Mundelein Community Days Commission

AGENDA MUNDELEIN COMMUNITY DAYS COMMISSION MEETING June 18, 2026 - 8:00 AM Village Hall - Room 101 300 Plaza Circle, Mundelein, IL 60060 I. CALL TO ORDER II. ATTENDANCE III. MINUTES APPROVAL A. Approval of the Month DD, 20YY Minutes IV. PUBLIC COMMENTARY V. 2026 MUNDELEIN DAYS PLANNING A. Police, Fire, and Public Works Update B. Layout C. Budget D. Sponsorship E. Fireworks F. Parade G. Carnival H. Pageant I. Music J. Munch / Food Vendors K. Beer Booth L. Special Events Page |1 Page 1 of 11  M. Comments VI. CONCERTS IN THE PARK VII. MEMORIAL DAY PARADE VIII. NEW BUSINESS IX. ADJOURNMENT X. NEXT MEETING - JULY 16, 2026 The Village of Mundelein, in compliance with the Americans with Disabilities Act, requests that persons with disabilities who require certain accommodations to allow them to observe and/or participate in this meeting, or who have questions about the accessibility of the meeting or facilities, to contact the ADA Coordinator at 847-949-3200 to allow the Village to arrange accommodations for those persons. Mundelein Community Days Commission Agenda 6/18/2026Page |2 Page 2 of 11 Mundelein Community Days Commission May 21, 2026 Meeting Minutes CALL TO ORDER The Mundelein Community Days Commission meeting was held on May 21, 2026 at 300 Plaza Circle, Mundelein. Chairperson Salski called the meeting to order at 8:00 AM. ATTENDANCE Chairperson Salski took the roll call. It indicated as follows: Board Attendance PRESENT: Commissioner Salski, Commissioner Newby, Commissioner Krummick, Commissioner Poletto ABSENT: Commissioner Biegel, Commissioner Ditanto, Commissioner Quaiyoom Village Attendance PRESENT: Kelsey Howe, Business Services Manager; Jess Marvin, Special Events Coordinator; Brian Kisselburg, Commander MINUTES APPROVAL Approval of the April 16, 2026 Minutes Motion to approve the Month DD, YYYY, Economic Development Commission Regular Meeting Minutes. PUBLIC COMMENTARY There was no public commentary. 2026 MUNDELEIN DAYS PLANNING Layout Liaison Howe presented the map of the layout and noted the addition of the fourth entrance by the bridge. Budget The Commission discussed the budget deficit. Liaison Howe will create yard signs and flyers to further advertise the event. Chairperson Salski recommended reaching out to a marketing company to assist. Ultimately, attendance is often dictated by factors outside the Commission's control. Sponsorship Page 3 of 11 $59,205 in donations have been received so far, with an additional $17,950 in verbal commitments. Donations are on target to reach the goal of $80,000 by June. Fireworks There was no report. Parade The Navy Band confirmed participation. Liaison Howe will schedule an internal parade meeting to discuss details, logistics, and additional volunteers to direct traffic at the Metra lot. Carnival Commissioner Poletto anticipates a bigger crowd on July 2 due to wristbands. The carnival is ready to go. Pageant The Committee is working with the high school to determine rental hours. They will reach out to Park District regarding the use of the Diamond Lake facility for the contestant party. The Committee has not received many contestant applications, but anticipates more will come after the school year finishes. Music There was no report. Munch / Food Vendors All spots have been filled, however, two new Mundelein restaurants said they would be submitting their application. If they do, the two non-Mundelein businesses will be removed from the lineup. Beer Booth The Commission discussed adding signage around the beer tent advertising the drink selection and the option to pay with a credit card. Special Events All events are confirmed. Comments There were no comments. Page 4 of 11 CONCERTS IN THE PARK Schedule The Commission reviewed the schedule. Liaision Howe explained the concert procedures. Commissioner Quaiyoom will be at most concerts and can provide training to volunteers. MEMORIAL DAY PARADE Lineup and Schedule The Commission reviewed the lineup and schedule for the remembrance ceremony. Commissioner Poletto will bring flags and a wagon to have the Boy Scouts pass out to parade spectators. NEW BUSINESS There was no new business. ADJOURNMENT Motion to Adjourn the meeting at 8:38 AM. RESULT: Passed [Yes 4, No 0, Abstained 0] MOVER: Commissioner Michael Krummick SECONDER: Commissioner Karrie Newby AYES: Ron Salski, Karrie Newby, Michael Krummick, Robert Poletto NAYS: None ABSTAIN: None NEXT MEETING - June 18, 2026 Page 5 of 11  July 2 - July 5 Courtland Commons Refer to Map on Page 10 Saturday, June 27 5 p.m. Little, Junior, & Miss Mundelein Pageants - Mundelein High School ~ 2ΊVLWH Schedule of Events Sponsored By Mundelein Community Bank And All Ages Medical Center The Miss Mundelein Pageants will take place on Thursday, July 2, 2026 Saturday, June 27 at 5:00 PM at Mundelein High School. 4-10 p.m. Mundelein Munch ~ Courtland Commons Then, the Mundelein Community Days festival returns Map: 3 July 2-5 at Courtland Commons. Celebrate America’s 250th birthday the Mundelein way with great food, 4-8 p.m. Fire Engine Rides Sponsored by Ace Hardware – Mundelein, Auto Land Group, spectacular fireworks, and plenty of activities for kids Lakeside Recreation Center and TieMart ~ and families to enjoy throughout the weekend. Seymour Ave. and Crystal St. ~ Map: 5 The Community Days Commission has once again lined 4:30 p.m. Introduction of Mundelein Queens up annual crowd favorites along with exciting new bands Mainstage ~ Map: 6 for an unforgettable weekend of live entertainment. 5-10 p.m. Carnival Sponsored by American Legion Post #867 (wristbands 5-9pm) Santa Maria Meadow July 2 - Feel Good Party Band – A high-energy party band known for dance hits spanning pop, rock, funk, 5-7 p.m. Feel Good Party Band Sponsored by and classic favorites. Old National Bank and Campanella & Sons, Inc ~ Main Stage ~ Map: 6 Vince Magsino – Chicago-area DJ recognized for energetic live mixing and entertainment 7-8 p.m. DJ Vince Magsino Sponsored by Components for Industry - CFI and Grade A Mike and Joe – Modern rock cover band playing Asphalt Services ~ Main Stage ~ Map: 6 popular rock from the 90’s through today 8-10 p.m. Mike and Joe Sponsored by “C” Lombardo Installations and Mundelein Community July 3 - The Breakfast Club – Nationally known Bank ~ Main Stage ~ Map: 6 ‘80s tribute band delivering a nostalgic, high-energy concert experience Friday, July 3, 2026 Disco Circus – Lively disco and dance band that 12-11 p.m. Mundelein Munch ~ Courtland Commons recreates the excitement of the 1970s Map: 3 12-2 p.m. Rope Making Hosted by Boy Scouts Troop 198 ~ Activity Tent ~ Map: 4 July 4 - The Four C Notes – Midwest’s only tribute band dedicated to recreating the music 12-3 p.m. Balloon Twister Sponsored by of Frankie Valli and the Four Seasons CIC Corporation and Kilcoy Global Foods Kids’ Zone Tent ~ Map: 2 Judson Brown – Known for soulful vocals and 1-2 p.m. Magician Sponsored by Alef Sausage, Inc. a blend of rock, Americana, and country favorites. and Old National Bank ~ Kids’ Zone Stage Map: 1 July 5 - Petty Kings – Dedicated to performing the 2-4 p.m. Crafting with the Arts Commission timeless music of Tom Petty and the Heartbreakers Activity Tent ~ Map: 4 Soda – Energetic performances of pop, rock, and 2-11 p.m. Carnival Sponsored by American dance hits that keep audiences engaged all night. Legion Post #867 ~ Santa Maria Meadow Page 6 of 11 4-8 p.m. Fire Engine Rides Sponsored by Ace 2-4 p.m. Face Painting Courtesy of Mundelein Hardware – Mundelein, Auto Land Group, Queens Activity Tent ~ Map: 4 Lakeside Recreation Center and TieMart ~ 2-11 p.m. Carnival Sponsored by American Legion Seymour Ave. and Crystal St. ~ Map: 5 Post #867 ~ Santa Maria Meadow 5-7 p.m. Breakfast Club Sponsored by All Ages 3-7 p.m. Pony Rides Sponsored by Bill’s Pizza & Medical Center ~ Main Stage ~ Pub ~ 440 E. Crystal St. ~ Map: 10 Map: 6 3-7 p.m. Petting Zoo Sponsored by Garden Fresh 7 p.m. Jalapeno Eating Contest Hosted by El Barrio Market and Advia Credit Union ~ Restaurant and H&H Productions ~ 440 E. Crystal St. ~ Map: 10 Mainstage Grounds ~ Map: 7 4-7 p.m. Pickleball Tournament (Men’s Doubles) 8:30-11 p.m. Disco Circus Sponsored by Alef Sausage Sponsored by Carmel Catholic Street Inc. and Mundelein American Legion Scenes ~ Kracklauer Park Pickleball Courts ~ Post #867 ~ Main Stage ~ Map: 6 Map: 9 4-7 p.m. Fire Engine Rides Sponsored by Ace Hardware – Mundelein, Auto Land Group, Saturday, July 4, 2026 Lakeside Recreation Center, and TieMart ~ 8 a.m. Mundelein Park District’s Freedom Seymour Ave. and Crystal St. ~ Map: 5 Classic 5k/Walk ~ 2ΊVLWH 5-7 p.m. The Four C Notes Sponsored by Garden Fresh Market and Premier Veterinary Group ~ 9 a.m. Pet Parade & Cute Pet Tricks Sponsored by Main Stage ~ Map: 6 Premier Veterinary Group and PetWise Brands (Pet Factory) ~ Santa Maria South 7 p.m. Hot Dog Eating Contest Hosted by Luke’s Property – NW corner of Seymour Ave. of Mundelein and H&H Productions and Courtland St. ~ Map: 8 Main Stage Grounds ~ Map: 7 9-3 p.m. Car Show Sponsored by Illinois Vehicle Auto 8:30-11 p.m. Judson Brown Sponsored by Kilcoy Global Insurance and MGN Lock Key & Safes, Inc. Foods and Gewalt Hamilton Associates, Inc. Main Stage ~ Map: 6 Santa Maria West Lot ~ Map: 12 9:30 p.m. Fireworks Sponsored by All Ages Medical 10-1 p.m. Pickleball Tournament (Mixed Doubles) Center, Gewalt Hamilton Associates, Inc., Sponsored by LandCare ~ Kracklauer Park Old National Bank, & Groot Industries Pickleball Courts ~ Map: 9 12-11 p.m. Mundelein Munch ~ Courtland Commons Sunday, July 5, 2026 Map: 3 7-11 a.m. Pancake Breakfast Hosted by Mundelein 12-1 p.m. Dave DiNaso’s Traveling World of Reptiles Fire Association Main Tent ~ Map: 11 Sponsored by MacLean-Fogg Company and 10-12 p.m. Police Department Community Booth Grade A Asphalt Services ~ Kids’ Zone Stage ~ Kids’ Zone Tent ~ Map: 2 Map: 1 11 a.m. K9 Demonstration ~ Kids’ Zone Stage 12-3 p.m. Caricature Artist Sponsored by Gewalt Map: 1 Hamilton Associates, Inc. and Campanella & Sons, Inc. ~ Kids’ Zone Tent Map: 2 12-8 p.m. Mundelein Munch ~ Courtland Commons Map: 3 12-3 p.m. BINGO Hosted by Knights of Columbus 12-3 p.m. BINGO Hosted by Knights of Columbus Main Tent ~ Map: 11 Main Tent ~ Map: 11 12-5 p.m. Mundelein History Day Hosted by the 1 p.m. Parade Sponsored by “C” Lombardo Mundelein Historical Commission Installations ~ MHS - Hawley St. - Seymour Heritage Museum, 601 E. Noel Dr. Ave. - Division St.-Metra ~ 2ΊVLWH 2ΊVLWH 2-8 p.m. Carnival Sponsored by American Legion 12:30-1:30 p.m. Bags Tournament Registration Post #867 ~ Santa Maria Meadow Tighthead Brewing Co. ~ 2ΊVLWH 3-5 p.m. Petty Kings Sponsored by CIC Corporation 1-4 p.m. Pickleball Tournament (Women’s Doubles) and Terrabis ~ Main Stage ~ Map: 6 Sponsored by Groot Industries ~ 3:30 p.m. Big Bubble Blast Sponsored by Kracklauer Park Pickleball Courts ~ Components for Industry - CFI Map: 9 Kids’ Zone Tent ~ Map: 2 2 p.m. Bags Tournament Sponsored by Kloss 5 p.m. Hot Wing Eating Contest Hosted by Park Distributing and Terrabis ~ Tighthead Street Restaurant and H&H Productions Brewing Co. ~ 2ΊVLWH Main Stage Grounds ~ Map: 7 2 p.m. Jim Gill – A Sing-Along and Play-Along 6-8 p.m. Soda Sponsored by MacLean-Fogg Concert Hosted by Fremont Library Company and Groot Industries ~ Kids’ Zone Stage ~ Map: 1 Main Stage Map: 6 Page 7 of 11  Thank You! 2026 Mundelein Community Days Sponsors This event would not be possible without your generous support and sponsorship! A tremendous thanks to all the businesses, organizations, and individuals who help make Mundelein Community Days the best festival in Lake County! Star Level Concert In Platinum Level Silver Level The Park Sponsors ($6,000) Firework Sponsors ($3,150) Event Sponsors ($1,050) Alef Sausage Inc. All Ages Medical Center Ace Hardware - Mundelein “C” Lombardo Installations Gewalt Hamilton Associates, Inc. Advia Credit Union Mundelein Community Bank Old National Bank Auto Land Group Groot Industries Bill’s Pizza & Pub Diamond Level Carmel Catholic Street Scenes Beverage Sponsors ($4,200) Gold Level Illinois Vehicle Auto Insurance Music Sponsors ($2,100) Kloss Distributing CIC Corporation Campanella & Sons, Inc. Lakeside Recreation Center Kilcoy Global Foods Components for Industry - CFI LaLuzerne & Smith, Ltd MacLean-Fogg Company Garden Fresh Market LandCare Mundelein American Legion Post #867 Grade A Asphalt Services LAS Hardwoods Premier Veterinary Group MGN Lock Key & Safes, Inc. Terrabis PetWise Brands (Pet Factory) TieMart Bronze Level ($525) Baxter & Woodman Kristan Funeral Home Behm Enterprises, Inc. Lee Concessions SPECIAL THANKS TO Caliber Collision Luke’s of Mundelein VIP TENT SPONSORS! Christopher B. Burke Engineering, LTD McDonald’s - Mendez Family LaLuzurne & Smith, Ltd. DRS Skinner’s Amusements Mundelein Automotive LAS Hardwoods Gustafson Body Shop Mundelein Crossings Hoerr Construction Inc. Peter Baker & Son Co. Greg’s Frozen Custard HR Green Sawvell Tree Service Jewel-Osco -LΊ\/XEHRI0XQGHOHLQ Seyda Calderwood Allstate Smokin’ Jack’s BBQ KI Martial Arts Sysmex America Tony Cannoli Thorntons Copper Level ($150) AA Beauty & Esthetics Debbie Shutter Mundelein Animal Hospital Accounting Freedom Elva’s Burrito Express - Fox Lake Mundelein Family Dental Carpets In The Park Exclusive Design Cabinetry Inc. Mundelein LGBT Alliance and Allies Cherokee Printing & Services, Inc. Fair Haven Auto Orthodontic Experts Mundelein Classic Violins Inc. GLMV Chamber of Commerce Prime Beef Comfort Inn & Suites Great Clips Quick Pick Liquors Mundelein-Vernon Hills Hair & Company Salon Suites Serendipity Child Care Center of Mundelein Convergint Technologies IG Tax & Accounting, Inc. Shear Paradise Pet Salon Cutler Workwear John Lucente Barber Shop Shi Rei Kai Lake Street Rental Three Birds Yarn Studio In-Kind Donations American Legion Post #867 Culver’s - Mundelein Jeanine Weaver Mundelein Building Department Pancho Keigan Barefoot Bay Dance Academy of Libertyville Jimano’s Pizza - Mundelein Mundelein CERT Team Park Street Restaurant Bay Area Diamond Company Darren Siembal Just For Fun Roller Rink Mundelein Community Bank Pet Supplies Plus Betty Hurmis Debbie Shutter Kendra Scott - Kildeer Mundelein Community Connection PetWise Brands (Pet Factory) Biegel Family El Barrio Restaurant KI Martial Arts Mundelein Fire Association Pine Meadow Golf Course Bill’s Pizza & Pub Elite Dance Co. Knights of Columbus Mundelein Fire Department Premier Veterinary Group Boy Scout Troop #198 ETS - Mundelein Lakeside Recreation Center Mundelein Historical Commission Santa Maria Del Popolo BRZ.Photography! Fremont Library Luke’s Of Mundelein Mundelein Park & Recreation District Shear Paradise Pet Salon Cindy Barr GLMV McDonald’s - Mendez Family Mundelein Police Department Taco Burrito Express- Mundelein &KLFN΋O$9HUQRQ+LOOV *ROG΋VK6ZLP6FKRRO Messy Masterpiece Mundelein Public Works & Engineering Terri Voss Chelito’s Mexican Restaurant H&H Productions Mundelein Animal Hospital Mundelein Queens Tighthead Brewing Co. Holly Kim Mundelein Arts Commission Ninja Kidz Action Park Page 8 of 11 A SPECIAL SHOUT OUT TO OUR STAR, MUNCH DIAMOND, PLATINUM & GOLD SPONSORS!! VENDORS Platinum Level Star Level Concerts In Fireworks Sponsors ($3,150) Bill’s Pizza & Pub The Park Sponsors ($6,000) Alef Sausage Inc. All Ages Medical Center Brothers BBQ 4 U Gewalt Hamilton Associates, Inc. “C” Lombardo Installations Old National Bank Chicago Ramen Mundelein Community Bank Groot Industries Cin-Teas-Boba Gold Level Music Sponsors ($2,100) El Sazon de Edmar Diamond Level Beverage Sponsor ($4,200) Campanella & Sons, Inc. Frozen Dreamz Components for Industry - CFI CIC Corporation Garden Fresh Market Gaby’s Funnel Cakes Kilcoy Global Foods Grade A Asphalt Services Lee Concessions MacLean-Fogg Company Premier Veterinary Group Mundelein American Legion Post #867 Terrabis Luke’s of Mundelein MUNDELEIN COMMUNITY DAYS COMMISSION Pop’s Pizza • Ron Salski, Chair • Karrie Newby, Sponsorship Chair Prime Beef • Virginia Biegel, Pageant Chair • Bob Poletto, American Legion Representative Supermercado Giselle • Laura Ditanto, Parade Chair • Shah Quaiyoom, Music Chair • Mike Krummick, Beverage Chair • Kelsey Howe, Village Liaison Tamales Diana Page 9 of 11  2026 Mundelein Community Days Budget EXPENDITURES 2024 Acutal 2025 Proposed 2025 Actual 2026 Proposed 2026 Actual Munch: Dram Shop Insurance $600.00 $750.00 $600.00 $600.00 Tents/VIP Tent/Riser for Sound $7,885.00 $8,000.00 $8,000.00 $8,000.00 $8,845.00 VIP Tent Miscellaneous Supplies $213.92 $300.00 $229.27 $300.00 Toilets $5,991.00 $6,000.00 $5,975.00 $6,200.00 $5,975.00 Beer, Wine, Pop, Water & Cups $22,323.16 $23,000.00 $20,383.23 $23,000.00 Land Rental $4,756.54 $5,000.00 $5,000.00 $5,500.00 $5,000.00 Public Works Miscellaneous Supplies $1,010.72 $1,000.00 $1,224.85 $1,200.00 $39.96 Facility Maint. Miscellaneous Supplies $1,585.42 $1,500.00 $2,220.92 $1,500.00 ComEd $500.00 $500.00 $500.00 $2,000.00 Informational/Sponsor Signs $3,602.17 $4,000.00 $2,099.42 $4,000.00 $1,281.08 Taylor Rental (Tables) $232.50 $250.00 $287.50 $300.00 Ice $100.02 $200.00 $236.24 $250.00 State Liquor License $25.00 $25.00 $25.00 $25.00 Tickets $329.18 $350.00 $248.54 $300.00 $274.97 Carders $1,800.00 $1,900.00 $2,040.00 $2,300.00 Munch Security $2,150.00 $2,300.00 $2,400.00 $2,500.00 $2,350.00 T-Shirts (Security, Parade, Commission) $579.40 $550.00 $535.60 $600.00 Trash Bags/Sanitizer $773.50 $800.00 $775.00 $800.00 Wrist Bands $157.89 $250.00 $208.35 $250.00 $166.18 Portable Lighting Rentals $874.87 $1,000.00 $529.30 $600.00 Beer Sales Credit Card Fees $584.55 $850.00 TOTAL $55,490.29 $57,675.00 $54,102.77 $61,075.00 $23,932.19 Parade: Stiltwalker $600.00 $600.00 $0.00 $600.00 $650.00 Music and Entertainment for Parade $14,950.00 $15,500.00 $15,250.00 $16,000.00 $14,650.00 Ribbons $234.60 $250.00 $201.95 $250.00 $217.75 Parade Permit Fee $100.00 $100.00 $51.48 $100.00 $52.50 TOTAL $15,884.60 $16,450.00 $15,503.43 $16,950.00 $15,570.25 Miss Mundelein: Pageant Filming $450.00 $450.00 $450.00 $450.00 Judges/Tabulators $300.00 $300.00 $250.00 $300.00 Prize Money $2,250.00 $2,250.00 $3,075.00 $2,250.00 Trophies, Crowns, Banners $586.57 $600.00 $704.14 $600.00 Postage/Printing $25.65 $150.00 $365.00 $200.00 T-Shirts $242.00 $250.00 $214.00 $250.00 Flowers $992.50 $1,100.00 $1,095.00 $1,200.00 Judges' Dinners $166.54 $300.00 $202.97 $300.00 Signs $174.51 $250.00 $174.51 $250.00 Miscellaneous Supplies $85.32 $250.00 $118.47 $250.00 $114.78 Photographs $150.00 $150.00 $150.00 $250.00 Lake County Pageant Entry fees $125.00 $125.00 $125.00 $125.00 Pageant Emcee $100.00 $100.00 $100.00 $100.00 Contestant and Volunteer Dinner $279.03 $300.00 $0.00 $0.00 Fundraising, Contestant Prizes/Giveaways $644.95 $0.00 $271.00 $1,000.00 Pageant Website $450.00 $0.00 $490.80 $0.00 MHS Facility Rental $2,500.00 $330.00 TOTAL $5,648.09 $6,575.00 $7,785.89 $10,025.00 $114.78 Music $26,300.00 $28,000.00 $27,900.00 $29,000.00 ASCAP License Fee $434.00 $450.00 $456.46 $475.00 $463.96 BMI License Fee $435.00 $450.00 $446.00 $450.00 $459.00 Generator Rental $1,774.50 $1,900.00 $1,809.50 $1,900.00 Sound, Stage, and Lighting $23,737.29 $24,500.00 $24,137.30 $24,500.00 $24,590.00 TOTAL 52,680.79 55,300.00 54,749.26 56,325.00 25,512.96 Fireworks $35,000.00 $35,000.00 $40,000.00 $40,000.00 Events and Activities: Butterfly Event $400.00 $400.00 $0.00 $0.00 $0.00 Horseshoe Pits $161.70 $175.00 $154.80 $175.00 $0.00 Car Show $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 Bags Tournament $123.04 $100.00 $0.00 $100.00 $0.00 Pony Rides & Petting Zoo $1,500.00 $1,600.00 $1,800.00 $2,000.00 $1,850.00 Pet Parade (Trophies) $259.00 $275.00 $287.00 $300.00 $172.00 Dave DiNaso's Reptile Show $475.00 $500.00 $500.00 $500.00 $575.00 Face Painting $40.90 $50.00 $46.96 $50.00 Balloon Twister $614.00 $625.00 $644.00 $675.00 $669.00 Caricuature Artist $450.00 $550.00 $540.00 $600.00 $540.00 Princess Meet and Greet $0.00 $0.00 $0.00 $0.00 $0.00 Magician $460.00 $475.00 $415.00 $475.00 $425.00 Street Magic $200.00 $200.00 $0.00 TOTAL $5,983.64 $6,500.00 $5,887.76 $6,375.00 $5,731.00 6/15/2026 Page 10 of 11 Miscellaneous: Sponsor Gift $1,200.00 $1,013.84 $1,200.00 $967.01 Sponsor Tent Food $0.00 $1,200.00 $0.00 $1,200.00 Printing, Mailing, Window Clings $313.00 $700.00 $665.00 $500.00 $193.34 Postage $500.00 Village Float $89.14 $150.00 $349.00 $250.00 TOTAL $402.14 $3,250.00 $2,027.84 $3,650.00 $1,160.35 TOTAL $171,089.55 $180,750.00 $180,056.95 $194,400.00 $72,021.53 REVENUES: 2024 Acutal 2025 Proposed 2025 Actual 2026 Proposed 2026 Actual Parade Entry Fees $570.00 $500.00 $510.00 $500.00 Donations $78,000.00 $72,000.00 $75,950.00 $80,000.00 Miss Mundelein Ticket Sales $635.00 $750.00 $440.00 $350.00 Miss Mundelein Fundraising $881.17 $750.00 Beer and Wine Sales $72,199.00 $80,000.00 $58,296.00 $75,000.00 ATM machine revenue $1,222.00 $700.00 $591.00 $700.00 American Legion $3,500.00 $3,500.00 $3,500.00 $3,500.00 Munch Entry Fees $11,600.00 $11,750.00 $11,725.00 $11,725.00 Reimbursement from American Legion for portable toilets $975.00 $975.00 $975.00 $975.00 TOTAL $168,701.00 $170,175.00 $152,868.17 $173,500.00 $0.00 NET -$2,388.55 -$10,575.00 -$27,188.78 -$20,900.00 -$72,021.53 Page 11 of 11