Finance Advisory Committee
Regular MeetingDeKalb, IL · March 27, 2018
Minutes
MINUTES
CITY OF DEKALB
FINANCE ADVISORY COMMITTEE MEETING
MARCH 27, 2018
1. CALL TO ORDER
The Finance Advisory Committee held a meeting on March 27, 2018, in the Police
Training Room, at the DeKalb Police Department, 700 W. Lincoln Highway,
DeKalb, Illinois.
The meeting was called to order at 5:02 p.m. by Chair Peddle.
2. ROLL CALL
Account Technician Carri Parker called roll, and the following members of the
Finance Advisory Committee were present: Lynn Neeley, Steve Parker, Ron
Partch and Chair Mike Peddle.
The following members of the Finance Advisory Committee were not present: Tom
Teresinski and David Conlin.
Also present were: Finance Director Molly Talkington, Assistant Finance Director
Robert Miller and Account Technician Carri Parker.
3. PUBLIC PARTICIPATION
Chair Peddle asked if there was anyone from the public present who wished to
speak
No one from the public participated.
4. APPROVAL OF MINUTES
a. Minutes of the Finance Advisory Committee of February 27, 2018
MOTION
Committee Member Partch motioned to approve the minutes of February 27,
2018; seconded by Committee Member Neeley.
VOTE
Motion carried on a 4-0-2 voice vote. Aye: Neeley, Parker, Partch, Peddle. Nay:
none. Absent: Teresinski, Conlin.
The Finance Advisory Committee approved these minutes on April 24, 2018.
Finance Advisory Committee Meeting
March 27, 2018
Page 2 of 3
5. FINANCIAL POLICY REVIEW AND RECOMMENDATION
Chair Peddle asked for a motion to approve the changes to the Investment Policy.
MOTION
Committee Member Neeley motioned to approve the changes to the Investment
Policy; seconded by Committee Member Partch.
The Committee and staff discussed the changes made to the policy.
Chair Peddle questioned why staff is not able to complete the task and continually
update it on a monthly basis.
Assistant Finance Director Miller stated that there is not any management to the
investment portfolio but merging and closing accounts.
Chair Peddle asked Assistant Finance Director Miller a few questions.
VOTE
Motion carried on a 4-0-2 roll call vote. Aye: Neeley, Parker, Partch, Peddle. Nay:
none. Absent: Teresinski, Conlin.
6. PENSION FUNDING ILLUSTRATIONS REVIEW
Chair Peddle explained that the document is not a policy document but a scenario
for the pension life cycle.
Committee Member Partch commented he was appreciative that the information
provided was transparent and informative.
Chair Peddle stated that the City should communicate what the employee’s
contribution rate, as the rate is higher than what one would think.
Firefighter Mike Thomas stated there is a lot of push downstate to combine all the
pension funds. He mentioned that the DeKalb employees disagree with the
combining of funds as some communities’ fund more than others.
A discussion ensued between Committee members, staff and the public.
7. CONFIRM NEXT MEETING DATE AND TIME
Chair Peddle confirmed the next Finance Advisory Committee meeting on
Tuesday, April 24, 2018 at 5:00 p.m. at the Police Department Training Room, 2nd
Floor.
Finance Advisory Committee Meeting
March 27, 2018
Page 3 of 3
8. ADJOURNMENT
Chair Peddle asked for a motion to adjourn.
MOTION
Committee Member Parker motioned to adjourn the meeting; seconded by
Committee Member Neeley.
VOTE
Motion carried by a 4-0-2 voice vote. Aye: Neeley, Parker, Partch, Peddle. Nay:
none. Absent: Teresinski, Conlin.
__________________________________________
CARRI PARKER, Account Technician III
Agenda
Meeting Location
City of DeKalb Police Department
Training Room, 2nd Floor
700 West Lincoln Highway
DeKalb, Illinois 60115
AGENDA
Finance Advisory Committee
March 27, 2018
5:00 p.m.
1. Call to Order
2. Roll Call for Attendance
3. Public Participation
4. Approval of Minutes
a. Minutes of the Finance Advisory Committee Meeting of February 27, 2018
5. Financial Policy Review and Recommendation
6. Pension Funding Illustrations Review
7. Confirm Next Meeting Date and Time
a. Tuesday, April 24, 2018 at 5:00 p.m. at the Police Department Training
Room, 2nd Floor
8. Adjournment
This meeting will be video recorded
The Finance Advisory Committee’s role (as listed in Chapter 54-11) is to provide well-reasoned, financially
sound recommendations to the Council. Meetings and reporting shall be on a project-by-project basis or
as otherwise assigned by the City Council. The Finance Advisory Committee shall work in cooperation with
the City Council and the City Manager to analyze the City’s financial policies, long term financial stability,
options for greater efficiencies and possible revenue and expenditure modifications.
1
MINUTES
CITY OF DEKALB
FINANCE ADVISORY COMMITTEE MEETING
FEBRUARY 27, 2018
1. CALL TO ORDER
The Finance Advisory Committee held a meeting on February 27, 2018, in the Police
Training Room, at the DeKalb Police Department, 700 W. Lincoln Highway, DeKalb,
Illinois.
The meeting was called to order at 5:01 p.m. by Chair Peddle.
2. ROLL CALL
Deputy City Clerk Carri Parker called roll, and the following members of the Finance
Advisory Committee were present: Tom Teresinski, Lynn Neeley, Steve Parker, Ron
Partch and Chair Mike Peddle.
Also present were: City Manager Anne Marie Gaura, Finance Director Molly
Talkington, and Deputy City Clerk Carri Parker.
3. PUBLIC PARTICIPATION
Chair Peddle asked if there was anyone from the public present who wished to speak.
No one from the public was present.
4. APPROVAL OF MINUTES
a. Minutes of the Finance Advisory Committee of January 30, 2018.
Chair Peddle asked for a motion to approve the Minutes of the Finance Advisory
Committee of January 30, 2018.
MOTION
Committee Member Teresinski motioned to approve the minutes of January 30, 2018;
seconded by Committee Member Neeley.
VOTE
Motion carried on a 5-0-1 voice vote. Aye: Teresinski, Neeley, Parker, Partch and
Peddle. Not Present: Conlin.
5. CITY COUNCIL GOALS
2
Finance Advisory Committee Meeting
February 27, 2018
Page 2 of 7
Finance Director Talkington updated the Committee on the City Council’s goal setting
session in January and February. She pointed out that there were three items that will
guide the budget decision making in the future meetings.
1. Short-term goal: Reduce Operating Costs
2. Long-term goal: Address Pension Obligation
3. Long-term goal: Street Funding
Chair Peddle added that the memo contains a definition of simple and complex to
assist in future discussions and asked the committee to discuss the goals provided.
Committee Member Neeley stated that she was appreciative of the assistance the
Council was receiving to start the process. She agreed that the three goals presented
are good.
Committee Member Partch stated that he was fine with the goals provided.
City Manager Gaura responded that staff will need to look back at the 2020 Strategic
Plan. She added that the Council is focusing on how to increase residential growth.
The Committee and staff discussed the variety of retail changes throughout the
DeKalb area and how it has affected the economy for DeKalb.
Committee Member Partch stated that it feels like the City is going backwards as we
are losing more and more retail businesses.
Chair Peddle stated that the agenda memo provides statistics showing the decline in
retail.
Committee Member Parker stated that how the goals are divided and added that
growth and crime go hand in hand. He added that the perception of the City may be
affecting the City’s growth.
A discussion ensued with the Committee regarding the crime changes throughout the
City.
Committee Member Teresinski addressed the three goals assigned and stated that
they are great goals to focus on.
Chair Peddle stated that the Committee needs to be realistic that the community will
make progress paying down the pension liability. He added that the pension
obligations should not dictate the operations.
3
Finance Advisory Committee Meeting
February 27, 2018
Page 3 of 7
Committee Member Teresinski asked that the actuarial report included the
assumptions assuming that they are correct and provide a five-year obligation
projection.
A discussion ensued between Committee members and staff with regard to the
actuarial report.
Chair Peddle requested that Director Talkington contact the actuary to see if the report
can be updated to include the five-year projections and distributed to the Committee
for review.
4. FIVE-YEAR FINANCIAL PLAN UPDATE
Chair Peddle noted that Finance Director Talkington, Account Technician III Carri
Parker, and himself put together information by looking back at previous meeting
minutes, recordings, and notes, to locate items needed to add to the five-year financial
plan update.
Finance Director Talkington requested that the Committee go through the information
added to ensure that information is still relevant.
The Committee discussed each item to determine if the item needed to be added to
the five-year financial plan.
1. Add two comparable governments
a. Town of Normal, IL (home rule) to the University cities comparisons
b. City of Rochelle, IL (non-home rule) to the standard comparisons
The Committee agreed to not include the City of Rochelle.
2. Incorporate the statistical information from the Comprehensive Annual Financial
Report (CAFR) into the Plan
a. Top Ten Employers, Taxable Sales by Category, & Direct and Overlapping
Sales Tax Rates
The Committee agreed to include statistical information from the Comprehensive
Annual Financial Report (CAFR) into the Plan.
3. Expand the school data
a. Add enrollment breakdown and school lunch stats (Possible sources –
Illinois Interactive Report Card and the Schools themselves)
b. Add St. Mary’s school
c. Compare the school data trends with population trends
4
Finance Advisory Committee Meeting
February 27, 2018
Page 4 of 7
Committee Member Neeley requested that school lunch program be included as it
will provide income levels and indicate service demand that is expected to help
serve these particular families.
Chair Peddle stated that the annual stats from the school district will assist in the
demographics and will pinpoint if there is something standing out for someone not
to move to DeKalb based on the interactive report card.
The Committee discussed the value of having the Interactive Report Card
information and how it can relate to the City’s financial information.
The Committee agreed to include the school data.
4. Include crime statistics and show impact on economic factors such as housing
a. Possible sources – Annual Police Department Report and Recent Studies
The Committee agreed to include the Police Department Annual Report and
Federal Bureau of Investigation (FBI) reports.
5. Track the current home value over time (Possible source – Real Estate websites
(ex. Zillow)
The Committee discussed the pros and cons to including the current home values.
The Committee agreed to keep the home values.
City Manager Gaura left the meeting permanently at 6:38 p.m.
6. Add the Pension Funding Analysis data that shows what the remaining obligation
is if Police and Fire Departments were eliminated as of January 1, 2018
No further discussion was made on this item.
7. Add staffing history for the City
The Committee agreed to include the staffing plan.
Committee Member Teresinski added that he would like to see efficiency. He asked
to see a City that has been able to get ahead of operational debt and compare to what
the City of DeKalb can incorporate.
Finance Director Talkington stated that the revenues are listed within the Five-Year
Financial Plan and that the City Council is determining the service levels during their
monthly budget meetings.
5
Finance Advisory Committee Meeting
February 27, 2018
Page 5 of 7
Chair Peddle expressed that the service levels should be determined by the Finance
Advisory Committee (FAC) and recommended to the City Council. He added that there
is not enough feedback from the public with regard to service cuts they will accept.
Chair Peddle explained that he has lost all trust of the City Council as they ignored all
the advice provided during the Fiscal Year 2018 budget discussions. He stated that
service levels need to be discussed by the FAC on an equal basis with the City
Council.
The Committee discussed service level efficiencies, median income, and economy
level effects on the City.
Chair Peddle expressed that the committee is not viewed as a Budget Advisory
Committee, but as a Financial Advisory Committee. He added that the FAC worked
on the Five-Year Financial Plan. He stated that the City Council and FAC should be
working in the same direction and the City Council should not be making final
decisions on service levels, but sending suggestions to the FAC and asking for their
recommendations.
5. FINANCIAL POLICES REVIEW
Chair Peddle summarized the changes made to the Financial Policies.
Capital Equipment Replacement Fund Policy
A discussion ensued between the Committee and Staff regarding the changes made
to the policies.
Chair Peddle asked for a motion to approve the changes to the Capital Equipment
Replacement Fund Policy.
MOTION
Committee Member Neeley motioned to approve the changes to the Capital
Equipment Replacement Fund Policy; seconded by Committee Member Teresinski.
VOTE
Motion carried on a 5-0-1 voice vote. Aye: Teresinski, Neeley, Parker, Partch and
Peddle. Not Present: Conlin.
Accounting, Auditing, and Financial Reporting Policy
A discussion ensued between the Committee and Staff regarding the changes made
to the policies.
6
Finance Advisory Committee Meeting
February 27, 2018
Page 6 of 7
Chair Peddle asked for language to be added to the last paragraph of the policy to the
following:
The City should submit its Budget, Popular Annual Financial Report (PAFR), and
Comprehensive Annual Financial Report (CAFR) to the Government Finance Officers
Association’s (GFOA) Certificate of Achievement for Excellence in Financial Reporting
Program and Distinguished Presentation Awards.
Finance Director Talkington asked Chair Peddle if the PAFR was added to the third
paragraph on the first page if that would be suffice.
Chair Peddle agreed and stated the last paragraph can be removed all together.
Committee Member Teresinski asked for clarification on last paragraph on page one
of policy.
A discussion ensued between the Committee and Staff on the account reconciliation
section of the policy.
Chair Peddle and Committee Member Teresinski asked for a change be made in the
first paragraph of the second page to state that the account reconciliation, year-end
close adjustments and reversing entries are to be reviewed and approved by the
Finance Director and posted to the general ledger and other appropriate account.
Chair Peddle asked for a motion to approve the changes to the Accounting, Auditing,
and Financial Reporting Policy.
MOTION
Committee Member Parker motioned to approve the changes to the Accounting,
Auditing, and Financial Reporting Policy with the suggested changes; seconded by
Committee Member Neeley.
VOTE
Motion carried on a 5-0-1 voice vote. Aye: Teresinski, Neeley, Parker, Partch and
Peddle. Not Present: Conlin.
Capital Asset Policy
A discussion ensued between the Committee and Staff regarding the changes made
to the policies.
Chair Peddle asked for a motion to approve the changes to the Capital Asset Policy.
MOTION
7
Finance Advisory Committee Meeting
February 27, 2018
Page 7 of 7
Committee Member Partch motioned to approve the changes to the Capital Asset
Policy; seconded by Committee Member Parker.
VOTE
Motion carried on a 5-0-1 voice vote. Aye: Teresinski, Neeley, Parker, Partch and
Peddle. Not Present: Conlin.
6. CONFIRM NEXT MEETING DATE AND TIME
a. Tuesday, March 27, 2018 at 5:00 p.m. at the Police Department Training Room,
2nd Floor.
Committee Member Teresinski questioned median income in the Five-Year Financial
Plan. He stated that it is a key part of the plan and the data needs to be gathered from a
consistent source.
Chair Peddle asked for an annual rental vacancy rate.
Finance Director Talkington confirmed that the median income listed in the Five-Year
Financial Plan. She will verify the information and provide an update at the next meeting.
Committee Member Parker mentioned a situation that he encountered with the
Kishwaukee Reclamation District. He added that the business friendly municipal code
should also include business friendly personnel.
Chair Peddle expressed that the individuals that are interested in doing business with the
City or within the City should be approach by a professional individual.
Finance Director Talkington clarified that Economic Development Planner Jason Michnick
and Community Development Director JoEllen Charlton would be the first point of contact
for the City, but she is unclear for other tax bodies throughout the City.
7. ADJOURNMENT
Chair Peddle asked for a motion to adjourn. Committee Member Neeley motioned to
adjourn the meeting; seconded by Committee Member Parker. The motion passed by
a 5-0-1 voice vote. Aye: Teresinski, Neeley, Parker, Partch and Peddle. Not Present:
Conlin.
__________________________________________
CARRI PARKER, Account Technician III
RETURN TO AGENDA 8
Accounting, Auditing and
Financial Reporting Policy
Policy Number: 01-05 Date: January 9, 2017
Purpose: The City shall have an annual audit conducted on its financial records by a
qualified, independent public accounting firm. The City should request proposals from
qualified independent accounting firms to conduct an annual audit of its financial
statements every five to six years by the use of a request for proposal (RFP) process. In
accordance with Government Finance Officers Association’s (GFOA’s) Best Practice
Guidelines, the current auditors can be included in the RFP process, however, it is
recommended changing the audit team if the same firm came in with the best proposal.
The audit shall be conducted on an annual basis to be completed and filed within six
months after the end of each fiscal year.
The City should submit its Budget, Popular Annual Financial Report (PAFR), and
Comprehensive Annual Financial Report (CAFR) to the Government Finance Officers
Association’s (GFOA) Certificate of Achievement for Excellence in Financial Reporting
Program and Distinguished Presentation Awards.
The City’s financial statements shall be prepared according to generally-accepted
accounting principles (GAAP) as promulgated by the Governmental Accounting
Standards Council (GASB).
The City should contract with an independent actuary to determine the City’s annual
contribution to the Police and Fire Pension Funds.
When the City prepares monthly significant account reconciliations, prepares the year-
end adjustments, and prepares the year-end financial statements, the following
procedures will be followed. Administration of these procedures will be the responsibility
of the City’s Finance Director and the Finance Director will sign off that these procedures
have been adhered to on a monthly and year-end basis. Those procedures are as
follows:
The Finance Department, under approval of the Finance Director, will prepare a listing
of all significant accounts of the City that are to be reconciled on a monthly basisconduct
a month-end close within the City’s financial software. These accounts are to include at
a minimum all balance sheet accounts at month-end, all grant related revenue and
expense accounts, all restricted use revenue accounts and all other accounts deemed
necessary by the Finance Department to be reviewed on a monthly basis. A monthly
checklist of these accounts will be prepared and signed off by the Finance Director.
City of DeKalb
9
Within 90 days after the close of the fiscal year the Finance Department will be required
to submit to the Finance Director all required Also, all account reconciliations, year-end
close adjustments, and reversing entries. These adjustments are to be approved
reviewed and reviewed approved by the Finance Director and posted to the general
ledger or other appropriate accounts, as part of the annual audit proceduresprior to the
auditors beginning audit fieldwork.
The City’s auditors assist in the preparation of the City’s financial statements, including
the footnote disclosures, in accordance with generally accepted accounting principles.
Further, the Finance DepartmentCity will review a complete initial draft and final draft of
the financial statements as prepared by the auditors. The City Finance Director will be
responsible for a final complete review of the financial statements, including the
footnotes disclosures, to ensure that the financial statements are prepared in
accordance with generally accepted accounting principles. Any questions or concerns
related to the financial statements will be discussed with the City’s auditors.
The City’s Comprehensive Annual Financial Report and Management Letter will be
approved by the City Council and available for distribution no later than six months after
the close of the City’s fiscal year-end.
City of DeKalb
10
Capital Asset Policy
Policy Number: 01-06 Date: January 9, 2017
Purpose: Capital assets purchased or acquired with an original cost of $25,000 or more
are reported at historical cost or estimated historical cost. Contributed assets are
reported at fair market value as of the date received. Additions, improvements and other
capital outlays that significantly extend the useful life of an asset are capitalized. Other
costs incurred for repairs and maintenance are expensed as incurred.
The accounting and financial reporting treatment applied to a fund is determined by its
measurement focus. General capital assets are long-lived assets of the City as a whole.
Infrastructure such as streets, traffic signals and signs are capitalized. In the case of the
initial capitalization of general infrastructure assets (i.e., those reported by the
governmental activities) the government chose to include all such items regardless of
their acquisition date. The valuation basis for general capital assets are historical cost,
or where historical cost is not available, estimated historical cost based on replacement
costs.
Capital assets in the proprietary funds are capitalized in the fund in which they are
utilized. The valuation bases for proprietary fund capital assets are the same as those
used for the general capital assets. Donated capital assets are capitalized at estimated
fair market value on the date donated.
Depreciation on all assets is computed and recorded using the straight-line method of
depreciation over the following estimated useful lives:
Buildings and Building Improvements 40 to 50 Years
Equipment 10 to 20 Years
Vehicles 3 to 20 Years
Infrastructure 25 to 50 Years
Water Distribution System 40 to 65 Years
When capital assets are purchased with the use of federal funds, this will be noted within
the City’s financial software on the asset record which includes data such as asset
funding, acquisition and disposition date, and sale price. the following procedures will
be completed by the City. Administration of these procedures will be the responsibility of
the City’s Finance Director and the Finance Director will sign off that these procedures
have been adhered to for the purchase of every federal funded capital asset. Those
procedures are as follows:
Capital assets purchased with federal funds will be tagged with a special notation of “F”
in addition to the regular identification number system used by the City.
City of DeKalb
11
The description of the capital asset in the City’s capital asset records will also include the
words “federally funded” before the description of the specific asset acquired.
The source of federal funds must be noted and include a description of who holds title
to the assets, along with the asset acquisition date, the asset cost, location of the asset,
condition and use/purpose of the asset.
The portion of the asset that is federally funded must also be noted in the City’s capital
asset records. Upon disposition of any federally acquired assets, the City must note in
the capital asset records the disposition date and sale price.
A physical inventory of all assets acquired with federal funds will be performed on a
biennial basis. The results of the City’s inventory of federally funded capital assets will
be reconciled to the City’s capital asset records to ensure accuracy. This inventory will
be overseen and approved by the City’s Finance Director.
City of DeKalb
12
Capital Equipment
Replacement Fund Policy
Policy Number: 01-03 Date: December 11, 2017
Purpose: The City of DeKalb has established the Capital Equipment Replacement Fund
(CERF) to encourage departments to set aside funds each year for the eventual
replacement of existing equipment, including vehicles, and to avoid significant fluctuations
in the operating budget from one year to the next. In order to build and maintain sufficient
funds on hand to replace items at the end of their useful life, water tower rental income,
revenue received from the E911 Board for OSSI payments will be dedicated annually as
well as, transfers by each department from the General Fund determined annually
through the budget process. The remainder of this policy is intended to provide guidance
as to how the CERF will operate.
The Capital Equipment Replacement Fund shall be used only to replace existing
equipment owned by the City which includes the vehicles in the City’s fleet. The fund shall
not be used to purchase equipment not currently owned by the City or as a means to
circumvent the process for having new equipment approved by the City Council.
Requests for new equipment shall be made as part of the annual operating budget and
must be approved by the City Council before acquisition;
Only those items which individually have a replacement cost of more than $10,000 or
groups of similar equipment (e.g. personal computers, bullet proof vests, etc.) which, in
the aggregate, exceed $10,000 with a useful life of more than one year shall be included
in the CERF. Departments shall include individual items or groups of items with a value
of less than $10,000 in their annual operating budget.
The cost of items associated with new vehicles such as vehicle markings, light bars,
radios and similar equipment shall be included in the replacement cost of the vehicle.
The replacement cost and useful life for each vehicle or technology related equipment will
be reevaluated by the individual departments on an annual basis. This re-evaluation may
change the annual amounts that programs contribute for the replacement of each item.
The Department Head, in consultation with the City Manager and the Finance Director
shall determine when a vehicle or equipment is due for replacement. Final capital asset
replacement decisions using CERF monies will be discussed and approved by the City
Council as part of the annual budget process. When CERF equipment is sold, the
proceeds of the sale shall be credited to the CERF Fund.
From time to time, departments may be assigned previously used technology related
equipment from within their department or another department in the City. The Director
of Information Technology, in consultation with the Department Head, shall recommend
City of DeKalb
13
that such equipment be assigned to a department when it meets the department’s needs
and when doing so will help avoid the expense of purchasing new equipment.
Consideration shall be given to the annual operating cost of maintaining the used
equipment when deciding whether or not to continue using it. The City Manager shall
have the final say in determining whether or not previously used technology is assigned
to a department.
City of DeKalb
14
RETURN TO AGENDA
DATE: March 21, 2018
TO: Mike Peddle, Chair
Finance Advisory Committee
FROM: Anne Marie Gaura, City Manager
Molly Talkington, Finance Director
SUBJECT: Financial Policies Review – Investment Policy (01-08)
I. Summary:
The City Council adopts financial policies that establish the framework for the services
provided by the City of DeKalb. Currently, there are a total of eight adopted policies.
Annually, the policies are reviewed and adopted as part of the budget. As part of the
Fiscal Year (FY) 2019 budget process, the Finance Advisory Committee (FAC) has been
tasked to conduct a review of all the policies and, if needed, recommend revisions to them
for City Council consideration. The FY 2019 schedule has outlined four meetings for
review of the policies (February through May 2018). The policies for review at this
meeting are the Capital Equipment Replacement Fund (01-03), Accounting, Auditing, and
Financial Reporting Policy (01-05), and the Capital Asset Policy (01-06).
II. Background:
Prior FAC Action
On January 30, 2018, FAC reviewed the Fiscal Year (FY) 2019 Budget Schedule,
Five-Year Financial Plan draft, approved a Committee Operations Policy.
On February 27, 2018, FAC reviewed City Council’s Goals, recommended revisions
to the Five-Year Financial Plan, and recommended revisions to these policies:
o Capital Equipment Replacement Fund (01-03),
o Accounting, Auditing, and Financial Reporting Policy (01-05), and
o Capital Asset Policy (01-06).
Investment Return Policy (01-08)
The FY 2018 budget was the most recent year of the annual review and adoption of the
Investment Policy (01-08) as part of the annual budget adoption. FAC is tasked with
review and, if needed, recommend revisions to this policy. Any revisions will be
15
considered by City Council as part of the FY 2019 budget process. The Investment Policy
is to invest public funds in a manner that will conform to state statute, maximize security,
meet daily cash flow demands, and attempt to attain a market rate of return. The Finance
Director is recommending a change to 6.3 Financial Reporting section as shown below
and included in Attachment A (track changes).
The Finance Director or his/her designee shall prepare a monthly investment and bank
balance report for City Council that provides:
• Cash balances held at the end of the month;
• A listing of individual securities and corresponding maturities held at the end
of the reporting period;
• The percentage of the total portfolio which each type of investment represents;
• Inception-to-date yields for each individual security;
• Average weighted inception-to-date yield to maturity of the entire portfolio as
compared to applicable benchmarks.
Removal of the last two bullet points does not materially change the intent of the policy.
The revisions remove two manual workload items that were performed by a position that
is no longer part of the Finance Department structure and to date have not been absorbed
by another position due to current workload demands within the department. Additionally,
these two bullet points produce information that remains technical in nature and is difficult
to translate into non-technical terms. The policy still contains performance standards (6.4)
for Finance to reach as shown below and this section is recommended to remain intact.
This investment portfolio will be managed in accordance with the parameters specified
within this policy. The portfolio should attempt to obtain a comparable rate of return
during a market/economic environment of stable interest rates. The portfolio
performance should be benchmarked to the return of the 90-day Treasury bill.
III. Recommendation:
Staff is recommending the FAC review the existing policy, review the Finance Director’s
revisions, and discuss and recommend any other revisions the Committee would like to
see to this policy.
Attachments:
A) Investment Policy (01-08) Track Changes
Page |2
16
Investment Policy
Policy Number: 01-08 Date: January 9, 2017
Purpose:
A. Policy
It is the policy of the City of DeKalb to invest public funds in a manner that will conform
to state statute, maximize security, meet daily cash flow demands, and attempt to attain
a market rate of return.
B. Scope
This policy includes all funds governed by the City Council and, except for cash in certain
restricted funds, the City of DeKalb will consolidate cash balances to maximize
investment earnings. Investment income will be allocated to the various individual funds
based on their respective participation. Interest income derived from non-fund specific
consolidated bank accounts will be attributed to the General Fund.
C. Objectives
The primary objectives of the City of DeKalb's investment activities are, in order of priority:
1) Safety of principal Investments shall be undertaken in a manner that seeks to
ensure the preservation of capital in the overall portfolio, while mitigating credit and
interest rate risks, as defined below:
a) Credit Risk, that is, the risk of loss due to the failure of the security issuer
or backer. It may be mitigated by:
1. Limiting investments to the safest types of securities;
2. Pre-qualifying the financial institutions, broker/dealers, intermediaries,
and advisors with which the City will do business; and
3. Diversifying the investment portfolio so that potential losses on
individual securities will be minimized.
b) Interest Rate Risk, that is, the risk that the market value of securities in the
portfolio will fail due to changes in general interest rates. It may be mitigated
by:
1. Structuring the investment portfolio so that securities mature to meet
cash requirements for ongoing operations, thereby avoiding the need
to sell securities on the open market prior to maturity, and
2. By investing operating funds primarily in shorter-term securities
2) Liquidity, so as to meet all operating requirements that may be reasonably
anticipated, the portfolio shall consist largely of securities with active secondary or
resale markets (dynamic liquidity).
City of DeKalb
17
3) Yield, with the objective of attaining a market rate of return throughout budgetary and
economic cycles, taking into account the investment risk constraints and liquidity
needs. Return on investment is of least importance compared to the safety and
liquidity objectives described above. The core of investments shall be limited to
relatively low risk securities in anticipation of earning a fair return relative to the risk
being assumed. Securities shall not be sold prior to maturity with the following
exceptions:
a) a declining credit security could be sold early to avoid loss of principal;
b) a security swap would improve the quality, yield, or target duration in the
portfolio; or,
c) liquidity needs of the portfolio require that the security be sold.
D. Standards of Care
1) Prudence
The standard of prudence to be used by investment officials shall be the "prudent
person" standard and shall be applied in the context of managing an overall portfolio.
Investment officers and employees of the City of DeKalb, while acting in good faith in
accordance with this investment policy and any written procedures as might be
established, shall be relieved of personal liability for an individual security’s credit risk
or market price changes.
Investments shall be made with judgment and care, under circumstances then
prevailing, which persons of prudence, discretion and intelligence exercise in the
management of their own affairs, not for speculation, but for investment, considering the
probable safety of their capital as well as the probable income to be derived.
2) Ethics and Conflicts of Interest
City of DeKalb employees involved in the investment process shall refrain from personal
business activity that could conflict with the proper execution and management of the
investment program, or that could impair their ability to make impartial decisions. They
shall disclose any material interests in financial institutions with which they conduct
business. They shall further disclose any personal financial/investment positions that
could be related to the performance of the investment portfolio. Employees shall refrain
from undertaking personal investment transactions with the same individual with whom
business is conducted on behalf of their entity.
3) Delegation of Authority
Authority to manage the investment program is granted to the authorized municipal
official described in Chapter 54 of the DeKalb Municipal Code. Responsibility for the
operation of the investment program is hereby delegated to the Finance Director or
his/her designee, who shall carry out established written procedures and internal
controls for the operation of the investment program consistent with this investment
policy. These procedures shall include references to: safekeeping, delivery vs. payment,
investment accounting, repurchase agreements, wire transfer agreements
collateral/depository agreements and banking services contracts. All investments shall
City of DeKalb
18
follow the investment plan designed and approved by the Finance Director or his/her
designee prior to execution.
No person may engage in an investment transaction except as provided under the terms
of this policy and the procedures established by the DeKalb City Council. The Finance
Director, as Chief Financial Officer, shall be accountable for all transactions undertaken
and shall establish a system of controls to regulate the activities of subordinate officials.
E. Safekeeping and Custody
All trades where applicable will be executed by Delivery vs. Payment (DVP). This shall
ensure that securities are deposited in the eligible financial institution prior to the release
of funds. Securities will be held by a third party custodian as evidenced by safekeeping
receipts.
F. Authorized Financial Dealers and Institutions
A list shall be maintained of financial institutions authorized to provide investment
services to the City of DeKalb, as well as a list of approved security broker/dealers (or
their respective custodial clearing firm) selected for creditworthiness (minimum capital
requirement of $10,000,000 and at least five years of operation). These may include
"primary" dealers or regional dealers that qualify under Securities and Exchange
Commission rule 15C3-1 (uniform net capital rule).
All financial institutions and broker/dealers who desire to become qualified bidders for
investment transactions must supply the following (as appropriate):
1) audited financial statements
2) proof of National Association of Securities Dealers (NASD) certification
3) proof of state registration
4) completed broker/dealer questionnaire
5) certification of having read the City of DeKalb’s investment policy and that all
investments will comply with the policy
An annual review of the financial condition and registration of qualified bidders will be
conducted by the Finance Director or his/her designee.
G. Internal Controls
The Finance Director or his/her designee is responsible for establishing and maintaining
an internal control structure designed to ensure that the assets of the entity are protected
from loss, theft or misuse. The internal control structure shall be designed to provide
reasonable assurance that these objectives are met. The concept of reasonable
assurance recognizes that (1) the cost of a control should not exceed the benefits likely
to be derived; and (2) the valuation of costs and benefits requires estimates and
judgments by management.
City of DeKalb
19
Accordingly, the Finance Director or his/her designee shall establish a process for an
annual independent review by an external auditor to assure compliance with policies and
procedures. The internal controls shall address the following points:
1. Prevention of collusion
1 Separation of transaction authority from accounting and record keeping.
2 Custodial safekeeping (Securities purchased from any bank or dealer including
appropriate collateral, as defined by State Law, shall be placed with an
independent third party for custodial safekeeping).
3 Avoidance of physical delivery securities.
4 Clear delegation of authority to subordinate staff members.
5 Written confirmation of telephone transactions for investments and wire
transfers (may be via fax if on letterhead and the safekeeping institution has a
list of authorized signatures).
6 Development of a wire transfer agreement with the lead bank or third party
custodian, which shall outline the various controls, security provisions, and
delineate responsibilities of each party making and receiving wire transfers.
a) Suitable and Authorized Investments
Investment Types
Consistent with the GFOA Recommended Practice on State Statutes Concerning
Investment Practices, the following investments will be permitted by this policy and are
those defined by state law where applicable:
1. U.S. Government obligations, U.S. Government agency obligations, and U.S.
Government instrumentality obligations
2. Repurchase agreements
3. Certificates of deposit
4. Savings and loan association deposits
5. Investment-grade obligations of state, provincial and local governments and
public authorities
6. Money market mutual funds regulated by the Securities and Exchange
Commission and whose portfolios consist only of domestic securities
7. Statewide investment pools
Use of repurchase agreements should be consistent with GFOA Recommended
Practices on Repurchase Agreements (see attached "GFOA Recommended
Practices").
Consistent with the GFOA Recommended Practice on Use of Derivatives by State and
Local Governments, extreme caution shall be exercised in the use of derivative
instruments (see attached "GFOA Recommended Practices").
From time to time, the City may choose to invest in instruments offered by minority
and community financial institutions. These financial institutions may not meet all the
criteria under this section. All terms and relationships will be fully disclosed and
City of DeKalb
20
authorized by the City Manager prior to purchase and shall be consistent with state or
local law.
b) Collateralization
Funds on deposit (checking accounts, certificates of deposit, etc.) in excess of FDIC or
SIPC limits, excluding interest, must be secured by some form of collateral, witnessed
by a written agreement (see the attached "GFOA Recommended Practices"). Pledged
collateral shall be held in safekeeping by the Federal Reserve Bank of Chicago (or other
independent third party designated by the Finance Director or his/her designee) in the
name of the municipality. In addition, the value of the pledged collateral must be marked
to market monthly, or more frequently depending on the volatility of the collateral
pledged. Last, the City requires that the amount of collateral pledged equal 110% of the
uninsured amount on deposit.
6.1 Diversification
The City of DeKalb shall attempt to diversify its investments appropriate to the nature of
the funds, the purpose for the funds, and the amount available to invest. Diversification
can be by type of investment, number of institutions invested in, and length of maturity.
6.2 Maximum Maturities
To the extent practicable, the City of DeKalb shall attempt to match its investments with
anticipated cash flow requirements. Unless matched to a specific cash flow, the City of
DeKalb will not directly invest in securities maturing more than 3-years from the date of
purchase.
Reserve funds may be invested in securities exceeding 3-years if the maturity of such
investments is made to coincide as nearly as practicable with the expected use of the
funds.
Regardless of the foregoing, no funds may be invested in securities maturing in excess
of 7-years from the date of purchase unless authorized by the City Council.
6.3 Reporting
The Finance Director or his/her designee shall prepare a monthly investment and bank
balance report for City Council that provides:
• Cash balances held at the end of the month;
• A listing of individual securities and corresponding maturities held at the end
of the reporting period;
• The percentage of the total portfolio which each type of investment represents;
• Inception-to-date yields for each individual security;
• Average weighted inception-to-date yield to maturity of the entire portfolio as
compared to applicable benchmarks.
6.4 Performance Standards
This investment portfolio will be managed in accordance with the parameters specified
within this policy. The portfolio should attempt to obtain a comparable rate of return
City of DeKalb
21
during a market/economic environment of stable interest rates. The portfolio
performance should be benchmarked to the return of the 90-day Treasury bill.
1.14 Investment Policy Adoption
The investment policy shall be adopted by the City Council.
1.15 Policy Exemption and Amendment
Exemption
Any investment currently held that does not meet the guidelines of this policy shall be
exempted from the requirements of this policy. At maturity or liquidation, such monies
shall be reinvested only as provided by this policy.
Amendment
This policy shall be reviewed on an annual basis. Any changes must be approved by the
City Manager and any other appropriate authority, as well as the individual(s) charged
with maintaining internal controls.
City of DeKalb
22
RETURN TO AGENDA
DATE: March 21, 2018
TO: Mike Peddle, Chair
Finance Advisory Committee
FROM: Anne Marie Gaura, City Manager
Molly Talkington, Finance Director
SUBJECT: Pension Funding Illustrations
I. Summary:
At the October 5, 2017, Finance Advisory Committee (FAC) meeting, Chair Peddle
wanted to determine the existing funding obligation to the City without consideration of
any additional future obligations as of January 1, 2018. At the February 27, 2018, FAC
meeting, Finance Director Talkington informed the committee that she had received the
illustrations for both Police and Fire Pension Funds from Foster and Foster, the City’s
Actuary. This report outlines the methodology, assumptions, and the outcome of the
actuary’s illustrations.
II. Background:
The City’s actuary, Foster and Foster, created two illustrations, one for Fire and one for
Police Pension funds, that would show the existing funding obligation of the City without
consideration of any additional future obligations as of January 1, 2018. These
illustrations show that there is still a significant pension obligation to the City of $57 million
over a 30-year period to pay off the liabilities that have been accrued as of January 1,
2018.
Methodology and Assumptions
1) Year 0 will match the 1/1/2017 Valuation Results. Assuming no consideration of
additional future liability as of 1/1/2018, no differences occur until Year 1.
2) This assumes that the full 2017 contribution will be contributed to the fund.
3) This also assumes that all contributions will be made in full each year.
4) It is assumed that all actuarial assumptions come true. The methods and
assumptions are identical to those disclosed in the 1/1/2017 actuarial valuations.
23
This includes an interest rate of 7.50%, payroll growth of 4.50% and payment
period as of 1/1/2017 of 24 years on the unfunded liability.
5) Experience between the two illustrations, Fire and Police Pension Funds, are
assumed to be identical. In reality, it is possible that the pension funds would
experience retirements at different points in time. For example, a short-term
retirement, not currently considered in the illustrations, would have an impact on
the calculation, likely resulting in a loss (i.e., slightly higher contributions that are
illustrated, which would reduce the savings).
6) The administrative expenses are assumed to grow with inflation at 2.50%. These
expenses are adjusted downward to reflect the assumption of no additional future
obligations.
7) Under the ongoing plan calculations, normal cost is assumed to be the same
percentage of payroll over the entire period.
8) Payroll is expected to grow with the assumption of 4.50%. Again, this amount could
be lower if payroll increases over the 30-year period are lower than 4.50% per
year. If that were true, the difference in the savings would be lower since normal
cost would be decrease for the 30-year period.
Outcome
The attached illustrations show the impact on the respective pension funds without any
additional future obligations as of January 1, 2018. While there are some savings from
doing so, the illustrations show that the obligation to pay off past accruals remains for
some time into the future. Running the impact out over 30-years and discounting the
resulting savings back to January 1, 2018 using the valuation interest rate of 7.50%, the
estimated savings over the 30-year period are as follows:
• Fire Pension Fund = $25.1 million
• Police Pension Fund = $18.9 million
However, there is still a significant contribution that needs to be realized over this period
to pay off the liabilities that have been accrued to date. As of January 1, 2018, it is
estimated that the City would still owe the following unfunded liability amounts on the
pension funds, assuming no additional future obligations. These are the unfunded
amounts for benefits that have been accrued as of January 1, 2018:
• Fire Pension Fund = $29.8 million
• Police Pension Fund = $27.2 million
III. Recommendation:
The illustrations, Fire Pension Fund (Attachment A) and Police Pension Fund (Attachment
B), are information per Chair Peddle’s request and for review by the FAC.
Page |2
24
Department Illustration - DeKalb Fire Attachment A
Ongoing Department Calculation No Additional Future Obligations Calculation Savings
Contribution Calculation Contribution Calculation
Projected Projected
Payroll of UAAL Total Payroll of UAAL Total Present Value of
Ongoing Balance at Payment on Administrative Employee Contribution as Ongoing Balance at Payment on Administrative Employee Contribution as Annual Annual Savings
Year Fund EOY Unfunded Normal Cost Expenses Contributions Interest of EOY Fund EOY Unfunded Normal Cost Expenses Contributions Interest of EOY Savings as of 1/1/2018
0 4,895,248 40,212,005 2,244,390 1,112,861 35,080 (462,846) 254,425 3,183,910 4,895,248 29,828,370 2,244,390 1,112,861 35,080 (462,846) 254,425 3,183,910 0 0
1 5,115,534 40,706,614 2,345,387 1,162,940 35,957 (483,674) 265,821 3,326,431 0 30,195,260 1,739,756 0 34,706 0 133,085 1,907,547 1,418,884 1,319,892
2 5,345,733 41,124,860 2,450,930 1,215,272 36,856 (505,439) 277,729 3,475,348 0 30,505,506 1,818,045 0 34,613 0 138,949 1,991,607 1,483,741 1,283,929
3 5,586,291 41,455,912 2,561,222 1,269,959 37,777 (528,184) 290,172 3,630,946 0 30,751,073 1,899,857 0 35,149 0 145,125 2,080,131 1,550,814 1,248,344
4 5,837,674 41,687,893 2,676,477 1,327,107 38,721 (551,952) 303,173 3,793,526 0 30,923,151 1,985,351 0 35,354 0 151,553 2,172,258 1,621,268 1,214,006
5 6,100,370 41,807,798 2,796,918 1,386,827 39,689 (576,790) 316,758 3,963,402 0 31,012,094 2,074,692 0 35,548 0 158,268 2,268,508 1,694,894 1,180,593
6 6,374,886 41,801,395 2,922,779 1,449,235 40,681 (602,745) 330,952 4,140,902 0 31,007,344 2,168,053 0 36,436 0 165,337 2,369,826 1,771,077 1,147,590
7 6,661,756 41,653,122 3,054,304 1,514,450 41,698 (629,869) 345,784 4,326,367 0 30,897,359 2,265,615 0 36,259 0 172,641 2,474,515 1,851,852 1,116,213
8 6,961,535 41,345,977 3,191,748 1,582,600 42,740 (658,213) 361,282 4,520,157 0 30,669,526 2,367,568 0 36,794 0 180,327 2,584,689 1,935,468 1,085,221
9 7,274,804 40,861,396 3,335,377 1,653,817 43,809 (687,833) 377,475 4,722,645 0 30,310,074 2,474,108 0 37,333 0 188,358 2,699,799 2,022,846 1,055,083
10 7,602,170 40,179,121 3,485,469 1,728,239 44,904 (718,785) 394,396 4,934,223 0 29,803,978 2,585,443 0 37,485 0 196,720 2,819,648 2,114,575 1,025,979
11 7,944,268 39,277,067 3,642,315 1,806,010 46,027 (751,131) 412,076 5,155,297 0 29,134,854 2,701,788 0 38,423 0 205,516 2,945,727 2,209,570 997,274
12 8,301,760 38,131,162 3,806,219 1,887,280 47,178 (784,931) 430,551 5,386,297 0 28,284,847 2,823,369 0 38,973 0 214,676 3,077,018 2,309,279 969,561
13 8,675,339 36,715,188 3,977,499 1,972,208 48,357 (820,253) 449,855 5,627,666 0 27,234,509 2,950,420 0 39,106 0 224,214 3,213,740 2,413,926 942,788
14 9,065,730 35,000,604 4,156,486 2,060,957 49,566 (857,165) 470,026 5,879,870 0 25,962,669 3,083,189 0 39,653 0 234,213 3,357,055 2,522,815 916,573
15 9,473,688 32,956,356 4,343,528 2,153,700 50,805 (895,737) 491,102 6,143,398 0 24,446,292 3,221,933 0 40,202 0 244,660 3,506,795 2,636,604 891,082
16 9,900,003 30,548,672 4,538,987 2,250,617 52,075 (936,045) 513,126 6,418,760 0 22,660,325 3,366,919 0 40,302 0 255,542 3,662,763 2,755,996 866,449
17 10,345,504 27,740,838 4,743,241 2,351,895 53,377 (978,167) 536,139 6,706,485 0 20,577,536 3,518,431 0 40,845 0 266,946 3,826,222 2,880,263 842,342
18 10,811,051 24,492,962 4,956,687 2,457,730 54,711 (1,022,185) 560,185 7,007,128 0 18,168,334 3,676,760 0 41,390 0 278,861 3,997,011 3,010,117 818,900
19 11,297,549 20,761,716 5,179,738 2,568,328 56,079 (1,068,183) 585,311 7,321,273 0 15,400,579 3,842,214 0 41,450 0 291,275 4,174,939 3,146,334 796,240
20 11,805,938 16,500,056 5,412,826 2,683,902 57,481 (1,116,251) 611,566 7,649,524 0 12,239,375 4,015,114 0 41,986 0 304,283 4,361,383 3,288,141 774,072
21 12,337,205 11,656,927 5,656,404 2,804,678 58,918 (1,166,483) 639,000 7,992,517 0 8,646,849 4,195,794 0 41,499 0 317,797 4,555,090 3,437,426 752,758
22 12,892,380 6,176,934 5,910,942 2,930,889 60,391 (1,218,975) 667,667 8,350,914 0 4,581,912 4,384,605 0 42,011 0 331,996 4,758,612 3,592,302 731,790
23 13,472,537 0 6,176,934 3,062,779 61,901 (1,273,828) 697,621 8,725,407 0 0 4,581,912 0 41,985 0 346,792 4,970,689 3,754,718 711,513
24 14,078,801 0 0 3,200,604 63,449 (1,331,151) 244,804 2,177,706 0 0 0 0 41,932 0 3,145 45,077 2,132,629 375,934
25 14,712,347 0 0 3,344,631 65,035 (1,391,052) 255,725 2,274,339 0 0 0 0 41,849 0 3,139 44,988 2,229,351 365,567
26 15,374,403 0 0 3,495,139 66,661 (1,453,650) 267,135 2,375,285 0 0 0 0 41,736 0 3,130 44,866 2,330,419 355,479
27 16,066,251 0 0 3,652,420 68,328 (1,519,064) 279,056 2,480,740 0 0 0 0 41,591 0 3,119 44,710 2,436,030 345,664
28 16,789,232 0 0 3,816,779 70,036 (1,587,422) 291,511 2,590,904 0 0 0 0 42,022 0 3,152 45,174 2,545,730 336,028
29 17,544,747 0 0 3,988,534 71,787 (1,658,856) 304,524 2,705,989 0 0 0 0 41,199 0 3,090 44,289 2,661,700 326,824
30 18,334,261 0 0 4,168,018 73,582 (1,733,504) 318,120 2,826,216 0 0 0 0 41,590 0 3,119 44,709 2,781,507 317,707
Total PV of Annual Savings 25,111,395
25
Department Illustration - DeKalb Police Attachment B
Ongoing Department Calculation No Additional Future Obligations Calculation Savings
Contribution Calculation Contribution Calculation
Projected Projected
Payroll of UAAL Total Payroll of UAAL Total Present Value of
Ongoing Balance at Payment on Administrative Employee Contribution as Ongoing Balance at Payment on Administrative Employee Contribution as Annual Annual Savings
Year Fund EOY Unfunded Normal Cost Expenses Contributions Interest of EOY Fund EOY Unfunded Normal Cost Expenses Contributions Interest of EOY Savings as of 1/1/2018
0 5,417,619 33,291,094 1,858,107 1,091,248 43,996 (536,886) 224,501 2,680,966 5,417,619 18,868,138 1,858,107 1,091,248 43,996 (536,886) 224,501 2,680,966 0 0
1 5,661,412 33,700,575 1,941,721 1,140,354 45,096 (561,046) 234,538 2,800,663 0 19,100,217 1,100,495 0 44,707 0 85,890 1,231,092 1,569,572 1,460,067
2 5,916,175 34,046,837 2,029,099 1,191,670 46,223 (586,293) 245,024 2,925,723 0 19,296,465 1,150,017 0 45,028 0 89,628 1,284,673 1,641,050 1,420,054
3 6,182,403 34,320,911 2,120,408 1,245,295 47,379 (612,676) 255,981 3,056,387 0 19,451,800 1,201,768 0 45,745 0 93,563 1,341,076 1,715,312 1,380,758
4 6,460,611 34,512,966 2,215,827 1,301,334 48,563 (640,247) 267,429 3,192,906 0 19,560,649 1,255,847 0 46,051 0 97,642 1,399,540 1,793,366 1,342,873
5 6,751,339 34,612,234 2,315,539 1,359,894 49,777 (669,058) 279,391 3,335,543 0 19,616,911 1,312,360 0 46,344 0 101,903 1,460,607 1,874,936 1,306,003
6 7,055,149 34,606,933 2,419,738 1,421,089 51,021 (699,165) 291,889 3,484,572 0 19,613,906 1,371,416 0 47,062 0 106,386 1,524,864 1,959,708 1,269,815
7 7,372,631 34,484,180 2,528,626 1,485,038 52,297 (730,628) 304,947 3,640,280 0 19,544,334 1,433,130 0 47,789 0 111,069 1,591,988 2,048,292 1,234,618
8 7,704,399 34,229,898 2,642,415 1,551,864 53,604 (763,506) 318,591 3,802,968 0 19,400,217 1,497,621 0 48,521 0 115,961 1,662,103 2,140,864 1,200,388
9 8,051,097 33,828,718 2,761,323 1,621,698 54,944 (797,864) 332,847 3,972,948 0 19,172,843 1,565,014 0 49,260 0 121,071 1,735,345 2,237,603 1,167,097
10 8,413,397 33,263,870 2,885,583 1,694,675 56,318 (833,768) 347,743 4,150,551 0 18,852,709 1,635,440 0 50,007 0 126,408 1,811,855 2,338,696 1,134,721
11 8,791,999 32,517,069 3,015,434 1,770,935 57,726 (871,287) 363,307 4,336,115 0 18,429,450 1,709,034 0 50,261 0 131,947 1,891,242 2,444,873 1,103,477
12 9,187,639 31,568,386 3,151,128 1,850,627 59,169 (910,495) 379,569 4,529,998 0 17,891,772 1,785,941 0 51,008 0 137,771 1,974,720 2,555,279 1,072,844
13 9,601,083 30,396,116 3,292,929 1,933,905 60,648 (951,467) 396,561 4,732,576 0 17,227,374 1,866,308 0 51,760 0 143,855 2,061,923 2,670,653 1,043,056
14 10,033,132 28,976,630 3,441,111 2,020,931 62,164 (994,283) 414,315 4,944,238 0 16,422,863 1,950,292 0 52,518 0 150,211 2,153,021 2,791,217 1,014,087
15 10,484,623 27,284,219 3,595,961 2,111,873 63,718 (1,039,026) 432,866 5,165,392 0 15,463,668 2,038,055 0 52,732 0 156,809 2,247,596 2,917,796 986,116
16 10,956,431 25,290,923 3,757,779 2,206,907 65,311 (1,085,782) 452,250 5,396,465 0 14,333,943 2,129,768 0 53,487 0 163,744 2,346,999 3,049,467 958,713
17 11,449,470 22,966,347 3,926,879 2,306,218 66,944 (1,134,643) 472,503 5,637,901 0 13,016,460 2,225,607 0 53,671 0 170,946 2,450,224 3,187,677 932,246
18 11,964,697 20,277,465 4,103,589 2,409,998 68,618 (1,185,701) 493,665 5,890,169 0 11,492,503 2,325,760 0 54,421 0 178,514 2,558,695 3,331,474 906,325
19 12,503,108 17,188,405 4,288,250 2,518,448 70,333 (1,239,058) 515,777 6,153,750 0 9,741,741 2,430,419 0 54,569 0 186,374 2,671,362 3,482,389 881,285
20 13,065,748 13,660,222 4,481,222 2,631,778 72,091 (1,294,816) 538,882 6,429,157 0 7,742,100 2,539,788 0 54,690 0 194,586 2,789,064 3,640,093 856,926
21 13,653,706 9,650,647 4,682,877 2,750,208 73,893 (1,353,082) 563,023 6,716,919 0 5,469,623 2,654,078 0 55,420 0 203,212 2,912,710 3,804,209 833,080
22 14,268,123 5,113,818 4,893,606 2,873,967 75,740 (1,413,971) 588,248 7,017,590 0 2,898,320 2,773,512 0 54,846 0 212,127 3,040,485 3,977,105 810,179
23 14,910,189 0 5,113,818 3,003,296 77,634 (1,477,600) 614,606 7,331,754 0 0 2,898,320 0 55,548 0 221,540 3,175,408 4,156,347 787,621
24 15,581,147 0 0 3,138,444 79,575 (1,544,092) 241,351 1,915,278 0 0 0 0 55,565 0 4,167 59,732 1,855,546 327,091
25 16,282,299 0 0 3,279,674 81,564 (1,613,576) 252,093 1,999,755 0 0 0 0 55,548 0 4,166 59,714 1,940,041 318,126
26 17,015,002 0 0 3,427,260 83,603 (1,686,187) 263,315 2,087,991 0 0 0 0 55,495 0 4,162 59,657 2,028,334 309,399
27 17,780,677 0 0 3,581,486 85,693 (1,762,065) 275,038 2,180,152 0 0 0 0 56,144 0 4,211 60,355 2,119,797 300,792
28 18,580,808 0 0 3,742,653 87,835 (1,841,358) 287,287 2,276,417 0 0 0 0 55,275 0 4,146 59,421 2,216,996 292,636
29 19,416,944 0 0 3,911,073 90,031 (1,924,219) 300,083 2,376,968 0 0 0 0 55,881 0 4,191 60,072 2,316,896 284,486
30 20,290,707 0 0 4,087,071 92,282 (2,010,809) 313,451 2,481,995 0 0 0 0 55,687 0 4,177 59,864 2,422,131 276,658
Total PV of Annual Savings 27,211,537
RETURN TO AGENDA 26