Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
Agenda of the Lee County Board October 15, 2019 9:00 A.M.
3rd Floor Boardroom Old Lee County Courthouse
112 E. Second St. Dixon, IL 61021
Call to Order: Pledge of Allegiance: Roll Call:
Announcements: Please mute or tum off cell phones. Sheriff Simonton update on LEC Project.
Approval of Board Minutes of: September 1 7, 2019 Regular Board meeting.
To Zoning Board: No Petitions
To Planning Commission: No Petitions
From Zoning Board: No Petitions
From Planning Commission: No Petitions
Board Member Comments:
PublicNisitor Comments: a. Items on the agenda - visitors allowed 10 minutes b. Items not on the agenda - visitors allowed 5 minutes
Reports of Committees: Finance: Bob Olson, Chair Transportation/ Solid Waste: Jerry Leffelman, Chair Properties / Planning / Zoning: David Bowers, Chair LOTS (Lee Ogle Transportation System): Jim Schielein, Liaison Administrative Services: Judy Truckenbrod, Chair Public Safety: Mike K.oppien, Chair Blackhawk Hills Regional Council: Tim Deem, Liaison 911 Board: Tim Deem, Liaison Tourism: Bill Palen, Liaison Health Department: Bob Olson, Liaison Tri-County Opportunities Council: Marvin Williams, Liaison United Counties Council of Illinois (UCCI): Greg Witzleb Executive/ Claims: John Nicholson, Chair
County Officers Reports, Request for Deposit of Funds, Orders Paid in Vacation
Page2 Old Business:
Discussion on reduction in members of the County Board.
New Business:
Ordinance: Overweight oversized revised ordinance. (hold over until November) Highway Department Resolution: Annual Real Estate 2019 Tax Levy (hold over until November) Resolution: Budget FY 2020 (hold over until November) Resolution: Appointment ofinterim States Attorney Resolution: Setting County Board Meeting Dates for FY 2020. Resolution: CAD /RMS Project with ETSB and Dixon PD.
Probation request for New Hire. Request for Maintenance/Custodial Position. Bailiffs part-time hourly increase.
Appointments:
Executive Session: 5 ILCS 120/2 (c) (1) 5 ILCS 120/2 (c) (11) Litigation
Mileage & Per Diem
All Bills & Appropriations allowed by roll call:
Motion to Adjourn:
Finance Committee Meeting - October 10, 2019 Third Floor Board Conference Room, Old Lee County Courthouse---9:00 am 112 E Second St, Dixon, Illinois 61021
Meeting called to order at 9:00 a.m. by Chair Bob Olson.
Approval of Minutes The September 2019 minutes of the Finance Committee were approved without modification.
Members present Chair Bob Olson, Vice Chair Marilyn Shippert, Tom Kitson, and Lirim Mimini.
Members absent Dave Bowers (Present via phone) and Jim Schielein.
Guests
UNAPPROVED
Denise McCaffrey (Circuit Clerk), Dave Harvey (Bailiff)(9:9:03), John Simonton (Sheriff)(l0:15), Theresa Wittenauer (Administrator), Paul Rudolphi (Treasurer), Staci Stewart (Probation), Mike McBride (IT/GIS), Greg Gates (LOTS), Wendy Ryerson (Assessor), Mike Koppien (Board Member), Shelley Dallas (ETSB)(9-9:28), Judy Truckenbrod (Board Member), Cathy Myers (County Clerk), John Nicholson (County Board Chairperson)(9:12), Matt Klahn (State's Attomey)(9:13), Dee Duffy (Zoning Administrator)(9:28-9:57), Jay Wetmor (Civil Senior Project Engineer from Westwood), Courtney Kennedy (EGBL&C Representing Geronimo Energy), Amber Miller (Development Consultant from Geronimo Energy), Keith Bolin (Geronimo Energy), Bill Palen (Board Member)(l 0:55), and Becky Brenner (Board Secretary).
Guest Comments Cathy Myers reported that she received $18,922.47 from the NRS Grant. These funds will be deposited into County General. This basically reimburses the yearly expense for the VEMACS Program and will cover the printing cost of the voter ID cards.
Mike McBride reported that CivicPlus has started content migration from the old website to the new website. He reiterated that the line item for the email licenses will continue to increase because of the changing demands of Microsoft.
Motion from Tom Kitson: To approve the Treasurer's Financial Monthly Report. Second by Lirim Mimini: Motion carried unanimously by voice vote.
Old Business Motion from Tom Kitson: To approve the LEC claims. Second by Marilyn Shippert: Motion carried unanimously by voice vote.
The committee revisited the Bailiffs salary in the FY20 Annual Budget, there were no changes.
Motion from Marilyn Shippert: To Approve the FY20 Annual Budget and send to Executive Committee for Full County Board. · Second by Tom Kitson: Motion carried unanimously by voice vote.
Wendy Ryerson reported that the 2019 Real Estate Levy reflected 4.99%, which means the County would end up about $343,000 more than last year if the total 4.99% estimated is correct.
Motion from Tom Kitson: To Approve the 2019 Real Estate Tax Levy and send to Executive Committee for 1 full County Board.
Second by Marilyn Shippert: Motion carried unanimously by voice vote.
2
2
New Business Shelley Dallas walked the committee through the CAD (Computer Aided Dispatch)/RMS (Records Management System) project with ETSB and Dixon Police Department. CAD is the program that dispatchers use to input and track data and keep track of officers. RMS is what the Sheriffs Office and the Dixon Police Department use. The Sheriffs Office also uses a Jail and civil process records management system. The systems need to be replaced. Soon they will no longer be supported. CAD historically and typically has been paid for by ETSB. RMS statutorily cannot be paid for by the ETSB because it is not an emergency data entry system. One option that has come to light is what is called Sole Source Procurement. This means an integration with CAD/RMS Flex, radio network and 911 telephones from a single vendor under one umbrella, for a considerable cost savings. Bottom line number for the County would be $227,599.10 a five (5) year period.
Motion from Marilyn Shippert: To Move the CAD/RMS Project with the ETSB and Dixon PD to the Executive Committee to be put on Full County Board. Second by Lirim Mimini: Motion carried unanimously by voice vote.
Courtney Kennedy spoke on behalf of Junction Solar in regards to their 100 megawatt solar farm in Alto and Reynolds Townships. Junction Solar LLC is a subsidiary of Geronimo Energy LLC. In May of 2019 Junction Solar submitted an application for a special use permit. They underwent several nights of evidentiary hearings in front of the Zoning Board of Appeals. The ZBA gave a recommendation with certain conditions attached, and the County Board approved the plan with those conditions. One of those conditions included a requirement that Junction Solar enter into what is known as an Agricultural Mitigation Impact Agreement (AilvlA) which relates to financial assurances required for the decommissioning plan. The AilvlA is generally done prior to construction and must be entered into 45 (forty-five) days prior to construction. Construction for Junction Solar is looking to be late 2020 or early 2021 which is well in advance of that deadline.
Standard AIMA forms on point for decommissioning require that financial assurance be phased in over 11 years. 10% of the estimated deconstruction cost is due on or before the first anniversary of the commercial operation date. 50% of the estimated deconstruction cost has to be funded on or before the 6th anniversary of the commercial operation date and then 100% of the estimated deconstruction cost has to be funded on or before the 11th anniversary of the commercial operation date. Additionally the AilvlA provides that after the 10th anniversary the County may, but is not required to reevaluate the estimated cost of deconstruction and can adjust that moving forward. This can happen every 5 years thereaft~r of that commercial operation date. Junction Solar is requesting that the County accept a letter of credit as an acceptable means of financial assurance for the decommissioning plan in accordance with the AilvlA requirements. This would be phased out over that 11 year period.
Junction Solar is proposing that it be required to post a minimum of $25,000 per megawatt for the decommissioning plan by way of a letter of credit on the same timeline set forth in the AilvlA. Junction Solar understands that a letter of credit might cause the county to incur additional costs so they would like to offer the county an administrative fee based on a calculation of $55 per megawatts for the life of the project.
Jay Wetmore walked the committee through a PowerPoint presentation in regards to the purposes, challenges, and typical tasks required in decommissioning a solar farm.
Motion from Tom Kitson: To Table the Decommissioning of the Solar Farm Discussion. Second by Lirim Mimini: Motion carried unanimously by voice vote.
Matt Klahn presented the resolution to appoint an interim State's Attorney and walked the committee through the process of appointing an interim State's Attorney in light of his recent appointment as Associate Judge for the 15th Judicial Circuit later in the month. Matt's recommendation for the interim State's Attorney is Charley Boonstra.
Staci Stewart came to committee to request an additional employee that would be added to the Probation and Courts Services Department. The department has been given approval from the State of Illinois to move forward in filling the position with full reimbursement from the state starting December 1, 2019.
3
3 Motion from Tom Kitson: To Send the New Hire Request from the Probation Department to Executive Committee. Second by Lirim Mimini: Motion carried unanimously by voice vote.
Theresa Wittenauer did touch on the Cannabis Sales Tax and Minimum Wage topics that were discussed in the Department Head meeting earlier in the month.
Dave Bowers addressed the committee in regards to the request for the maintenance/custodial position. The position was discussed during the budgeting process and the salary was accounted for in the FY20 budget.
Motion from Marilyn Shippert: Approve the Request for Maintenance/Custodial Position. Second by Lirim Mimini: 2 Yes Votes, 2 No Votes, Chair broke the tie Voting to Fill the Maintenance/Custodial Position
Dave Bowers also addressed the committee in regards to striping and sealing the New Courts Building parking lot and the employee parldng lot to the West at the cost of $25,500.
Motion from Marilyn Shippert: To Table the Striping and Sealing of the New Courts Parldng Lot. Second by Tom Kitson: Motion carried unanimously by voice vote.
Motion from Tom Kitson: To Enter into Executive Session According to Open Meetings Act: 5 ILCS 120/2 ( c )(11) - Litigation Second by Lirim Mimini: Motion carried unanimously by voice vote.
Roll call vote going into Executive Session: Chair Bob Olson, Vice Chair Marilyn Shippert, Tom Kitson, Lirim Mimini, and Dave Bowers (Via phone call).
Also present: Matt Klahn, Denise McCaffrey, Judy Truckenbrod, Bill Palen (Board Member), Theresa Wittenauer, Charley Boonstra (Assistant State's Attomey)(l 1 :02) and Becky Brenner.
Entered into Executive Session at 10:51 a.m., started Executive Session at 10:57 a.m., following a short break.
Motion from Tom Kitson: To Come Out of Executive Session Second by Lirim Mimini: Motion carried unanimously by voice vote.
Entered back into Finance Committee 11: 10 a.m.
Members present for roll call vote: Chair Bob Olson, Vice Chair Marilyn Shippert (11 :05-11 :08), Tom Kitson, Lirim Mimini, and Dave Bowers (Via phone call).
Also present: Matt Klahn, Denise McCaffrey, Judy Truckenbrod, Bill Palen, Theresa Wittenauer, Charley Boonstra, and Becky Brenner.
Motion to adjourn Marilyn Shippert: Seconded by Tom Kitson: Motion carried unanimously by voice vote.
Meeting adjourned at 11:12 a.m. Respectfully Submitted by, Becky Brenner - Lee County Board Secretary
The next scheduled Finance Committee meeting will be 9:00 a.m. on Thursday, November 14, 2019.
LEE COUNTY TRANSPORTATION AND SOLID WASTE COMMITTEE MEETING MINUTES
MONDAY OCTOBER 7, 2019- 8:00AM Lee County Highway Department
1629 Lee Center Road, Amboy, Illinois 61310
The Lee County Transportation and Solid Waste Committee met at 8:00 A.M. on the above date to conduct their regular monthly audit together with other County Highway business. The following members were present: Doug Farster, Kasey Considine and Jim Schielein. Also present: County Engineer David Anderson, Assistant County Engineer Brian Tjemlund (9:15 - 9:30) County Administrator Theresa Wittenauer (8:00-8:20),
County Administrator's Report: Ms. Wittenauer reported on the following: • Employee biometric screening will take place this month. • A Maintenance Supervisor has been hired. • A search for a maintenance/janitorial staff person will commence soon. This position is accounted
for in the proposed 2020 budget. • EEO information has been collected from the employees and is currently being processed. • The LEC will be operational by the end of the month. • Department Heads have been asked to provide the anticipated impacts of recreational marijuana
and the increased minimum wage to their respective departments.
The committee audited claims from the previous month. The claims were as follows: County Highway $7,855.87 and payroll of $63,718.32; County Motor Fuel $71,877.83 and Township Motor Fuel $83,576.46. The committee also reviewed the request for deposit of funds in the amount of $140,095.39 into the County Highway Fund; and $1,047.01 into the County Special Bridge Fund.
County Highway Report: Mr. Anderson discussed the new ordinance for over dimension vehicle permit fees. Without a quorum the committee could not take action on the issue, but recommended the ordinance be presented at the Executive Committee for consideration.
Mr. Tjemlund presented a County Pavement Condition Report based on the P ASER evaluation system. The report contains a pavement condition rating for each segment of the County's 220 miles of roadway. Each rating has suggested corrective actions which allow the department to estimate the costs to properly maintain each roadway. This will be used as a planning tool for the department's long range infrastructure expenditures in addition to scheduling preventative maintenance. The report is also part of the requirements necessary for the department to use its Federal funds for pavement preservation projects.
Solid Waste Report: No report.
The next Transportation and Solid Waste Committee meeting will be on Monday, November 7, 2019 at 8:00 a.m. at the Highway Department office in Amboy.
With no other business to discuss, the meeting adjourned at 9:45 A.M.
4 Respectfully Submitted, David Anderson
5
Properties/Planning/Zoning Committee Meeting - October 8, 2019 Third Floor Board Conference Room, Old Lee County Courthouse - 9:00am 112 E Second St, Dixon, Illinois 61021
Meeting called to order on at 9:02 a.m., by Vice Chair Bill Palen.
Members present Vice Chair Bill Palen, David Bally, and Marvin Williams.
Members absent Chair Dave Bowers (although present via phone), and Chris Norberg.
Guests
UNAPPROVED
John Nicholson (County Board Chairperson), Matt Klahn (State's Attomey)(9-9:37), Charley Boonstra (Assistant State's Attomey)(9-9:37), Dee Duffy (Zoning)(9-9:43), Teri Zinke (Animal Control)(9-10:07), Greg Gates (LOTS), Marilyn Shippert (Board Member), John Simonton (Sheriff), and Becky Brenner (Board Secretary).
Approval of Minutes The September 2019 minutes of the Properties/Planning/Zoning Committee were approved as written without modification.
Review of Claims & Reports Motion from Marvin Williams: To approve all claims for Animal Control, Rabies, Maintenance, Zoning, and LOTS. . Second by Dave Bally. Motion carried unanimously by voice vote.
John Nicholson updated the committee on the power outage issues that the County experienced last month. The issue at the New Courts building was resolved by replacing a trickle charger that had quit. The Properties Committee along with Mike McBride will be looking into purchasing uninterrupted power supplies (UPS' s) for Old Courthouse servers and possibly a generator that would support sensitive electronic equipment during a power outage.
Department Head Reports Greg Gates walked the county through the LOTS monthly report. He reported that Kari was facilitating the first of two retreat days with the National Center on Mobility Management. Greg met with IDOT officials at the IPTA Conference in Chicago. Ground was broken for the new Maintenance Garage/Wash Bay and 26 parking stalls on September 16, 2019. The full report will be included in the October Agenda Packet.
John Simonton gave a brief update on the progress and wrap up of the LEC project. There are currently a few small issues that are being addressed and resolved. This is considered the trouble shooting period which is why it will be a couple more weeks until the inmates are transported.
No reports from Zoning or Animal Control other than items under old and new business.
Old Business Via phone connection, Dave Bowers update the committee on the drainage issue at Animal Control. Dave Anderson, John Nicholson, Theresa Wittenauer and Dave Bowers met with the property owner next to Animal Control in an effort to work together to find a solution that is agreeable to both parties. Discussions continue with Dave Anderson taking the lead.
6
Greg Gates reported that as of October 1, 2019, the transition with LCCOA did take place. LOTS has contracted with Hughes Resources for most of their drivers and all of their dispatchers. As part of the transition, LCCOA is only driving the 3 (three) buses that they own.
John Nicholson updated the committee on the progress of the Public Defender Conference Room in the New Courts Building. Representatives from the District Attorney, Public Defender, Sheriff, EMA, Board Chair, Properties Chair, reviewed the area for the proposed new dual use EMA Emergency Response Facility/ Public Defender's Video Conference Room. All were in agreement with the proposed location and floor plan. The County is waiting on a bid for the plumbing portion of the project.
John Nicholson also reported that a new Maintenance Supervisor had been hired, pending a background check. Expected start date is October 21, 2019
New Business Dee Duffy provided the committee with an inoperable vehicle update handout. This handout also included the IL Route 30 commercial building condemnation issue that was addressed last month. Matt Klahn expressed that there was still quite a bit of information to gather and work to be done to address these issues. Dee is also working with Matt Klahn to organize a resolution in regards to storage container units. She also presented the committee with purposed increases to building permit fees. The petition that appeared on the agenda was continued in Zoning for another month.
Dave Bowers was looking for a motion from the committee to send the Sealing and Striping of the New Courts Building parking lot and employee parking lot to the Finance Committee. The cost would be paid for out of the Capital Fund.
Motion from Dave Bally: To Move the Sealing and Striping of the New Courts Building Parking Lot and Employee Parking Lot to the Finance Committee. Second by Marvin Williams: Motion carried unanimously by voice vote.
Dave Bowers also walked the committee through the Request for the Maintenance/Custodial Position. This position was recommended during the budgeting process. The salary and insurance expenses were tentatively accounted for in the 2020 FY budget. This employee would be primarily responsible for the cleaning, maintenance and lawn care at the LEC building, LOTS, and Animal Control.
Motion from Dave Bally: To Send the Position of the Maintenance/Custodial Position to Finance Committee for Review. Second by Marvin Williams: Motion carried unanimously by voice vote.
Motion to adjourn by Dave Bally: Second by Marvin Williams:
Meeting adjourned at 10:15 a.m.
Respectfully submitted by, Becky Brenner - County Board Secretary
The next scheduled meeting for Properties/Planning/Zoning Committee will be 9:00 a.m., on Tuesday, November 12, 2019
7
1.) Developments
l££·06l£: TRANSPORTATION SYSTEM
Report to Properties Committee of Lee County Board October 8, 2019 I 9:00 AM
a. Met with IDOT officials in Chicago at IPTA Conference b. Single Audit (by Wipfli) scheduled for week of November 4th c. Compliance Review by RLS & Associates will take place November 12 and 13 d. LCCOA transition (reduced their footprint in transportation) occurred on October ist.
i. They will be operating only three (3) vehicles. Their 5310 (owned) vehicles. e. New commercials on Comcast system
i. First commercial focuses on students commuting to Kishwaukee College ii. Second message is focused on getting people to work
f. Crest Foods service contract for workers i. CF has need to transport workers home from 2nd shift and to 3rd shift.
g. Rider survey implementation - November, December 2019 h. Kishwaukee College campaign via email - highlighting use of LOTS for transportation i. Implementing advertising on selected LOTS buses
2.) Update on Capital Projects
a. Ground was broken on September 16, 2019 for new Maintenance Garage/Wash Bay b. Sjostrom and Sons is the general contractor for the project which also includes the
addition of 26 parking stalls · c. Site work for Maintenance Garage/Wash Bay has been excavated. Concrete footings
have been poured, along with walls. d. Sjostrom expects to have sidewalks and curb and gutter to be completed by 10/17. e. Excavation work for additional parking stalls is underway and should be completed
shortly. Asphalt of parking lot should be on or before October 22nd.
f. Architectural & Engineering for Canopy Project I. Meeting with Willett Hofmann on Friday, October 11 ii. Design phase is underway with Tom Houck
g. Greyhound procuring seven (7) new buses for GH Connect routes along 1-39/1-88 i. Buses are in production ·
1. 35-foot buses (3) should be done by end of October 2. 45-foot buses (4) should be done by February 2020
3.) National Center on Mobility Management
a. First retreat with partner organizations is today (10/8/2019) from 8:00 - 4:00 PM b. $25,000 planning grant c. Target group: low-income families with transportation challenges d. Team consists of following partner organizations
i. Regional Office of Education ii. Lee County Health Department
iii. Lee County Probation
8
iv. Ogle County Health Department v. Ogle County Probation vi. KSB Hospital vii. Rochelle Community Hospital
viii. Sinnissippi Centers ix. Tri-County Opportunities Council
4.) Claims vs. Revenue
a. REVENUE/ 5311: i. Pending:
$ 83,462.56 (for this month) $ 9,617.0l(Village of Progress) $ 93,079.57
b. EXPENSES/ 5311: $ 34,954.29 (for this month)
c. EXPENSES/ 5311F: $ 13,250.00 (Marketing of 1-39/Greyhound route)
5.) Requisitions
pt Quarter requisition for FY 2020 is now in process.
Funding Source Quarter Amount Received V /N 5311 * 4th Quarter $ 0.00 Not applicable DOAP 4th Quarter $328,973.63 Payment received
5311F (1-88) 4th Quarter $237,176.30 Payment received 5311F (1-39) 4th Quarter $313,202.71 Payment received
*All 5311 funds for LOTS public transportation were used up in QTRs 1 and 2.
e~@~ . G I Ui no is 210 East Progress Drive, Dixon, IL 61021 I (815) 288-2117 www.lotsil.org
MAINTENANCE GARAGE/WASH BAY CONSTRUCTION (AND ADDITION OF 26 PARl{ING STALLS}
9
G~g~~WY 210 East Progress Drive, Dixon, IL 61021 I (815) 288-2117 www.lotsil.org
ADMINISTRATIVE SERVICES COMMITTEE - Monday, October 7, 2019 Third Floor Board Conference Room, Old Lee County Courthouse - 9:00 a.m. 112 E Second St, Dixon, Illinois 61021
Meeting called to order at 9:00 a.m. by Chair Judy Truckenbrod.
Members present: Chair Judy Truckenbrod, Vice Chair Bob Gibler, Bill Palen, and Jim Horstman.
Members absent: Jim Wentling
UNAPPROVED
Also present: Marilyn Shippert (Board Member), Cathy Myers (County Clerk), Wendy Ryerson (Assessor), Dee Duffy (Zoning Administrator), Paul Rudolphi (Treasurer's Rep)(9-9:36), Charlie Boonstra (Assistant State's Attorney), Mike McBride (GIS/IT)(9:02-9: 19), Bob Sondgeroth (ROE)(9:04), John Nicholson (County Board Chairperson), Theresa Wittenauer (Administrator)(9: 10), and Becky Brenner (Board Secretary).
Minutes of the September 2019 Administrative Services Committee meeting were approved without modification.
Review of Claims and Reports: Motion by Bill Palen: To approve the claims from Clerk and Recorder, Treasurer, ROE, County Board, Supervisor of Assessments, GIS/IT, and Veterans. Second by Bob Gibler: Motion carried unanimously by voice vote.
Department Head Reports Mike McBride reported that the deadline for the content migration for the new website was October 4, 2019. He also reported that a recent power outage brought to light some issues that both courthouses were having that could potentially cause major problems in the future. Fixes for these issues will be discussed in Properties Committee. The LEC project remains the major focus for IT and will be for several more weeks.
Cathy Myers reported that she received IVRS grant money in the amount of $18,922.47. This money covers the yearly voter registration maintenance fee and reimbursement for the cost to print voter id cards. Cathy will be touching base with the State's Attorney's Office in a couple of weeks to get clarification on the new public act for the licensing of the poker runs.
Bob Sondgeroth reported that the office hosted "Stop The Bleed Training" on September 27, 2019. He also walked the committee through the Parents as Teachers family support program. Professional Development had 322 participants in the month of September.
Wendy Ryerson reported that her office is still aiming at Wednesday, October 30th as the date they publish the annual changes of assessment for 2019. In light of the new Mendota Hills Wind rebuild project, Wendy walked the committee through the chain of events that occurred in 2004 and 2005 that surrounded the original Mendota Hills wind project in regards to the surrounding townships and the levy process. She recently met with those townships to avoid the missed tax levy income that they could have received during the original build. Wendy also reported that the independent contractor that she hired to do the field work for all the jurisdictions has done and continues to do an exceptional job.
Theresa Wittenauer reported that the EEO report has been completed and submitted. A new maintenance supervisor has been hired, pending a background check, his start date would be October 21, 2019. A new hire for a maintenance/janitorial position will be coming to Properties Committee. The position was accounted for in the 2020 budget. Biometric screenings are set for October 24th and 291
h. The insurance dependent audit has been completed and there were no findings. Department heads have been asked to provide the anticipated impacts of recreational marijuana and the increases to minimum wage during their committee meetings.
1 0 No report from the Treasurer Office or the Veterans Office.
Old Business Dee Duffy provided the committee with handouts showing the current building permit fees and proposed increases to the building permit fees. She is waiting for feedback from the State's Attorney's Office on several items before sending the resolutions through committee.
New Business Cathy Myers had requested that the County Board meeting scheduled for March 17, 2020, be moved to March 19, 2020, because of a conflict with the Primary Election.
Motion from Bill Palen: To Move the County Board Meeting in March 2020 to Thursday the 19th Motion second by Bob Gibler. Motion carried unanimously by voice vote
The County Board meeting dates and times were discussed.
Motion from Bob Gibler: To Accept the Resolution for Split Meeting Dates Second by Jim Horstman: Motion carried 3 yes, 1 no.
There was a brief discussion in regards to possibly combining some of the committee meetings that are held early in the week or having two meetings in the same day with the goal that Finance and Executive committee meetings be concluded earlier.
Motion to Adjourn by Bob Gibler.
With no further business, meeting adjourned 10:24 a.m.
Respectfully submitted by: Becky Brenner, County Board Secretary
The next scheduled meeting for Administrative Service Committee will be Tuesday, November 12, 2019, at 8:00 a.m.
1 1
12
UNAPPROVED Public Safety, Health and Judicial Committee Meeting - October 9, 2019 Third Floor Board Conference Room, Old Lee County Courthouse - 9:00 a.m. 112 E Second St, Dixon, Illinois 61021
Meeting called to order at 9:05 a.m., by Chair Mike Koppien.
Members Present Chair Mike Koppien, Vice Chair Charlie Thomas, Jim Wentling, John Nicholson (County Board Chairperson)(9-10: l 5)(Appointed), and Marilyn Shippert (County Board Member)(Appointed)(9:27-11 :00).
Members Absent: Katie White, Tim Deem, and Greg Witzleb.
Guests Kevin Lalley (EMA)(9-10:23), Staci Stewart (Probation)(9-10:54), John Simonton (Sheriff)(9-10:17), Denise McCaffrey (Circuit Clerk)(9-9:42), Matt Klahn (State's Attorney)(9-9:42), Charley Boonstra (Assistant State's Attorney)(9-9:42), Shelley Dallas (9-10:15), Theresa Wittenauer (Administrator), and Becky Brenner (Board Secretary).
The September 2019 minutes of the Public Safety, Health and Judicial Committee were approved without modification.
Review of Claims & Reports Motion from Marilyn Shippert: To approve all Circuit, Sheriff, Coroner, State's Attorney, Probation, EMA, Public Defender, Judge Ackert, Judge Beckman, Judge Fish, and Judge Lee's claims. Second by Charlie Thomas: Motion carried unanimously by voice vote.
Department Head Claims and Reports Denise McCaffrey reported that with the Cannabis Act and E-Business changes, the Circuit Clerks will be training on these topics at the Illinois Association of County Officials Conference in November.
Matt Klahn reiterated that the Violence Against Women Grant had been extended for a year. $25,000 of that money is to be paid towards an additional Assistant State's Attorney. Because he did not request any change in salary in the upcoming budget, the additional $10,000 dollars that he requested will be a source of new revenue to cover an Assistant State's Attorney next year.
John Simonton did want to make the County aware that the drug fentanyl is in the area. There have been several arrests and one confirmed overdose death.
Kevin Lalley reported that there was another FEMA review of the County to see if it qualified for the disaster declaration. He should know in about four weeks. Following the notification, there will be meetings with FEMA to review every project that was turned in. If the County qualifies, they will receive 7 5% of the cost of the project.
Theresa Wittenauer reported that the dependent audit was completed for Blue Cross Blue Shield and there were no findings. The biometric screenings will take place the 24th and the 29111 of October. The Maintenance Supervisor has been hired, pending a background check, and is scheduled to start October 21st,
13
Old Business None
New Business Matt Klahn presented the resolution to appoint an interim State's Attorney and walked the committee through the process of appointing an interim in light of his recent appointment as Associat<;: Judge for the 15th Judicial Circuit later in the month. Matt's recommendation for the interim State's Attorney is Charley Boonstra.
Motion from Charlie Thomas: To Send Resolution: Appointment of Interim State's Attorney to Executive Committee. Second by Jim Wentling: Motion carried unanimously by voice vote.
Shelley Dallas walked the committee through the CAD (Computer Aided Dispatch)/RMS (Records Management System) project with ETSB and Dixon Police Department. CAD is the program that dispatchers use to input and track data and keep track of officers. RMS is what the Sheriff's Office and the Dixon Police Department use. The Sheriff's Office also uses a jail and civil process records management system. The systems need to be replaced. Soon they will no longer be supported. CAD historically and typically has been paid for by ETSB. RMS statutorily cannot be paid for by the ETSB because it is not an emergency data entry system. One option that has come to light is what is called Sole Source Procurement. This means an integration with CAD/RMS Flex, radio network and 911 telephones from a single vendor under one umbrella, for a considerable cost savings. Bottom line number for the County would be $227,599.10 over a 5 years period.
Motion from Charlie Thomas: To Move the CAD/RMS Project with ETSB and Dixon PD to the Finance Committee. Second by Jim Wentling: Motion carried unanimously by voice vote.
Staci Stewart came to committee to request an additional employee that would be added to the Probation and Court Services Department. The department has been given approval from the State of Illinois to move forward in filling the position with full reimbursement from the state starting December 1, 2019.
Motion from Jim Wentling: To Move the Probation Department's Request for a new Hire to the Finance Committee. Second by Charlie Thomas: Motion carried unanimously by voice vote.
Motion to adjourn by Marilyn Shippert: Second by Jim Wentling: Motion carried unanimously by voice vote.
With no further business, meeting was adjourned at 11 :00 a.m.
Respectfully Submitted by, Becky Brenner - County Board Secretary
The next scheduled meeting/or Public Safety Committee will be 9:00 a.m. on Wednesday, November 13, 2019.
911 Meeting Minutes Lee County E. T.S.B. September 26, 2019 5:30PM
Meeting called by: Chairman Sibley UNAPPROVED
Monthly Board Meeting
Attendees: 911 Commissioners; Director Dallas
14
• Call to Order Chairman Sibley called the meeting to order at 5:30 pm at the Dixon Public Safety Building.
Mark Callison Tim Deem Steve Gilmore Pat Hilliker Deb Killian Mike Koppien Kevin Lalley Brad Sibley Josh Tucker
Absences excused.
05-16-2020 12-01-2019 05-16-2020 05-16-2021 Sheriffs Designee 07-16-2021 05-16-2020 06-14-2020 05-16-2021
Present presenting Medical Present representing Lee County Board Present representing Fire District Absent representing Fire District Present representing Lee County Sheriff Present Law Enforcement Absent representing At Large Present representing Law Enforcement Present representing Medical
• Prior Minutes Deb Killian made a motion, seconded by Mark Callison, that the minutes from July 25, 2019 ETSB meeting be approved and published. Motion carried unanimously.
• Treasurer's Report: Midland ETSB Operating Account: $82,259.83; NG9 l l Reserve (Sauk Valley Bank): $1,091,763.13 NG Investment CD: $250,000.00; NG-2 Investment CD: $249,000.00
•
Total ETSB Funds: $1,673,022.96 Josh Tucker made a motion, seconded by Steve Gilmore that the Treasurer's monthly balance report be approved as submitted. Chairman Sibley called for discussion. Deb Killian asked if the ETSB accounts, including payroll have reconciled with the Treasurer's office; Director Dallas advised that all accounts have reconciled to date. There being no further discussion, motion passed unanimously.
A draft of fiscal year 2019-2020 ETSB budget was reviewed and discussed. The sunset clause for the 9-1-1 surcharge is June 30, 2020 which could potentially decrease surcharge by 8 cents. The State is approximately 3-4 months behind in surcharge distribution so the budget reflects projected income based on the current surcharge amount. An overview of income verses expenditures was provided to date as well as projections for 2020. Board members were encouraged to contact Director Dallas prior to the October meeting with questions or concerns regarding budgetary line items.
Claims: Claims were reviewed. Mark Callison made a motion, seconded by Tim Deem, that claims, including those paid in vacation, totaling $24,557.77 be approved and ordered paid. Chairman Sibley called for discussion; hearing none, the vote was called for as follows: Mark Callison Yes 181 No D Absent D Tim Deem Yes 181 No D Absent D Steve Gilmore Yes 181 No D Absent D Pat Hilliker Yes D No D Absent 181 Deb Killian Yes 181 No D Absent D Mike Koppien Yes 181 No D Absent D Kevin Lalley Yes D No D Absent 181 Brad Sibley Yes 181 No D Absent D Josh Tucker Yes 181 No D Absent D
15
UNAPPROVED • Old Business
Director Dallas advised that there is no update on the acquisition taking place with NG-911, Inc. and Solacom. NG-911, Inc has cancelled the last few conference calls, continues to request addendums be signed and additional payment be paid for Syndeo to build the network in addition to increased monthly network fees upon implementation of the network. Director Dallas has made numerous phone calls to Solacom CEO and received no return calls or response. Considerable discussion took place. Over the past several months; options have been · explored and the State's Attorney has been advised of the current situation. An option for sole source procurement from a separate vendor to include 911 implementation, radio upgrade and CAD/RMS (flex) implementation has been given and reviewed extensively. ETSB, Dixon PD, and LCSD began looking at CAD/RMS/Mobile systems nearly two years ago but has held off due to the Sheriffs Dept. timeline with the new LEC and the 911 implementation. The procurement would include ETSB, Dixon PD, and Lee County Sheriff's department sharing in phases of the implementation with considerable cost savings and financing options.
Questions and concerns regarding the current contract with NG 9-1-1, Inc. as well as the maintenance of the current 911 call taking equipment if the ETSB would pursue another vendor's solution were discussed. Costs of the sole sourcing option was discussed along with maintenance options and the resulting effect if one of the other entities does not commit to the procurement. Chairman Sibley commented on the status ofNINGA, including the fact that one of the members ofNINGA has already withdrawn and two other entities along with Lee County have not signed the addendum. Director Dallas has reached out to John Kelly, an attorney who specializes in legal issues with public safety entities, including contracts. Mark Callison made a motion, seconded by Josh Tucker, that the ETSB retain John Kelly to obtain legal opinion regarding NG-911, Inc. contract along with opinion regarding sole source procurement options. Chairman Sibley called for further discussion. Deb Killian questioned whether Dixon and Lee County have committed to the project. Director Dallas advised that she has spoken to administrative/command staff at Dixon PD and the Sheriffs Department and they are verbally on board with moving forward; however, she has opted to bring the issue to the ETSB for consensus prior to pursuing written commitment from the City and County. Josh Tucker questioned what would happen ifLCSD/County cannot commit to their portion of the financing; Director Dallas advised that if the ETSB and DPD move forward, then the Sheriffs department would no longer have an interface to the RMS and would require manual entry for the records' system. Mike Koppien asked Director Dallas to attend public safety committee and Tim Deem requested she attend finance in order to answer any questions that County Board members may have. Chairman Sibley called for further discussion; there being none, the vote was called for as follows:
Mark Callison Yes 181 No 0 Absent 0 Tim Deem Yes 181 No 0 Absent 0 Steve Gilmore Yes 181 No 0 Absent 0 Pat Hilliker Yes 0 No 0 Absent 181 Deb Killian Yes 181 No 0 Absent 0 Mike Koppien Yes 181 No 0 Absent 0 Kevin Lalley Yes 0 No 0 Absent 181 Brad Sibley Yes 181 No 0 Absent 0 Josh Tucker Yes 181 No 0 Absent 0
Discussion took place regarding the timeline that the implementation(s) and upgrades would occur and decisions that need to be made, including commitment from other agencies. Mark Callison made a motion, seconded by Josh Tucker that the ETSB allow the ETSB Executive Committee, after obtaining and reviewing Attorney Kelly's opinion, make an informed decision to move forward with the public safety solution, including but not limited to NG 9-1-1 call taking equipment, project management and software, with the vendor that provides the best possible solution for procurement, implementation and integration of the public safety services for Lee County by authorizing the ETSB Chairman to sign the applicable addendums or contract to initiate the implementation. Further discussion was called for; there being none, the vote was called for as follows: Mark Callison Yes 181 No O Absent 0 Tim Deem Yes 181 No O Absent 0 Steve Gilmore Yes 181 No O Absent 0 Pat Hilliker Yes O No O Absent 181 Deb Killian Yes 181 No O Absent 0 Mike Koppien Yes 181 No O Absent 0 Kevin Lalley Yes O No O Absent 181 Brad Sibley Yes 181 No O Absent 0 Josh Tucker Yes 181 No O Absent 0
16
UNAPPROVED • Executive
The November ETSB meeting date has been re-scheduled to Monday, November 25, 2019 due to lack of quorum. Director Dallas' contract expires November 301
\ tabled until October meeting.
• Property
• Education Committee IPST A conference is November 3-6 in Springfield; Deb Killian and Shelley Dallas are registered to attend.
• ETSB Member/ Director Comments Director Dallas gave an update on the legislative re-write for 911 Systems and highlights of the draft rules, specifically applicable to Part 1325 dealing with backup PSAPs and direct dispatching. She will be attending a joint APCO/NENA Board meeting in Springfield on Sunday, October 201
h in order to review and dissect draft legislation and provide a united front for modifications to the legislation at the State Advisory Board meeting on Monday, October 21 81 and potentially re-convene on Tuesday.
Director Dallas advised the Board regarding BuEComm ETSB looking at the possibility of outsourcing dispatch services.
• Adjournment Deb Killian made a motion to adjourn the meeting, seconded by Tim Deem at 6: 17 pm. Motion passed unanimously.
The next ETSB meeting is Thursday, October 24, 2019 @ 5:30 at the Dixon Public Safety Building.
Deb Killian, ETSB Secretary Treasurer
Executive Committee Meeting - October 10, 2019 Third Floor Board Conference Room, Old Lee County Courthouse - 11 :00 a.m. 112 E Second St, Dixon, Illinois 61021
Meeting called to order at 11: 19 a.m. by Chairperson John Nicholson.
Members present
UNAPPROVED
Chairperson John Nicholson, Vice Chair Marilyn Shippert, Judy Truckenbrod, Bob Olson, Bill Palen, and Mike Koppien.
Members absent Dave Bowers (Present via phone) and Jerry Leffelman.
Guests Cathy Myers (County Clerk), Theresa Wittenauer (Administrator), Denise McCaffrey (Circuit Clerk), Matt Klahn (State's Attorney), Charley Boonstra (Assistant State's Attorney), Greg Gates (LOTS), John Simonton (Sheriff), Jay Wetmor (Civil Senior Project Engineer from Westwood), Courtney Kennedy (EGBL&C Representing Geronimo Energy), Amber Miller (Development Consultant from Geronimo Energy), Keith Bolin (Geronimo Energy) and Becky Brenner (Board Secretary).
Approval of Minutes The September 2019 minutes of the Executive Committee were approved without modification.
Visitor Comments: John Simonton wanted to add to the Bailiffs increase in salary topic that was discussed in Finance Committee, that the Bailiffs Fees were increased through a fee study that the Sheriffs Office paid for last year. Due to the increase of these fees, the net overall benefit to County General will be almost $20,000 this year.
Motion from Mike Koppien: To Put the Bailiffs Part-time Hourly Increase on the County Board Agenda. Second by Bill Palen: Motion carried unanimously by voice vote.
Matt Klahn did make the committee aware that his recommendation for State's Attorney would be his current Assistant State Attorney Charley Boonstra.
Committee Chairs Comments Each committee chair or board member gave a brief recap of the committee topics that were discussed in the meetings and reported what items would be included on the County Board Agenda. Minutes from each committee meeting will be included in the County Board agenda packet and can be viewed on the Lee County's website 48 hours prior to the monthly County Board meeting.
Announcements: a.
Monthly Claim Sheet The County's claims, the paid in vacation and holiday/sick pay claims, and Per Diem claims were viewed and signed by the committee for approval.
Petitions Coming To the Zoning Board of Appeals: None
Petitions Coming From the Zoning Board of Appeals: None 17 ' Pl ' C '' NP .. \..,ummg to the anmng omm1ss10n: o etltlons
Coming from the Planning Commission: No Petitions
Old Business: a. County Board Member Reduction
New Business a. Ordinance: Overweight Oversized Revised Ordinance (Hold over until November) Highway Department b. Resolution: Annual Real Estate 2019 Tax Levy (Hold over until November) c. Resolution: Budget FY2020. (Hold over until November) d. Resolution: Appointment of Interim States Attorney e. Resolution: Setting County Board Meeting Dates for FY 2020 f. Resolution: CAD/RMS Project with ETSB and Dixon PD g. Probation Request for New Hire h. Request for Maintenance/Custodial Position i. Bailiffs Part-Time Hourly Increase
Appointments: a.
Raffle Report: a. Paw Paw Lions Club
Motion from Bob Olson: To approve the new proposed agenda. Second by Bill Palen. Motion carried unanimously by voice vote.
Motion from Bob Olson: To Enter into Executive Session According to Open Meetings Act: 5 ILCS 120/2 ( c )( 11) - Litigation, 5 ILCS 120/2 ( c )( 1) - Personnel Second by Bill Palen: Motion carried unanimously by voice vote.
Roll call vote going into Executive Session: Chairperson John Nicholson, Vice Chair Marilyn Shippert, Judy Truckenbrod, Bob Olson, Bill Palen, Mike Koppien. and Dave Bowers (Via phone call).
Also present: Matt Klahn (State's Attorney) and Charley Boonstra (Assistant State's Attorney)
Entered Executive Session at 11: 50 a.m.
Motion by Marilyn Shippert: To come out of Executive Session: Motion second by Mike Koppien. Motion carried unanimously by voice vote
Entered back into Executive Committee at 12:19 p.m.
Roll call vote coming out of Executive Session: Chairperson John Nicholson, Vice Chair Marilyn Shippert, Judy Truckenbrod, Bob Olson, Bill Palen, Mike Koppien. and Dave Bowers (Via phone call).
Also present: Matt Klahn (State's Attorney) and Charley Boonstra (Assistant State's Attorney)
With no further business, meeting adjourned 12:20 p.m.
Respectfully Submitted by, Becky Brenner - County Board Secretary
The next scheduled meeting for the Executive Committee will be tentatively at 11 :00 a.m., on Thursday, November 14, 2019.
18
OFFICE OF THE COUNTY CLERK AND RECORDER LEE COUNTY COURTHOUSE DIXON, ILLINOIS 61021-0329
. Cathy Myers Lee County Clerk & Recorder
MAILING ADDRESS: P.O. Box 329
DIXON, IL 61021-0329
Monthly Report of Cathy Myers, Lee County Clerk & Recorder to the Honorable Chatrman and Members of . The Lee County Board. The following enumerated amounts were received by my office during the month of SEPTEMBER2019
TOTAL RECEIPTS ........................ ; ................................. .' ........................... $125,8.55.25
MARRIAGE LICENSE FEE ................................................................................. $805.00
(VITAL RECORDS SPECIAL FUND) $402.00 (DCSF/COLDF SPECIAL FUND) $672.00
CERTIFICATIONS .......................................................... : ................................. $6,595.00
MISCELLANEOUS .......................................................................................... $9,947.45
(RECORDING SPECIAL FUND) $2,296.00 (GIS SPECIAL FUND) · $8,560.00 (RHSP SURCHARGE) $4,302.00 (DVF) $115.00 (LAREDO/TAPESTRY) $3,636.95
RECORDING .......... : ....... ; ............................................................................. $33,333.00
REAL ESTATE TRANSFER STAMP SALES (GROSS) ............................................ $20,146.50
TRUST FUND RECEIPTS -REDEMPTIONS FROM TAX SALE .............................. $55,149.30
CHARGE .......... ; ..... : .... ;· .............................................................................. $-121.00
TOTAL AMOUNT OF FEES RECEIVED ............................................................ $70,705.95
001-436927-001 (GENERAL FUND) $50,722.00 010-436927-001 (VITAL RECORDS) $402.00
(DCSF/COLDF) $672.00 009-436927-001 (RECORDING SPECIAL FUND) $2,296.00 071-436930-038 (GIS SPECIAL FUND) $8,560.00
(RHSP SURCHARGE) $4,302.00 (DVF) $115.00
001-436924-001 (LAREDO/TAPESTRY) $3,636.95
TOTAL AMOUNT OF TRUST FUNDS HELD AT THE BEGINNING OF THE MONTH ...... $63,817.19
RECEIVED DURING THE MONTH AS SHOWN ABOVE. .......................................... $55,149.30
PAID OUT TO PURCHASER DURING THE MONTH ............... ; ................................ $36,538.87
BALANCE OF TRUST FUNDS HELD AT THE END OF THE MONTH ...................... \.J.)$82,427.62 ·,., ' '· /) '
Respe~~fully Submitted~ .
c~~ ( 1 9 f Myers, Lee County Clerk & Recorder .~Deputy
20
Denise A. McCaffrey
(!Iler 1t of ±4:e or tr.cuit Qlnurt Fifteenth Judicial Circuit
FEES COLLECTED AND DISBURSED TO: LEE COUNTY TREASURER
Filing Fees I 0% Bond Charge • Clerk Fee Libra1y Wo1•k Release Conrt System Automation Security Probation Court Document Storage Animal Contl'Ol / Rabies Annual Support/Maintenance Public Defender Home Confinement Mihor Room & Board Guardian Ad Litem Lee County States Attorney Lee Co SA Automation Fee Clede Op Add-Ons Clerk Op Deduct Medical Costs Youth Diversion Drug Court Fund 2nd Chance Pro gram E-Citation/Clerk DV Survei!la11ce Probation - Drug Comi Fee Probation • Mental Health Comt Fee Probation - Pre Som Appl Pl'Obation Ops Fee Jury Demand Fee/ Lee Cminty Circuit Clerk Probation - Veteran's Coult Public Defender Automation Interest Postage Reimbursement Interstate Tmnsfer Fee TOTAL
OTHERS: Maniage Fund of the Circuit Court Restitution TrafficSaftey School Anti-Crime Fund Child Advocacy Fee - Shinning Star Scho_ol District Fee PTA Warrant Fee Emergency Response Tom Schwamberger Contribution to L.C. Victim Impact Panel State's Attorney Appellate Prosecutor TOTAL .
AUGUST 2019
$16,671.08 $1,343.00 $2,390.00
$0.00 $7,047.00 $7,094.15 $8,845.70 $3,817.75 $7,100.52
$25.00 $360.00 $200.00
$50,00 $0,00 $0.00
$1,225.31 $237,00
$20.00 $1,599.30
$270.00 $381.50
$1,923.70 $0.00
$1,445.00 $122.00
$1,998.00 $0,00 $0.00
$522.00 $0.00
$645,00 $82.00 $0.00 $0.00
$250.00 $65,665.01
$40,00 $6,458.15 $2,654.00 $1,098.00
$929.00 $0.00
$140.00 $100.00
$0.00 $0.00 $0.00
$11,419.15
Lee County Coul'ts Building 309 South.Galena Ave. Suite 320 Dixon, IL 61021 (815) 284-5234 Fax: (815) 288-5615
STATE TREASURER:
21
Drivers Education Fund V,C,V.A. Penalty Assessment Surcharge DV Shelter Service Trnuma Criminal Justice Information Fund Domestic Ba1te1y DV Abuser Service State Fee - Traffic T&CCSF DUI Equipment Sexual Assault Spinal Cord Trust Prisoner Rvw Boa1·d Lump Sum Surcharge Fire P rev en ti on Fire Trnck Ln Fund Drug Assessment Fund State Police Svcs · State Police Ops Sec of State Ops Foreclosure Prev Abm1doned Res Prop FPP Graduated Fund Drug Traffic Prev Roadside Memorial CV Police Op Fund ISP Merit Board E-Citation lllinois State Police Guardimi/ Advocacy Sex Offende!' Investigation Fee Access to Justice Prescription Pill Disposal Flind State Police Admin Fund Law Enfo!'cement CGF George Balley Fund E•Business TOTAL
FINES COLLECTED & DISBURSED TO: MUNICIPALITIES:
Cily of Dixon Fine Police Vehicle E-Citation DUI Equip Dixon Anti-Crim City Attomey Drng Enforcmell' J & B Collection Bond Forfeit11re
City of Amboy Fine E-Citation DUIEqt1lp Drng Enforcmell Police Vehicle
Village of Ashton Fine Police Vehicle E-Citation Bond Forfeiture
Village of Franklin Grove Fine Police Vehicle E-Citation
Village of Paw Paw Sub-Total
$11,727.21 $145.00 $110.00 $696.00
$1,805.00 $352.28 $256.00 $214.00 $270.00
$429.23 $7.20
$22.00 $12.51 $10.00
$0,00 $0,00 $0.00 $0.00
$50,00 $20,00 $0,00
$963.00 $2,736.36
$0.00 $211.00 $649.56 $28.00 $18,00 $18.00
$207.80 $1,351.88 $2,393.25
$67,50 $24.40 $14.00
$7,987.66 $280.00 $178.50
$2,476.46 $20.00
$1,436.50 $0,00 $0.00 $0.00 $0,00 $0,00
$248.00 $50.00
$460.00 $12.80
$380,00 $0.00
$370.00 $0;00
$3,451.00 .. $232.00
$1.00 $!,66!5,00
$27,931.67
$15,575.49
$480,94
$0.00
$70.00
$50.00 $16,176.43
COUNTY:
22
STATE
Traffic Fine DUI Equip E-Cltatlon Drng Enforcmeir Police Vehicle
County Fee/Trnfflc County Gene1·al Drng Cdmlnal
Fine E-Cltatlon Bond Forfeiture Police Vehicle Drng Enforometr DUI Equip
Lee County Sheriff
$15,109.01 $766.00 $136.00
$0.00 $50.00
$7,031.59 $14.00
$900.00 $0.00 $5.00
$115.00
E-Citntlon/ A11imal Control(Rabies) Sub-Total
State of IL - Col1Sel'vatlon State of IL - Police Veh Fi111d Conservation State of IL - Overweights State of IL- Seo of State Police State of IL - Capital Projects State ofIL - DASA 12 1/2 % Dmg State of!L- DNA Identification State of IL - Drug Crime Lab State of!L- DUI Cl'ime Lab State of IL - Lab Analysis State of IL - Drng Enforcement State of IL - DUI Equipment State of IL - Conservation DUI Equipment State ofIL - Police Veh Fund State ofIL - Police Veh Fund (Overweight) State of II - E-Citation Fee (Conse1vation) State of IL- E-Citation Fee (Overweight) State of IL - E-Citation Fee (Sec of State) State ofIL- E-Citatlon Fee State of IL· Sex Offender Regis Blackhawk A1·ea Task Force Drng Enforcement Blackhawk Area Task Force E-citation State of IL - Mental Health Reporti!!g Fund Sub-Total
TOWNSHIPS: Amboy Township Wyoming Township Sub-Total
$16,061.01
$477.62 $261.32
$8,065.59
$454.50 $0.00
$25,320.04
$4.00 $0.00 $0.00 $0.00
$125.00 $87.09
$363.43 $290.00
$0.00 $0.00
$30,00 $275.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$25.00 $0.00 $0.00
$1,199.52
$0.00 $0.00 $0.00
$42,695,99 $147,711.82
Lee County Board Dixon, Illinois
ORDINANCE NO.
WHEREAS the County Board of Lee County, Illinois desires to replace Ordinance No. 09-16-001 enacted on September 20, 2016;and
WHEREAS 625 ILCS 5/15-301 grants the discretion and authority to the County Board of Lee County to issue special permits, upon application and good cause being shown therefore, authorizing the operation or movement of a vehicle or a combination of vehicles or a size (height, length, or width) or weight of a vehicle or load exceeding the maximum specified in the applicable provisions of the Illinois Vehicle Code upon highways under the jurisdiction and authority of the Lee County Board; and
WHEREAS the County Board of Lee County has determined that it is necessary and proper to charge a user fee to compensate for the cost of maintaining and administering a special permit system for overwidth, overheight, overlength and overweight vehicles using Lee County Highways.
NOW THEREFORE BE IT ORDAINED that the Lee County Board hereby approves and adopts this replacement of Ordinance 09-16-001 and that; there is hereby established user fees as depicted in the table below for the issuance of each permit to operate or move a vehicle over or across any highway on the Lee County Highway system of a weight of vehicle or load that exceeds maximum weight specified in section 15-111 of the Illinois Vehicle Code or the gross weight listed in the table below, which ever condition is more restrictive
Number of Axles Gross Weight in Pounds Permit Fee 2 40,000 $10 3 60,000 $10 5+ 80,000 - 120,000 $10 5+ 120,000-180,000 $50 5+ 180,000 - 200,000 $200 5+ 200,000 + $250
and that; there is hereby established a user fee of $10 for the issuance of a permit to operate or move a vehicle over or across any highway on the Lee County highway system with a total length over sixty five (65) feet but less than one hundred (100) feet and that; there is hereby established a user fee of $250 for the issuance of each permit to operate or move each vehicle or load over or across any highway on the Lee County highway system with a total length that exceeds one hundred (100) feet and that; there is hereby established a user fee of $10 for the issuance of each permit to operate or move each vehicle or load over or across any high way on the Lee County highway system with a width or height that exceeds the maximum specified height or width in the applicable section of the Illinois Vehicle Code.
BE IT FURTHER ORDAINED that the Lee County Engineer is authorized to prepare an appropriate application form for oversize or overweight vehicle permits.
BE IT FURTHER ORDAINED that user fees and permits shall be effective December 1, 2019.
BE IT FURTHER ORDAINED that this ordinance supersedes Ordinance No. 09-16-001 and any other Ordinances or Resolutions or parts thereof, in conflict herewith.
ATTEST:
T pop County Clerk 23
PASSED BY THE LEE COUNTY BOARD
THIS DAYOF ______ ,,2019
BY: ---------------Lee County Board Chairman
24
Topic:
Presented By:
Presentation:
County of Lee, Illinois October 15, 2019
2019 Tax Levy
Robert Olson
Attached is the County of Lee, Illinois 2019 Tax Levy Resolution that is being placed on file today. Final approval will be at the November Board meeting. The total levy requested is $7,213,000, which is $342,970 more than last year. The increase is primarily due to the inflation of property values and new construction including installation of additional wind turbines.
The County's proposed 2019 tax rate will be approximately $.9108 per hundred dollars of EA V, up from $.8924 in 2018. The following table compares the two years' levies and tax rates:
2018 Tax Proposed
% 2018 Fund
Levy 2019 Tax
Change Rates Levy
Corporate 3,344,176 3,571,500 6.8% 0.4344 Illinois Municipal Retirement 745,973 825,000 10.6% 0.0969 County Highway 638,965 710,000 11.1% 0.083 County Bridge 236,340 256,000 8.3% 0.0307 Tuberculosis 12,317 12,500 1.5% 0.0016 Federal Aid Highway Match 298,697 305,000 2.1% 0.0388 County Health 544,275 556,000 2.2% 0.0707 Liability Insurance 349,506 350,000 0.1% 0.0454 Social Security 464,982 390,000 -16.1 % 0.0604
Coop era ti ve Extension 97,769 100,000 2.3% 0.0127
Services
County Veterans Assistance 36,952 37,000 0.1% 0.0048
Social services for Senior 100,078 100,000 -0.1% 0.013
Citizens
Total 6,870,030 7,213,000 4.99% 0.8924
Early information from the Lee County Assessor indicates that the 2019 EAV will increase about 2.87% over 2018, from $769,837,973 to $791,920,204. The actual tax base upon which our tax revenue is collected will not be determined until February 2020.
2019 Rates
0.4510 0.1042 0.0897
· 0.0323 0.0016 0.0385 0.0702 0.0442 0.0492
0.0126
0.0047
0.0126
0.9108
25
Lee County Board Dixon, Illinois
RESOLUTION NO.
ANNUALREALESTATETAXLEVY
BE IT RESOLVED that the sum of seven million, two hundred thirteen thousand dollars ($7,213,000) being the aggregate of the levies detailed below is hereby levied and assessed on all the taxable property in the County of Lee, Illinois according to the value of said property as assessed and equalized for state and county purposes for the year 2019, and that the County Clerk be directed to extend a tax upon the properties.
Fund
Corporate
Illinois Municipal Retirement County Highway County Bridge Tuberculosis Federal Aid Highway Match County Health Liability Insurance Social Security Cooperative Extension Services County Veterans Assistance Social services for Senior Citizens
Description County Clerk Salaries Circuit Clerk Salaries Treasurer Salaries Sheriff Salaries State'sAttomey Salaries ·Maintenance Salaries
Pension Costs Salaries Bridge Maintenance Salaries Highway Maintenance Salaries Insurance Premiums
· Social Security and Medicare Education Programming Veteran and Widows Care Senior Citizen Programming
2019 Tax Levy
327,576 390,096 134,012
2,234,684 183,609 301,523
3,571,500 825,000 710,000 256,000
12,500 305,000 556,000 350,000 390,000 100,000 37,000
100,000
7,213,000
Passed by the Lee County Board this 19th day of November, 2019.
LEE COUNTY BOARD CHAIRMAN ATTEST:
LEE COUNTY CLERK
26
Lee County Board
Dixon, Illinois
RESOLUTION NO. ----
ANNUAL BUDGET
A Resolution budgeting for all corporate purposes for the COUNTY OF LEE, ILLINOIS, for the fiscal year commencing on the 1st day of December, 2019, and ending on the 30th day of November, 2020.
NOW THEREFORE BE IT RESOLVED by the County Board of Lee County, Illinois,
SECTION I. That the amounts hereinafter set forth as may be needed and the same is hereby budgeted for the purposes of the County of Lee, Illinois, to defray all necessary expenses and liabilities of said County of Lee, Illinois, as hereinafter specified for the fiscal year commencing the 1st day of December, 2019, and ending the 30th day of November, 2020.
Estimated ReceiQts
001-400901-000
001-40090 2-000
001-400903-000
001-400905-000
001-40090 7 -000
001-400908-000
001-410940-000
001-410946-004
SECTION II. The amount budgeted for each object and purpose is as follows:
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
General Fund
2018 2019
GENERAL PROPERTY TAXES 3,138,731 3,416,811
COUNTY SALES TAX 369,096 400,000
STATE INCOME TAX 1,266,639 1,375,000
COUNTY WIDE SALES TAX 793,916 700,000
LOCAL USE TAX 367,334 269,500
TOURISM ADMIN FEE 2,318 2,000
RENT 7,401 13,700
SVCC RESOURCE OFFICER 109,764
1
2020
3,425,000
370,000
1,306,000
750,000
370,000
2,400
7,401
75,000
REIMB.
001-420945-040 ASSESSOR RECORD FEES 322 500 500
001-420947-040 TWP ASSESSMENT REIMB 37,000 33,000 40,000
001-426934-002 CO. SHARE OF DRUG FINES 2,880 1,000 2,500
001-430910-001 ST OF IL REIMB-ELECTION EXP 17,240 10,000 27,240
001-430912-040 ST OF IL REI MB-ASSESSOR 34,209 34,261 35,386
001-430913-000 PERSONAL REPLACEMENT TAX 342,535 370,000 375,000
001-430914-000 SENIOR DEFERRAL PYMT 15,448 16,000 20,000
001-430918-007 ST OF IL REIMB-ST. ATIORNEY 154,398 144,677 154,398
001-430919-007 ST OF IL REI MB-ASST. ST.
ATIORNEY 102,666
44,000 44,000
001-430920-007 ST OF IL REIMB-MENTAL
HEALTH 24,250
001-430921-017 ST OF IL REI MB-PROBATION 288,090 177,293 298,741
001-430922-029 ST OF IL REIMB-FEMA 29,016 24,237 22,000
001-430926-008 ST OF IL REI MB-PUBLIC
43,023 DEFENDER 42,496 40,000
001-430926-017 AID TO DEPENDENT CHILDREN 850 900 600
001-430935-000 GAMING/PULLTABS 46,955 40,000 50,000
001-430940-000 WORKMANS COMP REFUND 6,229
001-430948-000 WELLNES PROGRAM INCOME 30,000 10,000
001-430949-000 SUPPLEMENTAL FEES 3,000 3,000 3,000
001-430956-000 EMPLOYEE CONTRIBUTION 1,547 1,000
001-430958-000 RETIREE CONTRIBUTION 49,171 45,000
001-435920-000 INTEREST INCOME 17,998 5,000 25,000
001-436923-077 DISPATCH FEES-AMBOY 2,948 15,231 17,894
001-436924-001 LAREDO/TAPESTRY 40,103 41,000 43,060
001-436924-004 SHERIFF FEES 38,715 62,000 68,000
001-436924-077 DISPATCH FEES-DIXON 165,542 188,459 201,193
001-436925-005 TOXICOLOGY 250 500
001-436925-007 SECOND CHANCE 133 5,000 1,000
001-436925-077 DISPATCH FEES- 911 CENTER 102,868 106,573 131,132
001-436926-007 CIRCUIT CLERK-STATES
16,517 ATIORNEY 15,000 15,000
001-436927-001 FEES COLLECTED-CO CLERK 546,627 509,535 597,997
001-436927-002 FEES COLLECTED-CIRCUIT CLERK 489,876 600,000 500,000
001-43692 7-004 911 DISPATCH
TRAINING/OVERTIME 3,000
001-436927-008 FEES COLLECTED-PUBLIC
11,639 DEFENDER 3,000 7,000
2
27
001-436927-009 RABIES, TAGS & OTHERS 64,013 69,308 95,628
001-436928-004 REIMB-PAW PAW POLICE PROT. 56,897 62,640 63,266
001-436929-002 COURT SYSTEM FEES 25,217 23,040 21,735
001-436931-001 LIQUOR LICENSE 19,350 17,500 18,750
001-436932-023 ZONING FEES 1,299,213 250,000 575,000
001-436933-001 RAFFLE PERMIT 340 175 275 001-436945-002 COUNTY FEE FOR TRAFFIC 142,075 80,000 160,000
001-436946-007 DEFERRED PROSECUTION PROGRAM 500
001-436948-002 BALIFF FEES 74,143 65,610 63,911
001-436961-004 IMPOUNDMENT FEES 348
001-436961-009 ANIMAL IMPOUNDMENT FEES 3,449 6,192 3,728
001-436963-004 WORK RELEASE 6,461 10,000 5,000
001-440957-003 PENALTIES & COSTS ON DEL.
94,329 TAXES 120,000 95,000
001-445927-000 ROYALTY INCOME 1,454 2,500 1,200
001-450999-000 MISCELLANEOUS 18,928 15,000 10,000
Total Estimated Receipts 10,359,444 9,558,652 10,196,435
Estimated Disbursements
Countywide
001-503085-000 SICl<PAY 126,564 120,000 100,000 001-519010-000 SENIOR DEFERRAL-ST OF I~ 15,448 16,000 20,00()
001-538045-000 WELLNESS PROGRAM EXPENSE 13,516 15,000 25,000
001-538051-000 · EMPLOYER CONTR. HEALTH INS 9,914 10,000
001-538052-000 DEDUCTIBLE REIMBURSEMENT 273,951 275,000 275,000
001-538053-000 DENTAL INSURANCE 7,361
001-538054-000 DENTAL ADMIN 1,683
001-538055-000 LIFE INSURANCE 2,188 3,000
001-538056-000 FSA ADMIN COSTS 1,384 1,308 2,000
001-538057-000 FSA PAYMENTS 18,191 30,000
001-538059-000 ENVISION ADMIN FEES 12,076 10,800 13,000
001-538060-000 PCORI EXPENSE 277 300 500
001-564080-000 CONTINGENCIES 492 190,000 50,000
001-599091-000 MISCELLANEOUS 110,901 650
593,948 628,408 529,150
County Clerk
001-500010-001 SALARY-OFFICER 62,786 64,062 64,912
001-500012-001 SALARY-OVERTIME 1,768 3,000 3,000
001-500013-001 SALARY-OTHER 264,140 274,487 262,664
3
28
001-500015-001 SALARY-TEMP./PT 3,987 4,000 4,000 001-500019-001 LONGEVITY 3,600 5,400 5,400 001-512036-001 MAINTENANCE 31,431 34,000 47,500
001-518039-001 TELEPHONE 348 348 348 001-520040-001 SUPPLIES 14,997 15,000 15,000 001-524044-001 PURCHASE OF R.E. TRF STAMPS 45,363 150,000 150,000
001-525046-001 LAREDO/TAPESTRY 4,716 12,000 12,000
001-526045-001 PAYROLL PROCESSING 2,000 2,000 2,000
001-538051-001 EMPLOYER CONTR. HEALTH INS 26,451 26,452 71,505 001-540054-001 POSTAGE 3,920 4,000 4,000 001-544058-001 ELECTION EXPENSE 186,547 225,000 225,000
001-544059-001 NATIONAL VOTER
2,000 REGISTRATION 20,000 2,000
001-546062-001 TRAINING 1,087 1,500 1,500
655,141 841,249 870,829
Circuit Clerk
001-500010-002 SALARY-OFFICER 62,786 64,062 64,912
001-500013-002 SALARY-OTHER 294,088 314,437 325,184
001-500019-002 CIRCUIT CLERK-LONGEVITY 3,600 1,800 3,600 001-50405 9-002 JUROR CERTIFICATES 10,000 10,000 10,000 001-505022-002 ANNUAL AUDIT 9,784 8,150 7,500
001-518040-002 JURY SUPPLIES 5,230 4,500 4,500
001-520040-002 SUPPLIES 7,631 10,165 10,165 001-538051-002 EMPLOYERS CONTR. HEALTH INS 69,209 73,356 108,000
462,327 486,470 533,861
Treasurer
001-500010-003 SALARY-OFFICER 62,786 64,062 64,912
001-500012-003 SALARY-OVERTIME 1,893 2,000 1,000
001-500013-003 SALARY-OTHER 96,320 102,645 69,100
001-500015-003 SALARY-TEMP./PT 7,037 10,000 12,900
001-500017-003 MILEAGE ALLOWANCE 1,500
001-505024-003 PROGRAMMING 10,841 11,000 16,700
001-51803 9-003 TELEPHONE 544 350
001-520040-003 SUPPLIES 6,452 10,000 7,000
001-538051-003 EMPLOYERS CONTR. HEALTH INS 31,422 33,733 41,834
001-540054-003 POSTAGE 22,485 22,500 24,000
001-546060-003 TRAVEL & MEETING 250
001-560072-003 PUBLISHING 1,246 1,800 1,300
001-599091-003 BOOKKEEPING (15,633) {4,488)
4
29
REIMBURSEMENT
241,026 242,457 236,008
Sheriff
001-500010-004 SALARY-OFFICER 75,563 76,813 77,663
001-500011-004 SALARY-DEPUTY & ASSISTANT 2,332,242 2,496,254 2,157,021
001-500012-004 SALARY-OVERTIME 220,840 175,463 180,000
001-500015-004 SALARY-TEMP./PT 132,691 130,000 137,000
001-500018-004 SALARY-HOLIDAY PAY 145,571 153,384 127,206
001-500021-004 SALARY-SAFETY DIRECTOR 2,500 2,500 2,500
001-500022-004 ETSB OVERTIME CREDIT 3,000
001-500056-004 MERIT COMMISSIONS 2,000 2,000 2,000
001-510031-004 AUTO REPAIR 24,355 25,000 25,000
001-510032-004 RADIO 49,353 51,000 51,000
001-510033-004 AUTOMOBILE 128,000 128,000 143,000
001-512036-004 MAINTENANCE 24,338 47,000 62,800
001-514037-004 GASOLINE & OIL 71,286 69,300 74,000
001-518039-004 TELEPHONE 29,144 33,000 23,500
001-520040-004 SUPPLIES 46,757 49,500 47,500
001-5 28046-004 FOOD & MEALS 77,522 81,500 85,000
001-53004 7-004 CLOTHING 9,413 14,136 15,000
001-536047-004 INMATE MEDICAL 85,855 76,220 . 89,000
001-538051-004 EMPLOYER CONTR. HEALTH INS 414,120 421,867 336,028
001-540054-004 POSTAGE 2,000 2,000 2,500
001-546061-004 TRANSPORTATION OF
168,937 PRISONERS 130,000
001-546062-004 TRAINING 26,430 28,000 30,000
001-564080-004 NEW HIRE CONTINGENCY 2,743 11,000 11,000
4,071,661 4,206,937 3,673,045
Coroner
001-500010-005 SALARY-OFFICER 41,286 41,700 42,100
001-500011-005 SALARY-DEPUTY & ASSISTANT 13,200 14,000 14,000
001-500013-005 SALARY-OTHER 34,878 34,921 37,171
001-500015-005 SALARY-TEMP./PT 2,018 2,126 2,000
001-500019-005 LONGEVITY 1,800
001-505021-005 OTHER PROFESSIONAL FEES 72,278 30,000 40,000
001-505067-005 COUNTY BURIAL 1,200
001-512036-005 MAINTENANCE 1,308 400 500
001-518039-005 TELEPHONE 4,704 4,500 4,500
001-520040-005 SUPPLIES 4,216 1,900 2,000
5
30
001-538051-005 EMPLOYER CONTR. HEALTH INS 6,394 6,478 6,050
001-540054-005 POSTAGE 132 250 250
001-546062-005 TRAINING 334 1,000 1,000
180,747 137,275 152,571
Regional Office of Education
001-500011-006 SALARY-DEPUTY & ASSISTANT 33,157 33,200 35,450
001-500019-006 LONGEVITY 1,800
001-505067-006 CONTRACTUAL SERVICES 9,687 12,000 12,000
001-512036-006 MAINTENANCE 235 500
001-5 20040-006 SUPPLIES 1,128 500 500
001-538051-006 EMPLOYER CONTR. HEALTH INS 1,675 6,700 6,050
001-546060-006 FIELD SERVICES 6,253 8,000 8,500
001-556068-006 RENT 7,600 8,000 8,000
61,535 68,900 70,500
State's Attorne~
001-500010-007 SALARY-OFFICER 167,917 170,171 173,745
001-500011-007 SALARY-DEPUTY & ASSISTANT 237,585 241,500 238,000
001-500013-007 SALARY-OTHER 134,011 137,330 135,900
001-500015-007 SALARY-TEMP./PT 14,081 12,000 34,000
001-500019-007 LONGEVITY 5,400 1,800 1,800
001-500023-007 VICTIM WITNESS COUNTY 13,187 13,230 15,480
001-505021-007 ST ATIY APP. PROSC. FUND 12,000 12,000 12,000
001-505067-007 CONTRACTUAL SERVICES 22,274 45,000 40,000
001-512036-007 MAINTENANCE 1,143 4,500 4,000
001-520040-007 SUPPLIES 7,266 7,000 7,000
001-522043-007 LAW BOOKS & SUBSCRIPTIONS 22,982 24,000 28,000
001-538051-007 EMPLOYER CONTR. HEALTH INS 75,777 79,127 76,000
001-540054-007 POSTAGE 2,247 3,000 3,000
001-540060-007 TRANSPORTATION
817 REIMBURSEMENT 1,000 1,000
001-546061-007 PRISONER TRANSPORT 3,000
001-546062-007 TRAINING 5,838 10,000 10,000
722,524 761,658 782,925
Public Defender
001-500010-008 SALARY-OFFICER 64,602 64,646 66,896
001-500011-008 SALARY-DEPUTY & ASSISTANT 51,545 51,588 53,838
001-500013-008 SALARY-OTHER 34,157 34,200 40,000
001-505067-008 CONTRACTUAL SERVICES 32,917 33,000 34,125
6
31
001-510028-008 BOND CALL 7,800 7,800 7,800
001-520040-008 SUPPLIES 1,996 2,000 2,000
001-538051-008 EMPLOYER CONTR. HEALTH INS 39,276 39,277 29,992
001-546062-008 EDUCATION & TRAINING 1,000 1,500 1,500
233,292 234,011 236,151
Animal Control
001-500010-009 SALARY-OFFICER 31,057 31,100 33,350
001-500013-009 SALARY-OTHER 32,220 26,425
001-500015-009 SALARY-TEMP/PT 18,672 22,450
001-512036-009 MAINTENANCE 332 1,200 1,200
001-514037-009 GASOLINE & OIL 1,733 3,700 3,700
001-518039-009 UTILITIES 4,765 7,300 7,300
001-520040-009 SUPPLIES 3,715 3,500 3,500
001-538051-009 EMPLOYER CONTR. HEALTH.INS 13,633 13,634 30,203
001-540054-009 POSTAGE 2,778 3,500 3,500
76,684 96,154 131,628
Maintenance
001-500010-010 SALARY-OFFICER 56,100 57,250
001-500012-010 SALARY-OVERTIME 7,837 6,500 8,000
001-500013-010 SALARY-OTHER 212,459 211,418 244,273
001-500019-010 LONGEVITY 1,800 1,800
001-512036-010 MAINTENANCE-OLD CRTHOUSE 44,616 47,500 47,500
001-512037-010 MAINTENANCE REIMBURSEMENT (17,037) (11,040)
001-512038-010 MAINTENANCE-OLD LAW ENF
26,880 CTR 20,000 20,000
001-512039-010 MAINTENANCE-NEW CRTS BLDG 56,692 60,000 60,000
001-512040-010 MAINTENANCE-ANIMAL
196 CONTROL 3,000 3,000
001-512043-010 MAINTENANCE-4TH ST PROP 8,604 12,000 10,000
001-514037-010 GASOLINE & OIL 3,598 4,500 4,500
001-516038-010 HEAT,LIGHT & WATER-OLD
32,631 CRTHOUSE 36,000 36,000
001-516039-010 HEAT, LIGHT & WATER-OLD LAW
33,057 ENF CTR 35,000 35,000
001-516040-010 HEAT, LIGHT & WATER-NEW
116,843. CRTS BLDG 140,000 140,000
001-516041-010 HEAT, LIGHT & WATER-
2,195 MAINTENANCE SHED 3,000 3,000
001-518039-010 TELEPHONE 30,527 32,000 32,000
001-520040-010 SUPPLIES 13,843 20,000 20,000
001-538051-010 EMPLOYER CONTR. HEALTH INS 51,186 59,950 79,795
7
32
641,163 731,731 791,078
Judges
001-512036-012 MAINTENANCE 2,354 2,600 2,600 001-520040-012 SUPPLIES 1,082 1,100 1,100 001-546062-012 TRAINING 940 1,000 1,000 001-500013-013 SALARY-OTHER 37,848 37,891 30,750 001-520040-013 SUPPLIES 1,114 1,500 1,500 001-538051-013 EMPLOYER CONTR. HEALTH INS 6,050 001-546062-013 TRAINING 1,000 1,000 001-500013-014 SALARY-OTHER 9,001 13,525 28,925 001-500019-014 SALARY-OTHER 1,800
001-505067-014 CONTRACTUAL SERVICES 97,843 75,000 100,000 001-512036-014 MAINTENANCE 3,078 3,000 3,000 001-520040-014 SUPPLIES 2,265 2,500 2,500 001-522043~014 LAW BOOKS & SUBSCRIPTIONS 12,117 8,600 8,600 001-528046-014 FOOD & MEALS 452 1,500 1,500 001-538051-014 EMPLOYER CONTR. HEALTH INS 6,583 6,584 17,892 001-546062-014 TRAINING 2,527 5,000 5,000 001-552065-014 DUES TO ORGANIZATIONS 2,490 2,500 2,500
001-558082-014 COURT ADMINSTRATION
900 OPERATION 900 900
001-564081-014 INDEPENDENT SERVICES 75,000 72,000 72,000 001-500013-031 SALARY-OTHER 11,621
001-505067-031 CONTRACTUAL SERVICES 28,000 42,000 42,000 001-512036-031 MAINTENANCE 998 1,000 1,000
001-5 20040-031 SUPPLIES 1,199 1,280 1,280 001-538051-031 EMPLOYER CONTR. HEALTH INS 2,438
001-546062-031 TRAINING 97 500 1,000 001-558073-031 LSSI 11,330 11,330 11,330 001-558081-031 CASA 17,000 17,000 17,000
328,277 311,110 360,427
Count'{ Board
001-500010-015 SALARY -ADMINISTRATOR 91,000 92,500 92,500 001-500012-015 SALARY-OVERTIME 1,500 001-500013-015 SALARY-OTHER 42,152 42,195 30,250 001-500015-015 SALARY-TEMP./PT 1,000 1,000 1,000 001-500016-015 PER DIEM & MILEAGE 52,741 60,500 60,500 001-500017-015 SALARY-CO. CHAIRMAN 6,000 6,000 6,000 001-500019-015 LONGEVITY 1,800
8
33
001-505022-015 ACCOUNTING & AUDITING 40,000 40,500 40,750
001-505067-015 CONTRACTUAL SERVICES 10,702 10,000 17,000
001-510030-015 FURNITURE & EQUIPMENT 8,323 1,800 300
001-510033-015 AUTO EXPENSE 2,400 2,400 2,400
001-512036-015 MAINTENANCE 320 1,000 2,400
001-518039-015 TELEPHONE 600 600 600 001-520040-015 SUPPLIES 6,728 3,500 3,500
001-538051-015 EMPLOYER CONTR. HEALTH INS 6,700 18,361
001-540060-015 TRAVEL & MEETING 2,000 1,200
001-546062-015 TRAINING 1,199 1,000 500 001-552065-015 DUES TO ORGANIZATIONS 4,325 5,400 5,450
001-558070-015 RESOURCE, CONSERV &
19,030 DEVELOP 45,000 20,000
001-558076-015 ECONOMIC DEVELOPMENT 10,000 10,000
001-558077-015 NORTHWEST CRIMINAL JUSTICE 2,782 2,800 3,100 001-560072-015 PUBLISHING 2,780 3,100 4,500
293,882 337,995 321,811
Probation
001-500010-017 SALARY-OFFICER 79,354 79,448 83,353
001-500011-017 SALARY-DEPUTY & ASSISTANT 294,739 309,643 363,931
001-500012-017 SALARY-OVERTIME 1,227 1,200 1,500
001-500013-017 SALARY-OTHER 33,052 33,095 35,345
001-500015-017 SALARY-TEMP./PT 1,032 2,000 2,000 001-5xxxx-017 MAINTENANCE 25,000
001-512036-017 MAINTENANCE 3,500 3,500 3,500
001-538051-017 EMPLOYER CONTR. HEALTH INS 67,114 66,075 80,783
001-540054-017 POSTAGE 1,103 1,100 1,100
001-550063-017 DEPENDENT CHILD CARE 23,575 27,612 27,612
504,696 523,673 624,124
Planning and Zoning
001-500013-021 SALARY-OTHER 113 1,364 1,370
001-500016-021 PER DIEM & MILEAGE 349 4,232 4,350
001-505067-021 CONTRACTUAL 25,000
001-520040-021 SUPPLIES 200 200
001-500010-023 SALARY-OFFICER 71,544 67,000 59,250
001-500013-023 SALARY-OTHER 1,244 1,364 2,283
001-500019-023 LONGEVITY 1,800
001-512036-023 MAINTENANCE 161 700 700
9
34
001-514037-023 GASOLINE & OIL 1,585 2,600 1,500
001-518039-023 TELEPHONE 1,027 1,000
001-520040-023 SUPPLIES 1,595 500 500 001-538051-023 EMPLOYER CONTR. HEALTH INS 5,825
001-540054-023 POSTAGE 500 001-546062-023 TRAINING 500 001-560072-023 PUBLISHING 400 001-572087-023 ZONING BOARD OF APPEALS 3,400 4,476 7,476
88,645 83,436 104,029
Emergency Management Agency
001-500010-029 SALARY-OFFICER 28,645 28,680 30,480
001-505067-029 CONTRACTUAL SERVICES 14,728 4,496 5,000 001-510030-029 FURNITURE & EQUIPMENT 5,265 5,838 5,900
001-510033-029 AUTOMOBILE 31,790
001-512036-029 MAINTENANCE 2,120 1,900 1,900
001-514037-029 GASOLINE & OIL 1,180 1,500 2,200 001-518039-029 TELEPHONE 8,520 8,592 8,700
001-520040-029 SUPPLIES 629 900 900
001-538051-029 EMPLOYER CONTR. HEALTH INS 13,633 13,634 12,311
001-540054-029 POSTAGE 82 73 75
001-546060-029 TRAVEL & MEETING 2,140 1,700 1,850
001-599097-029 GRANT EXPENDITURE 14,154
122;885 67,313 69,316
Information Technology
001-500010-038 SALARY-OFFICER 61,557 61,600 63,850
001-500013-038 SALARY-OTHER 18,192 37,000 39,250 001-500019-038 LONGEVITY 1,800
001-505024-038 PROGRAMMING 60,848 82,644 60,144
001-510030-038 FURNITURE & EQUIPMENT 8,822 10,000 10,000
001-512036-038 MAINTENANCE 1,475 2,000 2,000
001-521040-038 WE BSITE/1 NTE RN ET 4,275 17,600 9,000
001-538051-038 EMPLOYER CONTR. HEALTH INS 13,205 19,525 17,641
170,175 230,369 201,885
Assessor
001-500010-040 SALARY-OFFICER 68,474 68,522 70,772
001-500012-040 SALARY-OVERTIME 2,660 6,500 7,500
001-500013-040 SALARY-OTHER 146,585 146,778 155,777
10
35
001-500015-040 SALARY-TEMP./PT 19,102
001-500016-040 PER DIEM & MILEAGE 5,784 5,700 7,380
001-500019-040 LONGEVITY 3,600
001-505024-040 PROGRAMMING 14,118 40,500 21,200
001-505067-040 CONTRACTUAL SERVICES 8,433 8,500 10,900
001-510029-040 COMPUTER EQUIPMENT 1,176 1,000 1,000
001-512036-040 MAINTENANCE 596 500 500
001-518039-040 TELEPHONE. 348 350 350
001-520040-040 SUPPLIES 3,255 3,500 3,500
001-538051-040 EMPLOYER CONTR. HEALTH INS 55,296 53,484 66,205
001-540054-040 POSTAGE 966 1,200 1,200
001-546060-040 TRAVEL & MEETING 3,122 4,500 3,500
001-546062-040 BOARD OF REVIEW 226 250 250
001-548062-040 TRAINING 409 1,500 2,500
001-560072-040 PUBLISHING 12,332 7,100 6,750
323,779 349,884 381,986
911 Disgatch
001-500011-077 SALARY-DEPUTY & ASSISTANT 526,165
001-500012-077 SALARY-OVERTIME 15,000
001-500018-077 SALARY-HOLIDAY PAY 36,267
001-538051-077 EMPLOYER CONTR. HEALTH INS 79,908
663,014
Total Estimated Disbursements 9,772,388 10,339,030 10,734,338
Transfers
001-600001-000 TRANSFER IN 746,350 1,028,239 610,000
001-600002-000 TRANSFER OUT 50,000 50,000 50,000
Excess/ (Deficit) of Recelpts over Disbursements 1,283,406 197,861 22,097
Cash Balance, Beginning of Year 2,725,000
Cash Balance, Beginning of Year 2,747,097
11
36
37
002-400961-009
002-500012-009
002-505067-009
002-5 20040-009
002-560072-009
002-580092-009
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Animal Control Fund
RABIES, TAGS & OTHERS
SALARY-OVERTIME
CONTRACTUAL SERVICES
SUPPLIES
PUBLISHING/ADVERTISING
VET EXPENSE
BUILDING PAYMENT
Excess/ (Deficit) of Receipts over Disbursements
12
2018
32,005
(1,343)
(3,942)
(3,000)
23,720
2019
34,900
(1,500)
(4,800)
(3,500)
(500)
(3,600)
21,000
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
2020
44,900
(1,500)
(4,800)
(3,500)
(500)
(3,600)
(17,000)
14,000
14,000
38
003-430951-003
003-435920-003
003-599096-003
003-600001-000
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
FORECASTED Statement of Estimated Receipts and Disbursements
Years Ending November 30, 2018, 2019, 2020
ANNUAL COLLECTOR FEES
INTEREST INCOME
EXPENDITURE
TRANSFER OUT
Indemnity Fund
Excess/ (Deficit) of Receipts over
Disbursements
2018
12,633
711
(11,935)
(230,000)
(228,591)
2019
15,000
750
(10,000)
5,750
Cash Balance,
2020
13,000
500
(15,000)
(1,500)
Beginning of Year 200,000 -------'---
Cash Balance,
Beginning of Year 198,500 ========
13
39
004-499094-014
004-500013-014
004-522043-014
004-538051-014
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Vear ending November 30, 2020
FORECASTED Statement of Estimated Receipts and Disbursements
Years Ending November 30, 2018, 2019, 2020
RECEIPTS
SALARY-OTHER
Law Library Fund
LAW BOOKS & SUBSCRIPTIONS
EMPLOYER CONTR. HEALTH INS
Excess/ (Deficit) of Receipts over Disbursements
2018
13,580
{28,396)
(17,156)
(13,169)
(45,141)
2019
17,000
(13,525)
(20,000)
(13,168)
(29,693)
Cash Balance, Beginning of Year
Cash Balance,
2020
10,000
{20,000)
(10,000)
------
Beginning of Year (10,000) =============
14
40
005-400901-000
005-430913-000
005-450999-000
005-570086-000
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
GENERAL PROPERTY TAXES
PERSONAL PROP. REPLC TAX
MISCELLANEOUS-IMRF
IMRF Fund
ILLINOIS MUNICIPAL RETIREMENT
Excess/ (Deficit) of Receipts over Disbursements
2018
865,192
55,000
616
(945,406)
(24,598)
2019
762,500
55,000
(900,000)
(82,500)
2020
820,973
55,000
(875,000)
973 --------------------
15
Cash Balance, Beginning of Year
Cash Balance, ------
Begi~ning of Year =====9=7=3=
006-400901-046
006-500010-046
006-500013-046
006-50506 7-046
006-520040-046
006-550064-046
41
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Veterans Administration Fund
2018 2019
GENERAL PROPERTY TAXES 42,505 37,500
SALARY-OFFICER (15,000) (15,500)
SALARY-OTHER (240) (1,500)
CONTRACTUAL SERVICES {3,063)
SUPPLIES 942 (1,100)
CARE OF VETERANS AND WIDOWS (22,568) (57,000) Excess/ (Deficit) of Receipts over
2,577 (37,600) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
16
2020
36,952
(15,500)
(1,500)
{1,200)
(57,000)
{38,248)
150,000
111,752
007-435920-002
007-436927-002
007-500013-002
007-500015-002
007-510030-002
007-512036-002
007-514085-002
007-520040-002
007-564080-002
42
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Court Document Storage Fund
2018 2019
INTEREST INCOME 135
FEES COLLECTED-COURT DOC 112,444 97,745
SALARY-OTHER (14,681)
SALARY-TEMP./PT (4,259) (15,000)
FURNITURE & EQUIPMENT (25,000)
MAINTENANCE (34,103) (40,000)
MICRO-IMAGING MICROFILMING (30,000)
SUPPLIES 4,713 (8,000)
CONTINGENCIES (15,510) (50,000) Excess/ (Deficit) of Receipts over
48,739 (70,255) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
17
2020
101,647
(10,000)
(15,000)
(25,000)
(40,000)
(30,000)
(8,000)
(50,000)
(76,353)
200,000
123,647
008-435920-002
008-436927-002
008-450999-002
008-500013-002
008-505024-002
008-510030-002
008-512036-002
008-546062-002
008-564080-002
43
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for
Year ending November 30, 2020
Circuit Clerk Automation Fund
2018 2019
INTEREST INCOME 78
FEE COLLECTED-CIR CLK 112,542
AUTOMATION 97,547
MISCELLANEOUS 638
SALARY-OTHER (11,681)
PROGRAMMING (3,000) (60,000)
FURNITURE & EQUIPMENT (3,552) (5,000)
MAINTENANCE (36,099) (35,000)
TRAINING (1,170) (8,000)
CONTINGENCIES (54,020) (50,000) Excess/ (Deficit) of Receipts over
3,736 (60,453) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
18
2020
100,735
(21,000)
(60,000)
(5,000)
(35,000)
(8,000)
(50,000)
(78,265)
85,000
6,735
44
009-435920-001
009-436927-001
009-599096-001
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Special Recording Fund
INTEREST INCOME
FEES COLLECTED-SPECIAL
RECORDING
EXPENDITURE
Excess/ (Deficit) of Receipts over Disbursements
2018
53
22,725
(32,952)
(10,174)
2019
19,656
(40,000)
(20,344)
Cash Balance,
2020
20,574
(50,000)
(29,426)
Beginning of Year 70,000 -----'--
Cash Balance,
Beginning of Year 40,574 ========
19
45
010-436927-001
010-500013-001
010-599096-001
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for
Year ending November 30, 2020
Vital Records Automation Fund
2018
FEES COLLECTED-VITAL RECORDS
SALARY-OTHER
EXPENDITURE
Excess/ (Deficit) of Receipts over
Disbursements
3,896
(3,000)
896
2019
3,568
(3,000)
568
2020
3,956
(3,000)
(2,000)
(1,044) --------------------
Cash Balance,
Beginning of Year 5,000 -----'----
Cash Balance,
Beginning of Year 3,956 =========
20
011-400901-000
011-405935-000
Oll-435920-000
011-450999-000
011-500010-000
011-500016-000
011-538046-000
011-538050-000
011-538051-000
011-538058-000
011-542055-000
011-599091-000
46
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Insurance Fund
2018 2019
GENERAL PROPERTY TAXES 404,911 356,966 INSURANCE PREMIUM
4,624 REFUNDS/LOSS
INTEREST INCOME 132
MISCELLANEOUS 8,705
PAYROLL EXPENSE (2,600) (2,600)
PER DIEM & MILEAGE (1,136) (750)
INSURANCE DEDUCTIBLE REIMB (7,611) (5,000)
INSURANCE & BONDS (252,582) (252,000)
EMPLOYER CONTR. HEALTH INS
WORKMEN'S COMPENSATION (82,199) (79,800) IL UNEMPLOYMENT
(1,110) COMPENSATION (10,000)
MISCELLANEOUS (6,176)
Excess/ (Deficit) of Receipts over · 64,957 6,816
Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
21
2020
349,506
5,000
100
(2,600)
(1,000)
(5,000)
(280,000)
(400)
(90,000)
(5,000)
(10,000)
{39,394)
85,000
45,606
012-435920-003
012-436927-003
012-450999-003
012-505025-003
012-510030-003
012-540054-003
012-546060-003
47
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Collector Automation Fund
2018 2019
INTEREST INCOME 8
FEES COLLECTED-COUNTY 16,157
COLLECTOR AUTOMATION 12,000
MISCELLANEOUS
PROGRAMMING
FURNITURE & EQUIPMENT (4,263) (12,000)
POSTAGE
TRAVEL & MEETING (1,817) (1,000) Excess/ (Deficit) of Receipts over
10,084 (1,000) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
22
2020
10,000
(2,500)
(5,330)
(1,500)
670
15,000
15,670
48
014-400901-000
014-570087-000
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Social Security Fund
GENERAL PROPERTY TAXES
SOCIAL SECURITY PAYMENTS
Excess/ (Deficit) of Receipts over Disbursements
2018
538,368
(589,265)
(50,897)
2019
475,000
(600,000)
(125,000)
2020
389,982
(586,000)
(196,018) -------------------
Cash Balance, Beginning of Year ___ 4_5:....:0-'---,0:....:0....:.0_
Cash Balance,
Beginning of Year ====25;,;3;;,,9=8=2;,,.
23
015-436927-002
015-500012-002
015-500013-002
015-510030-002
015-520040-002
015-538051-002
015-540054-002
015-564080-002
49
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Child Support Enforcement Fund
2018 2019
FEE COLLECTED-CHILD SUPPORT 12,540 3,200
SALARY-OVERTIME (3,370) (7,000)
SALARY-OTHER (5,026) (20,000)
FURNITURE & EQUIPMENT (5,000)
SUPPLIES (988) (1,000)
HEALTH INS EXPENSE
POSTAGE (7,039) (7,000)
CONTINGENCIES (10,000) Excess/ (Deficit) of Receipts over
(3,882) (46,800) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
24
2020
6,000
(7,000)
(5,000)
(2,000)
(7,000)
{15,000)
50,000
35,000
016-400901-000
016-558071-000
016-558072-000
016-55807 4-000
016-558075-000
016-558079-000
016-5 58080-000
016-558081-000
016-558082-000
016-558083-000
016-5 58084-000
016-558085-000
50
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Senior Citizen Services Fund
2018 2019
GENERAL PROPERTY TAXES 116,154 102,500
LEE COUNTY COUNCIL ON AGING {68,000) (69,500)
LIFESCAPE-MEALS ON WHEELS {2,500)
LIFESCAPE-COMMUNITY CARE (11,000)
PROGRAM (11,000)
HOSPICE (5,000) (5,000)
CATHOLIC CHARITIES {2,500) {2,500)
MEALS ON WHEELS (4,000) (4,000)
CITY OF AMBOY-MEAT AND EAT (6,000) (4,000)
LIBRARY-OWL CO-OP (500)
SERENITY HOSPICE & HOME (4,000) (4,000)
VILLAGE OF PAW PAW (500) (500)
MILLS PETRIE LIBRARY (1,000) Excess/ (Deficit) of Receipts over
12,154 1,000 Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
25
2020
100,000
(69,500)
(5,500)
(5,500)
(5,000)
(2,500)
(4,000)
(4,000)
(4,000)
017-436926-017
017-436927-017
017-500019-017
017-500020-017
017-505024-017
017-510030-017
017-510031-017
017-510033-017
017-518039-017
017-520040-017
017-540060-017
017-546062-017
017-5990960017
51
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Probation Services Fund
2018 2019
PROBATION OPS FEE 10,723 7,000 FEES COLLECTED-PROBATION
91,630 SERVICES 85,000
LONGEVITY (4,250) {8,000)
SALARY MERIT (6,500) (8,000)
PROGRAMMING {10,370) (25,000)
FURNITURE & EQUIPMENT {14,217) (20,000)
AUTO REPAIR {1,381) (2,000)
AUTOMOBILE {28,000)
TELEPHONE {785) (2,000)
SUPPLIES (3,505) (6,000)
TRAVEL & MEETING (263) (500)
TRAINING (8,088) (11,000)
DRUG TESTING (7,113) {10,000) Excess/ (Deficit) of Receipts over
45,880 {28,500) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
26
2020
7,000
85,000
(4,750)
(8,000)
{40,000)
(20,000)
(2,000)
(2,000)
(6,000)
(500)
(11,000)
(18,000)
(20,250)
240,000
219,750
52
018-436927-000
018-599096-000
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
FEES COLLECTED-TOURISM
LEE COUNTY TOURISM
Tourism Fund
Excess/ (Deficit) of Receipts over Disbursements
2018
154,365
(154,304)
61
2019
120,000
(120,000)
2020
155,000
(155,000)
--------------------
27
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
------
======
53
019-400901-000
019-599096-000
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Co-Op Extension Fund
GENERAL PROPERTY TAXES
COOPERATIVE EXTENSION LAW
Excess/ (Deficit) of Receipts over Disbursements
2018
119,061
(100,030)
19,031
2019
100,000
(100,000)
2020
97,769
(102,000}
(4,231} --------------------
Cash Balance, Beginning of Year 4,000 ____ ..:....__
Cash Balance, Beginning of Year (231} ============
28
54
020-435920-007
020-436927-007
020-599096-007
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Drug Forfeit Fund
2018 2019
INTEREST INCOME
FEES COLLECTED-DRUG FORF.
EXPENDITURE
Excess/ (Deficit) of Receipts over
Disbursements
95
8,579
(2,667)
6,008
5,000
(9,200)
(4,200)
2020
5,000
(5,000)
--------------------
Cash Balance,
Beginning of Year 14,000 ----~-Cash Balance,
Beginning of Year 14,000 ========
29
55
021-440100-012
021-599096-012
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for 'vears Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for
Year ending November 30, 2020
FEES COLLECTED
EXPENDITURE
Marriage Fund
Excess/ (Deficit) of Receipts over
Disbursements
2018 2019
Cash Balance,
2020
2,000
(2,000)
Beginning of Year 7,500 ------'---Cash Balance,
Beginning of Year 7,500 ==========
30
022-599096-000
022-600001-000
56
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for
Year ending November 30, 2020
Capital Improvement Fund
2018 2019
EXPENDITURE (5,993) (76,552)
TRANSFER IN 50,000 50,000 Excess/ (Deficit) of Receipts over
Disbursements 44,007 (26,552)
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
31
2020
(125,000)
50,000
(75,000)
125,000
50,000
025-435920-070
025-436927-070
025-500016-070
025-505024-070
025-505067-070
025-542057-070
025-600002-070
57
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Solid Waste Fund
2018 2019
INTEREST INCOME 11,557 8,000
FEES COLLECTED-SOLID WASTE 219,022 200,000
PER DIEM & MILEAGE (3,331) (6,200)
PROGRAMMING (34,250) (10,000)
CONTRACTUAL SERVICES (55,415) (196,500)
SOIL & WATER (20,000)
TRANSFER WITH OTHER FUNDS (33,362) (34,363) Excess/ (Deficit) of Receipts over
104,220 (59,063) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
32
2020
11,000
200,000
(6,200)
(10,000)
(198,000)
(20,000)
(35,394)
(58,594)
950,000
891,406
58
028-435920-017
028-436927-017
028-599096-017
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Home Confinement Fund
INTEREST INCOME
FEES COLLECTED-HOME CONFINEMENT
EXPENDITURE
Excess/ (Deficit) of Receipts over Disbursements
2018
10
4,744
{3,336)
1,418
2019
1,500
(1,500)
Cash Balance,
2020
{1,500)
(1,500)
Beginning of Year 15,000 -----'---
Cash Balance, Beginning of Year 13,500
========
33
030-400901-070
030-430929-070
030-435920-070
030-443972-070
030-443981-070
030-444973-070
030-450999-070
030-500010-070
030-500012-070
030-500013-070
030-500015-070
030-51203 7-070
030-500019-070
030-503085-070
030-510030-070
030-512036-070
030-516038-070
030-518039-070
030-520040-070
030-538049-070
030-538051-070
030-546060-070
030-546062-070
030-548063-070
030-590034-070
030-592035-070
030-600001-070
59
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Highway Fund
2018 2019
GENERAL PROPERTY TAXES 741,142 653,000
SOLD EQUIPMENT
INTEREST INCOME 8,766 5,000
MFT LABOR AND EQUIP REIMB
REIMBURSEMENT WAGES 31,163 109,200
TOWNSHIP ENGINEERING REIMB 65,802 50,000
MISCELLANEOUS 257,173 10,000
SALARY-OFFICER (107,557) {109,200)
SALARY-OVERTIME (36,016) {30,000)
SALARY-OTHER (715,542) (716,000)
SALARY-TEMP./PT (1,907) (10,000)
MFT REIMB 405,401 420,000
LONGEVITY (1,800) (1,800)
SICK PAY (11,808) (12,000)
FURNITURE & EQUIPMENT (63,232) (65,000)
MAINTENANCE (62,780) (75,000)
HEAT, LIGHT & WATER (14,904) (19,000)
TELEPHONE (5,673)
SUPPLIES (8,576) (12,000)
IMRF EXPENSE (56,000)
EMPLOYER CONTR. HEALTH INS (134,432) {146,500)
TRAVEL & MEETING (745) (1,500)
TRAINING (297) (4,000)
SAFETY (1,620) (6,500)
HIGHWAY MAINTENANCE (145,989) {165,000)
HIGHWAY CONSTRUCTION (745) (3,500)
TRANSFER IN 33,362 34,362 Excess/ (Deficit) of Receipts over
229,185 {151,438) Disbursements
Cash Balance, Beginning of Year
34
2020
707,610
5,000
110,783
50,000
(112,168)
(60,000)
(784,710)
(15,000)
420,000
(12,000)
{65,000)
(75,000)
(22,000)
(9,000)
(12,000)
(78,000)
(156,392)
(1,500)
(4,000)
(6,500)
(165,000)
(3,500)
35,394
(252,983)
740,447
Cash Balance,
Beginning of Year 487,464 ==========
35
60
031-400901-070
031-430927-070
031-430928-070
031-435920-070
031-450999-070
031-599096-070
61
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Special Bridge Fund
2018 2019
GENERAL PROPERTY TAXES 273,944 241,500
TOWNSHIP BRIDGE REIMB 340,000
TOWNSHIP DRAINAGE REIMB 283,800 42,500
INTEREST INCOME 64 300
MISCELLANEOUS 19,858 20,000
EXPENDITURE {601,615) (500,000) Excess/ (Deficit) of Receipts over
(23,949) 144,300 Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
36
2020
255,677
20,000
(560,000)
(284,323)
898,503
614,180
62
032-400901-070
032-435920-070
032-599096-070
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Highway Federal Aid Matching Fund
2018
GENERAL PROPERTY TAXES
INTEREST INCOME
EXPENDITURE
Excess/ (Deficit) of Receipts over Disbursements
345,745
14,491
(177,989)
182,247
2019
. 304,500
(510,057)
(205,557),
2020
304,500
10,000
(500,000)
{185,500)
--------------------Cash Balance,
Beginning of Year 1,441,256 ----'--~-Cash Balance,
Beginning of Year 1,255,756 ============
37
033-433981-070
033-435920-070
033-450999-070
033-499095-070
033-499096-070
033-599096-070
033-600001-000
63
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
County Motor Fuel Tax Fund
2018 2019
SALARY REI MB-ST OF IL 53,778 54,600
INTEREST INCOME 754 1,000
MISCELLANEOUS 1,891
TAX ALLOTMENT 508,308 530,000
COUNTY CONSOLIDATED 217,635 145,000
EXPENDITURE {727,167) (959,200)
TRANSFER BETWEEN FUNDS 55,199 (228,600)
Excess/ (Deficit) of Receipts over
Disbursements
Cash Balance,
2020
55,390
1,000
520,000
145,500
(1,038,374)
(316,484)
Beginning of Year 433,949 ------'----
Cash Balance,
Beginning of Year 117,465 =========
38
040-400901-076
040-435920-076
040-436927-076
040-450999-076
040-505067-076
64
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Tuberculosis Fund
2018 2019
GENERAL PROPERTY TAXES 14,707 12,500
INTEREST INCOME 83 75
FEES COLLECTED-TB 948 750
MISCELLANEOUS (1)
CONTRACTUAL SERVICES (18,486) (15,000) Excess/ (Deficit) of Receipts over
(2,749) {1,675) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
39
2020
14,000
75
900
(12,500)
2,475
55,000
57,475
041-400901-076
041-430913-076
041-430915-076
041-430916-076
041-430917-076
041-430923-076
041-430924-076
041-430925-076
041-430928-076
041-430932-076
041-430970-076
041-430980-076
041-430982-076
041-430983-076
041-430984-076
041-436989-076
041-430990-076
041-430991-076
041-430992-076
041-430993-076
041-430994-076
041-430997-076
041-430999-076
041-431990-076
041-431993-076
041-431995-076
041-431996-076
65
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Health Department Fund
2018 2019
GENERAL PROPERTY TAXES 631,050 556,000 PERSONAL HEAL TH PROPERTY
17,000 REPLACEMENT 17,000
IDPH, Health Protection Grant 68,981 68,981
PREP GRANT 20,000 20,000
VECTOR CONTROL, IDPH 11,228 14,704 IDHFS FED FUND FAMILY CASE
150 MNG WELL WOMAN GRANT-
500 STEVENSON CO. 500
IEMA, RADON 13,064 9,000 WHITESIDE COUNTY, TICKET FOR THE CURE 14,000 MEDICAL CANN I BAS APPLICATION ASSISTANCE 250
SCREENING FEES 7,409 9,000 IDPH,POTABLE WATERSUPPLY
1,238 GRANT 625
FDA/AFDO Program Standards 3,000 2,000 FDA/AFDO HANDWASHING EDUCATION
IPHA, HIV Prevention Services 12,771 10,000
IDPH- Lead Program
IDHS, WIC GRANT 119,532 113,827
IDHS-BF PEER CONSELING 15,980 12,000
IDHS, WIC FARMER'S MARKET 1,000 1,000
IDHS,FAMILY CASE MANAGEMENT 76,873 , 68,400
IDHS, FCM HWIL/HRIF 3,050 9,000
IDPH, FAMILY PLANNING GRANT 58,388 85,600
IDPH, TANNING BED INSPECTION 300 600
IDPH, BODY ART INSPECTIONS 300 188
Lactation Consultation 268 500
CONTRACTUAL SERVICE - TB FUND 18,486 12,500
IDPH, TOBACCO FREE 20,714 20,000
40
2020
556,000
17,000
68,981
23,000
17,207
500
9,000
500
7,000
1,150
30,182
13,200
102,176
12,000
1,000
102,960
24,000
108,211
600
413
100
12,500
34,479
COMMUNITIES
041-434984-076 SMOKE FREE ILLINOIS FINES 350 350 350 041-434985-076 WATER SUPPLY PERMIT FEES 9,345 8,300 8,000 041-434986-076 SEPTIC LICENSES & PERMITS 11,845 11,000 10,000 041-434987-076 SANITARY EVALUATION FEES 16,540 19,000 17,000 041-434988-076 NON COMMUNITY WELL FEES 1,285 1,500 1,000 041-435966-076 INTEREST INCOME 2,347 4,000 4,000 041-436977-076 FLU FEES 21,092 15,000 17,000 041-436978-076 IMMUNIZATION CLINIC 75,922 59,000 60,000 041-436980-076 IDPH-EMERGENCY PREPAREDNESS 42,750 42,223 45,351
041-436988-076 FOOD PERMITS FROM CO. HEALTH
59,144 D 51,000 51,000
041-436991-076 FEES FROM STD TESTING 3,259 3,000 2,000 041-436997-076 F.P. PATIENT FEE 79,340 90,000 65,000 041-436998-076 SAFETY SEAT FEES & DONATIONS 1,535 2,300 2,000 041-436999-076 FLUORIDE TREATMENT FEES 3,437 2,500 5,700 041-450999-076 MISCELLANEOUS 2,398 11,000 5,000 041-500010-076 SALARY-OFFICER (74,378) (74,421) (76,700) 041-500013-076 SALARY-OTHER . (536,554) (547,171) (577,000) 041-500015-076 SALARY-TEMP./PT (205,113) (208,074) (252,000) 041-500019-076 LONGEVITY (10,543) (4,381) (1,200) 041-503085-076 SICK PAY (4,602) (4,825) (6,000) 041-505024-076 PROGRAM EXPENSE (151,774) (95,000) (120,000) 041-505067-076 CONTRACTUAL SERVICE (131,222) (135,000) (146,050) 041-510030-076 FURNITURE & EQUIPMENT (21,109) (7,500) (16,000) 041-512036-076 SERVICE AGREEMENTS (2,200) (3,000) (3,000) 041-518039-076 TELEPHONE (4,769) (4,000) (4,500) 041-520040-076 SUPPLIES (4,960) (5,000) (5,000) 041-538049-076 IMRF REIMBURSEMENT (68,000) (60,000) 041-538051-076 EMPLOYER CONTR. HEALTH INS (122,411) (127,000) (130,000) 041-542055-076 STATE UNEMPLOYMENT COMP. (1,500) (1,500) (1,500) 041-546060-076 TRAVEL & MEETING (28,583) (25,000) (30,000) 041-556068-076 RENT (1) (6,000) (6,001) 041-564080-076 CONTINGENCIES (25,000)
Excess/ (Deficit) of Receipts over Disbursements 132,151 24,976 609
Cash Balance, Beginning of Year 500,000
Cash Balance, Beginning of Year 500,609
41
66
42 67
050-400902-000
050-410900-000
050-435920-000
050-510027-000
050-512040-000
050-515096-000
050-515096-000
050-515096-000
050-516040-000
050-530050-000
050-599096-000
68
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Public Safety Tax Fund
2018 2019
PUBLIC SAFETY SALES TAX 1,139,387 1,080,000
BOND PROCEEDS 15,150,000
INTEREST INCOME 48,093
BOND PAYMENT {676,064) 1,080,225
MAINTENANCE
FFE (550,000)
MAINTENANCE SALARY
HEALTH INSURANCE
UTILITIES {3,143)
BOND/ LOAN FEES (475)
CONSTRUCTION {3,914,072) -11,566,713 Excess/ (Deficit) of Receipts over
(3,406,276) 5,193,512 Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
43
2020
1,150,000
(1,019,688)
(5,000)
(17,500)
(7,500)
{32,000)
68,312
68,312
69
060-435920-004
060-436927-004
060-599096-004
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
INTEREST INCOME
FEES COLLECTED-DUI
EXPENDITURE
DUI Fund
Excess/ (Deficit) of Receipts over Disbursements
2018
12
18,323
(30,049)
(11,714)
2019
13,000
(18,000)
(5,000)
Cash Balance,
2020
16,000
(18,000)
(2,000)
Beginning of Year 12,000 ----~-Cash Balance,
Beginning of Year 10,000 ========
44
70
061-435920-000
061-599096-000
061-600001-000
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Capital Projects Fund
INTEREST INCOME
EXPENDITURE
TRANSFER BETWEEN FUNDS
Excess/ (Deficit) of Receipts over
2018
150,807
(177,891)
(600,000)
2019
50,000
(200,000)
(600,000)
2020
80,000
(328,825)
{600,000)
Disbursements __ __,_( 6_2_7-'-',0_8---'4 ),______.,('--75_0_!..,o_o_o_,_) _____ ('--8_48_,_,_82_5__,__)
Cash Balance, Beginning of Year ___ 3_,,_75_0_,_,_oo_o_
Cash Balance, Beginning of Year 2,901,175
======~=
45
7 1
062-436927-002
062-599096-002
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Victim Impact Panel Fund
FEES COLLECTED-VICTIMS IMPACT
PANEL
EXPENDITURE
Excess/ (Deficit) of Receipts over
2018
2,000
(2,086)
2019 2020
Disbursements (86) ---------'-----'--------------
Cash Balance,
Beginning of Year 9,000 -----'---Cash Balance,
Beginning of Year 9,000 =======
46
72
065-435920-004
065-436927-004
065-599096-004
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for
Year ending November 30, 2020
Arrestee's Medical Fund
INTEREST INCOME
FEES COLLECTED-ARRESTEE'S
EXPENDITURE
Excess/ (Deficit) of Receipts over
Disbursements
2018
7
2,333
(4,562)
(2,222}
2019
5
5,000
(8,000)
(2,995)
Cash Balance,
2020
3,500
(8,000)
(4,500)
Beginning of Year 9,800 ----~-Cash Balance,
Beginning of Year 5,300 ======
47
73
066-436927-004
066-599096-004
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
FEES COLLECTED-JAIL FUND
EXPENDITURE
Jail Fund
Excess/ (Deficit) of Receipts over Disbursements
2018
130,914
(143,922)
{13,008)
2019
100,000
{80,000)
20,000
Cash Balance,
2020
80,000
(80,000)
Beginning of Year 20,000 ------Cash Balance,
Beginning of Year 20,000 ======
48
74
067-435920-017
067-436927-017
067-505067-017
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
JJC Council Fund
2018 2019
INTEREST INCOME
FEES COLLECTED-JJC REDEPLOY
CONTRACTUAL SERVICES
Excess/ (Deficit) of Receipts over Disbursements
8
(1) .
8
5
2020
5
--------------------Cash Balance,
Beginning of Year 12,000 -----'---
Cash Balance, Beginning of Year 12,000
========
49
75
070-435920-004
070-436927-004
070-599096-004
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Drug Street Fund
INTEREST INCOME
FEES COLLECTED-DRUG STREET
EXPENDITURE
Excess/ (Deficit) of Receipts over Disbursements
2018
4
13,337
(5,977)
7,365
2019
5
4,500
(5,000)
(495)
2020
8,000
(5,000)
3,000
--------------------Cash Balance,
Beginning of Year 12,000 ----~-Cash Balance,
Beginning of Year 15,000
so
071-435920-038
071-436927-038
071-436930-038
071-450999-038
071-500010-038
071-500019-038
071-512036-038
071-518039-038
071-520040-038
071-538012-038
071-538049-038
071-538051-038
071-540054-038
071-546060-038
76
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Geographic Information System Mapping Fund
2018 2019
INTEREST INCOME 74
FEES COLLECTED-GIS/IT 1,361 21,000
RECORDING FEES 82,756 72,080
MISCELLANEOUS 5,609
SALARY-OFFICER (48,307) (48,350)
LONGEVITY (1,800)
MAINTENANCE (13,788) (65,600)
TELEPHONE (1,665) {1,128)
SUPPLIES (1,362) {2,000)
FICA EXPENSE
IMRF EXPENSE (3,150)
EMPLOYER CONTR. HEALTH INS (6,700) (6,700)
POSTAGE (58) (100)
TRAVEL & MEETING {2,564) {2,000) Excess/ (Deficit) of Receipts over
15,355 {37,748) Disbursements
Cash Balance, Beginning of Year
Cash Balance, Beginning of Year
51
2020
30,000
75,000
(50,600)
(65,600)
{900)
{2,500)
(3,870)
(4,300)
{6,050)
(100)
(2,000)
(30,920)
110,000
79,080
074-430965-110
074-430966-110
074-430971-110
07 4-430972-110
07 4-43097 4-110
07 4-43097 6-110
074-430977-110
074-430979-110
074-430984-110
074-435920-110
074-505055-110
074-505056-110
074-505057-110
07 4-505058-110
074-505060-110
074-505061-110
074-505062-110
074-505064-110
074-505066-110
074-505067-110
074-505068-110
074-505069-110
07 4-430945-130
074-430965-130
07 4-43097 6-130
074-430977-130
07 4-430979-130
074-430982-130
07 4-430983-130
77
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Lee Ogle Transportation System Fund
2018 2019
INTERCITY .BUS (1-39) 899,606
INTERCITY BUS CAPITAL 2,943,000
ST OF IL-5311 245,411 245,411
ST OF IL-DOAP 546,763 1,168,900
ST OF IL-JARC
INTERCITY BUS LIVABILITY 1,338,851 1,084,542
FARES 9,971 35,000
CAPITAL IMPROVMENT FUND 902,040
PUNCH CARDS 12,000
INTEREST INCOME 2,229 2,000 MORNINGSTAR MEDIA GROUP (I-39) (100,000)
VILLAGE OF PROGRESS (60,000)
INTERCITY BUS CAPITAL (2,943,000)
INTERCITY BUS 1-39 (772,249)
KREIDER (478,141) (476,400)
LEE CO COUNCIL ON AGING (477,948) (436,104)
INTERCITY BUS LIVABILITY (948,793) (934,542)
CAPITAL IMPROVEMENT FUND
HUB City Senior Center (89,640) (90,836)
ENGINEERING SERVICES (108,250)
MORNINGSTAR MEDIA GROUP (I-(28,749)
88) (50,000)
VILLAGE OF PROGRESS 12,000
INTERCITY BUS (1-39) 27,357
INTERCITY BUS (1-88) 100,000
SERVICE CONTRACTS 12,421 10,000
DONATIONS 1,937 4,000
LEE COUNTY-LOCAL MATCH 602 5,000
HUB LOCAL MATCH 15,973 18,000
52
2020
899,606
2,943,000
245,411
1,285,780
1,084,542
35,000
817,574
5,000
4,000
(100,000)
(120,000)
(2,943,000)
(476,000)
(199,000)
(934,542)
(1,172,578)
(90,000)
(108,250)
(50,000)
24,000
100,000
40,301
400
200
18,000
07 4-430984-130 1(51 MATCH 66,509 95,200 95,200
074-430986-130 WINDOW WRAP 15,000 8,000
074-430988-130 NO SHOW FEE 500
074-430989-130 LCCOA MATCH 181,996 87,200 39,800
07 4-435920-130 INTEREST INCOME 2,545 100 5,000
07 4-450999-130 MISCELLANEOUS 8,397 500 200
074-500010-130 SALARY-OFFICER (79,981) {80,750) (81,875)
074-500013-130 SALARY-OTHER (69,481) (91,500) (95,375)
074-500019-130 LONGEVITY
074-500025-130 PCOM Salary (8,640) (8,460) (9,360)
074-505021-130 OTHER PROFESSIONAL FEES (26,261) (24,000) (19,600)
074-505067-130 CONTRACTUAL SERVICES (36,986) (24,000) (23,357)
074-505074-130 TESTING (1,000) (1,768)
074-510030-130 FURNITURE & EQUIPMENT (407) (897) (1,000)
074-510033-130 AUTOMOBILE (6,004) (4,500) (6,410)
074-512036-130 MAINTENANCE (53,789) (25,000) (34,751)
074-514037-130 GAS AND OIL (90,000)
074-518039-130 TELEPHONE (19,166) (9,000) (17,581)
074-520040-130 SUPPLIES (20,513) (20,000) (14,270)
074-520041-130 UTILITIES (16,483) (17,000) (19,777)
074-538012-130 FICA REIMBURSEMENT {10,707) (10,000) (12,194)
07 4-538049-130 IMRF REIMBURSEMENT (12,987) (12,000) (11,015)
074-538051-130 EMPLOYER CONTR. HEALTH INS (28,493) (27,000) (32,188)
074-546060-130 TRAVEL & MEETING (6,204) (8,000) (2,346)
074-560072-130 PUBLICATION COST (60,023) (25,000) (47,230)
074-564080-130 CONTINGENCIES (50,000) (50,000)
074-590090-130 BOOKKEEPING (16,350) (15,633) (4,488)
074-599091-130 MISCELLANEOUS (9,554) (4,004)
07 4-600001-000 TRANSFER OUT
074-4xxxxx- ROCK RIVER CENTER MATCH 16,000
074-5xxxxxx CONTRACTUAL SERVICES-
PERSONNEL (232,205)
0 Excess/ (Deficit) of Receipts over
Disbursements (71,697) 1,241,735 663,350
Cash Balance,
Beginning of Year
Cash Balance, Beginning of Year 663,350
53
78
79
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
JJC Youth Fund
2018 2019
077-435920-017 INTEREST INCOME 9
4,983
{818)
077-436927-017
077-599096-017
FEES COLLECTED-YOUTH
DIVERSION
EXPENDITURE
Excess/ (Deficit) of Receipts over
Disbursements 4,174
5,000
(5,000)
Cash Balance,
Beginning of
2020
4,000
(4,000)
Year 20,000 -----'---
54
Cash Balance, Beginning of
Year 20,000
80
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Drug Court Fund
080-435920-017 INTEREST INCOME
080-436927-017 DRUG COURT FEE
080-599096-017 DRUG COURT EXPENDITURE
Excess/ (Deficit) of Receipts over Disbursements
2018
18
26,279
(23,931)
2,366
2019
18,000
(24,000)
(6,000)
Cash Balance, Beginning of
2020
20,000
(24,000)
(4,000)
Year 35,000 -----'----
55
Cash Balance, Beginning of
Year 31,000
81
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
State's Attorney Collection Fund
2018 2019 2020
081-435920-007 INTEREST INCOME 1
081-436927-007 FEES COLLECTED-ST ATTY
COLLECTION
081-599096-007 EXPENDITURE
Excess/ (Deficit) of Receipts over
Disbursements
(247)
(246)
----'----------------
56
Cash Balance,
Beginning of
Year ____ 2..:...,s_o_o_ Cash Balance,
Beginning of
Year 2,500 ===~==
82
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for
Years Ending November 30, 2018 and 2019 Budgeted and Appropriated Receipts and Disbursements for
Year ending November 30, 2020
Police Vehicle Fund
2018 2019 2020
083-435920-004 INTEREST INCOME 6
5,198
(5,286)
5
083-436927-004
083-599096-004
FEES COLLECTED-POLICE VEHICLE
EXPENDITURE
Excess/ (Deficit) of Receipts over Disbursements
(82)
5,000
{10,000)
(4,995)
5,000
{9,000)
(4,000)
------------------
57
Cash Balance, Beginning of
Year 10,000 ---~--Cash Balance,
Beginning of Year 6,000
83
084-43692 7-009
084-5 20040-009
084-560072-009
084-599096-009
084-600001-000
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Pet Population Fund
2018 2019
FEES COLLECTED-PET
2020
20,873 19,500 POPULATION 19,500
(496) (3,000) SUPPLIES (3,000)
PUBLISHING (500) (500)
(13,025) (18,500) EXPENDITURE (18,500)
TRANSFER OUT (10,000) (4,000)
7,352 (6,500) Excess/ (Deficit) of Receipts over (l
2,500
)
Disbursements ------------------
Cash Balance, Beginning of
Year 45,000 Cash Balance,
Beginning of
Year 32,500
58
84
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for
Year ending November 30, 2020
Mental Health Court Fund
2018 2019
085-435920-017 INTEREST INCOME 17
085-436927-017 FEES COLLECTED-MENTAL
HEALTH
085-599096-017 EXPENDITURE
Excess/ (Deficit) of Receipts over
Disbursements
(500) (2,000)
(483) (2,000)
2020
(2,000)
(2,000)
-------------------
59
Cash Balance,
Beginning of
Year 28,000 -----'---Cash Balance,
Beginning of
Year 26,000
85
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Veterans Treatment Court Fund
2018
086-435920-017 INTEREST INCOME
086-440100-017 . FEES COLLECTED
086-599096-017 OTHER EXPENSES
Excess/ (Deficit) of Receipts over
Disbursements
2019 2020
2,000
2,000
-------------------
60
Cash Balance,
Beginning of
Year ____ 2..c..,O_O_O_ Cash Balance,
Beginning of
Year 4,000
86
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Coroner Fund
087-435920-005 INTEREST INCOME
087-436927-005 CORONER FEES
087-505067-005 COUNTY BURIAL
087-599096-005 CORONER FEE EXPENSE
Excess/ (Deficit) of Receipts over
2018
11
15,047
(225)
{35,119)
2019
(2,000)
2020
5
15,000
(33,000)
Disbursements (20,285) {2,000) (17,995) ---'------''-----'----'---'---'-------'------''-----'-
61
Cash Balance, Beginning of
Year 18,000
Cash Balance, Beginning of
Year 5 ======
088-435920-017
088-436927-017
088-599096-017
87
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Domestic Violence Surveillance Fund
2018
INTEREST INCOME 9
FEES COLLECTED-D.V. 7,057
SURVEILLANCE
EXPENDITURE (178)
Excess/ (Deficit) of Receipts over 6,889
Disbursements
2019
3,000
(2,500)
500
Cash Balance, Beginning of
2020
4,000
{1,000)
3,000
Year 21~00 -----'----
62
Cash Balance, Beginning of
Year 24,000
089-435920-002
089-435921-002
089-435922-002
089-435923-002
089-435924-002
089-436927-002
089-510030-002
089-520040-002
089-546062-002
88
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Circuit Cieri< Operations Fund
2018
INTEREST INCOME 20
E-CITATION-TRAFFIC FEE 595
CO. CRIME & JUV FEE 144
E-CITATION FEE 3,265
E-CITATION RABIES FEE 6
FEES COLLECTED-CIR CLK 7,736
OPER/ADMIN
FURNITURE & EQUIPMENT
SUPPLIES (3,416)
TRAINING {3,407)
Excess/ (Deficit) of Receipts over 4,945
Disbursements
2019
11
61
7,344
(5,000)
(6,000)
(3,584)
Cash Balance, Beginning of
2020
605
80
3,781
4
7,500
(5,000)
(5,000)
(6,000)
(4,030)
Year ___ 1_10_,_,_oo_o_ Cash Balance,
Beginning of Year 105,970
=========
63
89
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Circuit Clerk Bond Fund
090-435920-002 INTEREST INCOME
Excess/ (Deficit) of Receipts over Disbursements
2018 2019
14
14
2020
-------------------
64
Cash Balance, Beginning of
Year 23,000 -----'---Cash Balance,
Beginning of Year 23,000
091-435920-007
091-436927-007
091-599096-007
90
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
State's Attorney Automation Fund
2018
INTEREST INCOME 430
FEES COLLECTED-ST ATTY 2,051
RECORDS
EXPENDITURE (O)
Excess/ (Deficit) of Receipts over Disbursements 2,481
2019
5,000
(10,000)
(5,000)
Cash Balance,
Beginning of
2020
2,000
(5,000)
(3,000)
Year 14,000 ----~-Cash Balance,
Beginning of
Year 11,000 =========
65
91
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Tow Fund
2018 2019 2020
092-435920-004 INTEREST INCOME 294
23,272
(36,271)
092-436927-004 FEES COLLECTED-TOW FUND
092-510034-004 EQUIPMENT
092-510035-004
092-548062-004
VEHICLE/VEHICLE MAINTENANCE
TRAINING
Excess/ (Deficit) of Receipts over
28,000
(30,000)
(5,000)
(8,000)
28,000
(25,000)
(2,000)
(7,000)
Disbursements (12,705) (15,000) (6,000) ----''--'---'-----'---'---'-------'-''---'--
66
Cash Balance, Beginning of
Year 25,000 ___ __:_ __ Cash Balance,
Beginning of
Year 19,000
92
Lee County, Illinois
Statement of Estimated Receipts and Disbursements for Years Ending November 30, 2018 and 2019
Budgeted and Appropriated Receipts and Disbursements for Year ending November 30, 2020
Office of Violence against Women Grant
2018
301-470100-007 OVW Grant Reimbursement 33,538
{24,600)
(7,230)
301-500014-007 Grant Salary
301-599096-007 Other
Excess/ (Deficit) of Receipts over
2019
150,000
(23,333)
(150,000)
2020
182,000
(25,000)
{157,000)
Disbursements ____ =.!1,-=-7-=--07:....__.._.!.:(2:..:3.!.:.,3:..:3:..::3.,__) _______ _
Veterans Treatment Court Grant
2018
302-470100-007 VCT Grant Reimbursement
302-599095-007 Other (23,561)
Excess/ (Deficit) of Receipts over
Cash Balance,
Beginning of
Year
Cash Balance,
Beginning of
Year
2019
150,000
(150,000)
------
======
2020
150,000
{150,000)
Disbursements (23,561) ----'==~:..=!..-------------
Violent Crime Victim Assistance Grant
2018
303-470100-007 ST OF IL REIMB-VICT. WITNESS
303-500014-007 SALARY-VICTIM WITNESS GRANT
Excess/ (Deficit) of Receipts over
25,825
(25,100)
Cash Balance,
Beginning of
Year
Cash Balance,
Beginning of
Year
2019
28,000
(28,000)
------
======
2020
28,000
{28,000)
Disbursements _____ 7_2_5 ____________ _
67
Cash Balance,
Beginning of
Year
Cash Balance,
Beginning of
Year
------
======
Passed by the Lee County Board this 19th day of November, 2019.
LEE COUNTY BOARD CHAIRMAN
ATIEST:
LEE COUNTY CLERK
68
93
94
RESOLUTION REGARDING APPOINTMENT OF INTERIM STATE'S ATTORNEY I
Whereas, Lee County State~s ·Attorney has received an appointment from the Fifteenth Judicial Circuit Judges to the position of Assa.date Judge beginning October 21, 2019 at 8:45.a.m.;
Whereas, State's Attorney Klahn has notified the Lee County Board Chairman of his intention to submit his resignation on October 21, 2019 at 8:30 a.m.;
Whereas, State's Attorney Klahn has recommended his First Assistant, Charles Boonstra to fulfill his term ending November 30, 2020;
Whereas, the Lee County Board recognizes that it is imperative to have a State's Attorney at all times in the County to conduct the business of the Lee County criminal justice system and fulfill all responsibilities and duties stated in 55 ILCS ?13-9005;
Whereas, the Lee Coimty Board will thereafter make a decision upon the appointment of Charles Boonstra or another compet~nt attorney to fulfill State's Attorney Klahn' s term ending Novembe:r: 30, 2020 pursuant to the requirements in 55 ILCS 5/3-9008(b) and the Illinois Election Code;
Whereas, Charles Boonstra shall receive the same compensation and benefits as the Elected State's Attorney during his tenure as Interim State's Attorney and/ or appointed State's Attorney to fulfill State's Attorney Klahn' s term;
NOW, THEREFORE, BE IT RESOLVED, that Charles Boonstra is appointed to serve as Interim State's Attorney until a later vote on an appointment to fulfill State's Attorney Klahn' s · term. Charles Boonstra shall be compensated the State's Attorney salary during the time he serves as State's Attorney. ·
Attest: _________ _ Lee County Clerk
PASSED BY THE LEE COUNTY BOARD
THIS DAYOF ____ 2019
BY: __________ _
BOARD CHAIRMAN
95
Lee County Dixon, IL
RESOLUTION No. -------
COUNTY BOARD MEETING DATES - FISCAL YEAR 2020
WHEREAS, 5 ILCS 120/2.03 provides that each governmental bod "An Act in Relation to Meetings" must, at the beginning of each , and make available a schedule of all its regular meetings for s ~ ~ a of such meetings.
BE IT RESOLVED, by the County Board of Lee Co meetings of said Board for the 2020 fiscal year be hour of 9:00 o'clock a.m. in the Lee County Boa Courthouse.
Tuesday, December 17, 2019 ... . Tuesday, January 21, 2020 ........ . Tuesday, February 18, 2020 ....... .. Thursday, March 19, 2020 ............ . Tuesday, October 2 20 ............. . Tuesday, Nove 0 .......... ..
~ec •to the provisions of r or fiscal year, prepare · ing the time and place
Stated Meeting Stated Meeting Stated Meeting Stated Meeting Stated Meeting Stated Meeting
BE IT FURTHER . f Lee County, Illinois, that the following ear be and are hereby designated to
County Board Room third floor of the Old
ATTEST:
Lee County Clerk
Stated Meeting Stated Meeting Stated Meeting Stated Meeting Stated Meeting Stated Meeting
PASSED BY THE LEE COUNTY BOARD
THIS ___ DAY OF _____ , 2019.
By: ------------Lee County Board Chairman
Lee County Board Dixon, Illinois
RESOLUTION NO.__________
RESOLUTION CREATING AN AGREEMENT BETWEEN THE EMERGENCY TELEPHONE SERVICE BOARD, DIXON POLICE DEPARTMENT AND
LEE COUNTY SHERIFF’S OFFICE
WHEREAS, the Lee County Board determined it to be in their best interest to enter into an agreement with the Emergency Telephone Service Board (ETSB), Dixon Police Department (DPD) and Lee County Sheriff’s Office (LCSO), to cooperatively purchase a consolidated Public Safety Suite (hardware and software); and
WHEREAS, the ETSB, DPD and LCSO desire to modernize, enhance and merge their Computer Aided-Dispatch (CAD) services, Report Management Systems (RMS), Mobile Data Systems (MDS) and Jail Management Systems (JMS), to continue inter-agency cooperation; and WHEREAS, these systems will allow the ETSB, DPD, and LCSO to share data, communications, reports and other law enforcement intelligence, thus increasing the effectiveness and efficiencies in the goals of proactive policing in Lee County; and WHEREAS, this proposal will support updating and streamlining operations for all first responders in Lee County, with information being shared on like systems, allowing for more concise and timely information being transmitted during critical incidents, drug investigations, intelligence and routine patrol operations; and WHEREAS, this proposal would also streamline case data reports being submitted to the State’s Attorney’s Office for prosecutorial review, eliminating the variety of reports and forms being submitted; and WHEREAS, the Lee County Board believes that this Public Safety Suite merger is also in the best financial interest of the County, as a sole source procurement, jointly negotiated for quality, ease of use and fiscally advantageous with all three entities agreeing to share associated costs; and WHEREAS, the financial obligation for Lee County in this proposal is $227,599.10, with annual payments of $45,519.82 starting in December 2020 for five years, with maintenance of these systems commencing at the sixth year of $15,733 annually, along with any CPI percentage increase changes added to this annual maintenance cost.
NOW THEREFORE BE IT RESOLVED that the Lee County Board votes in favor of the collaborative agreement between the ETSB, DPD and LCSO in purchasing, acquiring and sharing the costs of the Public Safety Suite herein described. The vote shall be recorded as “Yes” or “No” PASSED BY THE LEE COUNTY BOARD THIS _______ DAY OF ________________, 2019.
BY: ______________________________________ Lee County Board Chairman ATTEST: ______________________________ Lee County Clerk