Agenda - Tuesday, January 19, 2021
Transcript of Agenda - Tuesday, January 19, 2021
AGENDA VILLAGE OF ASHWAUBENON
FINANCE & PERSONNEL COMMITTEE
TUESDAY, JANUARY 19, 2021
TRACY FLUCKE
TOM SELK ALLYSON BRUNETTE
CHRIS ZIRBEL
ALLISON WILLIAMS
Regular Meeting Village Hall Boardroom Phone (920) 492-2301
5:30 PM 2155 Holmgren Way, Ashwaubenon, WI 54304 www.ashwaubenon.com
Village of Ashwaubenon Page 1
1. Call to Order
2. Roll Call
Attendee Name Present Absent Late Arrived
Tom Selk
Village Trustee Chris Zirbel
Village Trustee Allison Williams
Allyson Brunette
Village Trustee Tracy Flucke
3. Pledge of Allegiance
4. Action on the Agenda
5. Action on the Minutes
a. Finance & Personnel Committee - Regular Meeting - Sep 15, 2020 5:30 PM
6. Comments from the Public:
a. Must be limited to items not on the agenda
b. Must state name and address
c. Limited to five minutes
d. Board's role is to listen and not discuss the item
e. Personnel issues cannot be discussed (nor individuals named)
f. Board is not able to take action at this meeting
7. Action Items
a. Action on Repayment Agreements
b. Investment Report
8. Items for Next Agenda
9. Adjourn
Directions to access the meeting are on the next page
Agenda Finance & Personnel Committee January 19, 2021
Village of Ashwaubenon Page 2
VOA - Finance & Personnel Committee - 1/19/21
Tue, Jan 19, 2021 5:30 PM - 7:30 PM (CST)
Please join my meeting from your computer, tablet or smartphone.
https://global.gotomeeting.com/join/324638117
You can also dial in using your phone.
United States: +1 (312) 757-3121
Access Code: 324-638-117
New to GoToMeeting? Get the app now and be ready when your first meeting starts:
https://global.gotomeeting.com/install/324638117
As a result of COVID-19, physical attendance and/or participation may be regulated consistent
with the guidelines and practices recommended by governmental health agencies.
Attendance and/or participation may also occur electronically or virtually through the access
information contained on the Agenda. Any comments regarding Agenda items may be
submitted to [email protected] if there are any concerns regarding appearing in
person.
Notice is hereby given that a quorum of the Village Board may be present during this meeting,
although no Village Board action will be taken. This meeting is noticed as a meeting of the
Village Board pursuant to Badke vs. Village of Greendale.
Attention Board Members:
Please notify Terri at 492-2301 if you are unable to attend.
MINUTES VILLAGE OF ASHWAUBENON
FINANCE & PERSONNEL COMMITTEE
TUESDAY, SEPTEMBER 15, 2020
TRACY FLUCKE
TOM SELK ALLYSON BRUNETTE
CHRIS ZIRBEL
ALLISON WILLIAMS
Regular Meeting Village Hall Boardroom Phone (920) 492-2301
5:30 PM 2155 Holmgren Way, Ashwaubenon, WI 54304 www.ashwaubenon.com
Village of Ashwaubenon Page 1
1. Call to Order
The September 15, 2020 Finance and Personnel meeting was called to order by Mark Williams.
2. Roll Call
Attendee Name Present Absent Late Arrived
Mark W. Williams
Michael J. Malcheski Excused
Tom Selk
Chris Zirbel Remote
Allyson Brunette Excused
Others: Mary Kardoskee, Greg Wenholz, Tony Wachewicz, Patrick Moynihan, Joel Gregozeski,
and Kevin Boneske.
3. Pledge of Allegiance
The Pledge of Allegiance was recited.
4. Action on the Agenda
Motion to approve the September 15, 2020 Finance and Personnel agenda.
RESULT: APPROVED [UNANIMOUS]
MOVER: Tom Selk
SECONDER: Chris Zirbel, Village Trustee
AYES: Mark W. Williams, Tom Selk, Chris Zirbel
EXCUSED: Michael J. Malcheski, Allyson Brunette
5. Action on the Minutes
a. Finance & Personnel Committee - Regular Meeting - Aug 18, 2020 5:30 PM
Motion to approve the August 18, 2020 Finance and Personnel minutes.
5.a
Packet Pg. 3
Min
ute
s A
ccep
tan
ce:
Min
ute
s o
f S
ep 1
5, 2
020
5:30
PM
(A
ctio
n o
n t
he
Min
ute
s)
Minutes Finance & Personnel Committee September 15, 2020
Village of Ashwaubenon Page 2
RESULT: APPROVED [UNANIMOUS]
MOVER: Chris Zirbel, Village Trustee
SECONDER: Tom Selk
AYES: Mark W. Williams, Tom Selk, Chris Zirbel
EXCUSED: Michael J. Malcheski, Allyson Brunette
6. Comments from the Public:
No comments from the public.
7. Action Items
1. Action on Health Insurance Premium Forgiveness
Greg Wenholz explained the health insurance premium forgiveness to the committee.
In order to properly follow IRS and auditing guidelines to this forgiveness process, all
employees are required to have an equal impact. Only employees on the PPO plan
have a employee premium contribution. HSA participants do not have an employee
premium contribution. As in years' past, the Village will need to make a contribution to
each HSA employee's HAS accounts equal to the premium the PPO employees are
forgiven. This way all employees are receiving the same benefit. Therefore, single plan
HSA employees will receive the equivalent to the single plan PPO employee
contribution. The same is true for limited and family plan participants.
Motion to recommend to Village Board to approve the November and December
medical premium forgiveness.
RESULT: RECOMMEND APPROVAL AT VILLAGE [UNANIMOUS]
MOVER: Chris Zirbel, Village Trustee
SECONDER: Tom Selk
AYES: Mark W. Williams, Tom Selk, Chris Zirbel
EXCUSED: Michael J. Malcheski, Allyson Brunette
2. Action on 2021 Health Insurance Option
Wenholz stated we currently have two health insurance options for employees. A
"traditional" PPO plan where employees contribute 11% of the premium if they complete
a health risk assessment and age-appropriate physical. About half of the employees are
currently on this plan. Our second plan is a high deductible plan/health savings plan
(HSA) in which employees pay no portion of the premium but have a higher deductible
than the PPO. About half of the employees are currently on this plan. For 2020, our
current plans are running significantly under plan. Another meeting agenda item
explains this along with the recommendation to forgive premiums. Each year we can
vary a fair amount in claims. So rather than reduce for 2021 and then likely have to do
an increase in 2022, we would like to keep rates the same so there is greater continuity
for budgeting and for employees.
Each year, the Village Health Insurance plan options are reviewed. Three years ago, the
Village Health Advisory Committee laid out a three-year plan that included moving all
employees to the HSA health plan and eliminating the traditional PPO plan. Part of this
plan included all new employees (since 1/1/18) only having the HSA plan option. The
5.a
Packet Pg. 4
Min
ute
s A
ccep
tan
ce:
Min
ute
s o
f S
ep 1
5, 2
020
5:30
PM
(A
ctio
n o
n t
he
Min
ute
s)
Minutes Finance & Personnel Committee September 15, 2020
Village of Ashwaubenon Page 3
plan also realigned the premium contributions, co-pays and out of pocket maximums.
Last year (for the 2020 budget), the Village approved and provided incentives to
anyone who moved from the PPO plan to the HSA plan.
The plan also realigned the premium contributions, co-pays and out of pocket
maximums.
Motion to recommend to Village Board to approve the elimination of the PPO health
plan option for the 2021 enrollment.
RESULT: RECOMMEND APPROVAL AT VILLAGE [UNANIMOUS]
MOVER: Tom Selk
SECONDER: Chris Zirbel, Village Trustee
AYES: Mark W. Williams, Tom Selk, Chris Zirbel
EXCUSED: Michael J. Malcheski, Allyson Brunette
3. General Fund Aug YTD Financials & 2020 Forecast
Greg Wenholz explained the YTD financials and the 2020 forecast. This was for
information only.
RESULT: INFORMATIONAL ONLY
4. Action on Audit Services RFP
The Village of Ashwaubenon has contracted auditing services with Clifton, Larson, Allen
LLC (formerly Schenck) for over 20 years. Over the past couple years, service has been
very disappointing, with many delays and requirement of repetitive work. Many other
local government units have experienced similar issues are also performing RFP's for a
new audit provider. I am recommending the Village also search for a new auditor.
Normally, the process would entail performing an internal RFP, then analyzing bid offers
to pick a new provider. However, the City of Green Bay, Green Bay Water Utility and
Green Bay Transit have recently issued a combined RFP for audit services. I contacted a
representative at the City of Green Bay and Ashwaubenon has the ability to piggy-back
off their RFP results, with the Village then needing to negotiate our own contract. Utilizing
this option would save the Village the time and effort of performing an RFP that would
likely provide similar results to other local municipalities as auditing services are generally
very similar. Once the RFP results are known, I will come back to this committee and
Village Board for approval of selection and new contract.
Motion to recommend to Village Board to allow the Village to piggy-back off the results
of the combined City of Green Bay, Green Bay Water Utility and Green Bay Transit RFP.
AYES-Selk and Zirbel. NOES-M Williams
RESULT: RECOMMEND APPROVAL AT VILLAGE [2 TO 1]
AYES: Tom Selk, Chris Zirbel
NAYS: Mark W. Williams
EXCUSED: Michael J. Malcheski, Allyson Brunette
5. Investment Report
Greg Wenholz gave an update on the general fund and utility fund investments.
5.a
Packet Pg. 5
Min
ute
s A
ccep
tan
ce:
Min
ute
s o
f S
ep 1
5, 2
020
5:30
PM
(A
ctio
n o
n t
he
Min
ute
s)
Minutes Finance & Personnel Committee September 15, 2020
Village of Ashwaubenon Page 4
RESULT: INFORMATIONAL ONLY
6. Discussion and Possible Action on Village Clerk Job Description and Job Posting
Tony Wachewicz stated that as a follow-up to the recent Charter Ordinance adopted
by the Committee and Village Board to transition the Village Clerk-Treasurer position
from an elected to an appointed position, attached is a revised job description with
various other clean-up changes for clarity.
Motion to approve the Village Clerk revised job description to include under experience
"to include a government setting including election experience preferred" and begin
the hiring process.
RESULT: APPROVED [UNANIMOUS]
MOVER: Tom Selk
SECONDER: Chris Zirbel, Village Trustee
AYES: Mark W. Williams, Tom Selk, Chris Zirbel
EXCUSED: Michael J. Malcheski, Allyson Brunette
8. Items for Next Agenda
No items for the next agenda.
9. Adjourn
Motion to adjourn the September 15, 2020 Finance and Personnel meeting at 6:31 pm.
RESULT: APPROVED [UNANIMOUS]
MOVER: Tom Selk
SECONDER: Chris Zirbel, Village Trustee
AYES: Mark W. Williams, Tom Selk, Chris Zirbel
EXCUSED: Michael J. Malcheski, Allyson Brunette
5.a
Packet Pg. 6
Min
ute
s A
ccep
tan
ce:
Min
ute
s o
f S
ep 1
5, 2
020
5:30
PM
(A
ctio
n o
n t
he
Min
ute
s)
Finance & Personnel Committee
Department: Public Safety January 19, 2021 05:30 PM Initiator: Brian Uhl Category: Agreement
Agenda No. a Appearance: No
Action on Repayment Agreements
FULL EXPLANATION:
Because there is a substantial financial commitment when hiring new officers, I believe we should protect ourselves by having new hires sign pre-employment agreements to reimburse the village for these expenses should their employment be terminated within three or five years if they are sent to an academy.
MONETARY IMPACT:
BUDGETED:
RECOMMENDATION:
My recommendation is for the Finance & Personnel Committee to approve the implementation of 3-year and 5-year Repayment Agreements for new hires that are sent to an academy approve and forward to Village Board for final approval. ATTACHMENTS:
• APS 3 year Repayment Agreement (PDF)
• APS 5 year Repayment Agreement (PDF)
7.a
Packet Pg. 7
Three-Year Repayment Agreement – Village of Ashwaubenon
Page 1 of 2
VILLAGE OF ASHWAUBENON
THREE-YEAR REPAYMENT AGREEMENT
AGREEMENT entered into on this ___ day of ___, 201_ (“Agreement Date”), between the
Village of Ashwaubenon (“Village”), and __________ (“Applicant”).
1. Applicant has filed an application seeking employment with the Village and, having been
approved by the Village for further consideration during the hiring process, hereby reaffirms said
application upon the terms and conditions of this agreement.
2. Applicant acknowledges that the Village incurs substantial expense in the form of time,
effort, and money in the screening, testing, and examinations of applicants seeking employment and
additional expenses are incurred by the Village in training, equipping the individual with uniforms and
specialty gear once the individual becomes an employee of the Village, and other costs associated with
training, collectively, which will likely and substantially exceed $7,500.00.
3. In consideration for the Village considering Applicant for employment and incurring
substantial expenses for Applicant, Applicant hereby agrees, covenants and warrants that in the event
Applicant completes the screening process conducted by the Village and is offered and accepts
employment by the Village, then Applicant will reimburse the Village for the costs associated with
Applicant’s pre-employment medical examination, pre-employment drug testing, pre-employment
psychological examination, State of Wisconsin required training, costs of training approved by the
Director of Public Safety for Applicant prior to and during Applicant’s employment, and Public Safety
uniforms and equipment issued to Applicant subsequent to the execution of this Agreement up to a
maximum of $8,000.00 (“Reimbursement Amount”) if Applicant terminates employment for any reason
within three years of the date of hire by the Village. The Reimbursement Amount does not and shall not
include amounts paid to Applicant as wages. Immediately as of the effective date of termination,
Applicant shall owe the Village the Reimbursement Amount as determined according to the following
schedule:
A. Termination within one year after the date of hire
Amount owed to the Village: The full Reimbursement Amount
B. Termination after one year and before two years the date of hire
Amount owed to the Village: two-thirds of the full Reimbursement Amount
C. Termination after two years and before three years of the date of hire
Amount owed to the Village: one-third of the full Reimbursement Amount
D. Termination after three years of the date of hire
Amount owed to the Village: None
4. Exceptions to Repayment. Notwithstanding anything to the contrary contained herein, an
approved leave of absence caused by medical, military, or other approved reasons shall not be deemed a
termination of employment for the purposes of this Agreement. However, if any such leave of absence
is granted by the Village, then this Agreement shall be deemed to automatically extend accordingly
7.a.a
Packet Pg. 8
Att
ach
men
t: A
PS
3 y
ear
Rep
aym
ent
Ag
reem
ent
(45
45 :
Rep
aym
ent
Ag
reem
ents
)
Three-Year Repayment Agreement – Village of Ashwaubenon
Page 2 of 2
beyond the three-year timeframe of the Agreement Date covered hereby to include the timeframe
corresponding with the period of leave and the repayment timeframes in Section 3.A.–D. shall also
extend based on when the leave is used to include the timeframe corresponding with the period of leave.
5. Applicant hereby agrees that any Reimbursement Amount which may be due and owing
the Village under the terms of this Agreement may be deducted from the Applicant’s final paychecks
provided Applicant’s paychecks shall include all minimum and overtime wages as required under
applicable state and federal law. If the residual Reimbursement Amount from Applicant’s final
paycheck is insufficient to cover the amounts due and owing to the Village, or if Applicant is not
otherwise entitled to a paycheck, then Applicant shall be personally responsible for all monies due and
owing the Village under this Agreement and shall remit such payment within thirty days to the Village
following the termination date. In the event Applicant breaches his or her obligations to reimburse the
Village under this Agreement, the Village shall be entitled to institute legal proceedings in any court of
competent jurisdiction for the collection of the Reimbursement Amount due, and Applicant stipulates
that the Village shall be owed such Reimbursement Amount due plus interest at the rate eight-percent
(“8%”) per annum, and Applicant shall pay the Village’s reasonable attorneys’ fees and costs incurred in
enforcing this Agreement.
6. The Parties acknowledge that the obligations under the Agreement may be waived at the
sole discretion of the Village upon written request by the Applicant to the Village Board and that said
decision by the Village Board shall be final and binding on the parties. Applicant acknowledges that
Applicant’s failure to agree to the terms agreed by the parties shall result in the Village no longer
considering the Applicant for employment by the Village. If for any reason a court of competent
jurisdiction finds any provision of this Agreement to be illegal or unenforceable, the offending provision
will be deemed amended or deleted to the extent necessary to conform to the applicable law and for the
benefit of the Village.
IN WITNESS WHEREOF, the parties have duly executed this Agreement.
By: _________________________________ ________________________
Applicant Date
Approved by the Village Board of the Village of Ashwaubenon
By:
On Behalf of the Village of Ashwaubenon Date
Attestation:
Village Clerk Date
7.a.a
Packet Pg. 9
Att
ach
men
t: A
PS
3 y
ear
Rep
aym
ent
Ag
reem
ent
(45
45 :
Rep
aym
ent
Ag
reem
ents
)
Five-Year Repayment Agreement – Village of Ashwaubenon
Page 1 of 2
VILLAGE OF ASHWAUBENON
FIVE-YEAR REPAYMENT AGREEMENT
AGREEMENT entered into on this day of ________, __, 201_ (“Agreement Date”), between the
Village of Ashwaubenon (“Village”), and __________(“Applicant”).
1. Applicant has filed an application seeking employment with the Village and, having been
approved by the Village for further consideration during the hiring process, hereby reaffirms said
application upon the terms and conditions of this agreement.
2. Applicant acknowledges that the Village incurs substantial expense in the form of time,
effort, and money in the screening, testing, and examinations of applicants seeking employment and
additional expenses are incurred by the Village in Police and/or Fire Academy training, department-
authorized training, equipping the individual with uniforms and specialty gear once the individual
becomes an employee of the Village, and other costs associated with training, collectively, which will
likely and substantially exceed $9,500.00.
3. In consideration for the Village considering Applicant for employment and incurring
substantial expenses for Applicant, Applicant hereby agrees, covenants and warrants that in the event
Applicant completes the screening process conducted by the Village and is offered and accepts
employment by the Village, then Applicant will reimburse the Village for the costs associated with
Applicant’s pre-employment medical examination, pre-employment drug testing, pre-employment
psychological examination, Police and/or Fire Academy training, State of Wisconsin required training,
costs of training approved by the Director of Public Safety for Applicant prior to and during Applicant’s
employment, and Public Safety uniforms and equipment issued to Applicant subsequent to the execution
of this Agreement up to a maximum of $9,999.00 (“Reimbursement Amount”) if Applicant terminates
employment for any reason within five years of the date of hire by the Village. The Reimbursement
Amount does not and shall not include amounts paid to Applicant as wages. Immediately as of the
effective date of termination, Applicant shall owe the Village the Reimbursement Amount as determined
according to the following schedule:
A. Termination within one year after the date of hire
Amount owed to the Village: The full Reimbursement Amount
B. Termination after one year and before two years the date of hire
Amount owed to the Village: 80% of the full Reimbursement Amount
C. Termination after two years and before three years the date of hire
Amount owed to the Village: 60% of the full Reimbursement Amount
D. Termination after three years and before four years the date of hire
Amount owed to the Village: 40% of the full Reimbursement Amount
E. Termination after four years and before five years the date of hire
Amount owed to the Village: 20% of the full Reimbursement Amount
7.a.b
Packet Pg. 10
Att
ach
men
t: A
PS
5 y
ear
Rep
aym
ent
Ag
reem
ent
(45
45 :
Rep
aym
ent
Ag
reem
ents
)
Five-Year Repayment Agreement – Village of Ashwaubenon
Page 2 of 2
F. Termination after five years of the date of hire
Amount owed to the Village: None
4. Exceptions to Repayment. Notwithstanding anything to the contrary contained herein, an
approved leave of absence caused by medical, military, or other approved reasons shall not be deemed a
termination of employment for the purposes of this Agreement. However, if any such leave of absence
is granted by the Village, then this Agreement shall be deemed to automatically extend accordingly
beyond the five-year timeframe of the Agreement Date covered hereby to include the timeframe
corresponding with the period of leave and the repayment timeframes in Section 3.A.–F. shall also
extend based on when the leave is used to include the timeframe corresponding with the period of leave.
5. Applicant hereby agrees that any Reimbursement Amount which may be due and owing
the Village under the terms of this Agreement may be deducted from the Applicant’s final paychecks,
provided Applicant’s paychecks shall include all minimum and overtime wages as required under
applicable state and federal law. If the residual Reimbursement Amount from Applicant’s final
paycheck is insufficient to cover the amounts due and owing to the Village, or if Applicant is not
otherwise entitled to a paycheck, then Applicant shall be personally responsible for all monies due and
owing the Village under this Agreement and shall remit such payment within thirty days to the Village
following the termination date. In the event Applicant breaches his or her obligations to reimburse the
Village under this Agreement, the Village shall be entitled to institute legal proceedings in any court of
competent jurisdiction for the collection of the Reimbursement Amount due, and Applicant stipulates
that the Village shall be owed such Reimbursement Amount due plus interest at the rate eight-percent
(“8%”) per annum, and Applicant shall pay the Village’s reasonable attorneys’ fees and costs incurred in
enforcing this Agreement.
6. The Parties acknowledge that the obligations under the Agreement may be waived at the
sole discretion of the Village upon written request by the Applicant to the Village Board and that said
decision by the Village Board shall be final and binding on the parties. Applicant acknowledges that
Applicant’s failure to agree to the terms agreed by the parties shall result in the Village no longer
considering the Applicant for employment by the Village. If for any reason a court of competent
jurisdiction finds any provision of this Agreement to be illegal or unenforceable, the offending provision
will be deemed amended or deleted to the extent necessary to conform to the applicable law and for the
benefit of the Village.
IN WITNESS WHEREOF, the parties have duly executed this Agreement.
By: _________________________________ ________________________
Applicant Date
Approved by the Village Board of the Village of Ashwaubenon
By:
On Behalf of the Village of Ashwaubenon Date
Attestation:
Village Clerk Date
7.a.b
Packet Pg. 11
Att
ach
men
t: A
PS
5 y
ear
Rep
aym
ent
Ag
reem
ent
(45
45 :
Rep
aym
ent
Ag
reem
ents
)
Finance & Personnel Committee
Department: Finance January 19, 2021 05:30 PM Initiator: Greg Wenholz Category: Department Report
Agenda No. b Appearance: No
Investment Report
FULL EXPLANATION: The Village and Utility investment portfolios end the year with respective
rates of return at 2.49% and 2.32%. Overall, the portfolios has improved in 2019 and were on
pace to outperform 2019 rates until Covid hit. There was a bit of an impact lag but the portfolios
have slowly declined through the end of the year. Overall, the return is still positive considering
bank and CD rates are much lower. The expectation is for the portfolios to level off and even
increase in 2021.
MONETARY IMPACT:
BUDGETED:
RECOMMENDATION: Information Only.
ATTACHMENTS:
• Investment Interest (PDF)
7.b
Packet Pg. 12
Village of Ashwaubenon Investment Summary
GENERAL FUNDDec 2020
YTD 2019 2018 2017 2016 2015 2014 2013 2012
Beginning Balance 5,072,774.94$ 4,912,220.00$ 4,841,697.56$ 4,814,489.48$ 4,781,300.76$ 4,752,065.31$ 4,717,796.38$ 4,713,196.75$ -$
Contributions - - - - - - - - 4,702,826.03
Interest Income 119,736.31 136,722.68 124,156.03 119,917.70 87,048.71 43,202.83 71,593.43 60,913.59 29,145.21
Purchased Income (4,506.94) (10,583.45) (8,712.86) (3,239.25) (9,340.42) (9,281.15) (7,271.96) (7,645.28) (16,637.95)
Fees/Expenses (17,516.98) (17,014.13) (16,548.42) (16,518.22) (16,480.53) (16,347.69) (16,231.07) (16,233.85) (9,584.10)
Non-Cash Activity (15,335.43) (23,710.76) (31,960.19) (49,452.73) (20,305.49) - - - -
Realized Gains/(Losses) 2,224.23 1,501.86 - 0.02 (19,278.56) (4,366.39) (5,727.25) (9,598.51) (627.80)
Change in Accrued Income 1,841.44 86.27 551.74 (3,459.16) 2,508.30 2,314.43 449.62 (242.14) 24,777.79
Unrealized Appreciation/(Depreciation) 40,034.15 73,552.47 3,036.14 (20,040.28) 9,036.71 13,713.42 (8,543.84) (22,594.18) (16,702.43)
Net Changes 126,476.78 160,554.94 70,522.44 27,208.08 33,188.72 29,235.45 34,268.93 4,599.63 4,713,196.75
Ending Balance 5,199,251.72$ 5,072,774.94$ 4,912,220.00$ 4,841,697.56$ 4,814,489.48$ 4,781,300.76$ 4,752,065.31$ 4,717,796.38$ 4,713,196.75$
Interest Income Rate of Return 2.36% 2.78% 2.56% 2.49% 1.82% 0.91% 1.52% 1.29% 0.62%
Total Net Changes Rate of Return 2.49% 3.27% 1.46% 0.57% 0.69% 0.62% 0.73% 0.10% 0.22%
Investment Life Rate of Return 10.56% 7.87% 4.45% 2.95% 2.37% 1.67% 1.05% 0.32% 0.22%
UTILITY FUNDSDec 2020
YTD 2019 2018 2017 2016 2015 2014 2013 2012
Beginning Balance 2,464,492.73$ 2,389,871.60$ 2,355,255.84$ 2,341,697.79$ 2,326,773.64$ 2,312,801.04$ 2,295,739.41$ 2,293,244.06$ -$
Contributions - - - - - - - - 2,288,567.42
Interest Income 59,158.56 64,220.32 58,342.04 55,756.67 41,634.58 19,343.45 34,116.25 30,149.96 14,160.17
Purchased Income (2,583.69) (4,940.33) (4,614.04) (1,723.67) (4,636.27) (3,659.44) (2,796.55) (3,809.52) (8,269.67)
Fees/Expenses (8,607.35) (8,370.91) (8,154.70) (8,140.13) (8,119.07) (8,057.91) (8,002.68) (8,000.60) (4,722.83)
Non-Cash Activity (8,787.43) (11,983.90) (12,766.77) (20,132.50) (8,362.90) - - - -
Realized Gains/(Losses) (18.62) 927.47 - 84.72 (9,455.18) (2,500.81) (2,938.13) (4,541.71) (308.00)
Change in Accrued Income (1,547.97) 1,185.50 1,089.82 (1,373.51) 495.50 1,781.36 (0.79) (673.78) 12,346.98
Unrealized Appreciation/(Depreciation) 19,478.92 33,582.98 719.41 (10,913.53) 3,367.49 7,065.95 (3,316.47) (10,629.00) (8,530.01)
Net Changes 57,092.42 74,621.13 34,615.76 13,558.05 14,924.15 13,972.60 17,061.63 2,495.35 2,293,244.06
Ending Balance 2,521,585.15$ 2,464,492.73$ 2,389,871.60$ 2,355,255.84$ 2,341,697.79$ 2,326,773.64$ 2,312,801.04$ 2,295,739.41$ 2,293,244.06$
Interest Income Rate of Return 2.40% 2.69% 2.48% 2.38% 1.79% 0.84% 1.49% 1.31% 0.62%
Total Net Changes Rate of Return 2.32% 3.12% 1.47% 0.58% 0.64% 0.60% 0.74% 0.11% 0.20%
Investment Life Rate of Return 10.18% 7.69% 4.43% 2.91% 2.32% 1.67% 1.06% 0.31% 0.20%
7.b.a
Packet Pg. 13
Att
ach
men
t: In
vest
men
t In
tere
st (
4550
: In
vest
men
t R
epo
rt)