HomeMy WebLinkAbout05. Consent AgendaBoarffiocs*Pro
Meeting Mar 21, 2017 - REGULAR MEETING OF THE VILLAGE BOARD - 7:00 p.m.
Category
5. CONSENT AGENDA
Subject
5.1 Monthly Financial Report - February 2017
Access
Public
Type
Action (Consent)
Preferred Date
Mar 21, 2017
Absolute Date
Mar 21, 2017
Fiscal Impact
No
Budgeted
No
Recommended Accept the rnonthiy financial report for February 2017.
Action
MTOW
Public Content
Information
This monthly financial report contains a Cash Position Analysis and Fund Financials for the month ended
February 28, 2017.
Alternatilyes
r 7,
2. Action at discretion of Village Board.,
Staff Recommendation
to recommends the Village Board accept the monthly financial report for February 2017,
Administrative Content
Executive Content
wrol qp1tJW1fr:1e�R i ile; hrsItl - FW010's [w aw!", off 141
1%o-11minimir knarAAneL, 1ncf/PrivntP9nnPnklnain 10Q/?(117
rMI74
audience so requests, in which the item wW be removed from the Consent Agenda and considered in its
sequence on the agenda.
Motion & Voting
Accept the monthly financial report for February 2017.
Motion by Paul Hoefert, second by Richard Rogers.
Final Resolution: Motion Carries
Yea: Paul Hoefert, is Matuszak, Steve Polit, Richard Rogers, Colleen Saccotelli, Michael Zadel
- - - - ------------- - - - - - ......
IITFag—e—on, 1
Mount Prospect, Illinois
INTEROFFICE MEMORANDUM
illonthly Financial Report -b2017
March 15, 2017
Page
Trust and Agency Funds - Cash and cash equivalents at January 31 was $3.3 million. During February,
cash receipts totaled $892,553. Investment income for the month was $185,096. There was also a net
increase in cash due to investment activities of 1 - outflows due to Interfund activity totaled
interest$36,953. Reductions in cash and cash equivalents dudng February totaled $954,692. Of this amount,
payments to vendors were $220,266, employee payroll and related expenses were $697,110 and
,iaZiments related to the flexi e d N4 R9. I.Wther disbursements totaled 0,2_577.
Cash and cash equivalents at February 28 were $3.8 million.
Total investments at February 28 were $121,234,301, an increase of $1,781,148 from January 31 . There
were • and unrealized investment gains of 1 and a net- of
$422,203 that accounted for the change.
FebruaryTotal cash and investments for Trust and Agency Funds at January 31 were $122,744,846. Cash and
investments at ncrease,!
Summary of by •'(Paae 51
This report provides a breakdown of the cash activity for the month broken down by fund type. This
breakdown is useful in identifying where the activity (receipts and disbursements) is occurring. There are
tim' lawig the _ _ • s• 1• • - } •' _ _
funds is higher than normal. This will distort the financial picture of some of the other components of the
govemmental funds such as the General Fund which tends to be more level and predictable in terms of
spending and receipt of revenue. Each month the report will provide detail explanation on activity of the
General Fund, the Village's primary operating fund. Detail on the activity of the General Fund is
highlighted •- •'
General L Cash and cash equivalents at January• ^• $11,111,403. During February,
receipts totaled $4,324,467, transfers from investments totaled $435,647 and investment income was
$12,459. Significant- • !- property taxes, salesand income taxes.
NOW
-! 34 1] telf I@ .ff o - !, [;a$] I• 011
Sales tax revenues for the month totaled $1,556,493. Of this amount, $1,434,507 was generats
•" the 1 %rstate portion•s•wasgenerated 4 home rule portion.-
taxes received in February are for November sales as there is a three-month lag in getting t
distribution ' state. I
Cash w cash equivalents at Fe• $12,476,291, an increase of $1,364,888 from January
31 . In addition, investments consisting of certificates of deposit totaling $854,800 bring total cash and
investments for the Generalw to 19
Monthly Financial Report — February 2017
March 15, 2017
Page 3
Statement of Investments (page 6)
This report provides a breakdown of investments by trust and agency funds and governmental and
enterprise funds. The report also provides a fund -by -fund breakdown of the investments.
of Certificates of Deposit. At February 28 there was a total of $1.5 million invested in CD's. These CD's
are investing surplus monies available from the governmental and enterprise funds. A detail list of
holdings is included with this report,
Trust and Agency Funds — The investments for the trust and agency funds are made up of certificates
of deposits, fixed income investments and equity mutual funds. CD's (if any) held in the Escrow Deposit
Fund will generally have maturities of between 30 and 120 days. Most of the reserves for this fund are
invested in the more liquid money market account due to the nature of the deposit. At February 28 there
was a total of $121.2 million invested in a combination of fixed income and equity instruments. A detail
list of holdings is included with this report. Escrow refunds are processed two times per month.
Investment of the Village's pension funds is govemed by an Investment Policy adopted by each Pension,
Board.
Investments for the Police and Firefighter Pension Funds consist of various fixed income securities as
well as equity mutual fund accounts., Wells Fargo is the third -party holder of the fixed income securities.
The funds are managed by three investment management firms, Galliard, Segall Bryant and Mesirow
Financial. Segall Bryant holds approximately half of the fixed income investments for the two pension
Each manager maintains a small portion of their portfolio in cash to help facilitate liquiidity and trading.
of mutual fun
stocks) as well as investment philosophies (value, core and growth), The funds also invest a small
amount in international stocks. Each year the investment mix is evaluated for optimal diversification to
meet pension fund investment policy goals and objectives. Equity investments held by the Police
Pension Fund are managed by Sawyer Falduto Asset Management. A breakdown of where pension
funds are invested is included with this report,
Conclusion
wo "Alo I -c-t] k C', TIE i
I W111111,011NINAMNAINSAW 1-11111 wlill 1 1. 1 H, I
anu-MaTirnae MYSSYMUM
This report is provided to the Village Board and Finance Commission on a monthly basis. Please do not
hesitate to contact me with any questions.
David 0. Erb
Finance Director
1 11 -1 M7r7m-�A- W3
For the Month Ended February 28, 2017
Disbursements:
Payroll
Other
i
Cash and Cash
Equivalents
Balance at January 31, 2017 $ 3,291,69109
Total Cash and
Investments
WAFIXW32w
Total Cash and
Investments Investments
$ 119,453,153.13 $ 122,744,846.22
Cash receipts
Cash and Cash
Investment income (loss)
185,095.77 2,203,351.30 2,388,447.07
qunivaYents
Investments
Balance at January 31, 2017
$ 33,414,13827
$ 2,220,400.,00
Cash receipts
6,985,311.35
Investment income
18,52134
5,253.23
Transfers from investments to cash
749,853.23
(749,85123)
Transfers to investments from cash
-
Interfund activity
36,953.07
Disbursements:
Payroll
Other
i
Cash and Cash
Equivalents
Balance at January 31, 2017 $ 3,291,69109
Total Cash and
Investments
WAFIXW32w
Total Cash and
Investments Investments
$ 119,453,153.13 $ 122,744,846.22
Cash receipts
892,552.59 892,552.59
Investment income (loss)
185,095.77 2,203,351.30 2,388,447.07
Transfers from investments to cash
3,609,216.19 (3,609,21619)
Transfers to investments from cash
(3,187,012.56) 3,187,012.56
Interfund activity
(36,953.07) (36,95107)
Accounts payable (220,266,01) (2201,266,01)
Payroll (697,1W59) (697,1W59)
Flex spending (34,739.18) (34,739.18)
Other (2,2LL- 1_71 L2,577 -17L
T1111110! 1111iffiffiliffil! 11!, 11
Ia
W4�y;vou�T sa�aCae¢ww��
v g;gyd CA�Wa"ki
816yi g GAT -9 wR 9�qggyby
RE
R, v C)
WII
OW
Womm�
cl
U
0 IL0
own z dGb GGi�pp �0' 4'
al IXA4 W, 0.'i
A11
� t➢.A Wfb '�' Oak
GCi
H HW 48.4 w u49
IL
ILi!
Am
MRS . m w m w w
will
W m
4SJ
tBY � ASm
love IIE
�a
I m m
IN
I m m
91
..........
...... ...... '-'� ............... "
STATEMENT OF INVESTMENTS
As of February 28, 2017
Maturity
Purchase
Financial
Investment
CUSIP/
Date Date Institution
Deso
Date
Date
Institution�non
17DIC #
Net Yield
—Purch Price
GENERAL FUND 001
Various Various Wells Fargo
Wells Fargo Investments
Various
Various
08/22/17
02/29/16
Ind & Comm Bank of China, NY
Certificate of Deposit
24387
1° 1500/0
142,800.00
08/22117
02/29/16
Talmer Bank and Trust MI
Certificate of Deposit
59132
1.050%
142,800.00
08/22/17
02/29/16
Steams Bank NA, MN
Certificate of Deposit
10988
1.0000/0
143, 00
02/28/18
02J29/16
Cit Bank/Onewest Bank., CA
Certificate of Deposit
58978
1.250%
142,000.00
02/28/18
02/29/16
Bank of the West CA
Certificate of Deposit
3514
1.200%
142, 00
02/28118
02/29/16
Midland States Bank, 11,
Certificate- of Deposit
1040
1.170%
142 200.00
854,800 00
WATER AND SEWF,R FLINT) (OS0)
08/22/17
02/29/16
Ind & Comm Bank of China, NY
Certificate of Deposit
24387
1.150%
35,000.00
08=7
02/29/16
Talmer Bank and Trust MI
Certificate of Deposit
58132
1.050%
35,000.00
08/22/17
02/29/16
Steams Bank NA, MN
Certificate of Deposit
10988
1.0000/0
35,000.00
02/28/18
02/29/16
Cit Bank/Onewest Bank, CA
Certificate of Deposit
58978
1.2500/a
34,000.00
02/28/18
02/29/16
Bank of the West, CA
Certificate of Deposit
3514
1.2000!0
34,000.00
02128118
02/29/16
Midland States Bank, 11,
Certiflcate of Deposit
1040
1,170%
34,000.00
207 000.00
VEHICLE REPLACEMENT FU nM 061
08/22/17
02/29/16
Ind &Comm Bank of China, NY
Certificate of Deposit
24387
1.1.50%
69,000.00
08/22/17
02/29/16
Talmer Bank and Trust MI
Certificate of Deposit
58132
1.0500/0
69,000.00
08/22/17
02/29/16
Steams Bank NA, MN
Certificate of Deposit
10988
1.0000/0
69,000.00
02/28/18
02/29/16
Cit Bank/Onewest Bank, CA
Certificate of Deposit
58978
1.2500/®
69,000.00
02/28/18
02/29/16
Bank of the West, CA
Certificate of Deposit
3514
1.2 /0
69,000D0
02/28/18
02/29/16
Midland States Bank H,
Certificate of Deposit
1040
1.170%
69,000.00
414,000.00
TOTAL GOVERNMENTAL AND ENTERPRISE FUNDS
$ 1,475,800,00_
TRUST AND AGENCY FUNDS *
Maturity Purchase Financial
Investment
CUSIP/
Interest
Market
Date Date Institution
Deso
A it
Rate %
Value
POLICE PENSION FUND (070)
Various Various Wells Fargo
Wells Fargo Investments
Various
Various
S 22,482,28162
Various Various Various
Mutual Fund Investments
Various
Various
40,168,004.55
650,2 88 17
FIRE PENSION IUNDffl 07,1
_)
Various 5/26/2015 Principal Life Insurance Company
Group Annuity Contract
8-10810
Variable
2,958,746.15
Various Various Wells Fargo
Wells Fargo Investments
Various
Various
19,078,768.62
Various Various Various
Mutual and Investments
Various
Various
36,546,497.86
58,584,012.63
TOTAL TRUST AND AGENCY FUND INVESTMENTS
S 121,234,300.80
* Assets are restricted in purpose and do not represent discretionary assets of the government.
W
�
0
W
N
N
i.
Q
FSI
W
G�l m q Ln " a ;� rl� al " U; a
()� 11R . . q
t N IN ko v I'D Ln rl
iwn
2 m w I'D w kR 9 "
II Ui Cli I
0 0 m rl m m m w Ln m
rJ Ln
CQ rN
rq
a)
N Ln rl M m m a
C7, C
an w
r, co Ln m m r, P, m a
CLn m U® m a v a m
lu IR qIq
Ln w w C5 �D w m J:� 4564:1
Yq N P. m Ln m IN -
aD
CD
CD a q a q CD CR a Q CD a qa a
q q 9 q
E
P,4Peh Pe
vq N q q c? LQ q
m P, P,
N P, m m
10 w
al R R Cli m ff� ri,
A m v N
w a m 4D b N rq ID
CD m
(j
-0 (D CD C) a CD a Q a a
a) C? q C?
'a
a m
C. C) C) CD Q CD CD
11,
Cu L R CR R O rli R L'i cl�
Go rl - D m m m C4
N. IN v 10 Go v eq C�
Pep n -i N m
w - Ln
rA
(D a Q CD (D (D a C)
17C
IV
E
r.rj
r -
w
E
-0 O a a C3 a CD CD CD CD a
m a a Q CD
"o m Ca � R R q q R Lq R
0.
q,
OT 3
:2
Ri llp
qT
In Lu r 8 2 0, in 5�
�> E 3 L2 U
✓
Lu W 1::::A IP
ce a w E
<
ILI
LU
rz,
T
".4
0
CD
I
LIM
M�fflm
m
0
C
C
q
C
C
R R
0
0
crx-4r
CD
�
rq 14
CD
Ci
a,
C�
a
Ili
O
a, ON
qm lll�
V-
14
14
00 OD
4-J
14
Ir
46
un
o
F
0
I
Ud
i4 t6
> u
LU
LA
tii
c
ce
M cry
z
E
wa
LL
0
LIM
M�fflm
m
RI
0
C
C
q
C
C
R R
CD
rq
CD
CD
rq 14
CD
Ci
a,
C�
a
Ili
O
a, ON
qm lll�
V-
14
14
00 OD
C�cl�
14
Ir
un
0
I
-�5 M
LLr
LU 0)
> u
LU
LA
c
z
LL
O
KA
y
i1
uj
0 z
0,
le
RI
® 4 cc ::0 Q Q
f
+
O
C)
.11
C
m�
cis
7-1
�5
ILI
ell,
W
ul
E
mua
75
u
E
ap
'D
0 LU
>0
5
w
Le
w
ID
IV
w11 tG
TD
r -
w
E
C
(V
I
>
ii
C15 C
CO
E
aj
uY CT
® 4 cc ::0 Q Q
f
+
O
C)
.11
C
W
3
E
mua
E
ap
'D
0 LU
>0
5
w
Le
w
V�
m
M
m
co
co
co
co
co
co
co
14
Go Go.
nor
W
r"
a� C�
0
In
ko
RD RD
q
CD
-0
M
14
14
+
+
CD
+
CD
+
+
+
+
+
62
co
co
co
co
co
co
co
co
co co
C)
C)
C)
14 14
C) C)
M
N
M
C)
C)
C)
IR IR
CLI
Cj
6l9
N
O
tD tD
MC
tD
C'
M
do
CN
co
kq
co
q
co
q
co
q
co
q
co
q
0
q
co
q
co co
kq IR
Go
r".
m
tD
r, N
m a,
C)
c
VC)
co
co
C)
C)
0
0
C)
C)
C) 0
G
0 C)
E
Cl
.Lxco
c
tp
(D
O
0
0
co
co
co
co
co co
0 0
Go
ko
tN
Go
C) C)
WO
T,m
m
L)
co
(D
co
co
0
co
(D
co
0 0
I
C)
C)
Cl
CD
0
CD
CD
CD
0 0
CD 0
E
<
C�
m
CD
CL
N
Ci
0
Ci R
r, rl
14
—i
r,
14
C)
CD
CD
C)
CD
CD
CD
CD
C) C)
O
C! q
CD 0
c
v
E
C)
C)
CD
C)
CD
CD
CD
CD
CD CD
O
q
q
q
O
o
q
q
q q
a
0 -0
0
C
0
0
0 0
M
Ci
C�
0
CL
14
=�
CD
CCi
r, rl
cl� Cli
14
mx
:3
IL
LU
LU u
> 2
LLI
c
0
>
E
V�� Lu
LU
M
Z
0
,j �
I.,
a
a,
0
Orj
q
OR
q
sum
CL
N
v
D
Ln
w
m
QJ
tz,
J"
C.
2
U
75
C) Q
Q
a
Q
CD
CD c
q q
q
q
699q
Ui t
Q
a,
Q
r-�
9 11
R
q
R
-
Ln &
CD
w
w
En
m
1A. 4
a
a
a
a
a
a
R
eu
41
q
LQ
rl
C)
IJ6
(D
en
rl
kV rt5
QQQC)C)QC)C
co
C) c
V� q
a
a
ca
Q
a
C) I
CD
C� c
C11 J
Q Q
a
a
Q
fes. "rte
a
Z
0
,j �
I.,
HI
a
a,
c
q
OR
q
q
CR I
N
v
D
Ln
w
m
Pel P
C) Q
Q
a
Q
CD
CD c
q q
q
q
699q
Ui t
Q
a,
Q
r-�
9 11
R
q
R
-
Ln &
CD
w
w
En
m
1A. 4
a
a
a
a
a
a
R
R
'n
q
LQ
rl
C)
IJ6
(D
en
rl
QQQC)C)QC)C
C) c
V� q
a
a
ca
Q
a
C) I
CD
C� c
Q Q
a
a
Q
C)
a
C)
C3
a
a
C)
a
1(
R
Ci
Ln
0 a
CD
a
a
CD
C�
C?
qCD
I
lo I
a a
CD
CD
C3
CD
a 4
q R
R
q
q
q
R I
Q
C3
CD
C3
a
It
CD
CD
10
w
Ln
Ir
T I
HI
ORD0
Z-1
L.1 <C,
.1
r
CD C)
a!
m
01
eD
CCD �
r
c
C" � c
O
0
cr�
tl
I wm
Aj
Iq
m
CD
cD
as
to
Ln
ry t
o
q-
1�r I
c�
CD CD
C)
C)
CD
C)
C)
CD
C�
M
CD
CD
ID
CD
co
r%
r%
r�
1—
4,
132
w
m
dl
C�
R
U)
'Xi
m
>
u
6n
uUl
ID
Ln 6
c) cD
O cD
cD
cD
c)
c)
o
cD
cD
cD
cD
cD
q�
M
�a
E
611
c, 0
fell @
TZ
E
trt
ID
E
ce
E
w
0
ORD0
Z-1
L.1 <C,
.1
r
CD C)
a!
m
01
eD
CCD �
r%
c
C" � c
O
cr�
tl
V,
Iq
m
CD
cD
as
to
Ln
ry t
o
q-
1�r I
c�
CD CD
C)
C)
CD
C)
C)
CD
C�
M
CD
CD
ID
CD
co
r%
r%
r�
Lf?
C)
C)
C�
w
m
dl
C�
R
CD w
OC!
m
01
eD
CD
cq
C)
tq
O
lD
ID
CD
Iq
m
"IL
cD
C6
LlL
o
q-
1�r I
c�
CD CD
C)
C)
CD
C)
C)
CD
C�
M
CD
CD
ID
CD
co
r%
r%
r�
Lf?
C)
C)
C�
w
m
dl
C�
R
to
'Xi
I
6n
ID
Ln 6
c) cD
O cD
cD
cD
c)
c)
o
cD
cD
cD
cD
cD
AI
CD C)
C)
ID
O
01
eD
CD
O
CD
tq
lD
ID
CD
"IL
cr1 I
.0
CD CD
C)
C)
CD
C)
C)
O C�
C�
C�
C�
O
O
CD
co
C)
C)
C)
C)
0
C)
CD
0
C)
C)
C�
R
Ci
C�
C�
R
CD CD
C) CD
CD
0
CD
OC)
CD
o
CD
CD
- CD
C) C) CD CD C) 0
C) CD C� CD CD
C) CD 0 C) CD
C) C, lz�
-01
Ko
10
0
0
CL
u
C3.1
w5
CY,
00
rq
:3tJ
t
2 .,.
61
NOW
u
u
Dnt
m F7
—
U)
o
t
ro
nj
LA
a
iia
c
rq
CD
Q Q
rro
E
U
IV
Lrnq
LPII
C7.
In
Wo
t
U
4)
C:
ID
Q
Cl
a Q
Q Q
E
Ci
C� R
CD
'0
E
ce
,
E
T-1
Car
Q
a Q
C�
o
13 R
v Ln
CD
td
bD
ID
_u
w
�j
>
lo
LU
Un
Jt
<
cc
10
M
EE
C)
C)
CD
V
OEY
IJO
Ln
73
0
+
C)
Cl
+
+
0C)
C)
O
OO
C)
0
O
C)
O
C)
O
imm q3
r
0
O
C)
O
0
E
z
LU
'r
C)
O
C)
C)
IV
C
T7
C)
C)
C)
(U
T5 11
r-
C�
C)
E
Ci
<
0
C)
0,
O
E
ce
c
w
E
-0
w
CD
C� C)
C)
Ul
cl .6
0 n
a,
O
M
Lft
C)
C)
Ci
0
1p
ORD
w
u
M LU
L>U i 7,
<
M
EE
............................. . ..... ............
cf7 non
8
Lu
ED 112
LU nM
L>u
C',118
WP
W
WE
c) Ln
0
0
co
CL
rQ
C) w
Ln
rnA
ma
In
rei
Ln
717
"C7
4J
c
Ln
r4 Ln
0
u
T
.0
E_1
cu
AJ
m m
rn
8,
0
eq 0,
Ij
CJ
CD 0
CD a
E
vq
<
c
(V
I
CD (D
>
za
E
CO
C3 0
C3 (D
C3 0
44.
lWl
tax
C.'U
ww
uD
w
UJ
C-
u
> 05 E
CC.
cf7 non
8
Lu
ED 112
LU nM
L>u
C',118
WP
W
WE
am
0 Wq
m
C:
0
U
oinUi
0
8
m
9
LLJ
a"
o
all
11 .......... .
ceC3
(3
Em
mom
Lo
Oj
Q Ln
73
eN
u
V)
M
31-11,
o
CJ
V�
Q ID
Im
t
c
ILI
CD CD
CD ID
zo
10
U
r4
`-D
J
.11
15
a,
C
IV
TJ
a
rq
C:
>
T-,
W
E
QY
a 0
C7
C
'C3Q
R
0
z
CDCd
Clwd
PV
La Ln
,I,z
0
U. 91
c. C,
I
>
o
LLJ
a"
pi
0
0
lrx4l
3
CL
<
IA
a
N
C�
C:) N
IACD
q
ni
M
q
q
"I rl
m m
C)
or
•
Go
Ln
co co
C)
M
Q
CD
CD
M ol
11.5
ID
w
�o
10
W
Ow
ay
C,
a
C)
C3
C$
0 C,
h
CD Q
w
E
US
US
Q
C?
m
C)
a
r" m
0
t5
Ln
Ul Ln
Ch
a
Q
Q
Q
0 Q
I
aQ
a
C3
Q Q
col CD
E
Ci
Cz
cl R
Ln
an
10 ID
go w
40,
c
's>
a
C�
MX
411
m
a
0
C)
Q
C)
Uil
0
Ci R
tlAb
Lu
SII
z 2
Lu
>
K6
Iu 0
x
II
u
rnu
D
Cr
In
m
111
:3
C5
pi
LU
z
uj
U
N
ID
CD
Q Q
ID
0
0
mom
+
eV
�
C)
a
Q
Q
00
Ln
rl
a,
m
C)
Ln
C3
C)
a a
LU
5
Q 0
V
rl
m
eat
CD
a
Wo
',12
li
U
co
M
xY IV
a
C)
C) a
Q
a
Q
ILI
C)
R
(3
Ci
CD
R
Q
Ln
CD
t
Ln
IJJ
E
aj
ce
a
CD
a
C3
a
Cl
R
<
+i
4RW
r
G,
10
tlN
41
sin
LLJ
r: C)
LU
z
uj
U
N
C) a a, �D CD CD �D CD
qqu�m"tqa?q
C)
a,
rIL al� G
C)
CL
C, �
0 0ID a
®a,
cz G� C�
o
qq lo� q q LQ c�
® m a, V, �D
8 ® �D " �D
- al �
M 12 g
rl�
C) C) m m N C) C) C)
C� C� C� cq rl�
CD a, 10
9
CDC)C)C)0000
4
t
0
OD
,u
Lm z
C) >Lu
ce
sz
C m—,
V
X
mom
u
C:
rL
Lu
Lu
V�
C
Ch
o 0
Z5
ce
C) a a, �D CD CD �D CD
qqu�m"tqa?q
C)
a,
rIL al� G
C)
CL
C, �
0 0ID a
®a,
cz G� C�
o
qq lo� q q LQ c�
® m a, V, �D
8 ® �D " �D
- al �
M 12 g
rl�
C) C) m m N C) C) C)
C� C� C� cq rl�
CD a, 10
9
CDC)C)C)0000
4
-M
ri
K,
I
"I
.1
ma
II
ma
I
I I`
gi
,u
Lm z
C) >Lu
Cu-
rt
3
V
X
-M
ri
K,
I
"I
.1
ma
II
ma
I
I I`
gi
i VF +
+1 - 1- ,1-
'D
Ln
-!
�l
rq
a Ln m in C3
C? aq -i. q
go
Go to Ln
m
9999am-
c) Ln m Lo c3
m Ln
00 eq
U�
C) C) C3 C3 C)
C) Co
C) Co
%R Ln
m
w
MRW�
C, 3O O OQ OO
C)
%R Ln
m
ICS
IMY
Cll
C)
tW
E
>
CU
Lj
"o
ou
Ln Z
w >
>-
IT E OT
CL
5 5
m
iia
r7
o
lu
c
Im
UJ
41
fh
co
I
E
ce
aS
73 In
i VF +
+1 - 1- ,1-
'D
Ln
-!
�l
rq
a Ln m in C3
C? aq -i. q
go
Go to Ln
m
9999am-
c) Ln m Lo c3
m Ln
00 eq
U�
C) C) C3 C3 C)
C) Co
C) Co
%R Ln
m
w
MRW�
C, 3O O OQ OO
C)
%R Ln
m
ICS
IMY
Cll
C)
E
>
CU
Lj
"o
ou
Ln Z
w >
>-
IT E OT
5 5
A
I
C)
C7,
0 C)
)
ate-
CD
C�
IL?
C)
0
0 C:)
0 0
CL
ti
ce
45
O
o
o
c)
L
saw
q
q
q
c�
c�
qc)
ro
C)
o
C)
C)
C:�
U
T
CL
76
u
z LL
u
0
o
c
c
c
o
o
LU c
kd
al
t
E
Bw
U.;
•
Ch
GJ
co
LA
n Z
161
E
LLJ
ce
E
0
I
C)
C7,
0 C)
)
ate-
CD
C�
IL?
C)
C)
C)
0 C:)
0 0
C� C:�
ti
O
o
o
c)
cD
cD
q
q
q
c�
c�
qc)
C)
C)
C)
o
C)
C)
C:�
CL
z LL
o
o
c
c
c
o
o
On
CCq q 0 0 0 q -
9
C)
C)
0 C:)
0 0
C� C:�
Ln
Cl
z LL
AJ a)
> :3
LU c
kd
al
E
Bw
•
Ch
LA
n Z
LLJ
9
9
t
o
CD
m
A
ZZ
m
lwl�
0-4
aY
+
+
P,
0�
<
J
w
�71
RC)
OR
OR
OR
CrD
N
N
Ir
w
C)
tel
681
00
C0
�
N
�
eq
00
w
co
CL
Ij
a
Q
Cb
CD
CP
CD
CD
CPE
Z
41
P
m
OD
t1Sy
ID
6P1
eq
eq
CD
a
CD
CS
Q
a
ID
0
E
C�
%0
Ui
Iq
<
m
a
a
rn
rn
N
C
o
m
Q
CD
0
>Cb
Cq
q
C)
CD
Cc
CD
M" TD
0 =
C)
CbIs
I
T UD
Ch
'D
Vi
Iq
<
C:)
a
Cr
m
R
CD
cq
eq
V1
vaa
LLJ
z
IdIL
LU
>
0)
Lf
M
::3
w
w
c
m
U.
V
r.:::
2
Id
CZ
n
c
u
W
C,
0
z
Lu,
E
a
LU
OF
>
9
....................
ull
E
E
Ir
wfN
m
uj
uj
'Le C:
c
C, 'S i
ra
rq
rn
Ci
r,
a
N
14
0
Ln
rq
r-
L)
,3
0
Q
Q
E
CD
R
0
R
a
Ct
o
14
E
E
Ir
wfN
m
a
0
0
>
- a
LL4
:D
Z -g
L
a
CL
Lu 41
>
Lu
cz)
cz
u
E
w ILI
nl
0 LU
>
>
3
Cl.
10
W
rC
E
4W
2
M
C1 I
co
ar cn
E
C:
4)
t
>
ce
ccs
a
m
LL4
:D
Z -g
L
a
Lu 41
>
Lu
cz
u
E
nl
0 LU
>
>
3
m
Ui q
a,
c7i R
m asz
4: 2
Lr; .4
E
rn
0
Y3
as
uj
a,
LU
CD
m
0
m
rn
an
Ln
L'i
us
ce.
Ln
CD
a
a
CD
-6
19
a
a
C3
EH>Cm
"I
I'll
CD
C
CD
R
0
U2
W
m
Ui
ko
Ln
—
0
eN
Ili
E
rn
0
N
Y3
LU
z o.
W o.
>
us
ce.
19
fdA ID
ne
,
1:3xw
GC
utY
qu
A
N
. . . . . . . . . . . . . .. . .. . .. .. . /4",
t1m
at
V,,
-r
0
ri
Ln
0
0
co
116
'D
In
r�PrLn
CL
tJ
Ln
"4
+
P,
Ln
"ll,
+
+
fu
,
a')
iE
o
Q.
1%
Ln
IV
E
LIJ
P'l
Cw P=
G3 CPY
tn
Wo
m P,
a
Q
a Ln
3
m V,
iv
Q
a CD
or
Q
0 Cl
dL
Q Ln
0
CD r1l
w
Q
IIMv
Qk
IN
I'd
I I
ra
E
Lu
t1m
---------- - //l///////-// .....................
I'
Iqcc
ko
OD
a,
ai
fV
e -Q
Ln
SV
0
m
NM
rr4
eS
LM vi
0
r,
In m
487
CL
CD
m
u
ti
u
'2: 'D
M
0, C,
%
u
ts
V,
�LE
slllllll� ca
t,
P,
CR
L'i
"iLffi
OR
e
4ft 4A
.0
E
:3
ad
LU
t5
It
nt ri
In
aA'0 U1
In
q, V
coC3
CD
T
X00"
cli
R
Ci q
m
Itr
co Go
vw- 49
0
Q
C� a
.9
a C)
vw 4A
Tj
cz
a
a a
"gipC,
Q
Q
Q
PSA
Q
LQ
W
R
co w
Ul V'k
jr
Vw- 4A
v
2
�s
0
0
ii— "a
LU C
LU
aA
c
05
fl.
al
rca06
'Ll
:3
LL
P. z
uj
I'
Iqcc
ko
OD
a,
ai
fV
e -Q
Ln
SV
0
m
t
cl
(1)
LL
mom
car
re
Rib
CID
CD
ub
INAM
LD
c.
T.1
Oro
db
tll
TJ
u}
ll
C7b
n
rn
x
uj
r, m mrl
co go
Lnmmmr"
zn� w %D Ln
Go m V, m
rq ID
w a, CD
P Cli Ln
M
sa Q c, C3 m a a a
Ili IR q R q
Ln m (3 Q
Iq 00 — C3
cc C�
a
rq in m 14
ID I
® a N
w v tn
m
a m m m N C3 LO n LO
w En w Ili Ili
Ln co ff� m C) ID Ln
14 m m
a a Q a
a Ln Q
C)
Lj� c� 00
m
IIL
C, C, C, C, -0 C,
0 0 0 0 0 0 ON
O O o q q 0
o C, IN
r,
o.
00 r,
r,
OOOq q q
v
00
IN
C, C, 0 =, =, C,
0 0 0 0 0 0 0
O O O O O O
00
'A
v
0 0 0 0 0 a 0
O 0 C� C� C� C�
m O 0
0 0
C� Ci
co r, 10
r, m
til do
0 0 0 CD 0 0 ON
O q q q O
CD
COCD
i
co 10
r,
M do
r ........... .
7)
p)
0
17,
_0
ZD
CL
Akio
LM
z
r
0
C)
J,.
Nom
W
I LL
Lu
U)
(A
m
CL
ONM
u
4wJ
E
LU
0^
co
71
r
E
-al
n
M
x
LAJ
Lj� c� 00
m
IIL
C, C, C, C, -0 C,
0 0 0 0 0 0 ON
O O o q q 0
o C, IN
r,
o.
00 r,
r,
OOOq q q
v
00
IN
C, C, 0 =, =, C,
0 0 0 0 0 0 0
O O O O O O
00
'A
v
0 0 0 0 0 a 0
O 0 C� C� C� C�
m O 0
0 0
C� Ci
co r, 10
r, m
til do
0 0 0 CD 0 0 ON
O q q q O
CD
COCD
i
co 10
r,
M do
R
QJ
❑
Lu
R
P%
Ln
N
c" C�' C,
a v- c) Ln +4 co c) +
�+ + �4-
+ + I I
a co a al
In In
%D In 00 a, r1t
Ln
V,
m ka
rl
Ln
In
;
P,eat
C, c
q
Go a,
Ret
a
C?
Ln
A
a CD a Q C� CD Q Q 01,
q q q q q q q q R
m v m CD CD a,
a CD a,
R R Cli
fl� Ln a a %a
rq
r 1)
0
CL
. . .. . .. . .
ce
wl
ce
<
m
Ll
......... .
mmon
u
LtJ
CJ
M
u
LU
:M
LU IAJ
ul]
ul
c
a
eu
O
TO
E
<
V
C�
ol
Im
x<
uj
P%
Ln
N
c" C�' C,
a v- c) Ln +4 co c) +
�+ + �4-
+ + I I
a co a al
In In
%D In 00 a, r1t
Ln
V,
m ka
rl
Ln
In
;
P,eat
C, c
q
Go a,
Ret
a
C?
Ln
A
a CD a Q C� CD Q Q 01,
q q q q q q q q R
m v m CD CD a,
a CD a,
R R Cli
fl� Ln a a %a
rq
m
N �pummn
z
u
LU
:M
LU IAJ
ul]
ul
c
a
eu
m
......... . ................................................. .......... .................................... . ........
. ......... .........
3 C' C� 3 3
t i . . . . . .
f-
+ +
a Q Q CD 0 a
rq
Lei
M
a C) m a a a al
Pl
a a m a a a a I
PW
a C) C) a a a
C K3
5 2,
2
x
z u , 2 IA
LUS
n, t4 T "E
1
M
P�-
ip
0
CL
CX)
Ln
ce
r
o
w.
fA
m
attP
U
M
E
M
Ian
aeA
IN
4.8
ai
E
C.3
err
Ch
ca
�3
E
CL
0:
�3
x
Ui
3 C' C� 3 3
t i . . . . . .
f-
+ +
a Q Q CD 0 a
rq
Lei
M
a C) m a a a al
Pl
a a m a a a a I
PW
a C) C) a a a
C K3
5 2,
2
x
z u , 2 IA
LUS
n, t4 T "E
1
M
t
m m
m
C3
m
0
CLmm
00
7.3
-5
Q
QLA
Ic
"-p-
+
+
3=11
tj
+
CD
+
<
+
CD a
Q C3
Q
a
a
a C3
a Q
C3
a
CD
ci
4
rr
4
Q
Q
to
a
CD
r.6
E
R
A
Ln
ri
Ln
eq
Ln
C-4
'N Ln
C4
N
40�
N
vi
c
es
cr
7D
Q.
Q)
E
ccfi
_C5
CCY
E
Ktb
CLtx
LLJ
m m
m m
m
C3
m
a
Q
+
+
+
+
CD
+
4
+
CD a
Q C3
Q
a
a
a C3
a Q
C3
a
CD
ci
4
4
Q
Q
CD
a
CD
r.6
E
R
A
Ln
ri
Ln
eq
Ln
C-4
'N Ln
C4
N
40�
N
vi
=fflm
Q CD
Q
C�
(4
I
LFF
GJ
Wp
rm
r.6
E
R
A
'a
'N Ln
I
LFF
I
IJ
a
I
CD ;2 CD CD CD CD CD
C�eri
CD m CD CD + T CD
+
O- c) c) O- C)
m ko co co co m co
V, m co co 0) r,
00 Ili 't 't Ili "IL
CD n m CD m m
o
14
Cli
00000001
m � m CD m m a
C� O
eti
14
C) C:, O O O (", cc::"
Q C) 14 cs rl
I C:) C:) C:) r�
Q'i L'i Ili . �4� C) N
14 IN C3
c) I-
, I
C:) C:) C:) C:) C:) c) C:)
14
OC:l C:l C:l (::) C:l C:l
q (::) S cl S
C) C) "
11 CD a a 0 C)
cli LQ IIL I'li c� C�
14 14 L� c)
N4
2
Kol
11 . . ..... -0
Q)
01
C:
0
CL
00
Ln
0
IV
ce
D
<
S
Lf)
a"
ill0
LL.
urW
rtz
C
<
rn
CCI
r
<
Cl.
x
LU
I
IJ
a
I
CD ;2 CD CD CD CD CD
C�eri
CD m CD CD + T CD
+
O- c) c) O- C)
m ko co co co m co
V, m co co 0) r,
00 Ili 't 't Ili "IL
CD n m CD m m
o
14
Cli
00000001
m � m CD m m a
C� O
eti
14
C) C:, O O O (", cc::"
Q C) 14 cs rl
I C:) C:) C:) r�
Q'i L'i Ili . �4� C) N
14 IN C3
c) I-
, I
C:) C:) C:) C:) C:) c) C:)
14
OC:l C:l C:l (::) C:l C:l
q (::) S cl S
C) C) "
11 CD a a 0 C)
cli LQ IIL I'li c� C�
14 14 L� c)
N4
2
Kol
m
r,u' T-;
of
cy
ruw
r
V,
0
7a
t,my'1
VM
LL
INM
Ilk
ILI
.6
tCI
In 115
'A
3
Qd
'1
Ga
us
UY
LU
Pd
II5 0
�13
ca
ii
15
t
VX
i
l.„1
ur
c.
CL'I
x
5,
LU
m
PA,
I
I
1,
Q
q
Ln
to
fli
14
Ln
CD
I
10
UY
ruw
7a
t,my'1
VM
Ilk
ILI
.6
In 115
'A
3
Qd
'1
IE
LU
Pd
II5 0
�13
c7
6
PA,
I
I
1,
Q
q
Ln
to
fli
14
Ln
CD
I
10
u
-
00)
a)
C,
a
V a,
0
C)o
M
5
—nay
U�2,j
71. cl�
a�
CL
0
R
Z.3
c
a, go
w
ce
cl CD
rq m
E:l
Ln
m Ln
W aR
a, C)
Q
CD
Q
C?l a,
CA
WC:)
Cb
'o
t4
a
ED
go
�o
lc�
CD
LQ
Ci
u
A
a,
04
m
Cb
Cab
"rp.
Nr
FA
Ln
Q
N�
Q6 06'
m 4
rlj
V m
a,
01
r%. 111%
a, Q
u
GS as
r, ID
LQ 0,
Ln tlaD
w
R
I,,:- v:�
ail' arb
aDC
cc Ln
opo
Q
A
Ln
rn
40.M
'D
m
M
aa]i
w
E
T3
E
<
T.7
CL
x
u
Him
-
a
C)
a
V a,
m
m
Ln Ln
rl f,
71. cl�
a�
0
R
c7i
a, go
w
C3
cl CD
rq m
r,
Ln
m Ln
W aR
a, C)
Q
CD
Q
C?l a,
CA
WC:)
Cb
m
t4
a
ED
go
�o
lc�
CD
LQ
Ci
'D
A
a,
04
m
Cb
Cab
"rp.
Nr
rq
Ln
Q
N�
Q6 06'
m 4
rlj
V m
a,
01
r%. 111%
Him
MWI
C� a
a
a
aAb a
a a
Q
m a,
P,
P, ID
VCh
0
R
CD a
C3 R
C3
cl CD
Ln
m Ln
W aR
a, C)
Q
CD
Q
C?l a,
CJ
Cb
w Ln
�'D
t4
a
ED
�o
lc�
CD
LQ
Ci
'D
A
a,
04
m
rq
Q
Q
Q
v V
a, Q
GS as
r, ID
LQ 0,
Ln tlaD
I,,:- v:�
ail' arb
cc Ln
w
Q
A
Ln
rn
'D
m
MWI
C� a
a
a
aAb a
a a
0
R
CD a
C3 R
C3
cl CD
Ln
m Ln
W aR
a
C)
a
a a
CJ
Cb
w Ln
�'D
t4
a
ED
I
tn
-
Ci
C� CZ
A
a,
co
A
9 I v�i
Ln :2
:z U.
LJU
ILrtWl
Ctl
aw
D-1
Lnevt R cD cV R R c) cn c� cD
ko Q w
rl
eU
Ln
1. +1 +1
+ .., :t I
��D WD a aa � a a C, a
Fo m m
a a CD a a CD a a CD
R 9 q q q q R q q
m 8 a:�CDQCDQQ
V: CR q q q q q
CD
rlj rq In
Pe. w Ln
Ili. Q'i Ln
lenq — W
Ln
a C) C� 0 C3 a a CD a
q q
Ili R
pal
Kdb rA
4 Wu
Col o Y 3
>
>
In
E 8
0 z 2
LU c::
Q.
x
L" E ,D o o
uj cl u u cl W
ro-11,
C�
Z
[E
8E
tow
'111111
ur
75
"wry
LA
wmwA
u
o
CUE
LU
L.
CV
Ll
I
CU
C7,
73
al
E
<
Wo
.01
I=
cc
u
E
0
E
CL
x
LU
Lnevt R cD cV R R c) cn c� cD
ko Q w
rl
eU
Ln
1. +1 +1
+ .., :t I
��D WD a aa � a a C, a
Fo m m
a a CD a a CD a a CD
R 9 q q q q R q q
m 8 a:�CDQCDQQ
V: CR q q q q q
CD
rlj rq In
Pe. w Ln
Ili. Q'i Ln
lenq — W
Ln
a C) C� 0 C3 a a CD a
q q
Ili R
pal
Kdb rA
4 Wu
Col o Y 3
>
>
In
E 8
0 z 2
LU c::
Q.
x
L" E ,D o o
uj cl u u cl W
ro-11,
I
I
I
I
�l
�l
!3 m
LU
z
Lu
.M,
in
Is
'I"
Un ":
z E Er
LU W ll�
6L.
ig
N-0
V-1 aj
M
C
0
00A.
CL
ce
Tilt -
r
:3 11 o.,!
0 t,
-" <
S7
V)
0
C.5
w
uRu
La
IIIA
Ub
4w
lasd
In
La.
t5l
C.J
YcAN
ca
cj"
'a
M
Ell
oj
E
z
0
PVqx
U.1
I
I
I
I
�l
�l
!3 m
LU
z
Lu
.M,
in
Is
'I"
Un ":
z E Er
LU W ll�
6L.
ig
It
0
00
ce
cyl
:5u
—
E
w u
a)
0
-C
<
■
LL
Ll r
Cl.
m
CfJ
C U5
47
to)
t tr
4al
T3
C,
CL
x
T.1
U.1
M�l
ml
=I
m
im
c
.2
�M
ml
ffl�W
�M
mi
00
LU
rq
c)
S_-
-
'C
,
2ll
VU
=p
V)
z MMuv
LU
91.
eap
USW
C
4w
D E
Iwo
D
131
TII
>
CL
z E
JE:
4.1W
C)
u
5
W
ydE
Ad
Sb
L5
LJ
RN
5
:3
Ell
E
VADE
<
'N
45
CL.3
Cl.
R:N
"6T
r.3�
TT
N1PAx
LU
c
.2
�M
ml
ffl�W
�M
mi
9
LU
V)
z MMuv
LU
91.
USW
Iwo
D
131
TII
>
z E
JE:
4.1W
C)
L9
5
9
ct
nun
Q Q Q a
In
m
MIAMIM
9
a
0
mm,
Waal
m
C.
C.D
.)
let
........ .
Tx
m
ur
G7
NMUM
uj
'D
w
E
<
WO
Qkry
C7
ur
�1k
cn
E
<
x
0
'O
cy
m
uj
ct
nun
Q Q Q a
In
m
MIAMIM
9
I
CY
41
MK.
MAN
Ri
0
CL
U
_J
L46
Z5
U
71
6P
r
0
<
0
sum
41
m
76
sa
u
0
0
2
u
41
C
0
"u
wo
6
CL
x
uj
I
CY
41
MK.
MAN
Ri
Up
M 'D LO M
14
M 'D v 0
Nt llt' Ili PV IQ R
a a 8 a a a 0
rl Q V, 12
Ln
Iq 2 1
Q eq rl LO w
a ln a M w
a Ln w M
A
a® 10 lltPop
ko Ln
L®
t® lc�
R CR Z Id! Iri
G v R P,
Ngo N
a a a a a 0 a a a Q 0 0 a a a al
d® a a a aC) a a 0 a a a a a
G q q a R q q q q q q q q q q
G
Ln
10D, V rl lr'q' r%
06 rN I
ups
ur
lily
cr
va
ILI
4, N 4
�Lj Q "L, LVY -
of
qn
4L1'lu Lo
z
LL,
a. 11,vn,o "j
JC
2
,:% Mp _g,
oE6�ul �SEZIn
all uj 8Lu 'c::
I
LJ
I
ift
Fil
H
Ri
Q)
c
0
T.3
CL
rN
CL
c
10
4AJ
,In
ci
amm
W
its
Ill
MID
C,
CL0
x<
'o
.1
M
uj
Up
M 'D LO M
14
M 'D v 0
Nt llt' Ili PV IQ R
a a 8 a a a 0
rl Q V, 12
Ln
Iq 2 1
Q eq rl LO w
a ln a M w
a Ln w M
A
a® 10 lltPop
ko Ln
L®
t® lc�
R CR Z Id! Iri
G v R P,
Ngo N
a a a a a 0 a a a Q 0 0 a a a al
d® a a a aC) a a 0 a a a a a
G q q a R q q q q q q q q q q
G
Ln
10D, V rl lr'q' r%
06 rN I
ups
ur
lily
cr
va
ILI
4, N 4
�Lj Q "L, LVY -
of
qn
4L1'lu Lo
z
LL,
a. 11,vn,o "j
JC
2
,:% Mp _g,
oE6�ul �SEZIn
all uj 8Lu 'c::
I
LJ
I
ift
Fil
H
Ri
w m C) a a n a
Ln CT
w in Ln
n ni m m
LA N
+
+
+
� IR CR q q q q q q
r4NWQM CD
m a Ln m rq Ln
1.11 '1 LFI "i
am7 G^7
a a a a a CD
q q q q q q
,n
tQ
Ir I
a a C3 a a a Q
Lei a6
rZ cy;
a a m m v Ln
F% ul. n li.
m rl
In — 14,
IR:3 QR aq C93 Ra aq aq Iq-1 aq I
Ln w K w
a Ln m Ln
Lq Ln Ili
IXI
9—
% .
.....
0
OD
>2
CL
o............
ce
C.
Cj
r,
r
CA
t
<
V)
dNG
22
U-
�E5
IA
.IXti
day
t:5
CID
E
al
ID
T.3
a3
W.1
CID
F.
as
ul
E
<
W
CL
cl
'D
x
0
CIA,
:D
n
ui
w m C) a a n a
Ln CT
w in Ln
n ni m m
LA N
+
+
+
� IR CR q q q q q q
r4NWQM CD
m a Ln m rq Ln
1.11 '1 LFI "i
am7 G^7
a a a a a CD
q q q q q q
,n
tQ
Ir I
a a C3 a a a Q
Lei a6
rZ cy;
a a m m v Ln
F% ul. n li.
m rl
In — 14,
IR:3 QR aq C93 Ra aq aq Iq-1 aq I
Ln w K w
a Ln m Ln
Lq Ln Ili
IXI
9—
0 t
4 + I-
T
- I
a CD co a a 0 CD Q Q a
i
eil
0
CL
IN
(V
now
01
ILL.,
91.
nn"
k2?
12
IV,
LU
t
X5
B
4)
V
1p
'0
E
<
CL
w
0
M
m
E
tp
M.ILI
X
E
"t
X
CL
x
m
0
< ro
-0
=
CIO
LU
0 t
4 + I-
T
- I
a CD co a a 0 CD Q Q a
i
I
I
I
I
I
I
m
I
<
JJ
l'
Lk rr
rq
In
CD
I
eil
IV,
t
X5
L'i
V
1p
l�
'Inry
CL
tp
M.ILI
X
0,
m
0
I
I
I
I
I
I
m
I
<
JJ
l'
Lk rr
rq
In
CD
I
M rq ID a, Ln �:
P
&n n n N m c, n m
�i.:
w rl CD a * n n r4
Pui Ln .4 r�z ate,
P, w a ul m In
LnCD kD
OD In In
m In rl CD CD CD
110 C3 m
06 crz rl
�i Ln kD
V a a m in w CD C) a
li LQ li
I
CD a CD C3 a a a ri as Ili
R R q 9 R CZ R R R
I
LU
Ul 0
Z BA
UJ
a..
m
au
CID
a,
Is.
.....
0
co
r4
c)
uw
r
In
0
A3
T3
u
D
M
M
LL
m2I.,
TOP
C'.
u
C.)
E
uj
W
.0.
t
ch
ca
CL
x
0
M
LU
M rq ID a, Ln �:
P
&n n n N m c, n m
�i.:
w rl CD a * n n r4
Pui Ln .4 r�z ate,
P, w a ul m In
LnCD kD
OD In In
m In rl CD CD CD
110 C3 m
06 crz rl
�i Ln kD
V a a m in w CD C) a
li LQ li
I
CD a CD C3 a a a ri as Ili
R R q 9 R CZ R R R
I
LU
Ul 0
Z BA
UJ
a..
m
au
CID
a,
c
75
C
V
E
a
iiiz
0 w 0 w
�D 10
00 00
Lri L'i
cit10 �D
0 0
0 m 0 m
a,
co 00
li 'Ili
0Ir
'.n _'n
J
'u
z
a- C
UV
UJ
vi
vi
Mk
aQQ
LL
LL
96
INI
0
73
:3
Z7
ul
.. ..
.....
0
4a
0
. .. .. .. .. .
fu
>
som
Wp
Ll
cI
C
E
ID
E
Z
CL
lir
to,
x<
cc
uj
c
75
C
V
E
a
iiiz
0 w 0 w
�D 10
00 00
Lri L'i
cit10 �D
0 0
0 m 0 m
a,
co 00
li 'Ili
0Ir
'.n _'n
J
'u
z
a- C
UV
UJ
vi
vi
Mk
aQQ
LL
LL
96
t
rl,
0
(u
0)
1".)
0
CD
r'L
.9-
0
0
t
<
Enyi
u)
sum
LU
tilt
air
E
<
t
E
'0
S
W
E
<
—1v
'a
m
x
<
uj
0
ri
9
� :4- + +
-F + +
a 10
QID CD
CD P, Q
rN IR R
eq a a
ID C4
C) r, C) C) a a
q 1i q q 9 q
CD In
Q
a, ID
Q
ID
-Z
LEI
LU
W
Z U..
w
" c
x
'Lj
SII
m
pt�
CO
IN
c7)
.
rm-
IM
4�
E
n:
Lr)
75
Nam
U
tj
�W
�i
r�l
�zy�
CL
x
LU
9
� :4- + +
-F + +
a 10
QID CD
CD P, Q
rN IR R
eq a a
ID C4
C) r, C) C) a a
q 1i q q 9 q
CD In
Q
a, ID
Q
ID
-Z
LEI
LU
W
Z U..
w
" c
x
'Lj
SII
m
pt�
M,
m
CD
Pd
a, 10 Ln
v rl m
rIz. lll� rl
t4 rlj
a,
Yl I
l
Q CD Q Q Q
ko
3
CD a a a a a
Iq Ci Ci
ko ka
`3
C!
rl%l 73
M
0
00
Ln
CL
V
-D
z%
E
sur
LL
2
>
t
0
ID
E
L n
c
C: W
C5
1125 z
Ld
Lu
aro
IIS
ILL"
0
U)
cn
E
(A
c
CL".5
Gh
CA
x
uj
M,
m
CD
Pd
a, 10 Ln
v rl m
rIz. lll� rl
t4 rlj
a,
Yl I
l
Q CD Q Q Q
ko
3
CD a a a a a
Iq Ci Ci
ko ka
`3
C!
r
sur
LL
0
ID
E
ul
c
C: W
C5
1125 z
Ld
Lu
aro
cL
0
E
t
a,,, "0
T-4 W
0)
Cmm
V
0
c)
ce
.
r
0
..........
0
"I Lu
ul
"Ri
cCt
M'
LL
now
ro
is
c.
0
u
ILI
E
<
C3Y
C.
71
L
IV
E
<
Ca
7D
TJ'
m
x
<
uj
IFMIPA
M
vim
"I Lu
ul
cl
LL
IFMIPA
M
Im
;5
e4
OD
an
ry
Go
�E
"I Lu
ul
cl
LL
Im
;5
e4
OD
an
ry
Go
�E
Agenda Item Details
Meeting Mar 21, 2017 - REGULAR MEETING OF THE VILLAGE BOARD .- 7:00 p.m.
Category 5. CONSENT AGENDA
Subject 5.2 List of Bills - March 1 - March 14, 2017
Access Public
Type Action (Consent)
Recommended Approve List of Bills
Action
Public Content
. ...... . .....
Information
Staff Recommendation
03142017 List of Blils,pdf (166 KB)
Administrative Content
Executive Content
Page I of 2
All items under Consent Agenda are con sidered routine by the Vidage Board and will be enacted by one
motion. There will be no separate discussion of those items unless a Board member or member from tha
audience so requests, in which the item will be removed from the Consent Agenda and considered in its
sequence on the agenda.
Motion & Voting
.......... . .........................
Accept the monthly financial report for February 2017.
httDs:�//www.boarddocs.com/il/vomD/Board,nsf"`/Private?open&login 3/29/2017
BoardDocsg Pro Page 2 ® 2
Final Resolution: Motion Carries
Yea: Paul Hoefert, John Matuszak, Steve Polit, Richard Rogers, Colleen Saccotelli, Michael Zadel
i ��11!111�ll�l���l�ill�ll�l�ill�ill�l,� �I 1�11��Ijli!11�111111� 1
1111 WMI
TiLkiGE OF M01111T PROSPECT
List of Bills
March 1 - March 14, 2017
Fund Vendor Name
invoice Descrimflan
Amount
001 General Fund
ACS State & Local Government Solutions
Illinois State Disbursement Unit
$ 5,52146
Addison Building Material Co.
Maintenance and repair supplies
38.06
Maintenance and repair supplies
98.87
Maintenance and repair supplies
26.72
AFCI
Register for Annual Fraud Seminar 04/19/17
135.00
Airgas, Inc.
Oxygen
249.76
Alexian Brothers Medical Center
Pre -Employment Testing
138.00
Anderson Lock Company
Maintenance and repair supplies
5.48
Andres Medical Billing, Ltd.
Ambulance Billing- February 2017
5,573.45
Angell, Brian
Camera Operator
400.00
Aramark Uniform Services, Inc.
Uniform Cleaning and Rental
97.86
Uniform Cleaning and Rental
98.41
Arguilles, Consuelo
Registration for seminar -Design that Draws
15.00
Arthur Clasen, Inc.
Grounds Maintenance Supplies
104.70
AT & T Corp.
Service 2116/17 - 3/15/17
570.66
Baldim, Carol
Reimbursement for receipt books
10.32
Beckner, Nellie
Graphic stock
99.00
Bedco Mechanical
Building Maintenance & Repair
215.25
BHFX, LLC
Office Supplies
182.55
BMK Veterinary Associates
Stray dogs - January/February, 2017
158.05
Brown, Donna
Travel and Meeting Expenses
20.00
Bus 's Flowers & Gifts
Sympathy Arrangement - Michael Hayes
60.00
Capital One National Association
Costco Purchases 1/25/17 - 2/23/17
1,284.45
Carhartt Retail, LLC
Uniform Expense
109.99
Uniform Expense
84.98
Carterson Publice Safety Group, Inc.
Command & Company Officer Leadership Training 2/16117
150.00
Case Lots, Inc.
Cleaning Supplies
1,996.50
Cash
Sister Cities Trivia Night Cashbox for Ticket Sales
200.00
CBS Awards
Plaques for 2016 Officer of the Year presentation
250.00
CDS Office Systems, Inc,
Support for Sierra Wireless Modems
1,416.00
CD W ULC
Maintenance and repair supplies
48.20
Maintenance and repair, supplies
297.38
Office Supplies
326.19
Central Continental Bakery
Cake for 2016 Officer of the Year reception 02/21/17
120.15
Other supplies
85.72
Century Cleaners
Uniform Cleaning
16.42
Uniform Cleaning
29.05
Uniform Cleaning
31.55
Uniform Cleaning
12.45
Uniform Cleaning
29.05
Uniform Cleaning
22.07
Uniform Cleaning
27.90
Uniform Cleaning
22.57
Chem -wise Ecological Pest Mgmt, Inc.
Equipment Maintenance and Repair
215.00
CI ch USA, Inc.
Public Salary Annual Membership
390.00
CIL Graphics, Inc.
Newsletter Mail Services
390.00
Newsletter Printing fees March/April
5,830.00
Comcast
Office equipment
5.09
Xfintty internet service 0.3/11 -04110117
84.90
Cook County Government
20161st Installment Property Tax Bill
7,706.38
2016 Ist Installment Property Tax Bill
507.54
Costar Realty Information, Inc.
Monthly services
566.48
Crystal Court Shopping Center
June rent for the CCC
5,989.97
Crystal Maintenance Services Corp.
Extra cleaning for bio hazard In patrol car
110A0
Cygnus Business Media, Inc,
Firehouse Magazine - 2 year subscription, 2017-2019
39.95
Dash Medical Gloves
Squad emergency supplies
281.40
Dinev, Todor
Refund Building Permit #17-0202 (806 5 Albert St)
50.00
DJ's Scuba Locker
Thermal Underwear Hayes
303.08
Thermal Underwear Peterson
303.08
Dry suit gloves
32.99
Doyhoshyya, Volodym
Refund Building Permit #16-0669 (212 S Emerson St)
50.00
EccoVia, Inc.
User license fees - March 2017 thru February 2018
6,240.00
Eckert, William
Reimbursement. IAAI Membership
115=
EESCO, A Division of WESCO Distribution, Inc.
Maintenance and repair supplies
186.36
VILLAGE OF MOUNT PROSPECT
List of Bills
March 1® March 14, 2017
Fund Vendor Name
Invoice Description Amount
W1 General Fund (continued)
EESCO, A Division of WESCO Distribution, Inc. (continued)
Maintenance and repair supplies
300.36
Maintenance and repair supplies
26.92
Maintenance and repair supplies
89-13
Eldredge, Candace
Garnishment
706.15
Emerald Data Solutions, Inc.
Electronic Agenda
12,500.00
Emergency Medical Products
Mattress foot/leg pads, megamovers, drug locks
600-90
Mattress footlleg pads, me movers, drug locks
643,20
Enterprise Renta -car
SID rental vehicle 01/24-02/23/17
648.48
Eterno, David G.
February billing
310-00
Farnsworth Group
Professiona I Services
1,250.00
Fire Pension Fund
Fire Pension
28,801.25
Fleck's Landscaping
Stump Removal
11,663.32
Fleming, Richard
Refund Overpayment Police Ticket #P3952268
20.00
Force America Distributing LLC
Salt Spreader Parts
347.66
Friedrichs, Jill
2017 Centennial Celestial Celebration Supplies
1,769.46
Garvey's Office Products
Office Supplies
29.72
Office Supplies
68.90
Gewalt Hamilton Assoc.
Records Management Maps& Plats
2,000=
Gordon Flesch Corripany, inc,
Contract 2197385 Maint. 02/22/1.7-02/21/18
8,476.30
Graybar Electric Co.
Street Light Maintenance
216.48
GreatAmerica Financial Services Corporation
Office equipment
149.47
Griffin, Timothy
Reimb. exp.- Lunch meeting with village attorneys & Cmd
35.99
Gryphon Training Group Inc.
Registration for training class 05/10/17
250.00
Guardian
Emp. Dental Plan - March 2017
11,021.58
Hainer, Malika
Professional membership & credential maintenance
284.00
Heartland Business Systems, LLC
Block of Hours
7,095.00
Redden, Harvey V.
New membership
50.00
Register for ILEETA Annual conference 03/20-25/17
387.00
Home Depot U.S.A., Inc.
Home Depot Statement - 01/22/17...0212.1117
282.70
Homer Tree Care, Inc,
Tree Removal
4,346.60
Tree Removal
1,493.22
Hull, David
Travel and Meeting Expenses
10.04
ICMA Retirement Trust - 457
ICMA 457
25,19159
Illinois American Water Company
Private Fire Protection Charge .3/1/17 -.3/31/17
42.30
Illinois Association of Property&evidence Mgr
2017 Department membership dues
125.00
lIhnois Department of Revenue
IL State Withholding
31,496.70
Illinois Division of I.A.I.Training
conference registration 04/18-20/17
250.00
Training conference registration 04/18-20/17
250.00
Training conference registration 04/18-20/17
200.00
Illinois Drug Enforcement Officers Assoc.
Conference registration 04/19-21/17
780.00
lffinnis Fire Inspectors Association
2017 Membership
95.00
Illinois Geographic Information Systems Assoc.
ILGISA membership renewal
60.00
Illinois Truck Enforcement Association Ltd.
Register for 2017 ITER training conference 02/22/17
65.00
IMRF
IMRF
171,335.95
IMRF Advise #201713339 Interest Charge
209.54
Internal Revenue Service
Federal Withholding
203,488.59
International Assoc of Arson Investigators IL Chap
Membership renewal
100,00
International Association of Fire Chiefs
IAFC Dues & Davison Dues
209.00
International Union of Operating Engineers
IUOE PW Membership Dues
1,168.45
ITOA
Membership renewal
40.00
Register for training class 02/2.1-22/17
680.00
Journal & Topics Newspapers
Periodicals, Publications and Reference Materials
33,00
Juracek, Arlene
Mayor mileage
158.36
Kane, Julie K
Reimbursement for Police Social WorkerJob Advertisement
75.00
Reimbursement for refreshments for NW Municipal Human Service
19.90
Kerstem, June
Reimbursement Food Exp - February 2017
14.42
Kieft Brothers Inc.
Storm Sewer Repairs
186.34
Basin Supplies
354.57
Kiesier Police Supply, Inc.
CTS 12ga Super sock bean bag rounds
845.25
Speer Gold DOT 38SPL +P 125gr ammunition
426.87
Kinnucan
Special Events Supplies
6,461.26
Klemsteln, Howard
Howard Kleinsteln Reimbursements
1,060.24
Krotky, Kevin
Safety Shoe Allowance
148.3S
Kuplani-Lofquist, Liana
Rebate Transfer Stamp
580.00
-,L%'....,- ----------
TIL-WAGE OF F1101111.11T PROSPE=
List of Bills
March 1 - March 14, 2017
Fund Vendor Name
Invoke
001 General Fund (continued)
Language Line Services, Inc.
Spanish 2/28/17
14.75
Translation services in Tagalog
2915
Letke, Joseph
Property Maintenance and Special inspection training
79.00
LexisNexis Risk Data Management Inc.
Background checks -February, 2017
36.25
Lund Industries, Inc.
Labor for equipment installation for P-12
1,795.00
Labor for removal of equipment from old P-13
300.00
Labor for equipment installation for P-23
2,097.50
Major Case Assistance Team
MCAT awards banquet 2017
198.00
Martam Construction
Tree Replacement
4,384.15
Maxx Contractors Corp
Contractual Show Removal
165.19
Menard Inc.
Maintenance and repair supplies
29.96
Metro Door and Dock, Inc.
Overhead door repair
346.15
Metro Federal Credit Union
MP Fire Local 4119 Dues
2,355.57
Metropolitan Alliance- Police
MR Police Association Dues
1,355.00
Metropolitan Fire Chiefs Assoc
Administrative Professionals Luncheon
210.00
Micro Tech Systems, Inc.
Equipment Maintenance and Repair
253.45
Mobile Print Inc.
Business cards for patrol officers
727.50
Recruiting brochure
130.95
Strategic Plan Leaders Guide panting
764.84
Murphy, lean
Reimbursement Special Event Supplies
99.59
Nationwide Mutual Insurance Company
Nationwide 457
13,602.21
NATOA
Government Programming Awards Fees
195.00
NCPERS Group Life Ins,
IMRF Life Insurance
609.60
Neenah Foundry Company
Basin Supplies
893.00
Other Equipment Repi St Furniture
3,508.00
Neopost USA Inc.
Postage Machine Replenishment - 3/3/17
3,000.00
NICOR
Natural Gas Consumption
338.61
Natural Gas Consumption
119.15
Natural Gas Consumption
67.19
Natural Gas Consumption
104.56
Northern Illinois Funeral Service Inc.
Remains removal: 701 Huntington Commons #104
480.00
Northwest Central Dispatch System
April 2017... Member Assessment 2017
57,592.67
Northwest Community Hospital
Fixed In -Station Fee - 3rd Quarter 2016/2017 Nov to Jan 2017
1,084.00
Northwest Suburban United Way
United Way
99.50
Office Depot, Inc.
Office supplies -CD
285.33
Office Supplies
244.20
Office supplies for HS and the CCC
71.03
Engineering Supplies
10.65
Office Supplies
88.84
Paddock Publications, linc.
Bid Notice
66.15
Bid Notice
68.85
Bid Notice
78.30
Bid Notice
78.30
Par -A -Dice Gaming Corporation
Lodging for IDEOA conference 04/19...21/17
452.48
Park University Enterprises, Inc,
Training renewal for Julie Kane
199.99
Petty Cash
Petty Cash - Police Department., 2/28/17
117.54
Petty Cash
104.59
Petty Cash - FD . February 2017
19.41
Police Pension Fund
Police Pension
33,662.56
Reliance Standard Life Insurance Co.
Short Term Disability
3,634.26
Rentokil North America, Inc,
March pest control at the OCC
48.00
rescueDIRECT, Inc.
2... Mustang suits (I dive & I training)
1,502.95
Robert W. Hendricksen Co.
Tree Trimming
42,087.69
Rodriguez, Moises
Refund Overpayment Police Ticket #P3952105
50,00
Schroeder, William
Consumer reports publication
35.00
Survey Monkey
26;00
Continued Education courses for Tammy
266.00
Pest Invasion Seminar
645.00
Sildch LLP
Professional Services , Auditing 1/31/17
5,75040
SIR, Gregory
Reimburse expenses: John Jay movie night
172.00
Smith, Robert
Reimburse training expenses
508.30
State of Illinois
Monthly Internet Fees
724.00
Steiner Electric Company
Maintenance and repair supplies
256.50
Maintenance and repair supplies
61.76
VILLAGE OF MOUNT PROSPECT
List of Bills
March I - March 14, 2017
Vendor Name
I ri n
Amount
9,98S,00
-Fund
1 General Fund (continued)
Public Building Improvements
1233
Steiner Electric Company (continued)
Maintenance and repair supplies
27.20
Stuart Parks Forensic Corporation
Register for training class 05/25-19/17
774.00
Symbolarts, LLC.
Art charge for badge design usage.
75.00
Systems Forms, Inc.
Reverse Flap Envelopes for Payroll
404.94
The Carroll -Keller Group
Time Mgmt. &Personal Effectiveness (Module 1 3/9/17))
4,400.00
Steiner Electric Company
Workshop... Lisa Burklernper
245.00
The Great Frame Up
Equipment Maintenance and Supplies
644.25
The Illinois State Council of SHRM
2017 ILSHRM Conference
500.00
Thompson Elevator Inspections
Elevator plan review
75.00
Illinois EPA
Various reAnspectlons; etc.
$
260.00
Poblock! Sign Company LLC
Elevator re -inspection
37.00
rJ Conevera's, Inc.
Ammunition
$
11,160.00
TransUnion Risk and Alternative Data Solutions Inc.
Background checks - February, 2017
186.52
Tyler Technologies, Inc.
Annual Maintenance Period 2/1/17-1/31/18
$
103,435,00
Edwin Hancock Engineering Co.
Adjustment (Credit) 2/1/17-1/31/18
(18,747.00)
U5H Master Tenant, LLC
Lodging for, ILEETA Conference 03/20-25/17
941.58
Traffic Logix Corp
Lodging for ILLETA Conference 05/19-25/1
941.58
Wollner, Otmar
Lodging for ILEETA Conference 03/20-25/1
_j
983.54
Verizon Wireless Services LLC
Cellular Service & Equipment Charges - 1/20/17 - 2/19/16
8,251.37
Village of Mount Prospect
Flex - Medical
10,207.33
W. W. Grainger, Inc.
Custodial Supplies
$
296.44
Wal-Mart Stores, Inc.
Membership Dues
45.00
Warehouse Direct,
Office Supplies
278.00
Pocket folders, sign holder rails, magnetic card holders
209.54
Poly Booklet Envelopes
19.88
Office Supplies
401.50
Wide Open West
Fire Main & Fire #12 & Fire 413 - 2/21/17 - 3/20/17
831.00
Fire ST#14 - Data & Internet Service(Ti) 2/20/17... 3/19/17
23100
Internet services for streaming
55.00
Wilson, Kevin B.
2 Stopwatches for consumption testing
21.49
Wulbecker, Jeffrey
Travel and Meeting Expenses
12.00
001 General Fund Total
907,389.48
002 Debt Service Fund
Bank of New York Mellon
VMP GO Bonds Series 2009 Bank Fees (3/11/17-3/10/18)
$
802.50
002 Debt Service Fund Total
F_
_a02.50
020 Capital Improvement Fund
Heartland Business Systems, LLC
InformaCast Notification System - Licenses
9,98S,00
Menard Inc,
Public Building Improvements
1233
Mount Prospect Paint, Inc.
Other Public Buildings
481.63
Other Public Buildings
109.69
Other Public Buildings
482.15
Northwest Central 9-1-1. System
Motorola Subscriber Financing - March 2017
10,603.91
Northwest Electrical Supply
Other Public Buildings
334.10
Steiner Electric Company
Other Public Buildings
300.92
Other Public Buildings
122.18
020 Capital Improvement Fund Total
22,432.51
022 Downtown Redevelopment Construct
Illinois EPA
Personal Services, Fringe Benefits and Indirect July Sept 2016
$
2,411,20
Poblock! Sign Company LLC
Mount Prospect Downtown Wayfinding Signs
156,051.00
022 Downtown Redevelopment Construct Total
$
1 2
023 Street Improvement Construction Fund
Burgeson, Donald
Refund Overpayment Vehicle Sticker
$
30.00
Edwin Hancock Engineering Co.
Professional Services
1,705.50
Sam Schwartz Engineering, D.P.C.
Traffic Improvements
499.88
Traffic Logix Corp
Traffic Improvements
9,523.00
Wollner, Otmar
Refund Overpayment Vehicle Sticker
_j
45.00
_T1,803.39
023 Street Improvement Construction Fund Total
024 Flood Control Construction Fund
Burns & Mcdonnell Engineering Co.
Professional Services
$
3,593.85
01=
VILLAGE OF MOUNT PROSPECT
List of Bills
March I - March 14, 2017
Fund Vendor Name Irmolee DescrPtion Amount
024 Flood Control Construction Fund (continued)
Maxx Contractors Corp Storm Sewer Improvements 7,828.00
Menard Inc. Levee Supplies 27.90
024 Flood Control Construction Fund Total 11,449.75
040 Refuse Disposal Fund
AT & T Corp.
Service 2/16/17 -3/15/17
5
3.17
Eldredge, Candace
Garnishment
78.46
ICMA Retirement Trust - 457
ICMA 457
33.49
Illinois Department of Revenue
IL State Withholding
296.60
IMRF
IMRF
3,088.12
Internal Revenue Service
Federal Withholding
2,53236
International Union of Operating Engineers
IUOE PW Membersi-flp Dues
125.26
Nationwide Mutual Insurance Company
Nationwide 457
200.01
NCPERS Group Life ins.
IMRF Life Insurance
17.60
Republic Services, Inc.
Refuse Disposal Program
221,852.63
Third Millennium Assoc.inc.
02-15-17 Utility Bills
130.94
Village of Mount Prospect
Flex - Medical
155.22
Zarnoth Brush Works, Inc.
Street Sweeper Brooms
1,2.60.01.1
040 Refuse Disposal Fund Total
5
72,19,773.86
041 Motor Fuel Tax Fund
Dynegy Energy Services, LLC
Electrical Service Delivery
19,126.84
Maxx Contractors Corp
Contractual Snow Removal
9.871.61
041 Motor Fuel Tax Fund Total
5
28,9N.45
042 CDBG
Gordon Flesch Company, Inc,
Contract 2197385 Maint. 02122117-02121118
5
1,826.20
ICMA Retirement Trust .. 457
ICMA 4S7
450.00
Illinois Department of Revenue
It. State Withholding
48.73
IMRF
IMRF
612.54
Internal Revenue Service
Federal Withholding
466.41
Paddock Publications, Inc.
Legal notice
59.40
Village of Mount Prospect
Flex - Medical
3115
042 CDBG Total
$
3, 53
044 Federal Equitable Share Funds
Experian
Background checks - February, 2017
5
27.00
044 Federal Equitable Share Funds Total
5
77,,00
045 DUI Fine Fund
Lazzara Communications, Inc.
Training Supplies
S
74194
045 DUI Fine Fund Total
5
749.94
050 Water and Sewer Fund
Addison Building Material Co.
Painting Supplies
5
62.06
Painting Supplies
7.43
Painting Supplies
1034
Aramark Uniform Services, Inc.
Uniform Cleaning and Rental
97.86
Uniform Cleaning and Rental
98.41
Arlington Heights Park Di
Utility Refund - 1500 W Central Rd #2
2040.18
AT & T Corp.
Service 2/16/17 •-3/15/17
211.92
B&W Control Systems Integration
SCADA Wireless
1,035.00
Baxter & Woodman, Inc.
Sewer Improvements
980.00
BHFX, LLC
Office Supplies
182.S5
Burns& Mcdonnell Engineering Co.
Professional Services
5,57113
Sewer Main Repair Replacement
5,907.30
Professional Services
2,392.S0
CDW LLC
Office Supplies
108.70
Century Cleaners
Uniform Cleaning
16.43
Uniform Cleaning
29.05
Uniform Cleaning
31.S5
Uniform Cleaning
12AS
Uniform Cleaning
29.05
Uniform Cleaning
22.08
03M
VILLAGE OF MOUNT PROSPECT
List of Bills
March 1- March 14, 2017
Fund Vendor Name
Invoke Description
Amount
050 Water and Sewer Fund (continue')
Century Cleaners (continued)
Uniform Cleaning
27.90
Uniform Cleaning
22.58
Farnsworth Group
Professional Services
1,250.00
Gordian Fund LP
1409 Willow Ln
22.37
HBK Water Meter Service
Meter Installation
440.00
Meter Installation
250.00
Hy -Viz, Inc.
Repair and Maintenance Supplies
2,125.00
ICMA Retirement Trust - 457
ICMA 457
1,613.02
Illinois Department of Revenue
IL State Withholding
2,344.17
IMRF
IMRF
26,398.33
Internal Revenue Service
Federal Withholding
19,796,73
International Union of Operating Engineers
IUOE PW Membership Dues
1j61.81
KorTerra, Inc.
Professional Services
2,253.00
Mazursky, Shelby
Printing Expenses
875.00
Mb Financial Bank
Refund Overpayment Cross Connection Fee
20.00
Midwest Water Group, Inc.
Repair Maintenance Supplies
120.24
Nationwide Mutual Insurance Company
Nationwide 457
462.01
NCPERS Group Life Ins.
IMRF Life Insurance
68.80
NICOR
Natural Gas Consumption
211.55
Natural Gas Consumption
100.97
Natural Gas Consumption
100.39
Northwest Suburban United Way
United Way
31.00
Quantum Resolve, Inc,
Professional Services
7,125.00
Reliance Standard Life Insurance Co.
Short Term Disability
197.86
RJN Group, Inc,
Professional Services
875.00
Russo Hardware, Inc,
Small Tools
129.98
Sikich LLP
Professional Services - Auditing 1/31/17
3,250.00
Steiner Electric Company
Equipment Maintenance and Repair
395.00
Stenstrom Petroleum Services Group
Generator
208.00
Generator
208.00
Suburban Laboratories, Inc.
Water Sample Testing
1,915.00
Third Millennium Assoc.inc.
02 -IS -17 Utility Bills
2,269.21
Underground Pipe & Valve Co.
Repair and Maintenance Supplies
1,050.00
Verizon Wireless Services ULC
Cellular Service & Equipment Charges - 1/20/17 - 2/19/16
867.13
Village of Mount Prospect
Flex - Medical
502.10
Warehouse Direct
Office Supplies
99.43
050 Water and Sewer Fund Total
97,632.67
OSI Village Parking System Fund
Crystal Maintenance Services Corp.
Extra cleaning for bin hazard in patrol car
6.00
ICMA Retirement Trust... 457
ICMA 457
9.00
Illinois Department of Revenue
IL State Withholding
39.94
IMRF
IMRF
419.83
Internal Revenue Service
Federal Withholding
326.09
International Union of Operating Engineers
IUOE PW Membership Dues
19.62
Nationwide Mutual Insurance Company
Nationwide 457
18.50
NCPERS Group Life Ins.
IMRF Life Insurance
4.40
Parkeon
Professional Services
125.00
Village of Mount Prospect
Flex- Medical
41.95
051 Village Parking System Fund Total
$
1,010.33
052 Parking System Revenue Fund
Crystal Maintenance Services Corp.
Extra cleaning for bio hazard in patrol car
$
3.90
Dynegy Energy Services, LLC
Electrical Service Delivery
310.14
ICMA Retirement Trust - 457
ICMA 457
6.03
Illinois Department of Revenue
IL State Withholding
29.11
IMRF
IMRF
309.24
Internal Revenue Service
Federal Withholding
236.77
international Union of Operating Engineers
IUOE PW Membership Dues
13.12
Lorenzim, Joe
Refund Easy Park Pass - West Lot #342
40.00
Maxx Contractors Corp
Contractual Snow Removal
418.20
Nationwide Mutual Insurance Company
Nationwide 457
12.36
NCPERS Group Life Ins.
IMRF Life Insurance
3.60
Parkeon
Professional Services
291.00
List of Bills
March 1 - March 14, 2017
Fund Vendor Name
mount
Village of Mount Prospect
Flex - Medical
32.42
052 Parking System Revenue Fund Total
L705.89
060 Vehicle Maintenance Fund
American Messaging
Pager rental
79.67
Arlington Heights Ford
525 EGR Valve
211.04
P-18 exhaust gasket
8.99
524 Rear brake caliper bracket
85.48
4503 exhaust gasket
97.18
AT & T Corp.
Service 2116/17 - 3/15/17
7.94
Barnjak Inc.,
4529 bed coating
63.36
Bosch Automotive Service Solutions, LLC
Vehicle Maintenance Supplies
122.08
Catching Fluidpower
Vehicle Maintenance Supplies
13.63
Vehicle Maintenance Supplies
117.00
Vehicle Maintenance Supplies
120.27
Vehicle Maintenance Supplies
17.63
Certified Fleet Services, Inc.
Vehicle Maintenance Supplies
137.67
Vehicle Maintenance Supplies
362.76
Vehicle Maintenance Supplies
31633
Vehicle Maintenance Supplies
400.81
Chicago Parts & Sound LLC
Police utility front brake rotors
267.36
524 Rear brake calipers
238.26
524 rear brake pads/rotors
274.95
4503 rear brake pads
49.98
Fire Service, Inc.
Vehicle Maintenance Supplies
197.85
Gas Depot, Inc.
Vehicle Fuel
14,615.44
Global Emergency Products
517 water pump relief valve
2.85107
517 seat bottorn
361.43
S17 door switch
9939
Grossinger Chevrolet
304 drivers door latch
200.00
ICMA Retirement Trust - 4S7
ICMA 4S7
1,398.72
Illinois Department of Revenue
it. State Withholding
1,177.70
IMRF
IMRF
12.383.13
Internal Revenue Service
Federal Withholding
9,808.30
International Union of Operating Engineers
IUOE PW Membership Dues
597.34
Interstate Battery of Western Chicago
3 vehicle batteries
320.85
Vehicle Maintenance Supplies
107.95
Interstate Power Syster ns, Inc,
Transmission Filters
438.32
Oil and Transmission filters
433.12
Air filters
30.88
Detroit oil fitters
120.40
James Drive Safety Lane LLC
527 State Safety Inspection
27.00
Jasper Engine Exchange, Inc.
Vehicle Maintenance Supplies
1,853.00
Leach Enterprises, Inc,
Vehicle Maintenance Supplies
19.56
Vehicle Maintenance Supplies
9.78
Liebovich Bros, Inc.
Vehicle Maintenance Supplies
502.47
Lund Industries, Inc.
Vehicle Maintenance Supplies
271.09
Mcrnaster-carr Supply Co.
Latches
16.70
Menard Inc.
Vehicle Maintenance Supplies
35.54
N.W. Ideal Auto Body & Mechanical Repair Inc.
Equipment Maintenance and Repair
321.25
NCPERS Group Life Ins.
IMRF Life Insurance
48.00
Northwest Suburban United Way
United Way
5.00
Northwest Trucks, Inc.
Vehicle Maintenance Supplies
506.56
Vehicle Maintenance Supplies
(Isom)
Patlin Incorporated
Bolts, nuts and washers
652.80
1/2 inch bolts and nuts
112.25
Pomp's Tire Service, Inc.
2753 drive tires
792.14
Precision Service & Parts
4 Ford Batteries
40718
2736 headlamp connector
43.90
521 heater hose
61.78
Air, cabin filters
382.92
307 vent valve solenoid
49.20
Gas Fuel
81.12
Reliance Standard Life Insurance Co.
Short Term Disability
106.16
Ronco Industrial Supply
Vehicle Maintenance Supplies
6.50
VILLAGE OF MOUNT PROSPECT
List of Bills
March 1- March 14, 2017
Fund Vendor Name mount
060 Vehicle Maintenance Fund (continued)
Ronco Industrial Supply (continued) Vehicle Maintenance Supplies (1.30)
Rush Truck Centers of Illinois, Inc,
Russo Hardware, Inc.
Single Source, Inc.
Suburban Accents Inc.
Tennant Sales and Service Company
Terrace Supply Company
Verizon Wireless Services LILC
Village of Mount Prospect
Waytek, Inc.
West Side Tractor Sales
060 Vehicle Maintenance Fund Total
061 Vehicle Replacement Fund
72 Hour LLC
Brett Equipment
Currie Motors
GovDeals, Inc.
Leach Enterprises, Inc.
Lund Industries, Inc.
Master -Hitch, Inc.
Monroe Truck F, Equipment
MPC Communications & Lighting
Pierce Manufacturing Inc,
Regional Truck & Equip
Suburban Accents Inc.
062 Vehicle Replacement Fund Total
063 Risk Management Fund
Cannon Cochran Management Services, Inc,
Chicago Fit Ventures LLC
Currie Motors
Gallagher Bassett Services, Inc.
Hartford Fire Insurance Company
Illinois Department of Employment Security
Illinois Worker's Compensation Commission
Intergovernmental Per.ben.coop
International Union of Operating Engineers
Petty Cash
063 Risk Management Fund Total
Vehicle Maintenance Supplies
Vehicle Maintenance Supplies
Vehicle Maintenance Supplies
2719 rear brake pads, rotors and seals
2719 hub lock nut
Oil filters
Oil filters and fuel primer
International oil and fuel filters
International oil and fuel filters
Vehicle Maintenance Supplies
Paint primer and hardener
Vehicle Maintenance Supplies
Equipment Maintenance and Repair
Vehicle Maintenance Supplies
Vehicle Maintenance Supplies
Gas Tank Rental
Equipment Rental
Cellular Service & Equipment Charges -1./20/17.2/19/16
Flex - Medical*
Vehicle Maintenance Supplies
Equipment Maintenance and Repair
Motor Equipment Public Works Vehicles
New replacement pickups 4540,4526
New 4529, 2017 Ford Transit 250 Van
Motor Equipment Public Works Vehicles
Motor Equipment Public Works Vehicles
Squad conversion: P-12
New 2734 front plow
Motor Equipment Public Works Vehicles
Fire Vehicles
New 4526 tailgate lift
Motor Equipment Public Works Vehicles
Motor Equipment Public Works Vehicles
Motor Equipment Public Works Vehicles
Motor Equipment Public or Vehicles
Motor Equipment Public Works Vehicles
Motor Equipment Public Works Vehicles
Advanced Funding - Mertes
Crunch Fitness Memberships/Wellness Giveaways
New P-2 2017 Chevy Tahoe
Quarterly Claims Administration Service Fees 1/1/17-3/31/17
Property Insurance Premium
Unemployment Benefit 4th Quarter
W/C Rate Assessment
IPBC - March 2017
PW Insurance Premiums - May 2017
Petty Cash
453.60
(63.84)
(261.96)
512.67
1636
468.50
263.26
358.98
256.80
401,69
947.40
450.00
786.50
268.50
50.95
23.80
256.87
556.83
380.01
441.79
844.75
61,710.34
89,805.33
42915
58,090.00
85,257.99
27,500.00
457.50
103.01
5,593.55
6,723.90
1,13138
6,980.00
750.00
647,013.00
2,950.00
450.00
350.00
125.00
275.00
275.00
375.00
934,935.21
150,000.00
1,200.00
37,890.29
2,403.00
94,582.00
1,811.00
2,267.85
455,756.75
59,300.00
333.15
070 Police Pension Fund
Lauterbach & Amen, LLP Pension Services Administration February 2017 $ 1,360.00
Wells Fargo Bank Bank Admin Fee 2/1/17-4/30/17 1,069.24
070 Police Pension Fund Total $ 2,429.24
MInEm
List of Bills
March I - March 14, 20171
Fund Vendor Name
invoke ori Wsn
Amount
071 Fire Pension Fund
Buffalo Grove Orthopaedic Associates
Medical Examination - 2/13/17
1,200.00
Medical Examination - 2/15/17
1,200.00
Lauterbach & Amen, LLP
Pension Services Administration February 2017
1,515.00
Wells Fargo Bank
Bank Admin Fee 2/1/17-4/30/17
1,875=
071 Fire Pension Fund Total
5,79000
073 Escrow Deposit Fund
ABC Plumbing it Heating Cooling Electric
Refund Escrow Permit # 16-1034 (514 S Busse Rd)
$
75.00
Refund Escrow Permit # 16-1574 (220 S William St)
125.00
Absolute Construction
Refund Escrow Permit # 16-2106 (832 Heritage Dr)
75.00
Aetna Development Corp
Refund Escrow Permit # 12-1315 (1668 & 1698 S Elmhurst Rd)
5,350Z0
ARS of Illinois
Refund Escrow Permit # 16-0135 (413 Hi Lus! Ave)
125.00
Brogan Development Inc.
Replacement check 4'787419 (Utility Refund) . 6/13/14
75.12
Brothers Custom Carperntry
Refund Escrow Permit # 16-1680 (617 Albion Ln)
300.00
Buynack, Shaun
Refund Escrow Permit # 17-0036 (403 N Emerson St)
200.00
Capps Plumbing and Sewer Inc,
Refund Escrow Permit # 17-0146 (1300 Santee Ln)
125.00
Charleton, Ian
Refund Escrow Permit # 16-1297 (S22 S Wille St)
200.00
Chicagoland Basement Authorities
Refund Escrow Permit # 16-2078 (105 W Berkshire Ln)
125.00
Compass Real Estate Services LiC
Replacement Check #806001 (Permit#.13-1840) 701 E Prospect
5,000.00
Replacement Check #806002 (Per mit#:13-1840) 701 E Prospect
20,370.00
Dinev, Todor
Refund Escrow Permit # 17-0202 (806 5 Albert St)
125.00
Katlia Construction Inc.
Refund Escrow Permit # 15-2514 (431 Kingston Ct)
300.00
Klett, Barbara
Refund Escrow Permit # 16-1696 (800 S See Gwun Ave)
150.00
LM Construction
Refund Escrow Permit # 16-0649 (S E Berkshire Ln)
400.00
Mars Electric Inc.
Refund Escrow Permit # 16-1632 (1002 S Elmhurst Rd)
125.00
Mateo, Marco P
Refund Escrow Permit # 16-1529 (1119 S Lavergne Dr)
125.00
MID Landscaping & Design Inc,
Refund Escrow Permit # 16-1916 (41S S Main St)
200.00
Mirabella, Frank
Refund Escrow Perrmt# 17-0148 (21 N Main St)
125.00
Parma Seal Basement Systems
Refund Escrow Permit # 16-0868 (1806 Beech Rd)
150.00
Rays Heating and A/C
Refund Escrow Permit # 16-2513A (201 W Council I'd)
75.00
Rethink Electric Inc.
Refund Escrow Permit # 16-2256 (11S S Maple St)
125.00
Ricks Sewer& Drainage
Refund Escrow Permit # 17-0156 (200 S Lancaster SQ
125.00
Scaravalle Construction Inc.
Refund Escrow Permit # 17-0150 (712 Chris Ln)
125.00
St. Mark Lutheran Church
Refund Escrow Permit # 15-2090 (200 5 Wille St)
125.00
Stenzel, Greg
Refund Escrow Permit # 16-2558 (904 Harvest Ln)
400.00
Szellga, Daniel
Refund Escrow Permit # 16-0638 (905 Golfvlew PI)
500.00
Third District Circuit Court
Bond Check 3/7/1.7
1,675.00
Bond Check 3/9/17
1,675.00
Bond Check .3/14/17
450.00
Ungaro, Joe
Refund Escrow Permit# 17 i (571 Dempster St)
75,00
073 Escrow Deposit Fund Total
IT
Grand Total
3,359,396.44
&j�enda Item Details
zm�l
Meeting
Mar 21, 2017 - REGULAR MEETING OF THE VILLAGE BOARD - 7:00 p.m.
Category
5. CONSENT AGENDA
Subject
5.3 Motion to waive the rule requiring two readings of an ordinance and adopt an
ORDINANCE RESERVING VOLUME CAP IN CONNECTION WITH PRIVATE ACTIVITY BOND
ISSUES AND RELATED MATTERS
Access
Public
Type
Action (Consent)
Preferred Date
Mar 21, 2017
Absolute Date
Mar 21, 2017
Fiscal Impact
No
Budgeted
No
Recommended
Approval of ordiiniance reserving volume cap in connection with private activity bond
Action
issues for 2017 program year.
Public Content
Of
MOMAKAK6111 1JJUWPrZ-#0'70A'h_r4-M
These tax-exempt bonds are issued by or on behalf of local or state government for the purpose of providing
special financing benefits for qualified projects. The financing is for use by the private developer and Mount
Prospect does not pledge its credit or repayment on the bonds.
Mum 19111
The village can choose to hold onto the Volume cap after it is reserved until a project is identified. The cap
can also be carried over for three years depending on the type of project being considered. There are
currently nolocal projects this time placing a request on the Village's volume cap.
The City of Aurora has again requested the Village cede it's bond volume cap for use in the "Assis,
homebuyer program. This program provides a cash grant of up to 3 percent on the amount borrowed and
Mortgage Credit Certificate (MCC) program reducing the effective interest cost on the loan through a feder
income tax credit. Certain income and purchase price limits apply, Aurora will handle all administration
the program. If approved, this would be the 12th year in which the village has supported the "Assisl
program, I
Alternatives
https://www.boar(fdocs.com/il/vomp/Board.nsftPrivate?open&login 3/29/2017
BoardDocsg Pro Page 2 of 2
2 . Action at discretion of Village Board.
Staff Recommendation
bond volume cap for 2017,
Administrative Content
Executive Content
ON W1, 47011
WIN 406'"', 1
i
sequence on the agenda.
Motion &
-ITIT.mi-AZIM '
Motion by Paul Hoefert, second by Richard Rogers.
Final Resolution: Motion Carries
Yea: Paul Hoefert, John Matuszak, Steve Polit, Richard Rogers, Colleen Saccotelli, Michael Zadel
https://www.boarddocs.com/il/vomp/Board.nsf/Private?open&login 3/29/2011
AN ORDINANCE RESERVING VOLUME CAP IN CONNECTION WITH
PRIVATE ACTIVITY BOND ISSUES, AND RELATED MATTERS.
Passed and approved by
the President and Board of Trustees
this _ day of March, 2017.
Published in pamphlet form by authority
of the corporate authorities of the
Village of Mount Prospect, Illinois,
this day of March, 2017.
Fir, rlln��l
WHEREAS, the Village of Mount Prospect, Cook County, Illinois (the "Municipality"), is
a municipality and a home rule unit of government under Section 6 of Article VII of the 1970
Constitution of the State of Illinois; and
WHEREAS, Section 146 of the Internal Revenue Code of 1986, as amended (the "Code'),
vcqq c�r f,
in each calendar year, which volume cap may be reserved and allocated to certain tax-exempt
private activity bonds; and
WHEREAS, the Illinois Private Activity Bond Allocation Act, 30 Illinois Compiled
Statutes 1998, 345/1 et seq., as supplemented and amended (the "Act"), provides that a home
rule unit of government may transfer its allocation of volume cap to any other home rule unit of
government, the State of Illinois or any agency thereof or any non -home rule unit of government;
and
WHEREAS, it is now deemed necessary and desirable by the Municipality to reserve all of
its volume cap allocation for calendar year 2017 to be applied toward the issuance of private
activity bonds (the "Bonds "), as provided in this Ordinance, or to be transferred, as permitted by
this Ordinance;
NoW, THEREFORE, Be It Ordained by the President and the Board of Trustees of the
Village of Mount Prospect, Cook County, Illinois, as follows:
S,FrnoN 1. That, pursuant to Section 146 of the Code and the Act, the entire volume
cap of the Municipality for calendar year 2017 is hereby reserved by the Municipality, which
shall issue the Bonds using such volume cap, or shall use or transfer such volume cap, without
any further action required on the part of the Municipality, and the adoption of this Ordinance
shall be deemed to be an allocation of such volume cap to the issuance of the Bonds or such
other bonds; provided, that any such transfer shall be evidenced by a written instrument executed
by the Village President or any other proper officer or employee of the Municipality.
SLx:n0N 2. That the Municipality shall maintain a written record of this Ordinance in
its records during the term that the Bonds or any other such bonds to which such volume cap is
Alocated remain outstanding.
Swum 3. That the President, the Village Clerk and all other proper officers, officials,
.?gents and employees of the Municipality are hereby authorized, empowered and directed to 1
all such acts
fa and to execute all such documents and certificates as may be necessary to
further the purposes and intent of this Ordinance.
SEmoN 4. That the provisions • this Ordinance are hereby declared to be separable,
and if any section, • or provision of this Ordinance shall for any reason be declared to •
invalid, such declaration shall not affect the remainder • the sections, • and provisions •
this Ordinance.
SEcTioN 5. That all ordinances, resolutions • orders, • • thereof, in conflici
herewith are,
• the extent • such • hereby superseded; and that this • shall • in
full force and effect w• its adoption and approval.
ATTEST:
Karen Agoranos
[SEAL]
tw
4� CL c
0
o v E
L- CU
CL 4, cu
w U ai 41
x = 4-
w u 41 0
E
x
0 0
CU 41
0 y U
c
,-
o M 7S
W tw
to 0
Cr
S, w
:3
-0
r,
w•
•
4-
M CT
x 'Z�
E ai
m
-wo
to 0
0 U 0
L- r
C• L
u
ai u
m
0 cu L: 0
E
0 0
>
m mw
aj r W
cu
•
wzcroc:
0 (u 0
m
w (U 0 M-
" 0 CL
m 4,
(U
U -0
L) c E
0 0
0 C
m
qA
m
to 0
M
0
x
0
t
•41
L-
m
0
E
qA
cu
:3
m (U
1 4-0
0
(U
m
-0 E
GJ
3: aj
E
>
o 2
t m
o
o
o 41
U
-0
4A
to
0
M
.-
tn
m
=
0
tA
0
—
M
U
(U
•
U
CA
a)
M
CL
M
cu
cu
0
•u
m
0 n
E
4� ul
r 0
>-
C L
C
0
-
t2o 4•
m
tA 0
0
•
M
u
0
• CA
oi E
—0
wt:
(U
0
cu
0
E
7-5
m
m
0
0
4�
4-
0
to
Lo.-
M
c E
m 0
m
bn -0
m ai
0
(U
to
-imi
(u
E
E
0"
C)
E cr
o
tw
4� CL c
0
o v E
L- CU
CL 4, cu
w U ai 41
x = 4-
w u 41 0
E
x
0 0
CU 41
0 y U
c
,-
o M 7S
W tw
to 0
Cr
S, w
:3
-0
r,
w•
•
4-
M CT
x 'Z�
E ai
m
-wo
to 0
0 U 0
L- r
C• L
u
ai u
m
0 cu L: 0
E
0 0
>
m mw
aj r W
cu
•
wzcroc:
0 (u 0
m
w (U 0 M-
" 0 CL
m 4,
(U
U -0
L) c E
0 0
0 C
1 4-0
M
a
E
0
as
to
10
co
1
CD
,,.
m
L-
0
CA
ba
VI
w,
CN
W:
0
Z
C4
z in
rq
In
",,,,,,;;,,,,,i,,,,,,, 11-11 "1 1 1 1 1/1" / " / .......... . ///////,/,/,,"", -/1", , ""I',"" I I / , "I, , I—
'Agenda Item Details — — ---------
Meeting Mar 21, 2017 - REGULAR MEETING OF THE VILLAGE BOARD - 7:00 p.m.
Category
5, CONSENT AGENDA
Subject
5.4 Motion to accept proposal from the Nyhart Company to provide actuarial services for
the Village's Police and Fire Pension Funds and calculation of "Other Post- Employment"
costs for fiscal years ending December 31, 2016 through December 31® 2020.
Access
Public
Type
Action (Consent)
Preferred Date
Mar 21, 2017
Absolute Date
Mar 21, 2017
Fiscal Impact
Yes
Dollar Amount
9,500.00
Budgeted
Yes
Budget Source
Police and Fire Pension Funds and General Fund
Recommended
Accept the proposal from Nyhart Company to provide actuarial services for a first year
Action
cost of $9,500.
Information
Staff would like to present to the Village Board a recommendation to accept a proposal for actuary services
providing for the annual valuation of the Police and Fire Pension Funds and for calculating the Village's
"Other Post -Employment Benefit" (OPEB) cost. The agreement is for the five-year period beginning
December 31, 2016,
The Village has utilized the firm of Timothy W. Sharpe (TWS) to provide actuarial services for the Village's
Police and Fire Pension Funds since 2000. We were informed by TWS that they would no longer be providing
this service after the December 31, 2015 valuation. In response to this news, staff prepared a Req�uest for
Proposal (RFP) for firms to conduct independent actuarial valuations for the Police and Fire Pension Funds.
The village also included in the RFP the calculation of the OPEB amount, The OPEB calculation generates an
implicit cost of providing post.- retirement health coverage to retired employees. This figure is needed for the
annual audit.
On January 30, 2017, staff mailed an RFP for actuarial services to five regional/nationai actuarial firms that
specialize in pension fund and governmental valuations. The firms were: Clarity, in Numbers, Foster & Foster,
Lauterbach & Amen, MWM and Nyhart, The above firms were selected and mailed RFP's based on their
knowledge and experience in municipal and governmental actuarial valuation, expertise in pension fund and
governmental accounting requirements, and familiarity with Illinois Downstate Pension statutes. The list of
firms was provided by our current auditor, Sikich LLP.
The scope of services to be performed, as outlined in the RFP, include providing both the annual required
contribution amounts and GASB 67/68 statement disclosure information for the Police and Fire Pension
Funds, Also requested in the RFP was the calculation of the OPEB cost per GASB 74/75. In addition, we
asked for a quote to perform "true -cost" calculations for creditable service transfers into and out of the
public safety pension plans.
https://www.boarddocs,com/ii/vomp/B``oard.nsf/Publi.c 3/29/2017
BoardDocsl) Pro
All five of the firms that were mailed an RFP submitted a response. Upon receipt of the proposals, each was
reviewed to ensure they were able to meet the requirements of the engagement as outlined in the-,
specifications. A review team conisi:lsting of the Deputy Finance Director, pension board members (one each)
from the police and fire pensions, and myself, reviewed an in-
person
Interview quest�ions were prepared to be asked to each of the firims along with specific questions related
proposal,the firm's
ratedA matrix was used to rate the responses to the interview questions, Firms were then as first, second
and third preference. The highest possible points a firm could be awarded was i The scores o, the firms
are listed below..
The scores supported opinions of the review team that Nyhart was most qualified based on a combination of
municipal experience, understanding of pension statutes 4a accounting
interview questions. Reference ■:
reference provided a very positive response to questions on performance, abiiity to meet timelines and staff
relations.
Additionally, the RFP asked firms to provide a fee quotation for actuarial services for a five-year period.
Muiti-year proposals are usually requested due to the fact an actuarial firm makes a substantial investment
of time during the first year of a valuation A+ the fee is usually more reasonable if the first-year costs can
be amortized over a multi-year period, While not used as part of the evaluation process, the cost of service
allowed for differentiation if all other elements of the review were equal between 1
il ;
Alternatives
1. Accept the proposal from Nyhart Company to provide actuarial services for a first year cost of $9,500.
2. Action at discretion of Village Board.
Staff .'
DecemberIt is recommended the Village Board accept the proposal from Nyhart for actuarial services for the fisca'
years ending
Summary sof Actuariai RFP Quotes February 2.017.pdf (8 KB)
Administrative Content
Why is this R and (
htt .// .lioar do s.com/i1/vo0m /Board.nsf/Ptib�ic 3/29/2017
BoardDocs® Pro
Executive Content
Page 3 of 3
All items under Consent Agenda are considered routine by the Village Board and will be enacted by one
motion. There will be no separate discussion of those items unless a Board member or member from the
audience so requests, in which the item will be removed from the Consent Agenda and considered in its
sequence on the agenda.
Accept the monthly financial report for February 2017.
Motion by Paul Hoefert, second by Richard Rogers.
Final Resolution: Motion Carries
Yea: Paul Hoefert, John Matuszak, Steve Polit, Richard Rogers, Colleen Saccotelli, Michael Zadel
https://www.boarddocs.com/il/vomp/Board.nsf/Public 3/29/2017
0 0
N N
O O
00
CM M
V7 -4
O O
00
LO LO
00
0 0
N N
M M
Cl) Cl)
O O
LO LO
ti ti
Cl) M
N N
O
N
O
N
Ma to
C O
N
0
LO
C
LO
LO
O
0
N
LO
O
LO
co
0)
ti
O
LO
ti
L[7
V d
d V
.0 d
O r
EL 0 h
«+ A C r
C '` . O
0 0 N
C
O r O�
O
V U r
C
C O
®awr
�rn
C�
asa
�40-� 7
Oa m
W n,
W
® LL. ! O
p _ a
0
LO
C
LO
LO
O
0
N
LO
O
LO
co
0)
ti
O
LO
ti
L[7