Ordinance 2025-7051"ATE OF ILLINOIS
COUNTY OF KENDALL
- FILED -
SEP 3 0 2025
COUNTY CLERK
' KENDALL COUNTY
UNITED CITY OF YORKVILLE
KENDALL COUNTY, ILLINOIS
ORDINANCE NO. 2025-70
AN ORDINANCE AUTHORIZING THE FOURTH AMENDMENT TO THE ANNUAL
BUDGET OF THE UNITED CITY OF YORKVILLE, FOR THE FISCAL YEAR
COMMENCING ON MAY 1, 2025 AND ENDING ON APRIL 30, 2026
Passed by the City Council of the
United City of Yorkville, Kendall County, Illinois
This 23'd day of September, 2025
Published in pamphlet form by the
authority of the Mayor and City Council
of the United City of Yorkville, Kendall
County, Illinois on September 29, 2025.
Ordinance No. 2025-70
AN ORDINANCE AUTHORIZING THE FOURTH AMENDMENT TO THE ANNUAL
BUDGET OF THE UNITED CITY OF YORKVILLE, FOR THE FISCAL YEAR
COMMENCING ON MAY 19 2025 AND ENDING ON APRIL 30, 2026
WHEREAS, the United City of Yorkville (the "City") is a duly organized and validly
existing non -home rule municipality created in accordance with the Constitution of the State of
Illinois of 1970 and the laws of the State; and,
WHEREAS, pursuant to 65 ILCS 5/8-2-9.4, the City adopted Ordinance No. 2025-28 on
April 8, 2025 adopting an annual budget for the fiscal year commencing on May 1, 2025 and
ending on April 30, 2026; and,
WHEREAS, pursuant to 65 ILCS 5/8-2-9.6, by a vote of two-thirds of the members of
the corporate authorities then holding office, the annual budget of the United City of Yorkville
may be revised by deleting, adding to, changing or creating sub -classes within object classes and
object classes themselves. No revision of the budget shall be made increasing the budget in the
event funds are not available to effectuate the purpose of the revision; and,
WHEREAS, funds are available to effectuate the purpose of this revision.
NOW THEREFORE, BE IT ORDAINED by the Mayor and City Council of the
United City of Yorkville, Kendall County, Illinois, as follows:
Section 1. That the amounts shown in Schedule A, attached hereto and made a part
hereof by reference, increasing and/or decreasing certain object classes and decreasing certain
fiend balances in the Downtown TIF fund with respect to the United City of Yorkville's 2025-
2026 Budget are hereby approved.
Section 2. This ordinance shall be in full force and effect from and after its passage and
approval according to law.
Ordinance No. 2025-70
Page 2
Passed by the City Council of the United City of Yorkville, Kendall County, Illinois this
23' day of September, A.D. 2025.
wIT CLERK
KEN KOCH
AYE
DAN TRANSIER
AYE
ARDEN JOE PLOCHER
AYE
CRAIG SOLING
AYE
CHRIS FUNKHOUSER
AYE
MATT MAREK
AYE
RUSTY CORNEILS
AYE
RUSTY HYETT
AYE
APPROVED by me, as Mayor of the United City of Yorkville, Kendall County, Illinois
this day of�p� m , A.D. 2025,
Attest:
C T CLERK
i
MAYOR
Ordinance No. 2025-70
Page 3
hedufe A
DOWNTOWN TIF FUND
Unaudited FY 2026 FY 2026
FY 2023 FY 2024 FY 2025 Adopted Amended
Actual Actual Budget Budget Budget
Revenue
Taxes $ 100,932 $ 121,458 $ 224,315 $ 396,672 $ 396,672
Miscellaneous - - 175,604 - -
Total Revenue $ 100,932 S 121,458 $ 399,919 $ 396,672 $ 396,672
Expenditures
Contractual Services
$ 72,810 $
77,041 $ 109,957 $
83,822 $
83,922
Capital Outlay
3,120
- 34,856
5,000
270,000
Total Expenditures
$ 75,930 $
77,041 $ 144,813 S
88,822 $
353,822
Surplus (Deficit)
$ 25,002 $
44,417 $ 255,106 $
307,850 $
42,850
Ending Fund Balance S 1 614 928 $ 1 570 512 $ 1 31S 406 S 1 008 841 $ 1 272 556
$0
o ($500)
N
($1,000)
L6
($1,500)
($2,000)
1
United City of Yorkville
Downtown 71F Fund
88
DOWNTOWN T1F FUND REVENUE
Account
Taxes
88-000-40-00-4000 PROPERTY TAXES
Total: Taxes
Other Financing Sources
88-000-49-00-4910 SALE OF CAPITAL ASSETS
Total: Other Financing Sources
Unaudited FY 2026 FY 2026
FY 2023 FY 2024 FY 2025 Adopted Amended
Actual Actual Budget Budget Bodga
$ 100,932 $
121,458 $ 224,315
$ 396,672 $ 396,672
$ 100,932 $
121,458 $ 224,315
S 396,672 $ 396,672
$ - $
- $ 175,604
$ - $ -
$ - $
- $ 175,604
$ - S -
Total: DOWNTOWN TiF REVENUE $ 100,,932 S 121,458 S 399,919 $ 396,672 $ 396,672
6
United City of Yorkville
Downtown TIF Fund
880
DOWNTOWN TIF FUND EXPENDITURES
Account
Contractual Services
88-880-54-00-5401
ADMINISTRATIVE CI-IARGEBACK
88-88C-54-00-5425
TIF INCENTIVE PAYOUT
88-880-54-00-5462
PROFESSIONAL SERVICES
Total: Contractual Services
Capital Outlay
Unaudited
FY 2026
FY 2026
FY 2023
FY 2024
FY 2025
Adopted
Amended
Actual
Actual
Budget
Budget
Radget
$ 31,102
$ 32,129
S 32,046
$ 12,258
$ 12,258
37,835
41,812
66,772
69,064
69,064
3,873
3,100
11,139
2,500
2,500
$ 72,810
$ 77,041
$ 109,957
$ 83,822
$ 83,822
88-880-60-00-6000 PROJECT COSTS $ - $ $ 34,956 S 5,000 $ 270,000
88-880-60-00-6079 ROUTE 47 EXPANSION 3,120 - - -
Total: Capital Outlay $ 3,120 $ - $ 34,856 S 5,000 S 270,000
Total: DOWNTOWN TIF EXPENDITURES $ 75,930 $ 77,041 $ 144,813 S 88,822 $ 353,822
3