure 3,500,000.00 .00 3,500,000.00 .00 .00 .00 3,500,000.00 0 641,780.49
EXPENSE TOTALS $3,500,000.00 $0.00 $3,500,000.00 $0.00 $0.00 $0.00 $3,500,000.00 0% $641,780.49
Fund 041 - Motor Fuel Tax Fund Totals $3,500,000.00 $0.00 $3,500,000.00 $0.00 $0.00 $0.00 $3,500,000.00 $641,780.49
10
Page 80 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 042 - CDBG
EXPENSE
Personal Services, Salaries & Wages .00 .00 .00 .00 .00 .00 .00 +++ .00
Employee Benefits .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Employee Costs .00 .00 .00 .00 .00 .00 .00 +++ .00
Contractual Services 489,568.00 .00 489,568.00 23,511.43 195,000.00 68,435.88 226,132.12 54 208,503.75
Commodities & Supplies .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Land Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Infrastructure .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $489,568.00 $0.00 $489,568.00 $23,511.43 $195,000.00 $68,435.88 $226,132.12 54% $208,503.75
Fund 042 - CDBG Totals $489,568.00 $0.00 $489,568.00 $23,511.43 $195,000.00 $68,435.88 $226,132.12 $208,503.75
11
Page 81 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 043 - Asset Seizure Fund
EXPENSE
Other Employee Costs 1,000.00 .00 1,000.00 .00 .00 .00 1,000.00 0 .00
Contractual Services 2,000.00 .00 2,000.00 .00 .00 .00 2,000.00 0 .00
Commodities & Supplies .00 .00 .00 .00 .00 .00 .00 +++ .00
Motor Equipment .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Equipment .00 .00 .00 .00 .00 .00 .00 +++ 15,302.90
EXPENSE TOTALS $3,000.00 $0.00 $3,000.00 $0.00 $0.00 $0.00 $3,000.00 0% $15,302.90
Fund 043 - Asset Seizure Fund Totals $3,000.00 $0.00 $3,000.00 $0.00 $0.00 $0.00 $3,000.00 $15,302.90
12
Page 82 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 044 - Federal Equitable Share Funds
EXPENSE
Contractual Services 500.00 .00 500.00 .00 .00 .00 500.00 0 .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Equipment 1,000.00 .00 1,000.00 .00 .00 36,240.00 (35,240.00) 3624 5,279.91
EXPENSE TOTALS $1,500.00 $0.00 $1,500.00 $0.00 $0.00 $36,240.00 ($34,740.00) 2416% $5,279.91
Fund 044 - Federal Equitable Share Funds Totals $1,500.00 $0.00 $1,500.00 $0.00 $0.00 $36,240.00 ($34,740.00) $5,279.91
13
Page 83 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 045 - DUI Fine Fund
EXPENSE
Other Employee Costs .00 .00 .00 .00 .00 .00 .00 +++ 8,550.00
Contractual Services .00 .00 .00 .00 .00 .00 .00 +++ .00
Motor Equipment .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Equipment .00 .00 .00 .00 13,093.24 .00 (13,093.24) +++ 2,290.00
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $0.00 $0.00 $0.00 $0.00 $13,093.24 $0.00 ($13,093.24) +++ $10,840.00
Fund 045 - DUI Fine Fund Totals $0.00 $0.00 $0.00 $0.00 $13,093.24 $0.00 ($13,093.24) $10,840.00
14
Page 84 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 046 - Foreign Fire Tax Board Fund
EXPENSE
Other Employee Costs 50,000.00 .00 50,000.00 .00 .00 .00 50,000.00 0 1,761.23
Contractual Services 111,800.00 .00 111,800.00 781.59 .00 11,947.55 99,852.45 11 4,308.65
Insurance .00 .00 .00 .00 .00 .00 .00 +++ .00
Commodities & Supplies 90,000.00 .00 90,000.00 .00 .00 12,645.62 77,354.38 14 7,387.00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Equipment 30,000.00 .00 30,000.00 .00 .00 8,197.25 21,802.75 27 596.93
EXPENSE TOTALS $281,800.00 $0.00 $281,800.00 $781.59 $0.00 $32,790.42 $249,009.58 12% $14,053.81
Fund 046 - Foreign Fire Tax Board Fund Totals $281,800.00 $0.00 $281,800.00 $781.59 $0.00 $32,790.42 $249,009.58 $14,053.81
15
Page 85 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 048 - Business District Fund
EXPENSE
Bond Principal .00 .00 .00 .00 .00 .00 .00 +++ .00
Interest Expense 2,029,900.00 .00 2,029,900.00 56,422.44 .00 110,628.70 1,919,271.30 5 111,687.77
EXPENSE TOTALS $2,029,900.00 $0.00 $2,029,900.00 $56,422.44 $0.00 $110,628.70 $1,919,271.30 5% $111,687.77
Fund 048 - Business District Fund Totals $2,029,900.00 $0.00 $2,029,900.00 $56,422.44 $0.00 $110,628.70 $1,919,271.30 $111,687.77
16
Page 86 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 049 - Prospect and Main TIF District
EXPENSE
Other Employee Costs .00 .00 .00 .00 .00 .00 .00 +++ .00
Contractual Services 100,000.00 .00 100,000.00 13,132.50 .00 31,644.62 68,355.38 32 44,919.60
Commodities & Supplies .00 .00 .00 .00 .00 .00 .00 +++ .00
Other Expenditures 4,130,000.00 780,000.00 4,910,000.00 295,351.21 .00 338,748.21 4,571,251.79 7 250,000.00
Land Improvements .00 199,799.43 199,799.43 145,818.60 45,101.78 151,670.74 3,026.91 98 .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Infrastructure 200,000.00 .00 200,000.00 .00 200,000.00 .00 .00 100 .00
Bond Principal 820,000.00 .00 820,000.00 .00 .00 .00 820,000.00 0 .00
Interest Expense 571,838.00 .00 571,838.00 .00 .00 .00 571,838.00 0 .00
Bank & Fiscal Fees 900.00 .00 900.00 .00 .00 900.00 .00 100 900.00
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $5,822,738.00 $979,799.43 $6,802,537.43 $454,302.31 $245,101.78 $522,963.57 $6,034,472.08 11% $295,819.60
Fund 049 - Prospect and Main TIF District Totals $5,822,738.00 $979,799.43 $6,802,537.43 $454,302.31 $245,101.78 $522,963.57 $6,034,472.08 $295,819.60
17
Page 87 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 050 - Water and Sewer Fund
EXPENSE
Personal Services, Salaries & Wages 3,019,067.00 .00 3,019,067.00 202,804.86 .00 853,292.99 2,165,774.01 28 846,156.63
Employee Benefits 989,590.00 .00 989,590.00 70,117.31 .00 316,557.31 673,032.69 32 306,822.79
Other Employee Costs 50,785.00 .00 50,785.00 4,680.39 5,092.18 10,783.29 34,909.53 31 15,372.91
Contractual Services 10,854,093.00 .00 10,854,093.00 808,549.62 629,682.39 2,599,895.13 7,624,515.48 30 2,566,855.76
Utilities 135,086.00 .00 135,086.00 10,243.98 .00 30,450.74 104,635.26 23 39,162.35
Insurance 260,738.00 .00 260,738.00 21,728.17 .00 86,912.68 173,825.32 33 60,370.68
Commodities & Supplies 338,697.00 .00 338,697.00 30,202.56 49,699.84 90,761.54 198,235.62 41 113,320.54
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Buildings .00 .00 .00 .00 .00 .00 .00 +++ .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Office Equipment 1,272.00 .00 1,272.00 .00 .00 .00 1,272.00 0 .00
Other Equipment 301,479.00 50,000.00 351,479.00 27,210.30 12,380.87 93,886.96 245,211.17 30 50,314.65
Distribution Systems 9,172,721.00 1,314,907.66 10,487,628.66 1,417,329.05 6,904,004.85 1,795,752.79 1,787,871.02 83 600,492.27
Infrastructure .00 .00 .00 .00 .00 .00 .00 +++ .00
Bond Principal 1,085,000.00 .00 1,085,000.00 .00 .00 .00 1,085,000.00 0 .00
Interest Expense 795,931.00 .00 795,931.00 .00 .00 .00 795,931.00 0 .00
Bank & Fiscal Fees 1,575.00 .00 1,575.00 .00 .00 1,350.00 225.00 86 1,350.00
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
Long Term Debt .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $27,006,034.00 $1,364,907.66 $28,370,941.66 $2,592,866.24 $7,600,860.13 $5,879,643.43 $14,890,438.10 48% $4,600,218.58
Fund 050 - Water and Sewer Fund Totals $27,006,034.00 $1,364,907.66 $28,370,941.66 $2,592,866.24 $7,600,860.13 $5,879,643.43 $14,890,438.10 $4,600,218.58
18
Page 88 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 051 - Village Parking System Fund
EXPENSE
Personal Services, Salaries & Wages .00 .00 .00 .00 .00 .00 .00 +++ .00
Employee Benefits .00 .00 .00 .00 .00 .00 .00 +++ .00
Contractual Services 62,438.00 .00 62,438.00 3,042.27 32,413.20 11,130.14 18,894.66 70 8,865.36
Utilities 11,308.00 .00 11,308.00 1,558.58 .00 3,188.23 8,119.77 28 4,239.74
Insurance 1,383.00 .00 1,383.00 115.25 .00 461.00 922.00 33 485.32
Commodities & Supplies 661.00 .00 661.00 .00 .00 659.96 1.04 100 577.30
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Buildings .00 .00 .00 .00 .00 .00 .00 +++ .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Infrastructure 132,000.00 .00 132,000.00 .00 109,000.00 22,933.01 66.99 100 2,623.34
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $207,790.00 $0.00 $207,790.00 $4,716.10 $141,413.20 $38,372.34 $28,004.46 87% $16,791.06
Fund 051 - Village Parking System Fund Totals $207,790.00 $0.00 $207,790.00 $4,716.10 $141,413.20 $38,372.34 $28,004.46 $16,791.06
19
Page 89 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 052 - Parking System Revenue Fund
EXPENSE
Personal Services, Salaries & Wages .00 .00 .00 .00 .00 .00 .00 +++ .00
Employee Benefits .00 .00 .00 .00 .00 .00 .00 +++ .00
Contractual Services 126,258.00 .00 126,258.00 1,422.57 24,094.05 3,471.19 98,692.76 22 5,882.87
Utilities 7,008.00 .00 7,008.00 270.36 .00 689.30 6,318.70 10 743.37
Insurance 1,734.00 .00 1,734.00 144.50 .00 578.00 1,156.00 33 395.68
Commodities & Supplies 12,704.00 .00 12,704.00 .00 792.00 1,628.59 10,283.41 19 1,540.28
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Buildings .00 .00 .00 .00 .00 .00 .00 +++ .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $147,704.00 $0.00 $147,704.00 $1,837.43 $24,886.05 $6,367.08 $116,450.87 21% $8,562.20
Fund 052 - Parking System Revenue Fund Totals $147,704.00 $0.00 $147,704.00 $1,837.43 $24,886.05 $6,367.08 $116,450.87 $8,562.20
20
Page 90 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 060 - Vehicle Maintenance Fund
EXPENSE
Personal Services, Salaries & Wages 1,248,092.00 .00 1,248,092.00 78,895.39 .00 340,199.51 907,892.49 27 336,131.70
Employee Benefits 442,186.00 .00 442,186.00 28,808.19 .00 120,195.10 321,990.90 27 145,409.93
Other Employee Costs 7,395.00 .00 7,395.00 1,256.00 .00 1,978.00 5,417.00 27 394.00
Contractual Services 144,552.00 .00 144,552.00 4,477.20 35,661.77 14,012.42 94,877.81 34 87,014.80
Utilities 5,190.00 .00 5,190.00 244.20 .00 887.58 4,302.42 17 973.81
Insurance 36,247.00 .00 36,247.00 3,020.58 .00 12,082.32 24,164.68 33 7,501.00
Commodities & Supplies 819,715.00 .00 819,715.00 58,086.76 373,301.31 226,810.21 219,603.48 73 220,239.24
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Office Equipment 723.00 .00 723.00 .00 .00 .00 723.00 0 .00
Other Equipment 2,721.00 .00 2,721.00 219.40 .00 219.40 2,501.60 8 970.00
EXPENSE TOTALS $2,706,821.00 $0.00 $2,706,821.00 $175,007.72 $408,963.08 $716,384.54 $1,581,473.38 42% $798,634.48
Fund 060 - Vehicle Maintenance Fund Totals $2,706,821.00 $0.00 $2,706,821.00 $175,007.72 $408,963.08 $716,384.54 $1,581,473.38 $798,634.48
21
Page 91 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 061 - Vehicle Replacement Fund
EXPENSE
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Motor Equipment 1,138,000.00 2,821,402.32 3,959,402.32 363,680.66 760,435.48 2,378,744.85 820,221.99 79 270,060.61
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $1,138,000.00 $2,821,402.32 $3,959,402.32 $363,680.66 $760,435.48 $2,378,744.85 $820,221.99 79% $270,060.61
Fund 061 - Vehicle Replacement Fund Totals $1,138,000.00 $2,821,402.32 $3,959,402.32 $363,680.66 $760,435.48 $2,378,744.85 $820,221.99 $270,060.61
22
Page 92 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 062 - Computer Replacement Fund
EXPENSE
Other Expenditures .00 .00 .00 .00 .00 .00 .00 +++ .00
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ .00
Office Equipment 216,500.00 .00 216,500.00 40,371.92 .00 46,327.30 170,172.70 21 32,217.94
Other Equipment 526,253.00 .00 526,253.00 1,174.16 .00 507,579.16 18,673.84 96 .00
EXPENSE TOTALS $742,753.00 $0.00 $742,753.00 $41,546.08 $0.00 $553,906.46 $188,846.54 75% $32,217.94
Fund 062 - Computer Replacement Fund Totals $742,753.00 $0.00 $742,753.00 $41,546.08 $0.00 $553,906.46 $188,846.54 $32,217.94
23
Page 93 of 277
Expense Budget by Account Classification Report
Through 04/30/26
Prior Fiscal Year Activity Included
Summary Listing
Adopted Budget Amended Current Month YTD YTD Budget - YTD % Used/
Account Classification Budget Amendments Budget Transactions Encumbrances Transactions Transactions Rec'd Prior Year YTD
Fund 063 - Risk Management Fund
EXPENSE
Contractual Services 21,309.00 .00 21,309.00 .00 .00 .00 21,309.00 0 5,227.50
Insurance 12,363,900.00 .00 12,363,900.00 934,906.06 .00 4,989,784.93 7,374,115.07 40 4,544,455.20
Commodities & Supplies 107,320.00 .00 107,320.00 24,551.36 .00 26,539.56 80,780.44 25 22,401.62
Building Improvements .00 .00 .00 .00 .00 .00 .00 +++ 103,150.34
Other Equipment .00 .00 .00 .00 .00 .00 .00 +++ .00
Interfund Transfers .00 .00 .00 .00 .00 .00 .00 +++ .00
EXPENSE TOTALS $12,492,529.00 $0.00 $12,492,529.00 $959,457.42 $0.00 $5,016,324.49 $7,476,204.51 40% $4,675,234.66
Fund 063 - Risk Management Fund Totals $12,492,529.00 $0.00 $12,492,529.00 $959,457.42 $0.00 $5,016,324.49 $7,476,204.51 $4,675,234.66
Grand Totals $192,580,134.00 $16,493,560.66 $209,073,694.66 $12,369,677.99 $13,866,191.28 $39,816,710.53 $155,390,792.85 $37,841,963.62
24
Page 94 of 277
RESOLUTION NO.
A RESOLUTION AUTHORIZING EXECUTION OF A GRANT OF LICENSE
WITH THE MOUNT PROSPECT LIONS CLUB
TO CONDUCT WEEKLY CAR SHOWS
WHEREAS, the Village of Mount Prospect supports the summer “Blues Mobile Cruise Night” car shows
held in the commuter parking lots; and
WHEREAS, the Mayor and Board of Trustees of the Village of Mount Prospect have determined that the
best interests of the Village would be served by entering into a Grant of License between the
Village and the Mount Prospect Lions Club in order to conduct the annual Car Shows from May
16, 2025 through September 26, 2026.
NOW, THEREFORE, BE IT RESOLVED BY THE MAYOR AND BOARD OF TRUSTEES OF THE
VILLAGE OF MOUNT PROSPECT, COOK COUNTY, ILLINOIS:
SECTION ONE: That the Mayor and Board of Trustees of the Village of Mount Prospect do hereby
authorize the execution of a Grant of License to the Mount Prospect Lions Club
to conduct the Car Show on Union Pacific Railroad property, which property is leased by the Village and
under the control of said Village, a copy of the Grant of License is attached hereto and hereby made a
part of this Resolution as Exhibit "A".
SECTION TWO: The Village has granted a Grant of License to the Mount Prospect Lions Club to
operate a car show subject to the terms, covenants and conditions of the Hold Harmless Agreement,
attached hereto and hereby made a part of this Resolution as Exhibit “B”.
SECTION THREE: That this Resolution shall be in full force and effect from and after its passage and
approval in the manner provided by law.
AYES:
NAYS:
ABSTAIN:
PASSED and APPROVED this 2nd day of June 2026.
Paul Wm. Hoefert
Mayor
ATTEST:
Karen M. Agoranos, Village Clerk
Page 95 of 277
Exhibit “A”
GRANT OF LICENSE
The Village of Mount Prospect hereby grants a license to the MOUNT PROSPECT LIONS CLUB
(licensee) for the purpose of operating a Car Show on the parking lots located at the Union
Pacific Railroad property located east of Main Street/Elmhurst Road, which property is currently
leased by the Village of Mount Prospect from the Union Pacific Railroad Company. This
License is subject to the following conditions:
1. The term of the License shall be from May 16, 2026 through September 26, 2026.
2. This License shall be revocable at any time by the corporate authorities of the Village of
Mount Prospect if the licensee or any vendor is in violation of state or local laws or this Grant
of License.
3. The licensee shall possess a Certificate of Insurance for public liability insurance in an
amount of not less that $1,000,000 per occurrence naming both the Village of Mount
Prospect and the Union Pacific Railroad Company as additional insured.
4. The licensee/grantee shall not discriminate against any employee, applicant, volunteer,
authorized vendor or event participant because of race, color, religion, sex, sexual
orientation, marital status, national origin or ancestry, citizenship status, age, physical or
mental handicap unrelated to ability, military status or an unfavorable discharge from military
service.
5. The Lions Club and Village Manager shall meet to discuss alternate locations for the Car
Show in 2027.
This Grant of License is personal to the MOUNT PROSPECT LIONS CLUB and may not be
transferred to any other person or entity.
Dated this 2nd day of June, 2026.
VILLAGE OF MOUNT PROSPECT
By:
Michael J. Cassady
Village Manager
APPROVED/ACCEPTED:
for the Mount Prospect
Lions Club
Page 96 of 277
EXHIBIT “B”
HOLD HARMLESS
WHEREAS, MOUNT PROSPECT LIONS CLUB ("GRANTEE") has requested permission of the
corporate authorities of the Village of Mount Prospect, ("GRANTOR") to operate a Car Show within
the parking lots located on the Union Pacific Railroad property, located both east and west of Main
Street/Elmhurst Road; and
WHEREAS, the Mayor and Board of Trustees of the Village of Mount Prospect did adopt
Resolution No. on June 2nd 2026, entitled "A Resolution Authorizing Execution of
a License to the Mount Prospect Lions Club to Conduct the Annual Car Show in the
Village".
NOW, THEREFORE, upon the mutual covenants and agreements hereinafter set forth and other
good and valuable consideration, the receipt of sufficiency of which are hereby acknowledged,
the GRANTOR has granted a Grant of License to GRANTEE to operate a Car Show within the
east commuter lot located on the Union Pacific Railroad property, located at the southeast
corner of Northwest Highway and Emerson Street, which license is conveyed, however,
subject to the following terms, covenants and conditions:
1. The GRANTOR may at any future time after the date hereof revoke the License referenced
herein and without notice to the GRANTEE and without cost to either the GRANTOR or
his/her successors or assigns.
2. Upon such revocation of said License by the GRANTOR, and with written notice of said
revocation to the GRANTEE, the GRANTEE shall cease operation of said Car Show.
3. GRANTEE shall at all times, and under all circumstances, indemnify, protect, and save
harmless the GRANTOR, its grantees, licensees, agents, lessees and invitees, from and
against any and all damages, losses, claims, demands, actions, and causes of action
whatsoever (including any reasonable costs, expenses, and attorneys' fees which may be
incurred in connection therewith) whether or not the claim, demand or other action asserted
by meritorious, and which results from or is alleged to arise as a result of the activity being
the subject of this Agreement.
4. GRANTOR shall not be liable to GRANTEE, her grantees, licensees, agents, lessees, or
invitees for any damages or injuries (including death) to any person thereof except to the
extent that injuries or damages are caused by the negligent, willful, or malicious misconduct
of GRANTOR.
5. Any notice herein provided to be given shall be deemed properly given if in writing and
delivered personally or mailed to the GRANTOR at:
50 South Emerson Street
Mount Prospect, Illinois 60056
Page 2/2
Page 97 of 277
Car Show Hold Harmless
or to the GRANTEE at:
P. O. Box 332
Mount Prospect, Illinois 60056
or to such other person or address as the parties hereto may from time to time designate
upon written notice.
6. This Agreement shall insure to the benefit of and be binding upon the parties hereto and their
respective successors in interest.
IN WITNESS WHEREOF, the parties hereto have caused this License Agreement to be
executed by their proper officers, thereunto duly authorized and their respective seals to be
affixed this 2nd day of June, 2026
MOUNT PROSPECT LIONS CLUB
By:
VILLAGE OF MOUNT PROSPECT,
a municipal corporation
By:
Michael J. Cassady
Village Manager
ATTEST:
Karen M. Agoranos
Village Clerk
H:\CLKO\WIN\RESOLUTION\car show resolution2026.doc.
Page 98 of 277
Item Cover Page
Subject A RESOLUTION AUTHORIZING EXECUTION OF GRANT OF
LICENSE WITH THE MOUNT PROSPECT LIONS CLUB TO
CONDUCT THE FARMERS MARKET
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category CONSENT AGENDA
Type Action Item
Information
This resolution provides for the continuation of the Farmers Market sponsored by the Mount
Prospect Lions Club in the West Commuter Lot. The Farmers market will be held every
Sunday, regardless of weather, from June 7 through October 25, 2026 from 8:00 am to 1:00
pm.
Discussion
N/A
Alternatives
1. Approve a resolution authorizing execution of a grant of license with the Mount Prospect
Lions Club to conduct the Farmers Market.
2. Action at the discretion of the Village Board.
Staff Recommendation
Approve a resolution authorizing execution of a grant of license with the Mount Prospect Lions
Club to conduct the Farmers Market.
Attachments
1. FarmersMarket,2026
Page 99 of 277
RESOLUTION NO. 15-25
A RESOLUTION AUTHORIZING EXECUTION OF A GRANT OF LICENSE
WITH THE MOUNT PROSPECT LIONS CLUB
TO CONDUCT A FARMERS’ MARKET
WHEREAS, the Village of Mount Prospect supports the annual Farmers’ Market held in the commuter
parking lots; and
WHEREAS, the President and Board of Trustees of the Village of Mount Prospect have determined that
the best interests of the Village would be served by entering into a Grant of License between
the Village and the Mount Prospect Lions Club in order to conduct the annual Farmers’ Market from
June 7 through October 25, 2026.
NOW, THEREFORE, BE IT RESOLVED BY THE MAYOR AND BOARD OF TRUSTEES OF THE
VILLAGE OF MOUNT PROSPECT, COOK COUNTY, ILLINOIS A HOME RULE MUNICIPALITY:
SECTION ONE: That the Mayor and Board of Trustees of the Village of Mount Prospect do hereby
authorize the execution of a Grant of License to the Mount Prospect Lions Club to conduct the Farmers’
Market on Union Pacific Railroad property, which property is leased by the Village and under the control
of said Village, a copy of the Grant of License is attached hereto and hereby made a part of as Exhibit
"A".
SECTION TWO: The Village has granted a Grant of License to the Mount Prospect Lions Club to
operate a farmers’ market subject to the terms, covenants and conditions of the Hold Harmless
Agreement, attached hereto and hereby made a part of this Resolution as Exhibit “B”.
SECTION THREE: That this Resolution shall be in full force and effect from and after its passage and
approval in the manner provided by law.
AYES:
NAYS:
ABSTAIN:
PASSED and APPROVED this 2nd day of June 2026.
Paul Wm. Hoefert
Mayor
ATTEST:
Karen M. Agoranos
Village Clerk
Page 100 of 277
Exhibit “A”
GRANT OF LICENSE
The Village of Mount Prospect hereby grants a license to the MOUNT PROSPECT LIONS CLUB
(licensee) for the purpose of operating a Farmers’ Market on the parking lots located at the Union
Pacific Railroad property located both east and west of Main Street/Elmhurst Road, which property is
currently leased by the Village of Mount Prospect from the Union Pacific Railroad Company. This
License is subject to the following conditions:
1. The term of the License shall be from June 7 through October 25, 2026.
2. Each vendor operating at the Farmers’ Market shall possess a Certificate of Public Liability
Insurance in an amount not less than $100,000 per occurrence and shall execute a Hold
Harmless Agreement, a copy of which is attached hereto and hereby made a part of as
Exhibit "B".
3. This License shall be revocable at any time by the corporate authorities of the Village of
Mount Prospect if the licensee or any vendor is in violation of state or local laws or this Grant
of License.
4. The licensee must issue written rules applicable to all vendors and must certify each vendor
as qualified prior to the vendor's participation in the Market. The licensee shall ensure all
applicable Village food code regulations (Chapter 12 of the Mount Prospect Village Code)
are followed and enforced. The licensee shall cooperate fully with duly authorized
Village employees for enforcement of Village codes including but not limited to
prequalification, spot inspections, etc.
5. Within ten (10) days of the execution of this Grant of License, the licensee shall submit to the
Village Manager a pro forma revenue and expense statement setting forth certification fees
and estimated revenues, expenses, management fees, if any, and the proposed disposition
of potential net revenues.
6. Prior to November 30, 2026, the licensee shall issue a written report to the Village Manager
outlining the financial aspects of running the Market, problems encountered in the year 2026
7. season, along with proposed solutions, proposals for improving the Market and the outlook
for the future of the Market.
8. The licensee shall possess a Certificate of Insurance for public liability insurance in an
amount of not less that $1,000,000 per occurrence naming both the Village of Mount
Prospect and the Union Pacific Railroad Company as additional insured.
9. The licensee/grantee shall not discriminate against any employee, applicant, volunteer,
authorized vendor or event participant because of race, color, religion, sex, sexual
Page 2/2
Page 101 of 277
Farmers Market License 2026
orientation, marital status, national origin or ancestry, citizenship status, age, physical or
mental handicap unrelated to ability, military status or an unfavorable discharge from military
service.
This Grant of License is personal to the MOUNT PROSPECT LIONS CLUB and may not be
transferred to any other person or entity.
Dated this 2nd day of June 2026.
VILLAGE OF MOUNT PROSPECT
By:
Michael J. Cassady
Village Manager
APPROVED/ACCEPTED:
for the Mount Prospect Lions Club
Page 102 of 277
Exhibit “B”
HOLD HARMLESS
WHEREAS, MOUNT PROSPECT LIONS CLUB ("GRANTEE") has requested permission of the
corporate authorities of the Village of Mount Prospect, ("GRANTOR") to operate a Farmer's
Market within the parking lots located on the Union Pacific Railroad property, located both east and
west of Main Street/Elmhurst Road; and
WHEREAS, the President and Board of Trustees of the Village of Mount Prospect
did adopt Resolution No. on June 2, 2026, entitled "A Resolution
Authorizing Execution of a License to the Mount Prospect Lions Club to Conduct the
Annual Farmers’ Market in the Village".
NOW, THEREFORE, upon the mutual covenants and agreements hereinafter set forth and
other good and valuable consideration, the receipt of sufficiency of which are hereby
acknowledged, the GRANTOR has granted a Grant of License to GRANTEE to operate a
Farmers’ Market within the west commuter lot located on the Union Pacific Railroad property,
at the southeast corner of Northwest Highway and Emerson Street, which license is
conveyed, however, subject to the following terms, covenants and conditions:
1. The GRANTOR may at any future time after the date hereof revoke the License referenced
herein and without notice to the GRANTEE and without cost to either the GRANTOR or
his/her successors or assigns.
2. Upon such revocation of said License by the GRANTOR, and with written notice of said
revocation to the GRANTEE, the GRANTEE shall cease operation of said Farmers’ Market.
3. GRANTEE shall at all times, and under all circumstances, indemnify, protect, and save
harmless the GRANTOR, its grantees, licensees, agents, lessees and invitees, from and
against any and all damages, losses, claims, demands, actions, and causes of action
whatsoever (including any reasonable costs, expenses, and attorneys' fees which may be
incurred in connection therewith) whether or not the claim, demand or other action asserted
by meritorious, and which results from or is alleged to arise as a result of the activity being
the subject of this Agreement.
4. GRANTOR shall not be liable to GRANTEE, her grantees, licensees, agents, lessees, or
invitees for any damages or injuries (including death) to any person thereof except to the
extent that injuries or damages are caused by the negligent, willful, or malicious misconduct
of GRANTOR.
Page 2/2
Farmers’ Market Hold Harmless 2026
Page 103 of 277
5. Any notice herein provided to be given shall be deemed properly given if in writing and
delivered personally or mailed to the GRANTOR at:
50 South Emerson Street
Mount Prospect, Illinois 60056
or to the GRANTEE at:
P. O. Box 332
Mount Prospect, Illinois 60056
or to such other person or address as the parties hereto may from time to time designate
upon written notice.
6. This Agreement shall insure to the benefit of and be binding upon the parties hereto and their
respective successors in interest.
IN WITNESS WHEREOF, the parties hereto have caused this License Agreement to be executed
by their proper officers, thereunto duly authorized and their respective seals to be
affixed this 2nd day of June, 2026.
MOUNT PROSPECT LIONS CLUB
By:
VILLAGE OF MOUNT PROSPECT,
a municipal corporation
By:
Michael J. Cassady
Village Manager
ATTEST:
Karen M. Agoranos
Village Clerk
Page 104 of 277
Item Cover Page
Subject Motion to waive the rule requiring two readings of an
ordinance and adopt AN ORDINANCE AMENDING CHAPTER 9,
"PUBLIC UTILITIES, PAVEMENT AND TREE REGULATIONS" OF
THE VILLAGE CODE OF MOUNT PROSPECT
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N) N
Dollar Amount Not applicable.
Budget Source Not applicable.
Category CONSENT AGENDA
Type Action Item
Information
The Village has installed Automated Meter Reading (AMR) technology throughout its water
distribution system to enhance efficiency and accuracy in water billing. This technology
includes a radio frequency (RF) transmitter, referred to as an endpoint, which wirelessly
transmits consumption data. Consequently, self-reported meter readings are no longer
necessary, and certain Village Code provisions require revision. This system is fully deployed
and highly reliable.
A portion of the Village Code still references the former procedure utilized to collect consumer
water meter reads. That system required water customers to provide regular water meter
reads to the Village with their water bill payments. That system is no longer utilized or
necessary.
The proposed code changes delete references to the legacy water meter reading methods and
replaces the text with references to current technology and procedures.
Proposed Amendments:
1. Village Code Section 9.409 A.2
Revised to state:
If Public Works does not provide a water meter reading to the Village’s Finance Department at
least five (5) days before the mailing date of a water bill, the Director of Finance shall
establish an estimated meter reading for billing purposes based on a similar period from the
previous year or another method determined by the Director.
2. Village Code Section 9.409 B
Revised to state:
Page 105 of 277
Automated Meter Reading and Opt Out Policy: Mount Prospect has completed the installation
of Automated Meter Reading (AMR) technology throughout the village service area to
modernize its water billing services. This system includes a radio frequency (RF) transmitter,
referred to as an endpoint, installed in all residential properties. AMR wirelessly delivers
information to the village's water billing system, thereby eliminating the need for personnel to
go to a residence to obtain a water meter reading.
Discussion
Alternatives
1. Pass an ordinance amending Chapter 9 of the Village Code.
2. Action at the discretion of the Village Board.
Staff Recommendation
Staff recommends that the Village Board pass an ordinance amending Chapter 9 of the Village
Code to accurately reflect current water meter reading technology and practices.
Attachments
1. Section 9.402 Updated Version
2. Section 9.402 Correction Needed
3. Amend Chapters 9
Page 106 of 277
9.409: WATER METERS:
A. Reading Meters:
1. The director of public works shall read or cause to be read every water meter used in the
village at such times as are necessary that bills may be sent out at the proper time.
2. If Public Works does not provide a water meter reading to the village's finance department at
least five (5) days before the mailing date of a water bill, the director of finance shall
establish an estimated meter reading for billing purposes based on a similar period from the
previous year or another method determined by the director.
3. Where a water meter is so located that it is not readily accessible to reading by village
officials, or in the event any given user's water meter cannot be read, the director of public
works is hereby authorized to request in writing that the property owner, at the property
owner's expense, remove any obstruction within a time limit set by the director of public
works.
4. The reading of the inside meter is the meter of record and prevails over all other readings.
B. Automated Meter Reading and Opt Out Policy: Mount Prospect has completed the
installation of Automated Meter Reading (AMR) technology throughout the village service area to
modernize its water billing services. This system includes a radio frequency (RF) transmitter,
referred to as an endpoint, installed in all residential properties. AMR wirelessly delivers
information to the village's water billing system, thereby eliminating the need for personnel to go
to a residence to obtain a water meter reading.
The village recognizes that some customers may want to opt out of having AMR technology
installed inside their homes. The village shall offer customers desiring to opt out of the AMR system
two (2) options:
1. AMR Endpoint Installed Outside Of The Residence: AMR endpoint installed on the outside
(external wall) of the premises rather than inside on a basement ceiling joist directly above the
water meter. Customers choosing this option shall pay a onetime charge to have the endpoint
installed on an external wall (outside) of the home or business as set forth in appendix A, division II
of this code.
2. No AMR Endpoint Installed At The Property: A remote reading register will be installed on the
outside of the premises. The remote reading register is connected to the water meter by wires and
does not employ radio frequency technology. The remote reading register will be read monthly with
no appointment needed.
Customers choosing this option shall pay a onetime charge for installation of the outside remote
reading register and they will be billed a monthly charge to pay for the readings of the outside
register and one annual reading of the inside water meter register, both fees as set forth in
appendix A, division II of this code. The reading on the inside water meter register shall be the
reading of record.
C. Meter Inspections:
Page 107 of 277
1. Inspectors, meter readers or other employees of the department of public works, whose duty
it may be to enter upon private premises to make examinations of water meters, pipes, fixtures or
appurtenances, in connection with the village water supply, or to read meters, shall be provided
with proper credentials for identification purposes.
2. Any such person is herein authorized to have free access at any and all reasonable hours to
any premises supplied with village water for the purpose of reading meters or for making any
inspection required of the entire water supply distribution system on the premises. Such person
shall present his badge and credentials to the owner of the premises when seeking admittance
thereto.
3. If any owner or consumer refuses admittance to any premises where admittance has been
requested by an authorized representative of the department of public works for any purposes
provided in this article, then access to the premises shall not be obtained until a proper warrant
has been issued. In the event that admittance to any premises has been refused, the public works
director may discontinue water service at such location.
4. No person who is not an authorized agent or employee of the department of public works
shall possess, wear or exhibit any badge or credentials of the department of public works. It shall
be the duty of any employee possessing any such badge or credentials to surrender such badge or
credentials to the director of public works upon leaving the services of the department of public
works.
D. Meter Repairs And Replacement:
1. The department of public works is herein authorized to enter, at any and all reasonable
hours, any premises supplied with village water for the purpose of repair or replacement of any
meter.
2. All turbine compound or line meters of two inches (2") in orifice size or larger shall be
maintained and repaired by the department of public works at the expense of the consumer. All
other installed meters shall be maintained and repaired or replaced by the department of public
works at no cost to the consumer when rendered unserviceable by reason of normal use and shall
be subject to replacement pursuant to a meter replacement program to be established from time
to time by the department; provided, however, that where replacements, repairs or adjustments of
any meters are rendered necessary by the act, neglect, or carelessness of the consumer or
occupant of any premises, or where meters are damaged by freezing, hot water, exposure or other
improper use any expense caused the department of public works thereby shall be charged against
and be collected from the consumer.
3. In the case of breakage, stoppage or any other irregularity in the meter, the owner or
consumer shall notify the department of public works immediately, and any necessary repairs will
be made by the department, as provided in this section.
4. If any owner or consumer refuses admittance to any premises where admittance has been
requested by an authorized representative of the department of public works for any purposes
provided in this article, then access to the premises shall not be obtained until a proper warrant
Page 108 of 277
has been issued. In the event that admittance to any premises has been refused, the director of
public works may discontinue water service at such location.
5. In no case shall any person interfere with or use the B-box except by specific permission
from the department of public works. No person, other than an authorized employee of the
department of public works, shall turn on the village water supply to any premises from which the
said supply has been cut off on account of repairs or for any other cause whatsoever.
6. No person shall turn on the water supply at any premises or use the same, unless proper
application for meter has been made and the water supply turned on by the department of public
works.
E. Testing Meters:
1. Where the accuracy or record of a water meter is questioned, it shall be removed at the
consumer's or owner's request, and if so desired, shall be tested in the consumer's presence in the
shops of the department of public works by means of the apparatus there provided and a report
thereof duly made. Both parties to the test must accept the findings so made. If the test discloses
an error against the consumer of more than three percent (3%) in the meter's registry, the excess of
the consumption on the bill shall be adjusted and the entire expense of the test will be borne by the
village, and the deposit required as hereinafter prescribed shall be returned. Where no such error is
found, the person who has requested the test shall pay the actual expense of the test whether
performed by an independent testing service or the village.
2. Before making a test of any meter, the person requesting such test shall at the time of
making application for a test make a deposit in the amount set forth in appendix A, division II of this
code at the office of the finance department subject to the conditions of this section.
3. No meter shall be removed or in any way disturbed, nor the seal broken, except in the
presence of or under the direction of the director of the department of public works. (Ord. 5253, 5-
21-2002; amd. Ord. 6033, 10-2-2012; Ord. 6240, 4-5-2016)
9.410: WATER RATES:
A. Water rates shall be set forth in appendix A, division II of this code.
B. Water furnished by the truckload shall be billed at the rate of twice the amount charged in
appendix A, division II of this code, together with payment of a hookup charge as set forth in
appendix A, division II of this code, and such water must be picked up at the public works building.
C. If any meter at any time fails to register the quantity of water consumed, the same shall be
determined and charges made, based upon a like period during the preceding year, or in such
manner as the finance director may direct.
D. It shall be the duty of the consumer to give notice to the village of intention to vacate premises
or discontinue water service. Such notice shall so far as possible specify the date when such
service is to be discontinued to the end that the department of public works may remove the meter
from the premises, or take a final meter reading and issue a final bill.
Page 109 of 277
E. A consumer shall be responsible for all water used through the meter or otherwise at the
premises described in his application until notice to discontinue such service has been given to the
village, and water service has thereafter been discontinued by the consumer.
F. Nothing in this chapter shall prohibit the president and board of trustees of the village from
entering into an intergovernmental agreement to sell water to another governmental entity. The rate
for water to be sold by the village to a governmental entity shall be as specified in the
intergovernmental agreement. (Ord. 5253, 5-21-2002)
Page 110 of 277
9.409: WATER METERS:
A. Reading Meters:
1. The director of public works shall read or cause to be read every water meter used in the
village at such times as are necessary that bills may be sent out at the proper time.
2. Water bills shall include a notice that a monthly water meter reading is required. In the event
that a water meter reading is not received by the village's finance department at least five (5) days
prior to the mailing date of a water bill, the director of finance shall establish an estimated meter
reading to be used for billing purposes based upon a like period during the preceding year or in
such manner as the director may determine. In the event that a meter reading is estimated for six Commented [KJ1]: If Public Works does not
(6) consecutive billing periods, the consumer shall be given at least ten (10) days' written notice of provide a water meter reading to the village's
intent to shut off the water service, the reason for the shutoff, and an opportunity to provide a water finance department at least five (5) days before the
mailing date of a water bill, the director of finance
meter reading or request a hearing within the ten (10) day period with respect to such meter reading
shall establish an estimated meter reading for
before the village manager or finance director. If the village manager or finance director confirms billing purposes based on a similar period from the
the shutoff, the consumer shall be allowed a reasonable period of time, not less than five (5) days, previous year or another method determined by the
to provide the water meter reading prior to the shutoff of service. Prior to shutting off the service, a director.
red tag notice shall be posted at the premises warning that the service will be shut off. An
administrative fee, as set forth in appendix A, division II of this code, will be assessed upon the
sending of the ten (10) day notice to compensate the village for its administrative expenses,
whether or not the service is actually shut off. Water service, which has been shut off, shall not be
resumed until the water meter reading is received.
3. Where a water meter is so located that it is not readily accessible to reading by village
officials, or in the event any given user's water meter cannot be read, the director of public works is
hereby authorized to request in writing that the property owner, at the property owner's expense,
remove any obstruction within a time limit set by the director of public works.
4. The reading of the inside meter is the meter of record and prevails over all other readings.
B. Automated Meter Reading And Opt Out Policy: Mount Prospect is installing automated meter
reading (AMR) technology throughout the village service area in order to modernize its water billing
services by installing a radio frequency (RF transmitter), referred to as an endpoint, in all residential
properties. AMR wirelessly delivers information to the village's water billing system, thereby
eliminating the need for personnel to go to a residence to make a water meter reading. Commented [KJ2]: Automated Meter Reading
And Opt Out Policy: Mount Prospect has completed
The village recognizes that some customers may want to opt out of having AMR technology the installation of Automated Meter Reading (AMR)
installed inside their homes. The village shall offer customers desiring to opt out of the AMR system technology throughout the village service area to
two (2) options: modernize its water billing services. This system
includes a radio frequency (RF) transmitter,
1. AMR Endpoint Installed Outside Of The Residence: AMR endpoint installed on the outside referred to as an endpoint, installed in all
(external wall) of the premises rather than inside on a basement ceiling joist directly above the residential properties. AMR wirelessly delivers
water meter. Customers choosing this option shall pay a onetime charge to have the endpoint information to the village's water billing system,
thereby eliminating the need for personnel to go to
installed on an external wall (outside) of the home or business as set forth in appendix A, division II
a residence to obtain a water meter reading.
of this code.
Page 111 of 277
2. No AMR Endpoint Installed At The Property: A remote reading register will be installed on the
outside of the premises. The remote reading register is connected to the water meter by wires and
does not employ radio frequency technology. The remote reading register will be read monthly with
no appointment needed.
Customers choosing this option shall pay a onetime charge for installation of the outside remote
reading register and they will be billed a monthly charge to pay for the readings of the outside
register and one annual reading of the inside water meter register, both fees as set forth in
appendix A, division II of this code. The reading on the inside water meter register shall be the
reading of record.
C. Meter Inspections:
1. Inspectors, meter readers or other employees of the department of public works, whose duty
it may be to enter upon private premises to make examinations of water meters, pipes, fixtures or
appurtenances, in connection with the village water supply, or to read meters, shall be provided
with proper credentials for identification purposes.
2. Any such person is herein authorized to have free access at any and all reasonable hours to
any premises supplied with village water for the purpose of reading meters or for making any
inspection required of the entire water supply distribution system on the premises. Such person
shall present his badge and credentials to the owner of the premises when seeking admittance
thereto.
3. If any owner or consumer refuses admittance to any premises where admittance has been
requested by an authorized representative of the department of public works for any purposes
provided in this article, then access to the premises shall not be obtained until a proper warrant
has been issued. In the event that admittance to any premises has been refused, the public works
director may discontinue water service at such location.
4. No person who is not an authorized agent or employee of the department of public works
shall possess, wear or exhibit any badge or credentials of the department of public works. It shall
be the duty of any employee possessing any such badge or credentials to surrender such badge or
credentials to the director of public works upon leaving the services of the department of public
works.
D. Meter Repairs And Replacement:
1. The department of public works is herein authorized to enter, at any and all reasonable
hours, any premises supplied with village water for the purpose of repair or replacement of any
meter.
2. All turbine compound or line meters of two inches (2") in orifice size or larger shall be
maintained and repaired by the department of public works at the expense of the consumer. All
other installed meters shall be maintained and repaired or replaced by the department of public
works at no cost to the consumer when rendered unserviceable by reason of normal use and shall
be subject to replacement pursuant to a meter replacement program to be established from time
to time by the department; provided, however, that where replacements, repairs or adjustments of
Page 112 of 277
any meters are rendered necessary by the act, neglect, or carelessness of the consumer or
occupant of any premises, or where meters are damaged by freezing, hot water, exposure or other
improper use any expense caused the department of public works thereby shall be charged against
and be collected from the consumer.
3. In the case of breakage, stoppage or any other irregularity in the meter, the owner or
consumer shall notify the department of public works immediately, and any necessary repairs will
be made by the department, as provided in this section.
4. If any owner or consumer refuses admittance to any premises where admittance has been
requested by an authorized representative of the department of public works for any purposes
provided in this article, then access to the premises shall not be obtained until a proper warrant
has been issued. In the event that admittance to any premises has been refused, the director of
public works may discontinue water service at such location.
5. In no case shall any person interfere with or use the B-box except by specific permission
from the department of public works. No person, other than an authorized employee of the
department of public works, shall turn on the village water supply to any premises from which the
said supply has been cut off on account of repairs or for any other cause whatsoever.
6. No person shall turn on the water supply at any premises or use the same, unless proper
application for meter has been made and the water supply turned on by the department of public
works.
E. Testing Meters:
1. Where the accuracy or record of a water meter is questioned, it shall be removed at the
consumer's or owner's request, and if so desired, shall be tested in the consumer's presence in the
shops of the department of public works by means of the apparatus there provided and a report
thereof duly made. Both parties to the test must accept the findings so made. If the test discloses
an error against the consumer of more than three percent (3%) in the meter's registry, the excess of
the consumption on the bill shall be adjusted and the entire expense of the test will be borne by the
village, and the deposit required as hereinafter prescribed shall be returned. Where no such error is
found, the person who has requested the test shall pay the actual expense of the test whether
performed by an independent testing service or the village.
2. Before making a test of any meter, the person requesting such test shall at the time of
making application for a test make a deposit in the amount set forth in appendix A, division II of this
code at the office of the finance department subject to the conditions of this section.
3. No meter shall be removed or in any way disturbed, nor the seal broken, except in the
presence of or under the direction of the director of the department of public works. (Ord. 5253, 5-
21-2002; amd. Ord. 6033, 10-2-2012; Ord. 6240, 4-5-2016)
9.410: WATER RATES:
A. Water rates shall be set forth in appendix A, division II of this code.
Page 113 of 277
B. Water furnished by the truckload shall be billed at the rate of twice the amount charged in
appendix A, division II of this code, together with payment of a hookup charge as set forth in
appendix A, division II of this code, and such water must be picked up at the public works building.
C. If any meter at any time fails to register the quantity of water consumed, the same shall be
determined and charges made, based upon a like period during the preceding year, or in such
manner as the finance director may direct.
D. It shall be the duty of the consumer to give notice to the village of intention to vacate premises
or discontinue water service. Such notice shall so far as possible specify the date when such
service is to be discontinued to the end that the department of public works may remove the meter
from the premises, or take a final meter reading and issue a final bill.
E. A consumer shall be responsible for all water used through the meter or otherwise at the
premises described in his application until notice to discontinue such service has been given to the
village, and water service has thereafter been discontinued by the consumer.
F. Nothing in this chapter shall prohibit the president and board of trustees of the village from
entering into an intergovernmental agreement to sell water to another governmental entity. The rate
for water to be sold by the village to a governmental entity shall be as specified in the
intergovernmental agreement. (Ord. 5253, 5-21-2002)
Page 114 of 277
ORDINANCE NO.
AN ORDINANCE AMENDING CHAPTERS 9, “PUBLIC UTILITIES, PAVEMENT AND
TREE REGULATIONS"
OF THE VILLAGE CODE OF MOUNT PROSPECT
BE IT ORDAINED BY THE PRESIDENT AND BOARD OF TRUSTEES OF THE
VILLAGE OF MOUNT PROSPECT, COOK COUNTY, ILLINOIS, ACTING IN THE
EXERCISE OF THEIR HOME RULE POWERS:
SECTION ONE: Subsection A(2) of Section 9.409, “Water Meters”, of Article IV,
“Water Supply System”, of Chapter 9 of the Code of Ordinances of the Village of Mount
Prospect, Illinois, as amended, shall be deleted in its entirety and a new Subsection A(2)
inserted, to be and read as follows:
2. If Public Works does not provide a water meter reading to the Village’s
Finance Department at least five (5) days before the mailing date of a
water bill, the Director of Finance shall establish an estimated meter
reading for billing purposes based on a similar period from the previous
year or another method determined by the Director.
SECTION TWO: Subsection B of Section 9.409, “Water Meters”, of Article IV,
“Water Supply System”, of Chapter 9 of the Code of Ordinances of the Village of
Mount Prospect, Illinois, as amended, shall be deleted in its entirety and a new
Subsection B inserted to be and read as follows:
B. Automated Meter Reading and Opt Out Policy: Mount Prospect has
completed the installation of Automated Meter Reading (AMR)
technology throughout the village service area to modernize its water
billing services. This system includes a radio frequency (RF)
transmitter, referred to as an endpoint, installed in all residential
properties. AMR wirelessly delivers information to the village's water
billing system, thereby eliminating the need for personnel to go to a
residence to obtain a water meter reading.
293620_2 1
Page 115 of 277
SECTION THREE: This Ordinance shall be in full force and effect from and after
its passage, approval and publication in pamphlet form in the manner provided by law.
AYES:
NAYS:
ABSENT:
PASSED and APPROVED this 2nd day of June, 2026.
______________________
Paul Wm. Hoefert
Mayor
ATTEST:
____________________
Karen M. Agoranos
Village Clerk
293620_2 2
Page 116 of 277
Item Cover Page
Subject Motion to waive the rule requiring two readings of an
ordinance and adopt AN ORDINANCE GRANTING A
CONDITIONAL USE TO OPERATE A MASSAGE THERAPY
ESTABLISHMENT AT THE PROPERTY 1052 CENTER DRIVE,
MOUNT PROSPECT, ILLINOIS (PZ-02-26)
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N) N
Dollar Amount
Budget Source
Category CONSENT AGENDA
Type Action Item
Information
The Petitioner (KAAM Spa #11 LLC, Michael and Kathy Hendershott) is proposing a change of
ownership for an existing massage therapy establishment at 1052 Center Drive (the Subject
Property). Massage therapy businesses require a new conditional use approval when there is a
change of location or ownership. The Subject Property is zoned B-3* Community Shopping
PUD. The proposed business meets the standards for a conditional use and, Staff is therefore
supportive of the request.
Discussion
Background: The Subject Property is a 3,613 square foot tenant space in Randhurst Village,
a 1.2 million square foot lifestyle shopping center. Massage Envy occupied the space from
2013 to 2023, and then relocated to Mt Prospect Plaza. After a period of vacancy in 2024, the
Randhurst storefront was re-opened under the “Hand & Stone” franchise.
Proposal: The Petitioner, Michael and Kathy Hendershott of KAAM Spa #11 LLC, proposes to
take over operations of the existing 3,613 square foot Hand & Stone massage establishment
at the Subject Property. The Petitioner stated in the application that they are long-term multi-
unit franchise owners. They currently operate 13 Hand & Stone locations in the Chicago
suburbs and Naples, Florida. The Petitioner describes the business as an upscale day spa
specializing in massage, facial, hair removal, and body slimming services. They will employ
approximately 25 professional massage therapists and estheticians at the Mount Prospect
location, which has 14 treatment rooms. The Petitioner noted that their service providers are
educated, licensed and regulated by the State of Illinois. According to the website, the hours
of operation are Monday – Friday 9AM to 9PM, Saturday 8AM to 8PM, and Sunday 9AM to 6PM.
Parking: The Subject Property is zoned B-3* Community Shopping Planned Unit Development
(PUD). Sufficient parking is provided for this business use per the approved PUD. The
Page 117 of 277
Petitioner proposes to use the existing floor plan and signage with no interior or exterior
renovations requiring a building permit.
Massage Addendum: The Petitioner submitted a business license application and a massage
therapy addendum according to the requirements of Village Code Chapter 11, Article 39 for
Massage Establishments.
Public Comment: As of this writing, staff has not received public comment pertaining to the
case.
Public Hearing: At the public hearing held on May 14, 2026, the Planning and Zoning
Commission unanimously recommended approval of the conditional use request by a vote of
6-0. No members of the public were present to voice support or opposition.
Standards and Findings: Staff has reviewed the petitioner’s request for a conditional use to
operate a massage establishment and finds that the standards have been met. The Police
Department confirmed that the petitioner has met the standards to obtain a massage
establishment business license. Staff finds that the proposal will not endanger public health,
safety, morals, comfort, or general welfare. The space has operated as a Hand & Stone
location since 2024 without incident, and no substantial changes are proposed.
The petitioner is requesting a waiver of the second reading.
Alternatives
A. Approval of the following motion: "A conditional use to operate a massage therapy
establishment at 1052 Center Drive, subject to the following conditions:
1. Any massage therapist employed at the business establishment shall hold a valid
massage therapist license with the State of Illinois;
2. Compliance with all applicable development, fire, building, and other Village Codes and
regulations; and
3. A new conditional use approval shall be required for:
a. A change of ownership involving 50% or more of the officers or partners;
b. A change in legal entity; or
c. A change in location.”
B. Action at the discretion of the Village Board.
Staff Recommendation
Approval of a conditional use to operate a massage therapy establishment at 1052 Center
Drive, subject to conditions listed in the ordinance.
Attachments
1. PZ-02-26 Staff Report
2. PZ-02-26 Administrative Content_Redacted
3. PZ-02-26 Plans
4. PZ-02-26 (1052 Center Dr) Minutes
5. Ord. XXXX CU for Massage Therapy (1052 Center Dr)
6. PZ-02-26 Request to Waive 2nd Reading_Redacted
Page 118 of 277
VILLAGE OF MOUNT PROSPECT 50 S. Emerson Street, Mount Prospect, IL 60056
STAFF REPORT FROM THE DEPARTMENT OF Community Development
Jason C Shallcross, AICP, CEcD Antonia Lalagos
Director of Community Development Development Planner
DATE: May 7, 2026
CASE NUMBER APPLICANT/PROPERTY OWNER
PZ-02-26 KAAM Spa #11 LLC /
RREF III-P Randhurst Village LLC
PUBLIC HEARING DATE PROPERTY ADDRESS/LOCATION
May 14, 2026 1052 Center Dr
BRIEF SUMMARY OF REQUEST
The Petitioner (KAAM Spa #11 LLC, Michael and Kathy Hendershott) is proposing a change of
ownership for an existing massage therapy establishment at 1052 Center Drive (the Subject Property).
Massage therapy businesses require a new conditional use approval when there is a change of
location or a change of ownership. The Subject Property is zoned B-3* Community Shopping PUD. The
proposed business meets the standards for a conditional use and therefore Staff is supportive of the
request.
2024 Aerial Image 2025 Zoning Map
Subject Property Subject Property
EXISTING EXISTING LAND USE/ SURROUNDING ZONING & LAND USE SIZE OF
ZONING SITE IMPROVEMENTS North: B-3* Community Shopping PUD PROPERTY
B-3* Community Shopping Center East: B-3* Community Shopping PUD 3613 SF (Tenant)
Shopping PUD South: B-3* Community Shopping PUD
West: B-3* Community Shopping PUD
APPROVE WITH
STAFF RECOMMENDATION APPROVE DENY
CONDITIONS
H:\PLAN\Planning & Zoning COMM\P&Z 2026\Staff Reports\PZ-02-26 1052 Center Dr (CU - Massage Therapy).docx 1
Page 119 of 277
DISCUSSION OF PROPOSAL
BACKGROUND / PROPERTY HISTORY
The Subject Property is a 3,613 square foot tenant space in Randhurst Village, a 1.2 million square foot
lifestyle shopping center. Massage Envy occupied the space from 2013 to 2023, and then relocated to
Mt Prospect Plaza. After a period of vacancy in 2024, the Randhurst storefront was re-opened under
the “Hand & Stone” franchise.
PROPOSAL
The Petitioner, Michael and Kathy Hendershott of KAAM Spa #11 LLC, proposes to take over operations
of the existing 3,613 square foot Hand & Stone massage establishment at the Subject Property. The
Petitioner stated in the application that they are long-term multi-unit franchise owners. They currently
operate 13 Hand & Stone locations in the Chicago suburbs and Naples, Florida. The Petitioner
describes the business as an upscale day spa specializing in massage, facial, hair removal, and body
slimming services. They will employ approximately 25 professional massage therapists and
estheticians at the Mount Prospect location, which has 14 treatment rooms. The Petitioner noted that
their service providers are educated, licensed and regulated by the State of Illinois. According to the
website, the hours of operation are Monday – Friday 9AM to 9PM, Saturday 8AM to 8PM, and Sunday
9AM to 6PM.
The Subject Property is zoned B-3* Community Shopping Planned Unit Development (PUD). Sufficient
parking is provided for this business use per the approved PUD. The Petitioner proposes to use the
existing floor plan and signage with no interior or exterior renovations requiring a building permit.
The Petitioner submitted a business license application and a massage therapy addendum according
to the requirements of Village Code Chapter 11, Article 39 for Massage Establishments.
STANDARDS AND FINDINGS
The Planning and Zoning Commission shall review the standards and findings of fact outlined in Exhibit
A and 1) accept them without changes, 2) accept them with changes, or 3) reject the findings. The
Planning and Zoning Commission shall use the findings of fact to guide their recommendation to the
Village Board.
STAFF RECOMMENDATION
Staff finds that the proposed conditional use meets the standards contained in the Mount Prospect
Zoning Ordinance. Staff requests that the Planning and Zoning Commission make a motion to adopt
Staff’s findings as the findings of the Planning and Zoning Commission and recommend approval of the
following motion:
1. “A conditional use to operate a massage therapy establishment at 1052 Center Drive, subject to
the following conditions:
a. Any massage therapist employed at the business establishment shall hold a valid
massage therapist license with the State of Illinois;
b. Compliance with all applicable development, fire, building, and other Village Codes and
regulations; and
c. A new conditional use approval shall be required for:
i. A change of ownership involving 50% or more of the officers or partners;
H:\PLAN\Planning & Zoning COMM\P&Z 2026\Staff Reports\PZ-02-26 1052 Center Dr (CU - Massage Therapy).docx 2
Page 120 of 277
ii. A change in legal entity; or
iii. A change in location.”
The Village Board’s decision is final for this case.
ATTACHMENTS: ADMINISTRATIVE CONTENT PLANS OTHER
(Supplemental Information,
(Zoning Request Application, Responses to (Plat of Survey, Site Plan, etc.) Public Comments Received,
Standards, etc…) etc…)
I concur:
____________________________________
Jason C Shallcross, AICP, CEcD
Director of Community Development
H:\PLAN\Planning & Zoning COMM\P&Z 2026\Staff Reports\PZ-02-26 1052 Center Dr (CU - Massage Therapy).docx 3
Page 121 of 277
Exhibit A
Standards and Findings of Fact
CONDITIONAL USE STANDARDS
Section 14.203.F.8 of the Village of Mount Prospect Zoning Ordinance provides that a Conditional Use
shall conform to the following requirements:
1. That the establishment, maintenance, or operation of the conditional use will not be detrimental
to, or endanger the public health, safety, morals, comfort, or general welfare;
2. That the conditional use will not be injurious to the uses and enjoyment of other property in the
immediate vicinity for the purposes already permitted, nor substantially diminish and impair
property values within the neighborhood in which it is to be located;
3. That the establishment of the conditional use will not impede the normal and orderly
development and improvement of the surrounding property for uses permitted in the district;
4. That adequate public utilities, access roads, drainage and/or necessary facilities have been or will
be provided;
5. That adequate measures have been or will be taken to provide ingress and egress so designed as
to minimize traffic congestion in the public streets;
6. That the proposed conditional use is not contrary to the objectives of the current comprehensive
plan for the village; and
7. That the conditional use shall, in all other respects, conform to the applicable regulations of the
district in which it is located, except as such regulations may, in each instance, be modified
pursuant to the recommendations of the planning and zoning commission.
Petitioner’s Findings: The Petitioner states in their application that Hand & Stone is a national franchise
and that all massage therapists and estheticians employed at this location are licensed and regulated by
the State of Illinois. The Petitioner notes that the Subject Property is an existing Hand & Stone location
that has recently been renovated, and that no additional renovations or construction are planned. The
Petitioner asserts that the business is in an existing commercial center and there will be no impact on
utilities, access roads, drainage, or ingress / egress. The petitioner affirms that the business will abide by
all state and village regulations at time of implementation or at renewals.
Staff’s Findings: Staff has reviewed the petitioner’s request for a conditional use to operate a massage
establishment and finds that the standards have been met. The Police Department confirmed that the
petitioner has met the standards to obtain a massage establishment business license. Staff finds that
the proposal will not endanger public health, safety, morals, comfort, or general welfare. The space has
operated as a Hand & Stone location since 2024 without incident, and no substantial changes are
proposed. No physical changes are proposed that would impede improvement of the surrounding
properties, impact public utilities or drainage, or cause traffic congestion in the public streets. Randhurst
Village is designated “Corridor Commercial” in the future land use plan and the proposed personal
services use is complimentary to the retail, restaurant, and entertainment uses in a lifestyle center.
H:\PLAN\Planning & Zoning COMM\P&Z 2026\Staff Reports\PZ-02-26 1052 Center Dr (CU - Massage Therapy).docx 4
Page 122 of 277
Page 123 of 277
Page 124 of 277
Page 125 of 277
11. To Affiant's knowledge, any assessments, fees or private charges due and payable
pursuant to any instrument referred to in Schedule B of the Commitment are paid in full
as of the date hereof.
That in consideration of Chicago Title Insurance Company's willingness to insure the "Gap" (that
period of time between the last search of the public records and the recording of the insured
instruments) the undersigned agrees to indemnify and hold harmless said company against all loss
or expense due to any lien or other encumbrance affecting title to the Property and caused by
Affiant which first appears in the public records after the date and time of funding, the date of
which is agreed to be August 6, 2024 (the "Funding") and the earlier to occur of (A) the date and
time the documents creating the interest being insured have been filed for recording or (B) fifteen
(15) days from the Funding.
THIS AFFIDAVIT is made for the purpose of inducing Chicago Title Insurance Company to
issue a title insurance policy or policies, title policy endorsement or other title evidence, and if
acting as escrow or closing agent, then to disburse any funds held as escrow or closing agent.
Affiant hereby indemnifies and agrees to save harmless Chicago Title Insurance Company against
any damages or expense, including reasonable attorney's fees, sustained as a result of any of the
foregoing matters not being true and accurate in all material respects.
2
Page 126 of 277
Page 127 of 277
Page 128 of 277
Page 129 of 277
Page 130 of 277
Page 131 of 277
Page 132 of 277
GUARANTY
FOR VALUE RECEIVED, and in consideration of the execution of that certain Assignment and
Randhurst Village, Mt. Prospect, Illinois, amending that certain Lease dated September 5, 2024, between
-in-
and the extension of credit by RREF III- #11, LLC
unconditionally guarantee to Landlord, its successors and assigns, the full and prompt payment when due,
of all rents, charges and additional sums coming due under the Lease together with the performance of all
covenants and agreements of the Tenant therein contained and together with the full and prompt payment
and the undersigned further agree to pay all expenses, including attorneys' fees and legal expenses, paid or
incurred by Landlord in endeavoring to collect or enforce the Liabilities or any part thereof and in enforcing
this Guaranty, such payment and performance to be made or performed by the undersigned forthwith upon
a default by Tenant.
In the event of the death, incompetency, dissolution, bankruptcy or insolvency of Tenant, or the
inability of Tenant to pay debts as they mature, or an assignment by Tenant for the benefit of creditors, or
the institution of any bankruptcy or other proceedings by or against Tenant alleging that Tenant is insolvent
a time when any of the Liabilities may not then be due and payable, the undersigned agree to pay to Landlord
upon demand, the full amount which would be payable hereunder by the undersigned if all Liabilities were
then due and payable.
This Guaranty shall be an absolute, and unconditional guaranty of payment and not of collection
and shall remain in full force and effect as to the undersigned during the Lease Term of said Lease, and any
renewal or extension thereof, and thereafter so long as any Liabilities remain due and payable even though
the Lease Term or any renewal or extension thereof shall have expired. An assignment of said Lease or any
subletting thereunder shall not release or relieve the undersigned from their liability hereunder.
Landlord may, from time to time, without notice to the undersigned: (a) retain or obtain a security
interest in any property to secure any of the Liabilities or any obligation hereunder, (b) retain or obtain the
primary or secondary liability of any party or parties, in addition to the undersigned, with respect to any of
the Liabilities, (c) extend or renew for any period (whether or not longer than the original period), alter or
exchange said Lease or any of the Liabilities, (d) release, waive or compromise any liability of any of the
undersigned hereunder or any liability of any other party or parties primarily or secondarily liable on any
of the Liabilities, (e) release or impair any security interest or lien, if any, in all or any property securing
any of the Liabilities or any obligation hereunder and permit any substitution or exchange for any such
property, and (f) resort to the undersigned for payment of any of the Liabilities, whether or not Landlord
shall have resorted to any property securing any of the Liabilities or any obligation hereunder or shall have
proceeded against any other of the undersigned or against Tenant or any other party primarily or secondarily
liability hereunder in any manner whatsoever. Any amount received by Landlord from whatsoever source
and applied by it toward the payment of the Liabilities shall be applied in such order of application as
Landlord may from time to time elect.
To the extent allowed by applicable law, the undersigned hereby expressly waive: (a) notice of the
acceptance of this Guaranty, (b) notice of the existence, creation, amount, modification, amendment,
alteration or extension of the Lease or all or any of the Liabilities, whether or not such notice is required to
Page 133 of 277
be given to Tenant under the terms of the Lease, (c) presentment, demand, notice of dishonor, protest, and
all other notices whatsoever, (d) any benefit of valuation, appraisement, homestead or other exemption law,
now or hereafter in effect in any jurisdiction in which enforcement of this Guaranty is sought, and (e) all
diligence in collection, perfection or protection of or realization upon the Liabilities or any thereof, any
obligation hereunder, or any security for any of the foregoing.
No delay on the part of Landlord in the exercise of any right or remedy shall operate as a waiver
thereof, and no final or partial exercise by Landlord of any right or remedy shall preclude other or further
exercises thereof or the exercises of any other right or remedy.
The validity of this Guaranty and the obligations of the undersigned hereunder shall not be
terminated, affected or impaired by reason of any action which Landlord may take or fail to take against
Tenant or by reason of any failure to enforce, any of the rights or remedies reserved to Landlord in said
Lease, or otherwise, or by reason of the bankruptcy or insolvency of Tenant and whether or not the term of
said Lease shall terminate by reason of said bankruptcy or insolvency.
This Guaranty shall be binding upon the undersigned, and upon the heirs, legal representatives,
successors and assigns of the undersigned and shall be governed by the substantive laws of the State of
Illinois without regard to principles of conflict of laws. Guarantor waives any right to trial by jury in any
action, suit or proceeding arising out of this Guaranty or the Lease.
If this Guaranty is executed by a corporation, association, partnership (general or limited), joint
venture, syndicate, trust or any other type of organization other than individuals, the individual signatories
hereto represent and warrant that they, and each of them, are duly authorized to execute this Guaranty for
and on behalf of such organization and that such organization is the sole owner of all ownership interest in
the Tenant.
No waiver by Landlord or Guarantor of any breach of any term, covenant or condition hereof shall
be deemed a waiver of the same or any subsequent breach of the same or any other term, covenant or
condition. No covenant, term or condition of this Guaranty shall be deemed waived by Landlord or
Guarantor unless waived in writing.
There are no representations, covenants, warranties, promises, agreements, conditions or
undertakings, oral or written, between Landlord and Guarantor other than herein set forth. Except as herein
otherwise provided, no subsequent alteration, amendment, change or addition to this Guaranty shall be
binding upon Landlord or Guarantor unless in writing and signed by them.
All notices from Guarantor to Landlord required or permitted by any provision of this Guaranty
shall be directed to Landlord as follows:
RREF III-P Randhurst Village, LLC
c/o DLC Management Corporation
565 Taxter Road
Elmsford, New York 10523
Attn: General Counsel
All notices from Landlord to Guarantor required or permitted hereunder shall be directed as follows,
namely:
Michael L. Hendershott
0S163 Willis Circle
Geneva, Illinois 60134
Page 134 of 277
Page 135 of 277
ASSIGNMENT AND ASSUMPTION OF LEASE AGREEMENT
THIS ASSIGNMENT AND ASSUMPTION OF LEASE AGREEMENT (hereinafter referred to
2025 by and among RREF III-P Randhurst
c/o DLC Management
Corporation, 565 Taxter Road, Elmsford, New York 10523, and AMC II INVESTMENTS - RM, LLC, an
Court, Henderson, Nevada 89011, and KAAM SPA #11, LLC, an Illinois limited liability company
WITNESSETH:
WHEREAS, Landlord and Assignor are parties to that certain lease dated September 5, 2024 (the
3,613
WHEREAS, Assignor desires to assign its interest in the Lease to Assignee and Assignee desires
to assume all of the terms and conditions of Assignor under the Lease; and
WHEREAS, Landlord, Assignor and Assignee wish to modify certain terms of the Lease as
hereinafter set forth.
NOW, THEREFORE, in consideration of the mutual promises herein contained and the sum of Ten
Dollars ($10.00) and other good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto, intending to be legally bound, do hereby agree as follows:
1. All capitalized terms contained in this Assignment and not otherwise defined herein shall,
for the purposes hereof, have the same meaning as ascribed to them in the Lease.
2. The recitals set forth herein above are true and correct and are hereby incorporated herein
by this reference.
3.
4. As of the Effective Date, Assignor does hereby assign and transfer unto Assignee all of its
right, title and interest in the Lease. Assignee hereby assumes all of the terms, covenants and conditions of
the Lease, and covenants and agrees to fully and faithfully perform all of the obligations of Assignor under
the Lease, whether arising or accruing before, or after the Effective Date. Assignee covenants and agrees
that it is responsible for any reconciliation shortfalls in payments of operating costs, insurance and/or real
estate taxes,
the Lease shall inure to the benefit of Landlord.
5. This Assignment shall in no way serve to release or diminish the obligations of Assignor
1
Page 136 of 277
or Guarantor to Landlord under the Lease and Assignor and Guarantor shall continue to remain fully liable
s continued liability under the Lease shall
inure to the benefit of Landlord. If Landlord and Assignee should agree to any modification of the Lease,
or if Landlord should give any consent under the Lease, such actions shall not in any way operate to release
Assignor or Guarantor from any liability or obligations under the Lease.
6. Commencing on the Effective Date, Assignee hereby covenants and agrees to pay to
Landlord all rent as set forth in the Lease, without any prior demand therefor and without any offset or
deduction whatsoever, in equal monthly installments on or before the first day of each month during the
term of the Lease. Notwithstanding anything herein or elsewhere to the contrary, Assignee accepts and
assumes responsibility for all rental obligations accruing during the term of the Lease, both before and after
the effective date of this Assignment including common area maintenance and real estate tax
reconciliations.
7. Assignor agrees that its Security Deposit, in the amount of Eight Thousand Three Hundred
Twenty-Five and 05/100 Dollars ($8,325.05) currently being held by Landlord, shall be transferred to the
benefit of Assignee and shall be retained by Landlord in accordance with Section 28 of the Original Lease.
Assignee agrees to indemnify and hold harmless Landlord from and against any and all actions, claims,
8. As an inducement for Landlord to enter into this Assignment, this Assignment is
conditioned upon Michael L. Hendershott, an individual, and Kathy E. Hendershott, an individual,
Lease, in a form acceptable to
9.
and submit to Landlord the authorization form attached hereto as Exhibit A, which shall provide the
necessary information and shall authorize Landlord to establish the monthly, automatic, electronic payment
respond to any electronic correspondence received from VersaPay in order to complete the initiation and
account on the first of each month for the withdrawal and payment of Minimum Annual Rental and
Additional Rent. Landlord retains the right, in its sole discretion, to discontinue the acceptance of
payment(s) by any particular electronic method. Additionally, in the event Assignee (a) defaults in the
payment of Rent, and (b) does not at that time have an active VersaPay account, Assignee agrees that
Landlord shall be entitled to set up a VersaPay account
foregoing process.
10. Notwithstanding anything to the contrary in the Lease, all notices desired or required to be
given pursuant to the Lease and/or this Assignment shall be given at the following address:
If to Landlord:
For Payment: RREF III-P Randhurst Village, LLC
c/o DLC Management Corporation
P.O. Box 830739
Philadelphia, Pennsylvania 19182-0739
For Notices: RREF III-P Randhurst Village, LLC
c/o DLC Management Corporation
2
Page 137 of 277
565 Taxter Road
Elmsford, New York 10523
Attn: General Counsel
If to Assignee: KAAM SPA #11, LLC
0S163 Willis Circle
Geneva, Illinois 60134
11. Assignee acknowledges that it has inspected the Premises and hereby agrees to accept
possession and occupancy of the Premises on the Effective Date in its AS IS/WHERE IS condition with no
work to be performed by Landlord.
12. Except as expressly provided herein, nothing in this Assignment shall be deemed to waive
or modify any of the provisions of the Lease, or any amendment or addendum thereto.
13. The terms and conditions contained in this Assignment shall be considered confidential,
proprietary information and Assignor and Assignee shall not discuss the contents with anyone other than
their respective officers and/or partners. Breach of this confidentiality covenant shall be deemed a default
under the Lease and Landlord may pursue its default rights and remedies against Assignor and/or Assignee.
14. Landlord hereby consents to the Assignment without waiving its rights to restrict any
subsequent assignment of the Lease or subletting of the Premises in accordance with the terms and
conditions set forth in the Lease.
15. Assignor and Assignee each certify that (i) it is not acting, directly or indirectly, for or on
behalf of any person, group, entity, or nation named by any Executive Order of the United States Treasury
person, entity, nation, or transaction pursuant to any law, order, rule, or regulation that is enforced or
administered by the Office of Foreign Assets Control; and (ii) it is not engaged in this transaction, directly
or indirectly on behalf of, or instigating or facilitating this transaction, directly or indirectly on behalf of,
any such person, group, entity, or nation. Assignor and Assignee each hereby agree to defend, indemnify,
and hold harmless Landlord from and against any and all loss, cost, damage, expense and liability (including
without limitation court costs and reasonable attorneys' fees) arising from or related to any breach of the
foregoing certification.
16. Assignor and Assignee each hereby covenant to Landlord that at any time and from time
to time after the date hereof, upon written request from Landlord, it will promptly do, execute, acknowledge
and deliver, or will cause to be done, executed, acknowledged and delivered, all such further documents,
acts and assurances as Landlord may reasonably request in order to facilitate the performance of and/or
effectuate the intent of this Assignment and to carry out the terms hereof.
17. Assignor and Assignee each hereby represent and warrant that they each have the power
and authority to enter into this Assignment and modify the Lease as set forth herein and Assignor and
Assignee do not need to obtain the consent of any third party with respect to the foregoing.
18. Assignor and Assignee each covenant, warrant, and represent that they have had no
conversations or other communications with any broker, finder or consultant in connection with this
Assignment, and has not otherwise retained any person or entity as a broker, finder or consultant, whether
on an exclusive or non-exclusive basis, in connection herewith, and that there were no brokers, finders or
consultants instrumental in consummating this Assignment. Assignor and Assignee shall each save, defend
and hold the Landlord harmless from and against any and all claims, liabilities, costs and expenses arising
3
Page 138 of 277
as a result of a breach of the foregoing representation and warranty.
19. By the execution hereof, Assignor and Assignee acknowledge the full and faithful
performance by Landlord of the obligations to be performed by Landlord under the Lease to the date hereof.
Landlord is not in default under the terms and conditions of the Lease, and no conditions exist which, with
the passage of time or the giving of notice, would constitute a default by Landlord under the terms and
conditions of the Lease. Assignor has no present right to set off and no present defense or counterclaim
agai
release and discharge Landlord and all of its officers, directors, shareholders, agents, representatives,
employees and attorneys, both present and past, of and from any and all claims, debts, liabilities,
obligations, and causes of action of any kind or nature, whether known or unknown, based on, arising out
of, or connected with, either directly or indirectly, any term, provision, matter, fact, event or occurrence
related to or contained in the Lease, or to any landlord/ Assignor relationship between Assignor and
Landlord from the beginning of time through the date hereof. This general release shall be governed by the
laws of the State of Illinois. It is understood by the undersigned Assignor and Assignee that the facts with
respect to which this general release is given may hereafter turn out to be other than or different from the
facts in that connection now known to it or believed by it to be true, and it therefore expressly assumes the
risk of the facts turning out to be so different and agrees that the foregoing general release shall be in all
respects effective and not subject to termination or rescission by any such difference in facts. This general
release shall bind any and all persons or entities claiming any rights by, under or through Assignor and/or
Assignee.
20. Except as modified by this Assignment, the Lease and all covenants, amendments, terms
and conditions thereof shall remain in full force and effect and are hereby in all respects ratified and
confirmed.
21. The covenants, amendments, terms and conditions contained in this Assignment shall bind
and inure to the benefit of the parties hereto and their respective successors and, except as otherwise
provided in the Lease as hereby amended, their respective assigns.
22. This Assignment may not be changed or terminated orally but only by an amendment in
writing signed by the party against whom enforcement of any waiver, change, termination, modification or
discharge is sought.
23. This Assignment shall not be binding upon Landlord unless and until it is signed by
Landlord and a fully executed counterpart thereof is delivered to both Assignor and Assignee. This
Assignment may be executed in more than one counterpart, including by PDF or through authenticated
electronic signature technology, each of which shall be deemed an original, and all of which counterparts
taken together shall constitute one and the same agreement. The intentional action in electronically signing
this Assignment shall be evidence of consent to be legally bound by this Assignment. The parties further
consent and agree that the electronic signatures appearing on this Assignment shall be treated, for purpose
of validity, enforceability and admissibility, the same as hand-written signatures.
REMAINDER OF PAGE INTENTIONALLY LEFT BLANK
4
Page 139 of 277
Page 140 of 277
Reaffirmation of Guarantor
The undersigned, as Guarantor of the aforesaid Lease, pursuant to that certain Guaranty, hereby (1) consents
to this Assignment; (2) acknowledges that consenting to this Assignment or any amendment of the Lease
is not required pursuant to the terms of the Guaranty and does not constitute the establishment of a practice
requiring the consent of Guarantor to any further amendment of the Lease in order to continue the validity
and effectiveness of the Guaranty; (3) ratifies and confirms that the Guaranty remains in full force and
effect with respect to the Lease, as amended herein.
GUARANTOR: WITNESSES:
_____________________________ ______________________________
William Christy Print Name:
______________________________
Print Name:
6
Page 141 of 277
To the Village of Mount Prospect,
Below are the responses to the best of our knowledge to the conditional use standards required for
our zoning application:
Mount Prospect Conditional Use Standards
Please write a response to each conditional use standard. Describe HOW your proposal will meet
each standard. You can copy this list onto letterhead and then type answers.
Conditional Use - No conditional use shall be recommended for approval by the planning and
zoning commission unless it finds:
1. That the establishment, maintenance, or operation of the conditional use will not be
detrimental to, or endanger the public health, safety, morals, comfort, or general welfare;
Hand and Stone Massage and Facial Spa is a national spa franchise of over 600 locations
nationwide that provides massage, facial, hair removal, body toning, retail skin products and gift
cards toning services to our membership and guests. All of our massage therapists and
estheticians are licensed and regulated by the State of Illinois. We (the applicants) recently
purchased this existing Hand and Stone at this location and address. We are multi-unit owners with
12 locations in both Illinois and Florida.
2. That the conditional use will not be injurious to the uses and enjoyment of other property in
the immediate vicinity for the purposes already permitted, nor substantially diminish and
impair property values within the neighborhood in which it is to be located;
This is an existing location that has recently been renovated and updated. It was previously a
Massage Envy location before. We believe that we are an “upscale” brand for massage and facial
services that have a high demand from clients who seek these services for their therapeutic and
health benefits.
3. That the establishment of the conditional use will not impede the normal and orderly
development and improvement of the surrounding property for uses permitted in the
district;
Page 142 of 277
This is an existing location in the Randhurst Village Shopping Center. There are no renovations or
additional construction planned for this location.
4. That adequate public utilities, access roads, drainage and/or necessary facilities have been
or will be provided;
This is an existing commercial center. There will be no impact or planned changes by our business
use.
5. That adequate measures have been or will be taken to provide ingress and egress so
designed as to minimize traffic congestion in the public streets;
This is an existing commercial center. There will be no impact or planned changes by our business
use.
6. That the proposed conditional use is not contrary to the objectives of the current
Comprehensive Plan for the Village; and
This is an existing commercial center. There will be no impact or planned changes by our business
use.
7. That the conditional use shall, in all other respects, conform to the applicable regulations of
the district in which it is located, except as such regulations may, in each instance, be
modified pursuant to the recommendations of the Planning & Zoning Commission.
Our business use is licensed by the Village of Mount Prospect and by the State of Illinois. We abide
by all state and village regulations at time of implementation or at renewals.
I trust this information meets the requirements and answers all questions to the best of our
knowledge or as applicable to our usage.
Please advise if there are any further questions or clarifications required.
Thank you,
Michael Hendershott
KAAM Spa 11 dba Hand and Stone Massage and Facial Spa
Page 143 of 277
Commercial Real Estate
Due Diligence Management
PRESS CTRL &
3465 South Arlington Rd Suite E#183 CLICK HERE
Akron, OH 44312 TO REQUEST
A QUOTE
330.294.1077
www.amnational.net
MAGNETIC
Page 144 of 277
Commercial Real Estate
Due Diligence Management
PRESS CTRL &
3465 South Arlington Rd Suite E#183 CLICK HERE
Akron, OH 44312 TO REQUEST
A QUOTE
330.294.1077
www.amnational.net
Page 145 of 277
Commercial Real Estate
Due Diligence Management
PRESS CTRL &
3465 South Arlington Rd Suite E#183 CLICK HERE
Akron, OH 44312 TO REQUEST
A QUOTE
330.294.1077
www.amnational.net
Page 146 of 277
Commercial Real Estate
Due Diligence Management
PRESS CTRL &
3465 South Arlington Rd Suite E#183 CLICK HERE
Akron, OH 44312 TO REQUEST
A QUOTE
330.294.1077
www.amnational.net
Page 147 of 277
Commercial Real Estate
Due Diligence Management
PRESS CTRL &
3465 South Arlington Rd Suite E#183 CLICK HERE
Akron, OH 44312 TO REQUEST
A QUOTE
330.294.1077
www.amnational.net
Page 148 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
Page 149 of 277
NORTH
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
Page 150 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
Page 151 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
Page 152 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
Page 153 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 154 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 155 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 156 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 157 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 158 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 159 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 160 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
NORTH
Page 161 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
Page 162 of 277
Commercial Real Estate
Due Diligence Management
3465 South Arlington Rd Suite E#183
Akron, OH 44312
330.294.1077
www.amnational.net
Page 163 of 277
Randhurst Village
A101 Old Navy 12,500 SF C200 AVAILABLE 6,967 SF
A102a America's Best Contacts & 4,159 SF C222 Weiss & Thompson, PC 2,359 SF
Eyeglasses
C234 State Farm Insurance 980 SF
A102b,103 Milano Nail Salon 6,102 SF
C246 DLC Management Office 531 SF
A107 Miniso 5,000 SF
D101 AVAILABLE 2,888 SF
A118 AVAILABLE 6,262 SF
D103 Altea Vietnamese Coffee 1,607 SF
A125 La Novia Bridal 3,503 SF
D104 Surf's Up 1,200 SF
B101 AVAILABLE 3,436 SF
E101A Orange Theory Fitness 3,200 SF
C101A AVAILABLE 868 SF
E101B AVAILABLE 1,881 SF
C101B Organic Nails 1,712 SF
E101C DSW 16,614 SF
C103 Time Mission 8,115 SF
E101D Michaels 23,944 SF
C104 AVAILABLE 2,651 SF
EO100 Tide Dry Cleaners 2,826 SF
C119 Mr. Kimchi BBQ 6,558 SF
EO200 Waxing The City 1,710 SF
C120 Grade A Cafe 4,577 SF
EO201 Aligned Modern Health 2,250 SF
C124 AVAILABLE 3,400 SF
Page 164 of 277
Randhurst Village
EO202 Club Pilates 1,540 SF Nat.Store Macy's 43,000 SF
EO300 McAlister's Deli 3,500 SF P100 PetSmart 25,083 SF
F101 Meat Moot 3,134 SF PAD 2 AVAILABLE 5,998 SF
Fitness Planet Fitness 18,328 SF PAD 4 AVAILABLE 3,748 SF
G101 HongDae Korean Bar & Grill 6,316 SF T100 Skechers 15,073 SF
G107 AVAILABLE 1,193 SF T100B AVAILABLE 22,557 SF
G109 AVAILABLE 1,497 SF T101 Hand & Stone 3,613 SF
G117 Blackfinn Randhurst Grill 8,632 SF T102 T.J.Maxx 26,129 SF
G200 Playroom Cafe 1,646 SF T106,107 Bath & Body Works 4,159 SF
G201 Options Travel 6,440 SF U101 Chipotle 2,457 SF
G202 Playroom Cafe 4,977 SF U200 Jersey Mike's Subs 1,248 SF
H101 AVAILABLE 6,939 SF U300 Sport Clips 1,020 SF
H102 Golf Factory 9,000 SF U400 T-Mobile 2,003 SF
H103 AVAILABLE 4,500 SF U500 Five Guys Burgers & Fries 2,532 SF
H105 Phenix Salon Suites 5,400 SF 100-A HomeGoods 24,000 SF
L1 MOD Pizza 3,025 SF 100-LL AVAILABLE 68,743 SF
L2 Hangry Joes Hot Chicken 2,373 SF 100-UL AVAILABLE 66,425 SF
L3 Poke Bros 1,479 SF 200 Costco 151,479 SF
M1 Panera Bread 4,000 SF 300 The Home Depot 122,750 SF
M2 GNC 1,100 SF 400 Jewel-Osco 65,230 SF
M3 Nothing Bundt Cakes 1,709 SF 500 AMC Theatres 47,991 SF
Page 165 of 277
Page 166 of 277
Page 167 of 277
Page 168 of 277
Page 169 of 277
THERAPY/
SPA
THERAPY/
THERAPY/ THERAPY/ SPA
SPA SPA
BREAK ROOM
STORAGE
LAUNDRY THERAPY
STORAGE
THERAPY
THERAPY
MEN'S
RESTROOM
COMM. STORAGE
CLOS.
WOMEN'S THERAPY
RESTROOM
THERAPY
THERAPY
THERAPY THERAPY
OFFICE
FILING AREA
THERAPY
THERAPY
RECEPTION
TRANQUILITY
Page 170 of 277
Business Overview
KAAM Spa 11 LLC dba Hand and Stone Massage and Facial Spa
KAAM 11 LLC – dba Hand and Stone Massage and Facial Spa is an upscale day spa specializing in
massage, facial, hair removal and body slimming services. We are located in the Randhurst Village
shopping center, Mount Prospect IL. The location was previously owned by another franchise
owner who recently relocated out of state and retired from the industry. The location is one of a
group of 13 spas owned by Michael and Kathy Hendershott. The new owners are long-term multi-
unit franchise owners of Hand and Stone Massage and Facial.
Massage and facial services are a growing industry and part of a healthy lifestyle. Our mission is to
provide quality spa services at affordable rates. Hand and Stone has over 20 years of spa
development with over 600 locations nationwide. Along with massage and facial services, we sell
retail skin products and gift cards. Our target market is middle income women and men between
35 and 65 years of age.
From the Hand and Stone prospective:
Massage, skincare & spa industry by the numbers
The facial, massage, and spa industry has experienced significant growth across North
America, and it’s not slowing down anytime soon.
Americans between 16-24 spend over $200 on health and wellness per month (U.S. Bureau
of Labor Statistics)
The massage therapy industry is expected to reach $21.6 billion in revenue in 2024.
The U.S. spa industry is expected to grow at a CAGR of 11.3% through 2030.
The skincare treatment market is valued at nearly $21 billion as of 2024. With estimated
growth projected at 5.4% YOY, it is expected to reach over $35 billion in 10 years.
Nearly half of all massage consumers in 2023 got their last massage for health reasons.
(American Massage Therapy Association)
22% of those massages occur at massage franchises.
The owners of this location have a combined 50 years of professional business experience prior to
becoming franchise owners. Michael was a Managing Director at JP Morgan and Kathy was a
Restaurant Manufacturing Project Manager for Restaurant Services Inc. Both owners are active in
the business along with their adult children.
We employee approximately 25 professional massage therapists and estheticians at the Mount
Prospect location. All our service providers are educated, licensed and regulated by the State of
Page 171 of 277
Illinois licensing professional standards. Our combined locations have over 300 employees, 13,000
members and provide over 130k services annually with a combined revenue of $17M.
Our long-term plan for this location is to continue to grow our membership base, increase the
number of services provided and ultimately increase our staff of professionals. We believe this
location has an untapped potential for continued growth and is an asset to the shopping center and
community in which we operate. We look forward to the continued success of this location and
becoming the premium spa service provider in the Village of Mount Prospect.
Page 172 of 277
KAAM Spa #1, LLC
Hand and Stone
82 Danada Square West
Wheaton, IL 60189
KAAM Spa #2, LLC
Hand and Stone
1416 S Randall Rd, Ste 120
Geneva, IL 60134
KAAM Spa #3, LLC
Hand and Stone
2531 75th St, Ste 110
Naperville, IL 60540
KAAM Spa #4, LLC
Hand and Stone
14225 95th Ave, Ste 416
Orland Park, IL 60462
KAAM Spa #5, LLC
Hand and Stone
2411 95th St, Ste 120
Naperville, IL 60564
KAAM Spa #6, LLC
Hand and Stone
4868 Davis Blvd
Naples, FL 64104
KAAM Spa #7, LLC
Hand and Stone
8850 Founders Sq Dr,#205
Naples, FL 34120
KAAM Spa #8, LLC
Hand and Stone
903 NE 15th Place, Ste 120
Cape Coral, FL 33909
KAAM Spa #10, LLC
Hand and Stone
792 W Army Trail Rd
Carol Stream, IL 60188
KAAM Spa #11, LLC
Hand and Stone
1052 Center Dr
Mount Prospect, IL 60056
KAAM Spa #12, LLC
Hand and Stone
398 Randall Rd
South Elgin, IL 60177
KAAM Spa #13, LLC
Hand and Stone
2510 New Sutton Rd
Hoffman Estates, IL 60192
Page 173 of 277
1
MINUTES OF THE REGULAR MEETING OF THE
PLANNING & ZONING COMMISSION
CASE NO. PZ-02-26 Hearing Date: May 14, 2026
PROPERTY ADDRESS: 1052 Center Drive
PETITIONER: KAAM SPA #11 LLC
Michael Hendershott
0S163 Willis Circle
Geneva IL 60134
PUBLICATION DATE: June 25, 2025
REQUEST: Conditional use approval to operate a massage therapy
establishment at the subject property.
MEMBERS PRESENT: Joseph Donnelly
William Beattie
Ewa Weir
Walter Szymczak
Donald Olsen
Richard Rogers
MEMBERS ABSENT: Michael Fricano
Fay Costa
STAFF MEMBERS PRESENT: Antonia Lalagos – Development Planner
Ann Choi – Development Planner
Jason Shallcross – Director of Community Development
INTERESTED PARTIES: Kathy Hendershott
Chairman Donnelly called the meeting to order at 7:02 PM.
Chairman Donnelly moved on to Item Two, Approval of Minutes. Commissioner Beattie made a motion
seconded by Commissioner Szymczak to approve the minutes of the Planning and Zoning Commission
meeting on April 23, 2026. The minutes were approved 6-0.
After introducing one item of new business, Chairman Donnelly introduced case number PZ-02-26, 1052
Center Drive, a request for a conditional use to operate a massage therapy establishment at the subject
property.
Ms. Lalagos stated the petitioner is requesting a conditional use to change ownership of an existing
massage therapy establishment at the subject property. Ms. Lalagos explained the subject property is a
3,613 square foot tenant space in Randhurst Village. Ms. Lalagos stated that Massage Envy occupied the
Planning & Zoning Commission Meeting – May 14, 2026 PZ-02-26
Page 174 of 277
2
space from 2013 to 2023, and, after a period of vacancy in 2024, the Randhurst storefront was re-
opened under the “Hand & Stone” franchise. Ms. Lalagos stated that the Petitioner proposes to take
over operations of the existing Hand & Stone massage establishment at the Subject Property. She
further explained that the Petitioner currently operates 13 Hand & Stone locations in the Chicago
suburbs and Naples, Florida.
Ms. Lalagos described the business as an upscale day spa specializing in massage, facial, hair removal,
and body slimming services. The Petitioner will employ approximately 25 professional massage
therapists and estheticians at the Mount Prospect location, which has 14 treatment rooms. The
Petitioner noted that their service providers are licensed by the State of Illinois. Ms. Lalagos stated
according to the website, the hours of operation are Monday – Friday 9AM to 9PM, Saturday 8AM to
8PM, and Sunday 9AM to 6PM.
Ms. Lalagos explained that the Petitioner proposes to use the existing floor plan and signage with no
interior or exterior renovations requiring a building permit. The Petitioner submitted a business license
application and a massage therapy addendum according to the requirements of Village Code Chapter
11, Article 7 for Massage Establishments.
Ms. Lalagos stated staff has not received public comments pertaining to this request.
Ms. Lalagos concluded that staff finds that the proposed conditional use meets the standards contained
in the Mount Prospect Zoning Ordinance. Staff requests that the Planning and Zoning Commission make
a motion to adopt Staff’s findings as the findings of the Planning and Zoning Commission and
recommend approval of the following motion:
1. “A conditional use to operate a massage therapy establishment at 1052 Center Drive, subject to
the following conditions:
a. Any massage therapist employed at the business establishment shall hold a valid
massage therapist license with the State of Illinois;
b. Compliance with all applicable development, fire, building, and other Village Codes and
regulations; and
c. A new conditional use approval shall be required for:
i. A change of ownership involving 50% or more of the officers or partners;
ii. A change in legal entity; or
iii. A change in location.”
Ms. Lalagos stated that the Village Board’s decision is final for this case.
Seeing no questions from the Commissioners, Chairman Donnelly invited the petitioner to the stand.
Chairman Donnelly swore in the petitioner, Michael Hendershott of 0S1630 Willis Circle, Geneva, Illinois.
Chairman Donnelly asked the petitioner to provide a brief description of their case.
Mr. Hendershott stated that he purchased the existing location and his family has been long-term Hand
& Stone franchisees for 13 plus years. He stated it is a national massage company with 600 locations
nationwide. It is a family business for him and his wife, along with their children. He and his wife have
over 300 employees across their locations in Florida and Illinois. Mount Prospect will be their 12th
Planning & Zoning Commission Meeting – May 14, 2026 PZ-02-26
Page 175 of 277
3
location, and Lombard will be their 13th location. He wished to transfer this location to their ownership
and continue operating as it has been.
Commissioner Beattie asked to clarify that the petitioner is looking to take over the business as is.
Mr. Hendershott affirmed that he is taking it over from a friend and plans to keep it as it is. They
acquired four locations from this friend on the same day. The previous owner had done the tenant
improvements prior to moving in. Mr. Hendershott confirmed he will use everything that is already in
the location.
Commissioner Weir asked to confirm whether or not the Petitioner owns the business or the structure.
Mr. Hendershott responded that he owns the business and are leasing the space from Randhurst.
Chairman Donnelly asked if the Petitioner agreed with all the conditions listed in the staff report.
Mr. Hendershott agreed.
There were no public comments.
Hearing no further comments or questions, Chairman Donnelly closed the hearing and asked for a
motion to approve the conditions as noted in the staff report. Commissioner Beattie made a motion
and Commissioner Weir seconded the motion.
UPON ROLL CALL AYES: Szymczak, Weir, Olsen, Beattie, Rogers, Donnelly
NAYS: None
The Planning and Zoning Commission gave a positive recommendation (6-0) to the Village Board for the
June 2, 2026 meeting.
After hearing one more item of new business, Chairman Donnelly asked if there were any citizens to be
heard.
Hearing no further discussion, Commissioner Weir made a motion seconded by Commissioner Beattie
and the meeting was adjourned at 10:08 PM.
Antonia Lalagos, Development Planner
Planning & Zoning Commission Meeting – May 14, 2026 PZ-02-26
Page 176 of 277
ORDINANCE NO.
AN ORDINANCE GRANTING A CONDITIONAL
USE TO OPERATE A MASSAGE THERAPY ESTABLISHMENT AT
THE PROPERTY 1052 CENTER DRIVE
MOUNT PROSPECT, ILLINOIS
WHEREAS, KAAM SPA #11 LLC (“Petitioner”), is seeking a conditional use to
operate a massage therapy establishment for property located at 1052 Center
Drive and legally described as:
See attached EXHIBIT A
PIN: 03-27-401-305-0000
WHEREAS, the “Petitioner” seeks a Conditional Use to allow a massage
therapy establishment; and
WHEREAS, a Public Hearing was held on the request for a Conditional Use
being the subject of PZ-02-26 before the Planning and Zoning Commission of
the Village of Mount Prospect on the 14th day of May 2026 pursuant to proper
legal notice having been published in the Daily Herald Newspaper on the 15th
day of April 2026; and
WHEREAS, the Mayor and Board of Trustees of the Village of Mount Prospect
have given consideration to the request herein and have determined that the
request meets the standards of the Village and that the granting of the
Conditional Use to allow a massage therapy establishment would be in the
best interest of the Village.
NOW, THEREFORE, BE IT ORDAINED BY THE MAYOR AND BOARD OF
TRUSTEES OF THE VILLAGE OF MOUNT PROSPECT, COOK COUNTY,
ILLINOIS ACTING IN THE EXERCISE OF THEIR HOME RULE POWERS:
SECTION ONE: That the recitals set forth hereinabove are incorporated
herein as findings of fact by the Mayor and Board of Trustees of the Village of
Mount Prospect.
SECTION TWO: The Mayor and Board of Trustees of the Village of Mount
Prospect do hereby grant a Conditional Use to operate a massage therapy
establishment for property located at 1052 Center Drive, Mount Prospect
subject to the following conditions:
1. Any massage therapist employed at the business establishment shall
hold a valid massage therapist license with the State of Illinois;
2. Compliance with all applicable development, fire, building, and other
Village Codes and regulations; and
Page 177 of 277
3. A new conditional use approval shall be required for:
a. A change of ownership involving 50% or more of the officers or
partners;
b. A change in legal entity; or
c. A change in location.
SECTION THREE: This Ordinance shall be in full force and effect from and
after its passage, approval and publication in pamphlet form in the manner
provided by law.
AYES:
NAYS:
ABSENT:
PASSED and APPROVED this 2nd day of June, 2026
_________________________________
Paul Wm. Hoefert, Mayor
ATTEST:
__________________________________
Karen M. Agoranos, Village Clerk
Village Clerk
Page 178 of 277
EXHIBIT "A"
Legal Description
PARCEL A:
A TRACT OF LAND BEING PART OF LOT 1 IN RANDHURST CENTER
SUBDIVISION-NO. 1, BEING A RESUBDIVISION OF LOT ONE IN RANDHURST
CENTER, BEING A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF
SECTION 27, TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD
PRINCIPAL MERIDIAN, ACCORDING TO THE PLAT OF SAID RANDHURST
CENTER RESUBDIVISION – NO. 1 RECORDED JULY 24, 1987 IN THE OFFICE
OF THE RECORDER OF DEEDS OF COOK COUNTY, ILLINOIS AS DOCUMENT
NO. 87408581, AND LOTS 1, 2, 3, 4 AND 14, IN RANDHURST CENTER
RESUBDIVISION NO. 2, BEING A RESUBDIVISION OF LOTS 1, 2 AND 3 IN
RANDHURST CENTER NO. 1, BEING A SUBDIVISION OF PART OF THE
SOUTHEAST QUARTER OF SECTION 27, TOWNSHIP 42 NORTH, RANGE 11
EAST OF THE THIRD PRINCIPAL MERIDIAN, ACCORDING TO THE PLAT
THEREOF RECORDED APRIL 28, 2022 IN COOK COUNTY, ILLINOIS AS
DOCUMENT NO. 2211857001, AND THE EXTERIOR BOUNDARY OF SAID
TRACT AND LISTED EXCEPTIONS THERETO BEING MORE PARTICULARLY
DESCRIBED AS FOLLOWS:
BEGINNING AT A FOUND IRON PIPE WITH CAP AT THE INTERSECTION OF THE
SOUTHERLY RIGHT-OF-WAY LINE OF EUCLID AVENUE, (VARIABLE WIDTH
PUBLIC RIGHT-OF-WAY) AS PRESENTLY ESTABLISHED, WITH THE EASTERLY
LINE OF SAID LOT ONE IN SAID RANDHURST CENTER;
THENCE SOUTH 00 DEGREES 11 MINUTES 07 SECONDS EAST, ALONG THE
EASTERLY LINE OF SAID LOT ONE, A DISTANCE OF 2515.00 FEET TO A FOUND
IRON PIPE WITH CAP ON THE NORTHERLY RIGHT-OF-WAY LINE OF EAST
KENSINGTON AVENUE (VARIABLE WIDTH PUBLIC RIGHT-OF-WAY), AS
PRESENTLY ESTABLISHED;
THENCE LEAVING SAID EASTERLY LINE, NORTH 89 DEGREES 58 MINUTES 10
SECONDS WEST, ALONG THE NORTHERLY RIGHT-OF-WAY LINE OF EAST
KENSINGTON AVENUE, A DISTANCE OF 1521.60 FEET TO A FOUND IRON PIPE
WITH CAP ON THE NORTHEASTERLY RIGHT-OF-WAY LINE OF EAST RAND
ROAD (US ROUTE 12)(VARIABLE WIDTH PUBLIC RIGHT-OF-WAY), AS
PRESENTLY ESTABLISHED;
THENCE ALONG THE NORTHEASTERLY RIGHT-OF-WAY LINE OF EAST RAND
ROAD, THE FOLLOWING COURSES AND DISTANCES:
NORTH 67 DEGREES 56 MINUTES 02 SECONDS WEST, A DISTANCE OF 29.21
FEET TO A FOUND IRON PIPE WITH CAP;
Page 179 of 277
NORTH 45 DEGREES 36 MINUTES 08 SECONDS WEST, A DISTANCE OF 168.11
FEET TO A FOUND IRON PIPE WITH CAP;
THENCE NORTH 34 DEGREES 56 MINUTES 42 SECONDS WEST, A DISTANCE
OF 99.76 FEET TO A SET REBAR WITH CAP ON THE EASTERLY RIGHT-OF-WAY
LINE OF NORTH ELMHURST ROAD (ILLINOIS ROUTE 83)(100 FOOT WIDE
PUBLIC RIGHT-OF-WAY), AS PRESENTLY ESTABLISHED);
THENCE NORTH 00 DEGREES 07 MINUTES 10 SECONDS WEST, ALONG THE
EASTERLY LINE OF SAID NORTH ELMHURST ROAD, A DISTANCE OF 2334.74
FEET TO A CUT CROSS ON THE FOREMENTIONED SOUTHERLY RIGHT-OF-WAY
LINE OF EUCLID AVENUE;
THENCE ALONG THE SOUTHERLY LINE OF EUCLID AVENUE, THE FOLLOWING
COURSES AND DISTANCES:
SOUTH 89 DEGREES 57 MINUTES 22 SECONDS EAST, A DISTANCE OF 499.93
FEET TO A SET REBARD WITH CAP;
ALONG A CURVE TO THE RIGHT, HAVING A RADIUS OF 24505.35 FEET, THE
CHORD OF WHICH BEARS SOUTH 88 DEGREES 45 MINUTES 22 SECONDS
EAST FOR A DISTANCE OF 1026.36 FEET, AN ARC LENGTH OF 1026.44 FEET
TO A FOUND IRON PIPE WITH CAP;
SOUTH 87 DEGREES 35 MINUTES 47 SECONDS EAST, A DISTANCE OF 165.03
FEET TO A SET COTTON PICKER SPINDLE;
THENCE ALONG A CURVE TO THE RIGHT, HAVING A RADIUS OF 24505.35
FEET, THE CHORD OF WHICH BEARS SOUTH 88 DEGREES 45 MINUTES 22
SECONDS EAST FOR A DISTANCE OF 31.84 FEET, AN ARC LENGTH OF
31.84 FEET TO THE POINT OF BEGINNING.
SUBJECT TO ALL EASEMENTS COVERING THE RESULTING SUBJECT TRACT.
(BEARINGS BASED ON GRID NORTH, ILLINOIS STATE PLANE COORDINATE
SYSTEM, NAD’83, EAST ZONE).
EXCEPTING THE FOLLOWING FROM THE ABOVE-DESCRIBED PARCELS:
LOT 5 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
Page 180 of 277
LOT 6 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 7 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 8 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 9 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 10 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 11 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 12 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
Page 181 of 277
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 13 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
LOT 15 IN IN RANDHURST CENTER RESUBDIVISION NO. 2, BEING A
RESUBDIVISION OF LOTS 1, 2 AND 3 IN RANDHURST CENTER NO. 1, BEING
A SUBDIVISION OF PART OF THE SOUTHEAST QUARTER OF SECTION 27,
TOWNSHIP 42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT THEREOF RECORDED APRIL 28, 2022 IN COOK
COUNTY, ILLINOIS AS DOCUMENT NO. 2211857001.
AND ALSO EXCEPTING THE FOLLOWING:
PARCEL 29(**):
THAT PART OF LOT 1 IN RANDHURST CENTER RESUBDIVISION-NO. 1, BEING
A RESUBDIVISION OF LOT ONE IN RANDHURST CENTER, BEING A
SUBDIVISION OF PART OF THE SOUTHEAST 1/4 OF SECTION 27, TOWNSHIP
42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT OF SAID RANDHURST CENTER RESUBDIVISION -
NO. 1 RECORDED JULY 24, 1987 IN THE OFFICE OF THE RECORDER OF DEEDS
OF COOK COUNTY, ILLINOIS AS DOCUMENT NO. 87408581 LYING BELOW AN
ELEVATION OF 670.55 (NAVD 88 DATUM) MORE PARTICULARLY DESCRIBED
AS FOLLOWS:
COMMENCING AT THE MOST WESTERLY SOUTHWEST CORNER OF ORIGINAL
LOT 1 AFORESAID; THENCE NORTH 00 DEGREES 00 MINUTES 00 SECONDS
EAST, ALONG THE WESTERLY LINE OF SAID LOT 1, A DISTANCE OF 360.59
FEET; THENCE NORTH 90 DEGREES 00 MINUTES 00 SECONDS EAST, A
DISTANCE OF 188.76 FEET; THENCE NORTH 04 DEGREES 04 MINUTES 56
SECONDS WEST, A DISTANCE OF 39.92 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHERLY AND NORTHEASTERLY, 22.66 FEET ALONG AN
ARC TO THE RIGHT, HAVING A RADIUS OF 19.50 FEET, SUBTENDED BY A
LONG CHORD HAVING A BEARING OF NORTH 29 DEGREES 12 MINUTES 18
SECONDS EAST AND A LENGTH OF 21.40 FEET TO A POINT OF REVERSE
CURVE; THENCE NORTHEASTERLY, 30.22 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 325.11 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 59 DEGREES 49 MINUTES 45 SECONDS EAST AND A
LENGTH OF 30.21 FEET TO A POINT OF A NON-TANGENT CURVE; THENCE
NORTH 56 DEGREES 27 MINUTES 15 SECONDS EAST, A DISTANCE OF 42.41
FEET TO A POINT OF A NON-TANGENT CURVE; THENCE NORTHEASTERLY,
Page 182 of 277
37.52 FEET ALONG AN ARC TO THE LEFT, HAVING A RADIUS OF 294.91 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF NORTH 43 DEGREES
06 MINUTES 11 SECONDS EAST AND A LENGTH OF 37.50 FEET TO A POINT
OF A NON-TANGENT CURVE; THENCE NORTH 34 DEGREES 51 MINUTES 03
SECONDS EAST, A DISTANCE OF 72.03 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHEASTERLY, 154.45 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 422.95 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 15 DEGREES 01 MINUTES 34 SECONDS EAST AND A
LENGTH OF 153.59 FEET TO A POINT OF REVERSE CURVE; THENCE
NORTHERLY AND NORTHEASTERLY, 33.81 FEET ALONG AN ARC TO THE
RIGHT, HAVING A RADIUS OF 26.50 FEET, SUBTENDED BY A LONG CHORD
HAVING A BEARING OF NORTH 41 DEGREES 06 MINUTES 54 SECONDS EAST
AND A LENGTH OF 31.56 FEET TO A POINT OF TANGENCY; THENCE NORTH
77 DEGREES 39 MINUTES 56 SECONDS EAST, A DISTANCE OF 352.49 FEET
TO A POINT OF CURVE; THENCE EASTERLY AND SOUTHEASTERLY, 12.40 FEET
ALONG AN ARC TO THE RIGHT, HAVING A RADIUS OF 11.50 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF SOUTH 71 DEGREES
26 MINUTES 54 SECONDS EAST AND A LENGTH OF 11.81 FEET TO A POINT
OF REVERSE CURVE; THENCE SOUTHEASTERLY, 20.84 FEET ALONG AN ARC
TO THE LEFT, HAVING A RADIUS OF 61.50 FEET, SUBTENDED BY A LONG
CHORD HAVING A BEARING OF SOUTH 50 DEGREES 16 MINUTES 17
SECONDS EAST AND A LENGTH OF 20.74 FEET TO A POINT OF A NON-
TANGENT CURVE; THENCE SOUTH 59 DEGREES 58 MINUTES 01 SECONDS
EAST, A DISTANCE OF 51.51 FEET TO A POINT OF CURVE; THENCE
SOUTHEASTERLY, 49.87 FEET ALONG AN ARC TO THE LEFT, HAVING A
RADIUS OF 67.50 FEET, SUBTENDED BY A LONG CHORD HAVING A BEARING
OF SOUTH 81 DEGREES 07 MINUTES 54 SECONDS EAST AND A LENGTH OF
48.74 FEET TO A POINT OF TANGENCY; THENCE NORTH 77 DEGREES 42
MINUTES 13 SECONDS EAST, A DISTANCE OF 77.05 FEET; THENCE NORTH
29 DEGREES 58 MINUTES 39 SECONDS EAST, A DISTANCE OF 0.58 FEET;
THENCE SOUTH 60 DEGREES 01 MINUTES 21 SECONDS EAST, A DISTANCE
OF 28.46 FEET; THENCE NORTH 29 DEGREES 58 MINUTES 39 SECONDS
EAST, A DISTANCE OF 1.94 FEET TO THE POINT OF BEGINNING OF THE TRACT
HEREIN DESCRIBED; THENCE NORTH 29 DEGREES 58 MINUTES 39 SECONDS
EAST, A DISTANCE OF 298.50 FEET; THENCE SOUTH 60 DEGREES 01
MINUTES 21 SECONDS EAST, A DISTANCE OF 26.50 FEET; THENCE NORTH
29 DEGREES 58 MINUTES 39 SECONDS EAST, A DISTANCE OF 161.50 FEET;
THENCE NORTH 60 DEGREES 01 MINUTES 21 SECONDS WEST, A DISTANCE
OF 165.50 FEET; THENCE SOUTH 29 DEGREES 58 MINUTES 39 SECONDS
WEST, A DISTANCE OF 460.00 FEET; THENCE SOUTH 60 DEGREES 01
MINUTES 21 SECONDS EAST, A DISTANCE OF 139.00 FEET TO THE POINT OF
BEGINNING,
PARCEL 30(**):
Page 183 of 277
THAT PART OF LOT 1 IN RANDHURST CENTER RESUBDIVISION - NO. 1, BEING
A RESUBDIVISION OF LOT ONE IN RANDHURST CENTER, BEING A
SUBDIVISION OF PART OF THE SOUTHEAST 1/4 OF SECTION 27, TOWNSHIP
42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT OF SAID RANDHURST CENTER RESUBDIVISION-
NO. 1 RECORDED JULY 24, 1987 IN THE OFFICE OF THE RECORDER OF DEEDS
OF COOK COUNTY, ILLINOIS AS DOCUMENT NO. 87408581 LYING ABOVE AN
ELEVATION OF 670.55 AND BELOW AN ELEVATION OF 691.55 (NAVD 88
DATUM) MORE PARTICULARLY DESCRIBED AS FOLLOWS:
COMMENCING AT THE MOST WESTERLY SOUTHWEST CORNER OF ORIGINAL
LOT 1 AFORESAID; THENCE NORTH 00 DEGREES 00 MINUTES 00 SECONDS
EAST, ALONG THE WESTERLY LINE OF SAID LOT 1, A DISTANCE OF 360.59
FEET; THENCE NORTH 90 DEGREES 00 MINUTES 00 SECONDS EAST, A
DISTANCE OF 188.76 FEET; THENCE NORTH 04 DEGREES 04 MINUTES 56
SECONDS WEST, A DISTANCE OF 39.92 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHERLY AND NORTHEASTERLY, 22.66 FEET ALONG AN
ARC TO THE RIGHT, HAVING A RADIUS OF 19.50 FEET, SUBTENDED BY A
LONG CHORD HAVING A BEARING OF NORTH 29 DEGREES 12 MINUTES 18
SECONDS EAST AND A LENGTH OF 21.40 FEET TO A POINT OF REVERSE
CURVE; THENCE NORTHEASTERLY, 30.22 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 325.11 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 59 DEGREES 49 MINUTES 45 SECONDS EAST AND A
LENGTH OF 30.21 FEET TO A POINT OF A NON-TANGENT CURVE; THENCE
NORTH 56 DEGREES 27 MINUTES 15 SECONDS EAST, A DISTANCE OF 42.41
FEET TO A POINT OF A NON-TANGENT CURVE; THENCE NORTHEASTERLY,
37.52 FEET ALONG AN ARC TO THE LEFT, HAVING A RADIUS OF 294.91 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF NORTH 43 DEGREES
06 MINUTES 11 SECONDS EAST AND A LENGTH OF 37.50 FEET TO A POINT
OF A NON-TANGENT CURVE; THENCE NORTH 34 DEGREES 51 MINUTES 03
SECONDS EAST, A DISTANCE OF 72.03 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHEASTERLY, 154.45 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 422.95 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 15 DEGREES 01 MINUTES 34 SECONDS EAST AND A
LENGTH OF 153.59 FEET TO A POINT OF REVERSE CURVE; THENCE
NORTHERLY AND NORTHEASTERLY, 33.81 FEET ALONG AN ARC TO THE
RIGHT, HAVING A RADIUS OF 26.50 FEET, SUBTENDED BY A LONG CHORD
HAVING A BEARING OF NORTH 41 DEGREES 06 MINUTES 54 SECONDS EAST
AND A LENGTH OF 31.56 FEET TO A POINT OF TANGENCY; THENCE NORTH
77 DEGREES 39 MINUTES 56 SECONDS EAST, A DISTANCE OF 352.49 FEET
TO A POINT OF CURVE; THENCE EASTERLY AND SOUTHEASTERLY, 12.40 FEET
ALONG AN ARC TO THE RIGHT, HAVING A RADIUS OF 11.50 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF SOUTH 71 DEGREES
26 MINUTES 54 SECONDS EAST AND A LENGTH OF 11.81 FEET TO A POINT
OF REVERSE CURVE; THENCE SOUTHEASTERLY, 20.84 FEET ALONG AN ARC
TO THE LEFT, HAVING A RADIUS OF 61.50 FEET, SUBTENDED BY A LONG
CHORD HAVING A BEARING OF SOUTH 50 DEGREES 16 MINUTES 17
Page 184 of 277
SECONDS EAST AND A LENGTH OF 20.74 FEET TO A POINT OF A NON-
TANGENT CURVE; THENCE SOUTH 59 DEGREES 58 MINUTES 01 SECONDS
EAST, A DISTANCE OF 51.51 FEET TO A POINT OF CURVE; THENCE
SOUTHEASTERLY, 49.87 FEET ALONG AN ARC TO THE LEFT, HAVING A
RADIUS OF 67.50 FEET, SUBTENDED BY A LONG CHORD HAVING A BEARING
OF SOUTH 81 DEGREES 07 MINUTES 54 SECONDS EAST AND A LENGTH OF
48.74 FEET TO A POINT OF TANGENCY; THENCE NORTH 77 DEGREES 42
MINUTES 13 SECONDS EAST, A DISTANCE OF 77.05 FEET; THENCE NORTH
29 DEGREES 58 MINUTES 39 SECONDS EAST, A DISTANCE OF 0.58 FEET;
THENCE SOUTH 60 DEGREES 01 MINUTES 21 SECONDS EAST, A DISTANCE
OF 28.46 FEET; THENCE NORTH 29 DEGREES 58 MINUTES 39 SECONDS
EAST, A DISTANCE OF 300.44 FEET; THENCE SOUTH 29 DEGREES 58
MINUTES 39 SECONDS WEST, A DISTANCE OF 52.47 FEET; THENCE NORTH
60 DEGREES 14 MINUTES 59 SECONDS WEST, A DISTANCE OF 18.67 FEET;
THENCE SOUTH 29 DEGREES 45 MINUTES 01 SECONDS WEST, A DISTANCE
OF 100.84 FEET TO THE POINT OF BEGINNING OF THE TRACT HEREIN
DESCRIBED; THENCE NORTH 59 DEGREES 52 MINUTES 46 SECONDS WEST,
A DISTANCE OF 104.42 FEET; THENCE SOUTH 29 DEGREES 45 MINUTES 01
SECONDS WEST, A DISTANCE OF 34.56 FEET; THENCE SOUTH 74 DEGREES
45 MINUTES 01 SECONDS WEST, A DISTANCE OF 23.35 FEET TO A POINT ON
THE NORTHWESTERLY LINE OF PARCEL 29 AS DEPICTED ON THIS TAX
DIVISION PLAT; THENCE SOUTH 29 DEGREES 58 MINUTES 39 SECONDS
WEST, ALONG SAID NORTHWESTERLY LINE OF PARCEL 29, A DISTANCE OF
9.45 FEET; THENCE SOUTH 15 DEGREES 14 MINUTES 59 SECONDS EAST, A
DISTANCE OF 82.59 FEET; THENCE NORTH 74 DEGREES 45 MINUTES 01
SECONDS EAST, A DISTANCE OF 67.03 FEET; THENCE NORTH 29 DEGREES
45 MINUTES 01 SECONDS EAST, A DISTANCE OF 53.93 FEET; THENCE SOUTH
60 DEGREES 14 MINUTES 59 SECONDS EAST, A DISTANCE OF 15.17 FEET;
THENCE NORTH 29 DEGREES 45 MINUTES 01 SECONDS EAST, A DISTANCE
OF 16.92 FEET TO THE POINT OF BEGINNING,
PARCEL 31(**):
THAT PART OF LOT 1 IN RANDHURST CENTER RESUBDIVISION- NO. 1, BEING
A RESUBDIVISION OF LOT ONE IN RANDHURST CENTER, BEING A
SUBDIVISION OF PART OF THE SOUTHEAST 1/4 OF SECTION 27, TOWNSHIP
42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT OF SAID RANDHURST CENTER RESUBDIVISION -
NO. 1 RECORDED JULY 24, 1987 IN THE OFFICE OF THE RECORDER OF DEEDS
OF COOK COUNTY, ILLINOIS AS DOCUMENT NO. 87408581 LYING ABOVE AN
ELEVATION OF 691.55 AND BELOW AN ELEVATION OF 726.55 (NAVD 88
DATUM) MORE PARTICULARLY DESCRIBED AS FOLLOWS:
COMMENCING AT THE MOST WESTERLY SOUTHWEST CORNER OF ORIGINAL
LOT 1 AFORESAID; THENCE NORTH 00 DEGREES 00 MINUTES 00 SECONDS
EAST, ALONG THE WESTERLY LINE OF SAID LOT 1, A DISTANCE OF 360.59
FEET; THENCE NORTH 90 DEGREES 00 MINUTES 00 SECONDS EAST, A
Page 185 of 277
DISTANCE OF 188.76 FEET; THENCE NORTH 04 DEGREES 04 MINUTES 56
SECONDS WEST, A DISTANCE OF 39.92 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHERLY AND NORTHEASTERLY, 22.66 FEET ALONG AN
ARC TO THE RIGHT, HAVING A RADIUS OF 19.50 FEET, SUBTENDED BY A
LONG CHORD HAVING A BEARING OF NORTH 29 DEGREES 12 MINUTES 18
SECONDS EAST AND A LENGTH OF 21.40 FEET TO A POINT OF REVERSE
CURVE; THENCE NORTHEASTERLY, 30.22 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 325.11 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 59 DEGREES 49 MINUTES 45 SECONDS EAST AND A
LENGTH OF 30.21 FEET TO A POINT OF A NON-TANGENT CURVE; THENCE
NORTH 56 DEGREES 27 MINUTES 15 SECONDS EAST, A DISTANCE OF 42.41
FEET TO A POINT OF A NON-TANGENT CURVE; THENCE NORTHEASTERLY,
37.52 FEET ALONG AN ARC TO THE LEFT, HAVING A RADIUS OF 294.91 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF NORTH 43 DEGREES
06 MINUTES 11 SECONDS EAST AND A LENGTH OF 37.50 FEET TO A POINT
OF A NON-TANGENT CURVE; THENCE NORTH 34 DEGREES 51 MINUTES 03
SECONDS EAST, A DISTANCE OF 72.03 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHEASTERLY, 154.45 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 422.95 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 15 DEGREES 01 MINUTES 34 SECONDS EAST AND A
LENGTH OF 153.59 FEET TO A POINT OF REVERSE CURVE; THENCE
NORTHERLY AND NORTHEASTERLY, 33.81 FEET ALONG AN ARC TO THE
RIGHT, HAVING A RADIUS OF 26.50 FEET, SUBTENDED BY A LONG CHORD
HAVING A BEARING OF NORTH 41 DEGREES 06 MINUTES 54 SECONDS EAST
AND A LENGTH OF 31.56 FEET TO A POINT OF TANGENCY; THENCE NORTH
77 DEGREES 39 MINUTES 56 SECONDS EAST, A DISTANCE OF 352.49 FEET
TO A POINT OF CURVE; THENCE EASTERLY AND SOUTHEASTERLY, 12.40 FEET
ALONG AN ARC TO THE RIGHT, HAVING A RADIUS OF 11.50 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF SOUTH 71 DEGREES
26 MINUTES 54 SECONDS EAST AND A LENGTH OF 11.81 FEET TO A POINT
OF REVERSE CURVE; THENCE SOUTHEASTERLY, 20.84 FEET ALONG AN ARC
TO THE LEFT, HAVING A RADIUS OF 61.50 FEET, SUBTENDED BY A LONG
CHORD HAVING A BEARING OF SOUTH 50 DEGREES 16 MINUTES 17
SECONDS EAST AND A LENGTH OF 20.74 FEET TO A POINT OF A NON-
TANGENT CURVE; THENCE SOUTH 59 DEGREES 58 MINUTES 01 SECONDS
EAST, A DISTANCE OF 51.51 FEET TO A POINT OF CURVE; THENCE
SOUTHEASTERLY, 49.87 FEET ALONG AN ARC TO THE LEFT, HAVING A
RADIUS OF 67.50 FEET, SUBTENDED BY A LONG CHORD HAVING A BEARING
OF SOUTH 81 DEGREES 07 MINUTES 54 SECONDS EAST AND A LENGTH OF
48.74 FEET TO A POINT OF TANGENCY; THENCE NORTH 77 DEGREES 42
MINUTES 13 SECONDS EAST, A DISTANCE OF 77.05 FEET; THENCE NORTH
29 DEGREES 58 MINUTES 39 SECONDS EAST, A DISTANCE OF 0.58 FEET;
THENCE SOUTH 60 DEGREES 01 MINUTES 21 SECONDS EAST, A DISTANCE
OF 28.46 FEET; THENCE NORTH 29 DEGREES 58 MINUTES 39 SECONDS
EAST, A DISTANCE OF 134.03 FEET; THENCE NORTH 60 DEGREES 01
MINUTES 21 SECONDS WEST, A DISTANCE OF 65.45 FEET TO THE POINT OF
BEGINNING OF THE TRACT HEREIN DESCRIBED; THENCE SOUTH 15
Page 186 of 277
DEGREES 14 MINUTES 59 SECONDS EAST, A DISTANCE OF 50.33 FEET;
THENCE SOUTH 29 DEGREES 45 MINUTES 01 SECONDS WEST, A DISTANCE
OF 26.43 FEET; THENCE SOUTH 74 DEGREES 45 MINUTES 01 SECONDS
WEST, A DISTANCE OF 51.65 FEET; THENCE NORTH 15 DEGREES 14 MINUTES
59 SECONDS WEST, A DISTANCE OF 88.52 FEET; THENCE NORTH 29
DEGREES 45 MINUTES 01 SECONDS EAST, A DISTANCE OF 244.70 FEET;
THENCE NORTH 44 DEGREES 45 MINUTES 01 SECONDS EAST, A DISTANCE
OF 81.50 FEET; THENCE SOUTH 45 DEGREES 14 MINUTES 59 SECONDS EAST,
A DISTANCE OF 69.44 FEET; THENCE SOUTH 44 DEGREES 45 MINUTES 01
SECONDS WEST, A DISTANCE OF 66.77 FEET; THENCE SOUTH 29 DEGREES
45 MINUTES 01 SECONDS WEST, A DISTANCE OF 122.87 FEET; THENCE
NORTH 60 DEGREES 14 MINUTES 59 SECONDS WEST, A DISTANCE OF 7.36
FEET; THENCE SOUTH 29 DEGREES 45 MINUTES 01 SECONDS WEST, A
DISTANCE OF 82.13 FEET TO THE POINT OF BEGINNING,
CONTAINING 0.590 ACRES, MORE OR LESS.
PARCEL 32(**):
THAT PART OF LOT 1 IN RANDHURST CENTER RESUBDIVISION- NO. 1, BEING
A RESUBDIVISION OF LOT ONE IN RANDHURST CENTER, BEING A
SUBDIVISION OF PART OF THE SOUTHEAST 1/4 OF SECTION 27, TOWNSHIP
42 NORTH, RANGE 11 EAST OF THE THIRD PRINCIPAL MERIDIAN,
ACCORDING TO THE PLAT OF SAID RANDHURST CENTER RESUBDIVISION -
NO. 1 RECORDED JULY 24, 1987 IN THE OFFICE OF THE RECORDER OF DEEDS
OF COOK COUNTY, ILLINOIS AS DOCUMENT NO. 87408581 LYING ABOVE AN
ELEVATION OF 726.55 AND BELOW AN ELEVATION OF 744.55 (NAVD 88
DATUM) MORE PARTICULARLY DESCRIBED AS FOLLOWS:
COMMENCING AT THE MOST WESTERLY SOUTHWEST CORNER OF ORIGINAL
LOT 1 AFORESAID; THENCE NORTH 00 DEGREES 00 MINUTES 00 SECONDS
EAST, ALONG THE WESTERLY LINE OF SAID LOT 1, A DISTANCE OF 360.59
FEET; THENCE NORTH 90 DEGREES 00 MINUTES 00 SECONDS EAST, A
DISTANCE OF 188.76 FEET; THENCE NORTH 04 DEGREES 04 MINUTES 56
SECONDS WEST, A DISTANCE OF 39.92 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHERLY AND NORTHEASTERLY, 22.66 FEET ALONG AN
ARC TO THE RIGHT, HAVING A RADIUS OF 19.50 FEET, SUBTENDED BY A
LONG CHORD HAVING A BEARING OF NORTH 29 DEGREES 12 MINUTES 18
SECONDS EAST AND A LENGTH OF 21.40 FEET TO A POINT OF REVERSE
CURVE; THENCE NORTHEASTERLY, 30.22 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 325.11 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 59 DEGREES 49 MINUTES 45 SECONDS EAST AND A
LENGTH OF 30.21 FEET TO A POINT OF A NON-TANGENT CURVE; THENCE
NORTH 56 DEGREES 27 MINUTES 15 SECONDS EAST, A DISTANCE OF 42.41
FEET TO A POINT OF A NON-TANGENT CURVE; THENCE NORTHEASTERLY,
37.52 FEET ALONG AN ARC TO THE LEFT, HAVING A RADIUS OF 294.91 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF NORTH 43 DEGREES
Page 187 of 277
06 MINUTES 11 SECONDS EAST AND A LENGTH OF 37.50 FEET TO A POINT
OF A NON-TANGENT CURVE; THENCE NORTH 34 DEGREES 51 MINUTES 03
SECONDS EAST, A DISTANCE OF 72.03 FEET TO A POINT OF A NON-TANGENT
CURVE; THENCE NORTHEASTERLY, 154.45 FEET ALONG AN ARC TO THE LEFT,
HAVING A RADIUS OF 422.95 FEET, SUBTENDED BY A LONG CHORD HAVING
A BEARING OF NORTH 15 DEGREES 01 MINUTES 34 SECONDS EAST AND A
LENGTH OF 153.59 FEET TO A POINT OF REVERSE CURVE; THENCE
NORTHERLY AND NORTHEASTERLY, 33.81 FEET ALONG AN ARC TO THE
RIGHT, HAVING A RADIUS OF 26.50 FEET, SUBTENDED BY A LONG CHORD
HAVING A BEARING OF NORTH 41 DEGREES 06 MINUTES 54 SECONDS EAST
AND A LENGTH OF 31.56 FEET TO A POINT OF TANGENCY; THENCE NORTH
77 DEGREES 39 MINUTES 56 SECONDS EAST, A DISTANCE OF 352.49 FEET
TO A POINT OF CURVE; THENCE EASTERLY AND SOUTHEASTERLY, 12.40 FEET
ALONG AN ARC TO THE RIGHT, HAVING A RADIUS OF 11.50 FEET,
SUBTENDED BY A LONG CHORD HAVING A BEARING OF SOUTH 71 DEGREES
26 MINUTES 54 SECONDS EAST AND A LENGTH OF 11.81 FEET TO A POINT
OF REVERSE CURVE; THENCE SOUTHEASTERLY, 20.84 FEET ALONG AN ARC
TO THE LEFT, HAVING A RADIUS OF 61.50 FEET, SUBTENDED BY A LONG
CHORD HAVING A BEARING OF SOUTH 50 DEGREES 16 MINUTES 17
SECONDS EAST AND A LENGTH OF 20.74 FEET TO A POINT OF A NON-
TANGENT CURVE; THENCE SOUTH 59 DEGREES 58 MINUTES 01 SECONDS
EAST, A DISTANCE OF 51.51 FEET TO A POINT OF CURVE; THENCE
SOUTHEASTERLY, 49.87 FEET ALONG AN ARC TO THE LEFT, HAVING A
RADIUS OF 67.50 FEET, SUBTENDED BY A LONG CHORD HAVING A BEARING
OF SOUTH 81 DEGREES 07 MINUTES 54 SECONDS EAST AND A LENGTH OF
48.74 FEET TO A POINT OF TANGENCY; THENCE NORTH 77 DEGREES 42
MINUTES 13 SECONDS EAST, A DISTANCE OF 77.05 FEET; THENCE NORTH
29 DEGREES 58 MINUTES 39 SECONDS EAST, A DISTANCE OF 0.58 FEET;
THENCE SOUTH 60 DEGREES 01 MINUTES 21 SECONDS EAST, A DISTANCE
OF 28.46 FEET; THENCE NORTH 29 DEGREES 58 MINUTES 39 SECONDS
EAST, A DISTANCE OF 134.03 FEET; THENCE NORTH 60 DEGREES 01
MINUTES 21 SECONDS WEST, A DISTANCE OF 65.45 FEET TO THE POINT OF
BEGINNING OF THE TRACT HEREIN DESCRIBED; THENCE SOUTH 15
DEGREES 14 MINUTES 59 SECONDS EAST, A DISTANCE OF 50.33 FEET;
THENCE SOUTH 29 DEGREES 45 MINUTES 01 SECONDS WEST, A DISTANCE
OF 26.43 FEET; THENCE SOUTH 74 DEGREES 45 MINUTES 01 SECONDS
WEST, A DISTANCE OF 51.65 FEET; THENCE NORTH 15 DEGREES 14 MINUTES
59 SECONDS WEST, A DISTANCE OF 88.52 FEET; THENCE NORTH 29
DEGREES 45 MINUTES 01 SECONDS EAST, A DISTANCE OF 37.51 FEET;
THENCE SOUTH 60 DEGREES 14 MINUTES 59 SECONDS EAST, A DISTANCE
OF 61.96 FEET; THENCE SOUTH 15 DEGREES 14 MINUTES 59 SECONDS EAST,
A DISTANCE OF 2.21 FEET TO THE POINT OF BEGINNING.
PARCEL A1:
NON-EXCLUSIVE EASEMENT FOR THE BENEFIT OF PARCEL 1, FOR INGRESS
AND EGRESS BY VEHICULAR AND PEDESTRIAN TRAFFIC AND VEHICULAR
Page 188 of 277
PARKING UPON, OVER AND ACROSS THAT PORTION OF THE COMMON AREA
AS IS CONSTRUCTED AND DEDICATED FOR SUCH PURPOSE, FROM TIME-TO-
TIME, EXCEPT FOR THOSE AREAS DEVOTED TO SERVICE FACILITIES OR
DRIVE-UP OR DRIVE-THROUGH CUSTOMER SERVICE FACILITIES AND EXCEPT
FOR THOSE EXCLUSIVE PARKING AREAS SHOWN ON EXHIBIT D; AND FOR
UTILITY EASEMENTS UNDER, THROUGH AND ACROSS THE COMMON AREA,
AS MORE FULLY SET FORTH AND DESCRIBED IN THE DECLARATION OF
COVENANTS, RESTRICTIONS AND RECIPROCAL EASEMENTS MADE BY RREF
III-P RANDHURST VILLAGE, LLC, A DELAWARE LIMITED LIABILITY COMPANY
DATED APRIL 28, 2022 AND RECORDED MAY 2, 2022 AS DOCUMENT NO.
2212222033
PARCEL A2:
A NONEXCLUSIVE STAIR #3 EASEMENT, ELEVATORS EASEMENT, GROUND
FLOOR EXIT PASSAGEWAY EASEMENT, SECOND FLOOR PASSAGEWAY
EASEMENT, HOTEL LOBBY EASEMENT, BASEMENT GARAGE EASEMENT,
UTILITY CHASES EASEMENT, FIRE PUMP EASEMENT, STRUCTURAL SUPPORT
AND MAINTENANCE EASEMENT, UTILITIES EASEMENT, EASEMENT FOR
REPAIR OF ADJOINING STRUCTURES, EASEMENT FOR ENCROACHMENTS AND
EMERGENCY ACCESS EASEMENT AS SET FORTH IN THE DECLARATION OF
COVENANTS, CONDITIONS AND RESTRICTIONS FOR 1 RANDHURST VILLAGE
DRIVE, MOUNT PROSPECT, IL DATED MARCH 31, 2015 AND RECORDED APRIL
1, 2015 AS DOCUMENT NUMBER 1509141054 FOR THE PURPOSES SET FORTH
IN SAID DOCUMENT.
PARCEL B:
THE LEASEHOLD ESTATE, OVER THE LAND DESCRIBED IN PARCEL A,
CREATED BY THE INSTRUMENT HEREIN REFERRED TO AS THE LEASE,
EXECUTED BY RREF III – P RANDHURST VILLAGE, LLC, A DELAWARE LIMITED
LIABILITY COMPANY, AS LESSOR, AND RREF III – P RANDHURST VILLAGE
TENANT, LLC, A DELAWARE LIMITED LIABILITY COMPANY, AS LESSEE, DATED
JULY 8, 2022 WHICH MEMORANDUM OF LEASE WAS RECORDED JULY 25,
2022 AS DOCUMENT NO. 2220647021 WHICH DEMISES THE DESCRIBED
LAND FOR A TERM OF YEARS BEGINNING FEBRUARY 20, 2009 AND ENDING
JANUARY 30, 2027 WITH FIVE (5) FIVE YEAR EXTENSION OPTIONS.
Page 189 of 277
Page 190 of 277
Item Cover Page
Subject A RESOLUTION IN SUPPORT OF O'HARE IL INDUSTRIAL, LLC'S
APPLICATION FOR A RENEWAL OF A COOK COUNTY CLASS 6B
TAX INCENTIVE FOR THE PROPERTY LOCATED AT 501 W.
ALGONQUIN ROAD
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N) N
Dollar Amount
Budget Source
Category CONSENT AGENDA
Type Action Item
Information
O'Hare IL Industrial, LLC (Applicant) is seeking support for a renewal of their Cook County
Class 6B Incentive for the property located at 501 W Algonquin Road. The incentive would be
for 12 years and would enable the applicant to retain their two tenants, Condor Trans, Inc.
and Lapmaster International, LLC.
Discussion
The Village has granted several Cook County Class 6B tax incentives to attract and retain
businesses. The 6B incentive reduces the assessment level for qualified manufacturing and
warehouse/distribution facilities from 25% to 10% for the first 10 years, then increases from
10% to 15% for year 11, and increases from 15% to 20% in year 12. The benefiting property
returns to the full 25% assessment value after year 12. The 6B incentive can be renewed for
additional 12-year terms if supported by the Village.
The Subject Property contains an almost 63,000 square foot building on an almost 3-acre site.
The property is 100% leased to Condor Trans, Inc, a distribution company that occupies more
than 21,000 square feet with 2-8 employees on site and 50 drivers in the field, and Lapmaster
International, LLC, who occupies the remaining 42,000 square feet specializing in precision
surfacing and honing. Lapmaster employs 82 people, of which 42 work at the Mount Prospect
facility. The initial approval of the 6B classification supported wall configuration, HVAC
improvements, parking lot renovations, and other operational improvements. Ownership has
invested more than $400,000 into the property since 2023 and has another $125,000
programmed for 2026 for planned warehouse lighting improvements.
The applicant is requesting the 6B incentive to maintain their property tax rate at around
$1.50 per square foot. The applicant estimates that their tax bill would rise to $3.50 per
square foot if the extension is not granted. Similar properties in Lake and DuPage counties
range from $1 to $1.50 per square foot. Staff reviewed the submitted application and is
Page 191 of 277
supportive of the request.
Alternatives
1. Approve the resolution supporting O'Hare IL Industrial, LLC's application for a renewal of a
Cook County Class 6B Incentive for the property located at 501 W. Algonquin Road.
2. Action at the discretion of the Village Board.
Staff Recommendation
Staff recommends the Village Board approve the resolution supporting O'Hare IL Industrial,
LLC's application for the renewal of their Cook County Class 6B incentive for the property
located at 501 W. Algonquin Road.
Attachments
1. 501 W. Algonquin (O'Hare IL Industrial, LLC) 5.4.2026
2. Class 6b Resolution (O'Hare IL Industrial, LLC - 501 W. Algonquin)
Page 192 of 277
Page 193 of 277
Page 194 of 277
Page 195 of 277
Page 196 of 277
Page 197 of 277
Page 198 of 277
Page 199 of 277
Page 200 of 277
Page 201 of 277
Page 202 of 277
Page 203 of 277
Page 204 of 277
Page 205 of 277
Page 206 of 277
Page 207 of 277
Page 208 of 277
Page 209 of 277
Page 210 of 277
Page 211 of 277
Page 212 of 277
Page 213 of 277
Page 214 of 277
Page 215 of 277
Page 216 of 277
Con.dor Trans Inc {V Unclaimed (Interstate)
•�•••• (2-reviews) 4.8 out of5
503 w Algonquin Rd
Mt Prospect, IL us 60056
USDOT 1588474
Docket MC588023
Page 217 of 277
Page 218 of 277
Page 219 of 277
Page 220 of 277
Page 221 of 277
Page 222 of 277
Page 223 of 277
Page 224 of 277
Page 225 of 277
Page 226 of 277
Page 227 of 277
Page 228 of 277
Page 229 of 277
Page 230 of 277
RESOLUTION NO. __________
A RESOLUTION IN SUPPORT OF O’HARE IL INDUSTRIAL, LLC’S APPLICATION FOR
A CLASS 6B INCENTIVE FOR THEIR PROPERTY LOCATED AT
501 W. ALGONQUIN ROAD, MOUNT PROSPECT, ILLINOIS
WHEREAS, the Village of Mount Prospect encourages community development to provide
for economic growth and career opportunities; and
WHEREAS, through property tax incentives offered by Cook County, various opportunities
exist for industrial properties in the Village of Mount Prospect, Cook County; and
WHEREAS, without the Cook County property tax incentives, the Village of Mount Prospect
is at a competitive disadvantage with neighboring counties Lake and DuPage in attracting
industrial development; and
WHEREAS, O’Hare Il Industrial has requested the Village of Mount Prospect support its
application for renewal of a Class 6B Real Property Classification at 501 W. Algonquin Road,
Mount Prospect, Illinois, Cook County; and
WHEREAS, the corporate authorities of the Village of Mount Prospect believe that their
request is in the best interest of economic development in the Village of Mount Prospect.
NOW, THEREFORE, BE IT ORDAINED BY THE MAYOR AND BOARD OF TRUSTEES OF THE
VILLAGE OF MOUNT PROSPECT, COOK COUNTY, ILLINOIS:
SECTION ONE: That the Mayor and Board of Trustees of the Village of Mount Prospect do
hereby support and consent to the application for the Class 6B property tax reduction from
25% to 10% for years 1 through 10, 15% in year 11, and 20% in year 12 from Cook County for
the Property located at 501 W. Algonquin Road and legally described as:
LOT 1 IN KEOLYN PLASTICS, INC. SUBDIVISION OF THE NORTH 683.46 FEET
OF THE EAST 200 FEET OF THAT PART OF THE NORTHEAST QUARTER OF THE
SOUTHEAST QUARTER OF SECTION 23, TOWNSHIP 41 NORTH, RANGE 11
EAST OF THE THIRD PRINCIPAL MERIDIAN, LYING WEST OF THE EAST 20
ACRES OF SAID NORTHEAST QUARTER OF THE SOUTHEAST QUARTER, IN
COOK COUNTY, ILLINOIS.
TOGETHER WITH APPURTENANT NON-EXCLUSIVE, RECIPROCAL INGRESS
AND EGRESS EASEMENT AS CREATED AND SET FORTH IN THE DECLARATION
OF NON-EXCLUSIVE EASEMENTS AND ABROGATION OF EXISTING
DELCARATION AND GRANT OF EASEMENTS, RECORDED DECEMBER 1, 2016
IN DOCUMENT 1633616076.
Property Index Number: 08-23-401-030-0000
SECTION TWO: That the Village of Mount Prospect supports industrial growth, increased
employment, and economic development and the subject property is in furtherance of this
goal.
Page 231 of 277
SECTION THREE: That this Resolution shall be in full force and effect from and after its
passage and approval in the manner provided by law.
AYES:
NAYS:
ABSENT:
PASSED and APPROVED this 2nd day of June, 2026
_________________________________
Paul Wm. Hoefert, Mayor
ATTEST:
__________________________________
Karen M. Agoranos, Village Clerk
Village Clerk
Page 232 of 277
Item Cover Page
Subject WITHDRAWN FROM FURTHER CONSIDERATION PZ-03-25 / 1040
W Northwest Highway / CU: Daycare Center / Village Board Final
(PURSUANT TO REMAND FROM THE VILLAGE OF MOUNT
PROSPECT, BOARD OF TRUSTEES) - No action will be taken by
the Village Board.
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category OLD BUSINESS
Type Action Item
Information
Discussion
Alternatives
Staff Recommendation
Attachments
None
Page 233 of 277
Item Cover Page
Subject AN ORDINANCE AMENDING CHAPTER 11, "MERCHANTS,
BUSINESSES AND OCCUPATIONS" OF THE VILLAGE CODE OF
MOUNT PROSPECT, ILLINOIS
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N) N
Dollar Amount
Budget Source
Category NEW BUSINESS
Type Action Item
Information
Zastava Arms, LLC and Redstar Ordnance, LLC (the “Petitioner”) are requesting amendments
to Chapter 11 of the Mount Prospect Village Code to establish local regulations regarding the
retail sale of firearms within the Village. Specifically, the proposed amendment would prohibit
the retail sale of firearms within one-fourth (0.25) mile of a school and its campus or a public
park, clarify that the Cook County Deadly Weapons Dealer Control Ordinance does not apply
within Village limits, and establish penalties for violations.
The requested text amendments were initiated in connection with the property located at 105
Weiler Road. More than four years ago, Zastava Arms first approached the Village regarding
the potential purchase and occupancy of the property for wholesale/import, manufacturing,
and distribution operations rather than a traditional public-facing retail firearm dealer use. At
the time, the business was operating out of Des Plaines and represented that it intended to
relocate its operations to Mount Prospect following acquisition and renovation of the Weiler
Road property.
Following review, staff determined the proposed operations to be permissible within the I-1
Limited Industrial District. The business subsequently proceeded with the purchase of the
property, completed renovations and tenant improvements, and obtained the necessary
permits and a general business license from the Village. The Petitioner has continued
operating out of its Des Plaines location during the renovation and transition process.
However, with the Des Plaines lease set to expire in July, the Petitioner is now attempting to
complete its relocation to Mount Prospect but has been unable to obtain final approval for
licensure due to the conflict between Cook County’s firearms ordinance and the Village’s
current code structure.
The Village Code is currently silent regarding firearm-specific licensing classifications and
operational regulations, including distinctions between retail firearm dealers and
manufacturing, importing, or wholesale firearm-related businesses. As a result, Cook County
Page 234 of 277
has interpreted and applied its own firearms licensing ordinance and associated one (1) mile
separation requirements to the property. If imposed, County requirements would prohibit
operation of Zastava Arms and Redstar Ordnance at the subject property.
Staff has communicated directly with the Bureau of Alcohol, Tobacco, Firearms and Explosives
(ATF) and the Illinois State Police regarding the nature of the operations. Staff’s understanding
is that Zastava Arms USA holds both a Type 07 Federal Firearms License (“FFL”)
(Manufacturer of Firearms Other Than Destructive Devices) and a Type 08 FFL (Importer of
Firearms Other Than Destructive Devices), while Redstar Ordnance holds a Type 11 FFL
(Importer of Destructive Devices, Ammunition for Destructive Devices, or Armor Piercing
Ammunition). Staff further understands that neither business operates as a traditional retail
firearm dealer open to the public or facilitates civilian firearm transfers on-site.
Based on discussions with the ATF and Illinois State Police, staff understands that state
firearm retail buffer requirements generally associated with public-facing retail firearm sales
locations do not apply to the businesses as currently structured. However, Cook County has
maintained that its ordinance and associated one-mile separation requirements apply to the
operations and that the subject property does not satisfy the County’s location standards.
The Petitioner currently operates in Des Plaines, which has adopted local firearm-related
regulations generally consistent with state requirements and has superseded the applicability
of Cook County’s ordinance within its municipal boundaries. As property owners within Mount
Prospect, the Petitioners are entitled to request amendments to the Village Code, which the
Village is required to process and consider through the standard public review process.
The proposed amendment would establish a local regulatory framework more closely aligned
with state law, provide greater clarity regarding the distinction between retail firearm sales
and industrial firearm-related operations, and supersede the applicability of the Cook County
ordinance within Village limits.
Discussion
The proposed amendments are intended to establish a local regulatory framework for
firearms-related businesses that more clearly distinguishes between public-facing retail
firearm dealers and industrial, manufacturing, importing, wholesaling, and distribution-related
firearm operations.
Currently, the Village Code does not contain regulations specific to firearm-related businesses
or distinctions between the various federal firearms license classifications. As a result,
businesses operating within Mount Prospect are presently subject to broader County
interpretations and regulations due to the absence of local standards.
The proposed ordinance would establish a local framework that mirrors the State’s emphasis
on regulating retail firearm sales locations that are open to the public while allowing the
Village to more clearly define how non-retail firearm-related industrial uses are treated under
the Code. The amendments are also intended to provide greater regulatory clarity for
businesses, property owners, residents, and enforcement agencies regarding permitted
operations and applicable location restrictions.
The proposed text amendment does not authorize public-facing retail firearm sales at the
Weiler Road property. Based on staff’s understanding and representations from the
businesses, the operations remain limited to manufacturing, importing, wholesale, and
distribution activities and do not involve on-site civilian retail firearm transactions.
Page 235 of 277
Alternatives
1. Approve the proposed text amendments as presented.
2. Action at the discretion of the Village Board.
Staff Recommendation
Staff recommends approval of the proposed text amendments. Staff believes the amendments
establish a clearer and more tailored local regulatory framework regarding firearm-related
businesses while preserving restrictions on retail firearm sales near sensitive land uses such as
schools and parks.
Staff further believes the amendments provide greater clarity regarding the distinction
between public-facing retail firearm dealers and industrial firearm-related operations involving
manufacturing, importing, wholesaling, and distribution activities.
Attachments
1. Ordinance
2. Firearm Sales Buffer Map
Page 236 of 277
ORDINANCE NO. _________
AN ORDINANCE AMENDING CHAPTER 11, “MERCHANTS, BUSINESSES AND
OCCUPATIONS” OF THE VILLAGE CODE OF MOUNT PROSPECT, ILLINOIS
BE IT ORDAINED BY THE PRESIDENT AND BOARD OF TRUSTEES OF THE
VILLAGE OF MOUNT PROSPECT, ILLINOIS:
Section 1: Chapter 11, “Licenses and Permits” of the Mount Prospect Village
Code shall be amended by adding Article XIII, “Firearms Dealers,” as follows:
11.101: Prohibition on the Retail Sale of Firearms
A. The retail sale of firearms within one-fourth (0.25) mile of a school and
its campus or a public park is prohibited. Each retail sale of firearms in
violation of this subsection shall constitute a separate and distinct
violation.
B. The provisions of the Cook County Deadly Weapons Dealer Control
ordinance do not apply within the corporate limits of the Village.
11.102: Penalties
A. Failure to comply with the provisions of this article shall result in a daily
fine in the amount of not less than five hundred dollars ($500.00) and
not more than one thousand dollars ($1,000.00) per day. Each day of
operation in violation of subsection 11.101 of this article shall constitute
a separate and distinct violation.
B. The sale of firearms at a prohibited location is punishable by a fine as
provided in subsection A of this section. Each sale in violation of this
article shall constitute a separate and distinct violation.
ADOPTED this ___ day of _______________, 2026, pursuant to a roll call vote as follows:
AYES:_______________________________________________
NAYS:_______________________________________________
ABSENT:_____________________________________________
2134531_1
Page 237 of 277
APPROVED by me this ___ day of __________, 2026, and attested to by the Village
Clerk this same day.
________________________________
Mayor Paul Wm. Hoefert
ATTEST:
________________________________
Karen Agoranos, Village Clerk
2134531_1
Page 238 of 277
PROSPECT HEIGHTS Camp McDonald Rd
ARLINGTON HEIGHTS
N. Prospect Manor
r
le D
e e hanvil
F
E. Busse Ave
W. Milburn Ave
W. Lincoln St
S. Pine St
DES PLAINES
W. Lonnquist Blvd
FIREARMS SALES BUFFER ZONE
Schools - 1/4 Mile Buffer
Parks - 1/4 Mile Buffer
Industrial Zoned Parcels (I-1, I-2, I-3 )
Wall St
B3 Parcels
B4 PArcels
ELK GROVE
¦
§
¨
90 0 ¼ ½ 1 Miles
Page 239 of 277
Item Cover Page
Subject A RESOLUTION IN SUPPORT OF ARTPIX HOLDINGS, LLC'S
APPLICATION FOR A COOK COUNTY CLASS 6B TAX INCENTIVE
FOR THE PROPERTY LOCATED AT 851 FEEHANVILLE ROAD
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N) N
Dollar Amount
Budget Source
Category NEW BUSINESS
Type Action Item
Information
ArtPix Holdings, LLC, (Applicant) is seeking support for a Cook County Class 6b Incentive for
the property located at 851 Feehanville Drive. The incentive would be for 12 years and would
enable the applicant to locate their business at the facility.
Discussion
The Village has granted several Cook County Class 6b tax incentives to attract and retain
businesses. The 6b incentive reduces the assessment level for qualified manufacturing and
warehouse/distribution facilities from 25% to 10% for the first 10 years, then increases from
10% to 15% for year 11, and increases from 15% to 20% in year 12. The benefiting property
returns to the full 25% assessment value after year 12. The 6b incentive can be renewed for
additional 12-year terms if supported by the Village.
The Subject Property contains an approximately 35,000 square-foot industrial building
situated on nearly three acres. The property is currently vacant, with the proposed acquisition
contingent upon the receipt and approval of a Class 6b Property Tax Incentive.
If the incentive is approved and the property is acquired, ArtPix proposes to relocate and
expand its customized gift manufacturing and e-commerce operations to the Subject Property.
The company anticipates investing approximately $200,000 in tenant improvements and
buildout costs and employing approximately 25 full-time employees at the site.
The applicant is requesting the 6b incentive to achieve a property tax rate of around $1.50 per
square foot. The applicant estimates their tax bill would rise to $3.50 per square foot if the
extension is not granted. Similar properties in nearby Lake and DuPage County range from $1
to $1.50 per square foot.
Staff reviewed the submitted application and is supportive of the request.
Page 240 of 277
Alternatives
1. Approve the resolution supporting ArtPix Holdings, LLC's application for a Cook County
Class 6b Incentive for the property located at 851 Feehanville Road.
2. Action at the discretion of the Village Board.
Staff Recommendation
Staff recommends that the Village Board approve the resolution supporting ArtPix Holdings,
LLC's application for a Cook County Class 6b incentive for the property located at 851
Feehanville Road.
Attachments
1. 851 Feehanville (ArtPix Holdings, LLC) 5.15.2026
2. Class 6b Resolution (ArtPix Holdings LLC - 851 Feehanville)
Page 241 of 277
LAW OFFICES
R OCK F USCO & C ONNELLY , LLC
333 W. WACKER STREET
JOHN J. ROCK 19TH FLOOR JROCK@RFCLAW.COM
CHICAGO, ILLINOIS 60606
(312) 494-1000
FAX (312) 494-1001
WWW.RFCLAW.COM
May 15, 2026
Via Email and FedEx
Mayor Paul Hoefert
Village of Mount Prospect
50 S. Emerson Street
Mount Prospect, IL 60056
RE: Class 6b Tax Incentive Application
ArtPix Holdings, LLC
851 Feehanville Drive
Mount Prospect, Illinois
PIN: 03-35-102-024-0000
Dear Mayor Hoefert,
ArtPix Holdings, LLC, or its nominee (collectively, the “Applicant”), is currently under
contract to purchase land at the above-referenced address located in Mount Prospect, Illinois and
identified by PIN 03-35-102-024-0000 (the “Subject Property”) and is requesting a Resolution
from the Village of Mount Prospect supporting and consenting to a Class 6b Tax Incentive based
on new construction.
The Subject Property contains approximately 125,389 square feet of land which currently
has a 34,875 square development that has been vacant since January of 2025. If Applicant is able
to secure a 6b incentive on the property, the Applicant intends to use the Subject Property for light
manufacturing of custom personalized gifts and office. The intended use is projected to produce
25 full-time jobs and 5 part-time jobs.
Due to the exorbitant real estate taxes imposed on industrial properties in Cook County, as
compared to neighboring collar counties, in order to ensure that the investment is economically
feasible the Applicant has conditioned the purchase of the Subject Property on receipt and approval
of a Class 6b Tax Incentive from the Village of Mount Prospect. As can be seen in the tax analysis
enclosed herewith, the real estate taxes would be double without the Class 6b Tax Incentive.
Therefore, but for the Class 6b Tax Incentive, it would not be economically feasible for the
Applicant to pursue the Subject Property.
In the event the Applicant is successful in receiving a Class 6b Tax Incentive, the Applicant
anticipates employing approximately 25 full-time employees as well as spending at least $200,000
on improving the Subject Property. In addition, the approximately 25 full-time employees will
help to stimulate the economy of Mount Prospect as its employees will frequent local businesses,
restaurants, and hotels, ultimately creating significant sales tax revenues for the Village.
Page 242 of 277
Mayor Paul Hoefert
Village of Mount Prospect
May 15, 2026
Page 2
The Applicant is requesting a Class 6b Tax Incentive Class 6b Tax and is eager to work
with the Village of Mount Prospect in order to bring more jobs, tax revenues, and commerce to
the community through occupying the currently vacant building. Please review this letter and the
attached materials and, if possible, place the Applicant on the agenda for the next available Village
Board meeting to approve the Class 6b Tax Incentive for the Subject Property.
Should you have any questions or need any additional information, please do not hesitate
to contact me at (312) 494-1000.
Very Truly Yours,
ROCK FUSCO & CONNELLY, LLC
John J. Rock
John J. Rock
Page 243 of 277
Page 244 of 277
Page 245 of 277
Page 246 of 277
Page 247 of 277
Page 248 of 277
Page 249 of 277
Page 250 of 277
Page 251 of 277
Page 252 of 277
Page 253 of 277
BASIC SITE INFORMATION
ARTPIX Holdings, LLC, or its nominee (collectively, the “Applicant”) is currently under
contract to purchase the property located at 851 Feehanville Drive, Mount Prospect, Illinois
(PIN: 03-35-102-024-0000) (the “Subject Property”).
The Subject Property is a single-story industrial warehouse built in 1989 with a total
building area of approximately 34,875 square feet that is currently 100% vacant. The subject site
is a rectangular-shaped, interior land parcel containing approximately 125,389 square feet (2.87
acres). If the Applicant receives a resolution in support of a Class 6b Tax Incentive from the
Village of Mount Prospect, the Applicant intends to use the Subject Property for light
manufacturing of custom personalized gifts and office.
Attached hereto please find:
x An aerial photo of the Subject Property as it currently exists
x The legal description of the Subject Property
x The Current ALTA Land Survey
Page 254 of 277
&RRN9LHZHU 0DS
&RRN&RXQW\3DUFHO9LHZHU
'5
6&
(1
7(
5
%8
6,1
(6
)((+$19,//( '
5
/(
9 ,/
$1
(+
)(
0DSOH 7UDLOV 3DUN
/HJHQG
6HOHFWHG3DUFHOV
)HHW ¯
0DSJHQHUDWHGIURP&RRN9LHZHU&RRN&RXQW\¶V3DUFHO9LHZHUDSSOLFDWLRQPDLQWDLQHGE\WKH%XUHDXRI7HFKQRORJ\¶V*,6
6RXUFH3DUFHO 'LYLVLRQ)RUSDUFHODQGSURSHUW\LGHQWLILFDWLRQQXPEHU 3,1 TXHVWLRQVFRQWDFWWKH&RRN&RXQW\&OHUN¶V2IILFH)RUSURSHUW\
3DUFHOV&XUUHQW GHWDLODQGDVVHVVPHQWTXHVWLRQVFRQWDFWWKH&RRN&RXQW\$VVHVVRU¶V2IILFH)RUSURSHUW\WD[ELOOTXHVWLRQVFRQWDFWWKH&RRN
&RXQW\7UHDVXUHU
&RRN&RXQW\%XUHDXRI7HFKQRORJ\±*,6'LYLVLRQ&RRN&RXQW\&OHUN&RRN&RXQW\$VVHVVRU0DS&UHDWHG
Page 255 of 277
LEGAL DESCRIPTION
Page 256 of 277
Page 257 of 277
VACANCY INFORMATION
ARTPIX Holdings, LLC, or its nominee (collectively, the “Applicant”) is currently under
contract to purchase the property located at 851 Feehanville Drive, Mount Prospect, Illinois (PIN:
03-35-102-024-0000) (the “Subject Property”).
The Subject Property is currently 100% vacant and has been 100% vacant since January of
2025.
Attached hereto please find:
x Vacancy Affidavit signed by current owner.
Page 258 of 277
DESCRIPTION OF PROPOSED INDUSTRIAL USE
ARTPIX Holdings, LLC, or its nominee (collectively, the “Applicant”) is currently under
contract to purchase the property located at 851 Feehanville Drive, Mount Prospect, Illinois (PIN:
03-35-102-024-0000) (the “Subject Property”).
If the Applicant receives a resolution in support of a Class 6b Tax Incentive from the
Village of Mount Prospect, the Applicant intends to use the Subject Property for light
manufacturing of custom personalized gifts and office. The intended use is projected to produce
25 full-time jobs and 5 part-time jobs.
Attached hereto please find:
x Letter of Intent
Page 259 of 277
KBC Advisors | Chicago
330 W Chestnut St, #2nd
Floor
Hinsdale,
Letter IL
of 60521
Intent
January 20th, 2026
NON-BINDING LETTER OF INTENT TO PURCHASE
Al Caruana Britt Casey Michael Labek
Executive Managing Director Executive Vice Chairman Senior Associate
Cushman & Wakefield Cushman & Wakefield Cushman & Wakefield
al.caruana@cushwake.com britt.casey@cushwake.com michael.labek@cushcake.com
Seller Response – March 20, 2026
Re: 851 Feehanville Drive, Mount Prospect, IL (Kensington Business Center)
This letter of intent (“LOI”) states the basic terms and conditions for the negotiation of a mutually acceptable
Purchase and Sale Contract (“Agreement”) for the Property.
Seller: CUMMINS ALLISON CORP (Please Define Exact Ownership Entity)
Purchaser: ARTPIX LLC. and/or assigns. (www.ArtPix3d.com)
Property: An approximately 34,875 SF Building located at 851 Feehanville Dr, Mount
Prospect, IL
The Property will include the land, buildings, fixtures, and improvements, service
and other contracts affecting the Property which Purchaser elects to assume,
personal property owned by Seller located on and exclusively used in connection
with the operation of the Property and all intangibles (including names, permits,
warranties, licenses, and entitlements related to the Property).
Purchase Price: $3,650,000
Purchase Type: Conventional Mortgage Mortgage
Purchase intends to use Bank of America as lender. Purchaser already has
completed their lender Pre-qualification through BOA. Lender point of contact
is Mary Barrios, Vice President Business Banking at Bank of America.
Earnest Money: Within seven (7) business days following the effective date of the Agreement,
Purchaser will deposit the amount of $100,000 with a title company of the seller’s
choosing. The Earnest Money will be non-interest-bearing, refundable prior to the
Purchase LOI 1
Page 260 of 277
Letter of Intent
January 20th, 2026
expiration of the Contingency Period and as otherwise provided in the
Agreement, and applicable to the Purchase Price at Closing.
Title Insurance: Seller shall reasonably cooperate with Purchaser’s efforts to secure, at its expense,
the current ALTA Form Owner’s Policy of Title Insurance.
Survey & EPA: Seller will have prepared a current ALTA survey of the Property, and a copy of the
EPA Phase I report.
Due Diligence Seller will deliver copies of all documents pertaining to the occupancy,
Documents: development, ownership, or operation of the Property, including site plans,
surveys, ALTA, EPA Reports, drawings, title, tax, zoning, operating expense, and
environmental documents, if available
Contingency Period Purchaser will have a Forty-Five (45) day period commencing on the effective
for Physical Due date of the Agreement (the “Contingency Period”) to inspect all aspects of the
Dilligence: Physical Property and to determine in Purchaser’s sole discretion whether the
Property is suitable. At any time prior to the expiration of the Contingency Period,
Purchaser may, in its sole discretion, terminate the Agreement for any reason and
receive back the Earnest Money. The Agreement will automatically terminate
unless Purchaser delivers written notice to Seller that Purchaser has satisfied or
waived the contingency on or prior to expiration of the Contingency Period, in
which event the Earnest Money, together with interest thereon, will be refunded
to Purchaser.
Real Estate Tax Purchaser shall have 90 Days from the effective date (running concurrent with
Incentive Contingency Period & Financing Contingency, to obtain a resolution from Mt.
Contingency: Prospect for obtaining a 6B real estate tax incentive.
Financing Purchaser will have 90 days commencing on the effective date of the Agreement
Contingency: (the “Financing Contingency”). **Note: Contingency Period for physical due
diligence and for the Financing Contingency shall both start and run
concurrently from the day that the PSA is fully executed.
Early Access: Purchaser will have the right to access the Property prior to the Contingency
Period under an Early Access Agreement provide by Seller for purposes of
environmental diligence, Phase 1 and Phase 2 testing, planning and measuring,
and any other activities to facilitate Purchaser’s intended use(s) of and operations
at the Property. Purchaser, its vendors, or any representative of purchaser
conducting such diligence shall provide Seller with COI naming Seller as
certificate holder and additional insured for that period of time or other assurance
accepted by Seller in its reasonable discretion (for example an Early Access
Agreement).
Contingency Period Purchaser may extend the Real Estate Tax and Financing Contingency Periods
Extension(s): for up to one (1) additional thirty (30) day period, by delivering written notice to
Seller and depositing with the Title Company an extension fee of $100,00.0. If
Purchaser invokes said extension, 1% of the total Purchase Price shall become
Purchase LOI 2
Page 261 of 277
Letter of Intent
January 20th, 2026
non-refundable.
Closing: The Closing will take place within fifteen (15) days following the expiration of the
Contingency Period (as the same may be extended). The Seller will deliver to
Purchaser at Closing a Statutory Warranty Deed conveying to Purchaser fee
simple title to the Property free and clear of all matters affecting title except for
the permitted exceptions approved by Purchaser pursuant to the Agreement.
Costs: Closing costs will be apportioned between Purchaser and Seller in a manner
consistent with market convention, to be described in the Agreement. Each
party will pay its own attorneys’ fees.
Brokerage Seller will pay to KBC Advisors Inc, (“Broker”) at Closing a brokerage commission
Commission: pursuant to a separate agreement between Seller and Broker.
Exclusivity: For a period of thirty (30) days following the date of this LOI and during the term
of the Agreement (if executed), Seller will not negotiate, or enter into, any
agreement pertaining to the sale, exchange, lease or transfer of all or any portion
of the Property to any person or entity other than Purchaser, and will not enter
into or extend any service or other agreements relating to the Property that
cannot be terminated at Closing.
Authority: Seller has all requisite power and authority to enter into this LOI and perform its
obligations pursuant to the Agreement (if executed). No consent, approval, order
or authorization of any third party on the part of Seller is required in connection
with this LOI.
Agreement Form: Purchaser shall prepare an Agreement consistent with the terms of this LOI using
Purchaser’s standard form for review by Seller
Limiting Conditions: This LOI is intended to support negotiation of a mutually satisfactory Agreement.
Except for Seller’s obligations for Exclusivity and Confidentiality stated above, this
LOI is not legally binding upon the parties, and no liability or obligation of any
kind is intended to be created in this LOI. The Agreement (or any other
agreements between the parties) will not be binding and in effect unless duly
executed and delivered by both Purchaser and Seller (in their respective sole
discretion). Neither Purchaser nor Broker will have any liability for any expenses
Seller incurs in anticipation of the Agreement or in replying to this LOI.
Purchase LOI 3
Page 262 of 277
Letter of Intent
January 20th, 2026
If this LOI meets with your approval, please indicate Seller's acceptance of the same by signing below, and
return one executed copy to us.
If you have any questions, please feel free to contact me. Thank you for your consideration.
Michael Conway Barrett Stephan
+1 815 529 7100 +1 847 471 7373
Michael.conway@kbcadvisors.com Michael.conway@kbcadvisors.com
AGREED AND ACCEPTED:
Seller: ___________________
By:
Name:
Title:
Date:
Purchase LOI 4
Page 263 of 277
Letter of Intent
January 20th, 2026
Exhibit A:
Insert site plan
Purchase LOI 5
Page 264 of 277
OWNERSHIP INFORMATION
ARTPIX Holdings, LLC, or its nominee (collectively, the “Applicant”) is currently under
contract to purchase the property located at 851 Feehanville Drive, Mount Prospect, Illinois
(PIN: 03-35-102-024-0000) (the “Subject Property”). The ownership of the Applicant is as
follows:
1. Roman Sherhelashvili 100% Ownership
In the event the Applicant is able to secure a Class 6b Tax Incentive the Applicant intends
to use the Subject Property for light manufacturing of custom personalized gifts and office.
Attached hereto please find:
x Economic Disclosure Statement
Page 265 of 277
Page 266 of 277
NECESITY OF 6B
ARTPIX Holdings, LLC, or its nominee (collectively, the “Applicant”) is currently under
contract to purchase the property located at 851 Feehanville Drive, Mount Prospect, Illinois (PIN:
03-35-102-024-0000) (the “Subject Property”).
Due to the exorbitant real estate taxes imposed on industrial properties in Cook County,
as compared to neighboring collar counties, in order to ensure that the investment is
economically feasible the Applicant has conditioned the purchase of the Subject Property on
receipt and approval of a Class 6b Tax Incentive form the Village of Mount Prospect. Therefore,
but for the Class 6b Tax Incentive it would not be financially feasible for the Applicant to pursue
the Subject Property.
As can be seen on the attached tax analysis, assuming the entirety of the proposed
$200,000 property improvements are applied to the Subject Property’s assessment, and relying
on the most recent tax rate and Cook County Multiplier, the estimated yearly real estate taxes for
the Subject Property will be approximately $3,570,162 without the Class 6b Tax Incentive and
approximately $1,808,612 with the Class 6b Tax Incentive. The Applicant has determined that
without the Class 6b Tax Incentive, moving to the Subject Property is not economically feasible
to maintain a profitable business.
Attached hereto please find:
x Tax Analysis
x Prior Five Years of Tax History
Page 267 of 277
12 Year Tax Estimates
851 Feehanville Drive
Mount Prospect, Illinois 60056
(PIN: 03-35-102-024-0000)
Estimated Taxes Based on:
Estimated Market Value Based on Hard Costs of Proposed Project Totaling $200,000 Plus $3,650,000 Acquistion Cost (totaling $3,850,000), WITH a Class 6b
Tax Incentive
Compared to
Estimated Market Value Based on Hard Costs of Proposed Project Totaling $200,000 Plus $3,650,000 Acquistion Cost (totaling $3,850,000), WITHOUT a Class
Estimated Taxes with a Class 6b Tax Incentive, Full Estimated Taxes without a Class 6b Tax Incentive, Full
Occupancy, and $5,717,500 in Total Costs Occupancy, and $5,717,500 in Total Costs
Estimated Market
Value Based on
Hard Costs of Estimated Market
Proposed Project Value Based on Hard
Totaling Costs of Proposed
$200,000 Plus Project Totaling
$3,650,000 $200,000 Plus Estimated
Estimated Acquistion Cost Assessment Estimated $3,650,000 Acquistion Assessment Assessed Value Estimated Taxes
2024 Tax 2024 Effective (totaling Level With a Assessed Value Estimated Tax With Cost (totaling Level Without a Without a Class Without a Class
Tax Year** Rate Multiplier Tax Rate* $3,850,000) Class 6b With a Class 6b a Class 6b $3,850,000) Class 6b 6b 6b
2027 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2028 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2029 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2030 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2031 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2032 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2033 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2034 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2035 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2036 10.183% 3.0355 30.910% $3,850,000 10% $385,000 $119,005 $3,850,000 25% $962,500 $297,514
2037 10.183% 3.0355 30.910% $3,850,000 15% $857,625 $265,096 $3,850,000 25% $962,500 $297,514
2038 10.183% 3.0355 30.910% $3,850,000 20% $1,143,500 $353,462 $3,850,000 25% $962,500 $297,514
Total Estimated Taxes (2027 to 2038) $1,808,612 Total Estimated Taxes (2027 to 2038) $3,570,162
Notes:
* The 2024 Effective Tax Rate (the 2024 tax rate x the 2024 multiplier) was used. It does not take into account any increases or decreases in the Effective Tax Rate between 2027 and
2038.
**The above is based on the assumption that the Class 6b Tax Incentive for the Subject Property will be
activated in 2027.
The above estimates are speculative, and should be treated as such.
5/7/2026 Page 1 of 1
Page 268 of 277
RESOLUTION NO. __________
A RESOLUTION IN SUPPORT OF ARTPIX HOLDINGS, LLC’S APPLICATION FOR A
CLASS 6B INCENTIVE FOR THEIR PROPERTY LOCATED AT
851 FEEHANVILLE ROAD, MOUNT PROSPECT, ILLINOIS
WHEREAS, the Village of Mount Prospect encourages community development to provide
for economic growth and career opportunities; and
WHEREAS, through property tax incentives offered by Cook County, various opportunities
exist for industrial properties in the Village of Mount Prospect, Cook County; and
WHEREAS, without the Cook County property tax incentives, the Village of Mount Prospect
is at a competitive disadvantage with neighboring counties Lake and DuPage in attracting
industrial development; and
WHEREAS, ArtPix Holdings has requested the Village of Mount Prospect support its
application for a Class 6B Real Property Classification at 851 Feehanville Road, Mount
Prospect, Illinois, Cook County; and
WHEREAS, the corporate authorities of the Village of Mount Prospect believe that their
request is in the best interest of economic development in the Village of Mount Prospect.
NOW, THEREFORE, BE IT ORDAINED BY THE MAYOR AND BOARD OF TRUSTEES OF THE
VILLAGE OF MOUNT PROSPECT, COOK COUNTY, ILLINOIS:
SECTION ONE: That the Mayor and Board of Trustees of the Village of Mount Prospect do
hereby support and consent to the application for the Class 6B property tax reduction from
25% to 10% for years 1 through 10, 15% in year 11, and 20% in year 12 from Cook County for
the Property located at 851 Feehanville Road and legally described as:
LOT 311 IN KENSINGTON CENTER – RESUBDIVISION X, BEING A
RESUBDIVISION OF LOT 311 IN KENSINGTON CENTER RESUBDIVISION V OF
LOTS 206 AND 311 IN KENSINGTON CENTER – PHASE THREE – A; ALSO BEING
A RESUBDIVISION OF LOT 310-C IN KENSINGTON CENTER – RESUBDIVISION
VII OF LOT 310 IN KENSINGTON CENTER – PHASE THREE – A, IN PART OF THE
NORTHWEST QUARTER OF SECTION 35, TOWNSHIP 42 NORTH, RANGE 11
EAST OF THE THIRD PRINCIPAL MERIDIAN, AS PER PLAT THEREOF
RECORDED JUNE 29, 1983 AS DOCUMENT 26666343, IN COOK COUNTY,
ILLINOIS
Property Index Number: 03-35-102-024-0000
SECTION TWO: That the Village of Mount Prospect supports industrial growth, increased
employment, and economic development and the subject property is in furtherance of this
goal.
SECTION THREE: That this Resolution shall be in full force and effect from and after its
passage and approval in the manner provided by law.
Page 269 of 277
AYES:
NAYS:
ABSENT:
PASSED and APPROVED this 2nd day of June, 2026
_________________________________
Paul Wm. Hoefert, Mayor
ATTEST:
__________________________________
Karen M. Agoranos, Village Clerk
Village Clerk
Page 270 of 277
Item Cover Page
Subject Motion to accept the proposal from Charles Equipment of Des
Plaines, Illinois for the purchase and installation of one new
replacement Cummins diesel-powered, emergency stand-by
generator for Fire Station 13 for an amount not to exceed
$192,390.
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N) Y
Dollar Amount $192,390.00 to be paid by insurance. $50,000 deductible paid by the
Village.
Budget Source Risk Management Fund
Category VILLAGE MANAGER'S REPORT
Type Action Item
Information
Fire Station 13 at 111 East Rand Road was placed into service in April 2020. As part of the
facility’s repurposing, an emergency generator was installed to provide continuous 24/7
electrical service to the station. The generator installed was a new Cummins 450 kilowatt (kW)
unit powered by a 14.9 Liter diesel industrial engine with proprietary control and transfer
equipment capable of fully powering the entire fire station if line power is lost.
The generator set underwent annual preventative maintenance, including fluid inspections and
analysis, as well as load bank testing, to ensure reliable operation during emergency
conditions. Maintenance records indicate that the generator was in good operational condition.
The generator came with a 200-hour / 2-year warranty.
On April 7, 2026, scheduled preventative maintenance was being performed on the generator,
including a load bank test, when the engine experienced a catastrophic mechanical failure for
unknown reasons. The failure resulted in irreparable damage to the unit, including a large
breach in the engine block, rendering the generator inoperable. Staff immediately coordinated
the delivery and connection of a temporary generator to the facility to maintain continuous
emergency backup power coverage.
At the time of engine failure, the unit had only 257 hours on the engine and had only been
operated during annual load bank testing and during weekly automated no-load, 30-minute
exercise start-ups.
Staff consulted with multiple industry experts regarding the incident and evaluated options to
either repair or replace the damaged generator engine. Although such failures are uncommon,
Page 271 of 277
experts, including technical representatives from Cummins and from Christopher B. Burke
Engineering, Limited, indicated they had encountered failures of similar magnitude in the
past.
Following these consultations, all parties agreed that complete replacement of the generator
unit was the most appropriate course of action due to the potential for unknown or latent
damage to other critical components, including the power generation system, electrical wiring,
fuel system, and coolant system components.
In addition, staff recommends procuring a Cummins replacement to leverage re-use of the
existing power transfer equipment already installed at Fire Station 13. Installing a different
manufacturer would likely require replacement of the power transfer equipment, resulting in
an additional estimated $50,000 - $60,000 cost.
Despite this anomalous, catastrophic failure, staff is comfortable with Cummins generators
and have utilized them extensively and successfully for a long period of time. Most notably,
the stand-by generator at the Public Works Facility and the stand-by generator at Fire Station
14 have been in use for more than 16 years without incident.
Cummins generators are available through Sourcewell, a nationally recognized cooperative
purchasing program that satisfies the Village’s competitive purchasing and procurement
requirements. Utilizing the Sourcewell cooperative purchasing contract allows the Village to
streamline the procurement process while ensuring competitive pricing and compliance with
applicable purchasing policies. The proposed purchase will be made through Sourcewell
Contract #092222-CCM.
Proposal Results
Staff solicited proposals from Cummins-certified dealers for the removal and replacement of
the failed generator unit. The requested scope of work included the disconnection and removal
of the existing damaged generator, installation of a new replacement unit, reconnection of all
associated electrical and mechanical systems, system startup, testing, and commissioning to
ensure the facility’s emergency backup power capabilities are fully restored.
A total of two proposals were received and evaluated. The results are as follows:
Bidder Remove and 10% Condition Total
Replace Generator contingency
Charles Equipment $174,900.00 $17,490.00 $192,390.00
Midwest Power $175,975.00 $17,597.50 $193,572.50
Discussion
Charles Equipment and Midwest Power both supplied the Sourcewell Joint Purchasing
Agreement Contract Price for the generator ($135,425.00). The cost difference between the
two vendors is attributable to labor, equipment, and materials required for installation of the
Page 272 of 277
generator.
Staff reviewed the submitted proposals for completeness, accuracy, and overall value and
determined that Charles Equipment is the most qualified firm based on its competitive pricing,
relevant experience, and demonstrated performance. Charles Equipment, of Des Plaines,
Illinois, has previously performed generator-related work for the Village and has consistently
met project expectations with respect to quality, responsiveness, and professionalism.
In addition, reference checks conducted by staff indicate that Charles Equipment has
successfully completed projects of similar size and complexity in a satisfactory manner. Based
on this review, staff recommends awarding the project to Charles Equipment.
Staff is also requesting authorization for a 10% contingency to address any unforeseen
conditions or additional work that may be identified during the removal of the existing
generator and installation of the replacement unit. The proposed contingency amount is
$17,490, which would increase the total project authorization to $192,390.
The Village's insurance carrier, the Illinois Risk Management Association (IRMA), will pay for
most of this expense except for the Village's standard $50,000 deductible.
Alternatives
1. Accept the proposal from Charles Equipment of Des Plaines, Illinois, for the replacement
of the emergency backup generator for Fire Station 13.
2. Action at the discretion of the Village Board.
Staff Recommendation
Staff recommends accepting the proposal from Charles Equipment of Des Plaines, Illinois, for
the replacement of the emergency backup generator for Fire Station 13 for an amount not to
exceed $192,390. Excluding a $50,000 deductible, this expense will be paid by the Village's
insurance carrier.
Attachments
1. Charles Equipment Proposal
2. Midwest Proposal
Page 273 of 277
CHARLES EQUIPMENT ENERGY SYSTEMS
“Engine Power Specialist since 1960”
530 Santa Rosa, Des Plaines IL. 60018
Office; (630) 834-6000 Fax: (630) 543-4174
“Take advantage of our full line of rental generators, light towers, ac units, heaters and power distribution equipment”
QUOTATION NO. 4 6 2 3 REV 2 DATE: May 11th, 2026
TO: Mt. Prospect Fire Department HQ REF: Outdoor Emergency
111 E. Rand Road Generator
Mt. Prospect, IL. 60056
Charles Equipment Energy Systems is pleased to have the opportunity to quote the following project.
1. Capture the existing fuel from the damaged unit sub-base tank.
2. Drain the coolant and engine lube oil from the damaged unit and dispose as per EPA guidelines.
3. Disconnect the electrical connections (power source cables, battery charger, block heater and remote
annunciator).
4. Remove damaged unit, take ownership for scrap credit allowance.
5. Pressure wash existing concrete pad.
6. Customer to remove fence, CEES to add 40” of concrete pad extension north of existing to
accommodate new unit.
7. Install new unit (see options), anchor to pad as needed.
8. Reconnection the electrical connections in reverse order as mentioned in item 3.
9. Fabricate exhaust coupling from new to existing tail pipe.
10. Transfer the captured fuel into the new unit, prime system.
11. Perform new engine start-up to include two (2) hour full name plate load bank test (customer to supply
fuel). Perform one (1) hour scheduled operator training.
12. Pricing for a Cummins DEFJ is per Sourcewell contract 09222-CCM valid through November 22, 2026.
Price Complete
One (1) New Cummins DFEJ powered by a QSX15-G9. Level 2 Sound attenuated enclosure with a 56-hour
fuel base tank. $ 174,900.00 plus tax and permits if necessary. In-stock (spec sheets available upon request).
Price includes shipping to jobsite, install material and necessary travel and labor.
TERMS & CONDITIONS: 50% down with order, balance due net 10 Days upon completion of start-up.
Charles Equipment Energy Systems standard terms and conditions of sale, whether attached hereto or not, a copy of
which is on file at the Charles Equipment Energy Systems Corporate office. Charles Equipment Energy Systems hereby
objects to any additional or different terms set forth in Purchaser’s request for quotation, specification, purchase order,
or any other document of purchaser. Acceptance of additional or different terms must be specifically agreed to in
writing by Charles Equipment Energy Systems.
FOB: Jobsite
QUOTATION EXPIRES: Dec 31st, 2026 DELIVERY: Per Option
Accepted: ________________________________ Respectfully submitted,
(Company) CHARLES EQUIPMENT ENERGY SYSTEMS
Signed: __________________________________ Glen Matthews
CEES Service Sales Representative
Page 274 of 277
Title: ___________________ Date: ____________
Page 275 of 277
MIDWEST POWER INDUSTRY QUOTE # 05052026-5
Mount Prospect
Qty Extended
. Description Unit Price Price Line total
G-20 Fire Station
1 Cummins DFEJ 450kw Generator. Please see $135,425.00 $135,425.00
submittal attached
Labor and material to remove and install $40,550.00 $40,550.00
Cummins Generator set. All equipment needed
is included in this cost. Startup with a 2 hr
load bank will be completed by Cummins after
install complete.
NOTE: INCOMING FREIGHT IS NOT INCLDED.
FREIGHT CHARGE WILL BE PRE-PAID BY
M.W.P.I. AND BILLED WITH FINAL INVOCE
Subtotal $175,975.00
Sales Tax N/A
Total
Midwest Power Industry, LLC
4833 Prime Pkwy McHenry, IL 60050 | midwestpowerindusty.com
p.(815) 790-0974 | mwpi@midwestpowerindustry.com
Page 276 of 277
Item Cover Page
Subject As submitted
Meeting June 2, 2026 - REGULAR MEETING OF THE MOUNT PROSPECT
VILLAGE BOARD
Fiscal Impact (Y/N)
Dollar Amount
Budget Source
Category VILLAGE MANAGER'S REPORT
Type Presentation
Information
Discussion
Alternatives
Staff Recommendation
Attachments
None
Page 277 of 277