Loading...
HomeMy WebLinkAboutPacket - 12/01/2014 - City CouncilM CA.RT OF TNG FOX PRIVWX A , 1 REGULAR CITY COUNCIL MEETING Monday, December 1, 2014, 7:00 PM 1. Call to Order 2. Roll Call 3. Pledge of Allegiance 4. City of McHenry Mission Statement 5. Presentation: CHARACTER COUNTS! Recognition Awards 6. Public Input Session: 10 Minute Limitation 7. Consent Agenda: A. Transmittal of FY 14/15, Second Quarterly Budget Report; B. Approval of List of Bills 8. Recommendation to approve 2015 Health Insurance Coverage: 1) revised Blue Cross Blue Shield PPO & HRA, and renew HMO plans for health coverage in the amount of $1,783,214.04; 2) revised in-house deductibles for HRA plan in the amount of $92,500; 3) Blue Cross Blue Shield PPO Dental Plan in the amount of $103,710.24; 4) renew VSP Vision Plan for the amount of $11,152.80; and 5) implementation of "Opt -Out" program for medical insurance coverage. 9. Resolution setting property tax levy request for 2014 at $4,850,335, representing a 1.9% increase; and establish the date of December 15, 2014 to conduct a public hearing to consider approval of the properly tax levy. 10. Mayor Statement and Reports 11. Committee Reports 12. Staff Reports 13. Future Agenda Items 14. Adjournment The City of McHenry is dedicated to providing its citizens, businesses, and visitors with the highest quality of programs and services in acustomer-oriented, efficient, and ftscally responsible manner. PRESENTATION TO: McHenry City Council FROM: Susan E. Low, Mayor FOR: December 1, 2014 Regular City Council meeting RE: CHARACTER COUNTS! Recognition Awards The McHenry Area CHARACTER COUNTS! Coalition will present Recognition Awards to the Lemonade Brigade members Aubrey Hennig, Baylon Diebold, and Morgan Lomonacao for their outstanding character. �!?( t�7f_'i�f7%�4�.�.'i,�Z 71t) LS:7�C'.Z'f?L'LXfC:C�ffj �31'(7'J7�C�CYL4'!fS`G'ZiL_%1rS, bZ?J?71GS�e'S, fLl.<']!!7S1/C)7 ,S l��t f!'tff?L�%iZ�%i.',St(]16C7�71 L�Uf�U'1'U�17'c:l!1?S`Cfl1C� 5`el'l%ICZ3S 772 L' C1L5'IOi?tL'T"-f,>7"idlt iP%�, Lfj'tClt?.Y?Z, LL?2:1'fi,SL'ifi'��' 1'GS�r)017Sfh18 !<?Ci/27?t'-7". Office of Finance & Accounting Carolyn Lynch, Director McHenry Municipal Center 333 Green Street McHenry, Illinois 60050 Phone: (815) 363-2100 Fax: (815) 363-2119 www.ci.mchenry.il.us CONSENT AGENDA SUPPLEMENT DATE: December 1, 2014 TO: Mayor and City Council FROM: Carolyn Lynch, Finance Director RE: Transmittal of FY14/15 Budget —Quarterly Report ATTACHMENTS: FY14/15 Quarterly Report The City Administration is pleased to be able to transmit the referenced report for Council's review and information. It is important for the City Council to receive regular updates regarding the state of the city's overall finances. This report to be provided on a quarterly basis in the months of August, November, and February and annually each May will help ensure that City Administration and Council can discuss the status of the budget throughout the fiscal year rather than only when the budget is being developed and approved. The quarterly report presented will help City Administration develop future budgets and gives departments areas to watch during the fiscal year. Hopefully Council will find the report informative and useful. City of McHenry Revenues, Expenditures and Transfers Budget Vs. Actual 2"d Quarter 2014 — (August 1, 2014 — October 31, 2014) Overview For the 2014/15 fiscal year all departments were asked to keep the budget status quo as revenues projections were cautiously adjusted based on historical trends as well as taking into consideration the financial instability of the State of Illinois. With this said, the budget is balanced and the community's program, service, capital equipment, and capital improvement needs will be met. The current national economy is holding steady and has had up and downtrends during 2014. Across the United States, the GDP grew at a 3.5% annual rate in the second quarter of 2014 after shrinking at a 2.1% annual rate in the first quarter; personal income, savings, and purchase of goods and services have also grown. Also, private companies are continuing to hire adding 214,000 jobs in October 2014. And the national unemployment rate dropped to 5.8% from 7.2% one year ago. With this positive news it is important to note that the State of Illinois is falling behind the trend in the nation but McHenry County has had a large drop in the unemployment rate. The state's unemployment rate is 6.6% and McHenry County is at 4.9% as of September 2014. There is room for optimism that things are beginning to improve, but it is important to continue to watch spending as improvements are not happening quickly and could halt at any point. The City Administration continues to monitor the City's financial position on a monthly basis in order to ensure the budget document is followed. By actively managing the finances, deficit spending can be kept to a minimum and year-end fund balance results can be predicted and deficits eliminated. Highlights of revenues and expenditures are included below. Budget vs. Actual —Revenues &Expenditures (Refer to Page 4) Overall, out of the City's 30 funds, 28 of the funds are running at levels management would- expect for the second quarter of FY14/150 The TIF fund is running above budget in expenditures due to a payment for Phase 2 of the Riverwalk which will be covered by the Riverwalk Foundation. The Developmental Escrow Fund Revenues are above budget due to a payment for a letter of credit for the VA Clinic, which most likely will be returned to the developer. Revenues by Type (Refer to Page 5) The City's revenues are on track to meet budget amounts for the fiscal year. As of the second quarter, total revenues are at 65% of the budgeted amount which is higher than the 50%expected. This is due to the fact that property tax revenues are usually received May through December with the bulk of the revenue sent from the County in June and September. About 98% of property tax revenues have been received in the second quarter, which is expected. Sales taxes were budgeted about 4.5% higher for fiscal year 201445 based on past trends and expected increases with the improving economic conditions. As of the second quarter sales taxes are running at 53% of budget. Income taxes were budgeted about 97o higher due to past trends and are running at about 697b of budget for the second quarter. It is important to note that both sales taxes and income taxes are received approximately three months after they are collected. At the end of the fiscal year the tax revenue accounts are adjusted to reflect what was actually earned for the year. This means that what the City has collected during the first quarter of fiscal year 201445 is actually earned during fiscal year 2013-14. Income taxes have also been volatile over the last couple of years due to the state's financial position; at times the payments were running four to five months behind instead of just the typical three months. For now the state is back on track, but income taxes have repeatedly been brought to the table as a source of savings for the state by limiting the amounts paid to local governments. Income tax revenues will be closely monitored over the years in case this does occur. Water and Sewer sales are ahead of the expected 50% of budget at 54%. Even with the cool and wet summer it appears that revenues are meeting expectations, but they will be watched closely throughout the year. Impact fees were budgeted low as new housing activity remains near stagnant, but are running 120% of budget for the quarter. Impact fees are over budget due to the VA Clinic and a few other current city residences that have hooked up to water and or sewer. Licenses and permits revenues are at about 71% of budget for the second quarter. These revenues are running higher than expected due to vehicle stickers, which are $160,000 of the budgeted amount and are due June 30th. Reimbursement revenues are at about 153% of budget due to a reimbursement from the State of Illinois for the Route 120/31 project. Grant revenue is at 222% of budget because the Jobs Now program grant for July 1, 2014 — June 30, 2015 was received for the Motor Fuel Tax Fund and an additional payment for this Jobs Now program was also made. A portion of this grant revenue will need to be moved to FY15-16 at the end of the fiscal year. Interest income is falling short of the expected quarterly results due to police pension investment transactions that have not been recorded as of this report date. The interest income budgeted amount was also kept very low as the interest rates have not rebounded. Revenues by Fund (Refer to page 6) General Fund revenues amount to 58% of the total revenues primarily coming from property taxes, sales taxesI income taxes, and charges for services. As of the second quarter, general fund revenues are at 69% of budget, which is expected as almost all of property taxes have been received and parks and revenue charges for services are higher during the summer months. Motor Fuel Tax Revenues are at 76% of budget due to the additional Jobs Now payment. The Tax Increment Fund revenues are at 85% of budget due to property tax receipts received during the second quarter. Capital Improvements Fund revenues are running at 83% because of the State of Illinois reimbursement for the Route 31/120 project. However, the developer contributions for the extension of Knox Drive have not been received yet. Police pension revenues are at 69% of budget due to employer contributions which are property tax receipts and almost all of total receipts have been received. All other funds' revenues are running around the expected 50% for the quarter. Page 2 of 8 Expenditure by Type (Refer to page 7) Total expenditures for the quarter were at 497o which highlights the diligence of city departments to keep expenses low throughout the entire year. Salaries represent 22% of the total expenditure budget and are only at 46% of the budgeted amount. Overtime budgets are being closely monitored and seasonal staff is through the summer season where most of the funds are spent. Benefit expenditures are at 62% of the budgeted amount due to the city's police pension contributions being at 50% of the budgeted amount. Police pension contributions are equal to the property tax receipts with the majority of the collections in June and September. Contractual expenses are over the expected 50% due to the payment for the Riverwalk that will be reimbursed by the Riverwalk Foundation. Other expenses are slightly higher than expected for the quarter at 57%. The special events expense account is at 87% of budget for the year due to most of the special events occurring during the summer months. Also, the Tax Increment Fund administrative expense account is over the quarterly budgeted amount due to paying all of the property tax increment to 1110 N. Green Street and Chain O'Lakes Brewing Company per the agreements. Debt service expenses are only at 13% of the budgeted amount as principal payments on bonds are due in December for most of the bonds. Expenditure by Fund (Refer to page 8) The total for all of the funds are running at 49% of the budgeted amount, but a few funds are over the expected 50% budget amount for the second quarter. The Tax Increment Fund is at 130% due to all of the property tax increment being paid as well as the Phase 2 Riverwalk payments. The Capital Improvements Funds is at 84% due to payments for the streets projects. The Capital Equipment Fund is at 82%. Payments for the financial and CED software have been made as well as the purchase of the stump grinder and police vehicles and equipment. The Employee Insurance Fund is at 51% of budget because seven months of insurance premiums have been paid because the City is required to pay one month in advance. A correction to the expense account is made at the end of the fiscal year to ensure only twelve payments are recorded during the current fiscal year. The Risk Management Fund is at 80% of budget because 100% of the McHenry County Municipal Risk Management Agency (MCMRMA) premium has been paid. The Police Pension Fund is at 56% due to an officer leaving and employee and employer contributions were transferred to the officer's new pension fund. Upcoming Quarters In summary, the City continues to be in a stable, fiscally conservative, financial position. Due diligence by all departments will be necessary to ensure this trend continues. Over the next few quarters, management will closely watch the water/sewer fund to see if adjustments need to be made for this fiscal year or next fiscal year to ensure positive results. A budget amendment will have to be brought to council for the Gary Lang Sales Tax Incentive as the original budgeted amount of $215,000 will be City of McHenry Revenues & Expenditures Budget vs. Actual Quarterly Report May 1, 2014 - April 30, 2015 Budget Vs. Actual -Revenues &Expenditures Net Revenues Fund FY14-15 Budget 2nd Quarter 14-15 Actual % of Budget General 181878,352 13,067,567 69.2% Tourism 130,050 101 T205 77.8 % Pageant 3,550 21203 62.1 % Band 15,000 71501 50.0% Civil Defense 51000 21500 50.0% Alarm Board 153,000 53,938 35.3% Audit 37,759 31,803 84.2% Annexation 58,200 69,614 119.6% Motor Fuel Tax 816,606 616,938 75.5% Developer Donations 133,690 173,241 129.6% TIF 401,000 341,894 85.3% Debt Service 19520,212 740,304 48.7% Recreation Center 21000 464 23.2% Special Service Area #1A 0.0% Special Service Area #4 16,847 16,847 100.0% Capital Improvements 822,600 685,905 83.4% Capital Eui ment 277,825 138,969 50.0% Water/Sewer 51438,333 2,954,269 54.3% Capital Development 122,000 131,726 108.0% Utility Improvements 16,847 10,747 63.8% Marina 519500 15,207 29.5% Employee Insurance 2,557,515 1,3021373 50.9% Risk Management 778,000 377,075 48.5 % InformationTechnology 427,597 213,810 50.0% McHenry Area Character Counts 29700 Flex 80,000 43,207 54.0% Developmental Escrow 500 32,713 6542.7 % Retained Personnel 40,000 37,301 93.3% Revolving Loan 2,050 4 0.2% Police Pension 21135,577 1,471,244 68.9% Total 34*921,610 22,643,269 64.8% Income/ Loss Fund FY14-15 Budget 2nd Quarter14-15 Actual % of Budget General 20,359 31295,908 16188.9% Tourism 35,050 51,705 147.5% Pageant 11129) Band (51457) Civil Defense 11800 41167 (231.5%) Alarm Board 108,000 14,642 13.6 % Audit 2,049 31907 190.7%) Annexation 13,200 43,438 329.1 % Motor Fuel Tax 872,354 361,866 41.5%) Developer Donations 216,700 667733 30.8 TIF 65,550 93,734 (143.0%) Debt Service 38,138 586,709 1538.4% Recreation Center 548,000 (116,876) 21.3% Special Service Area #1A Special Service Area #4 81424 Capital Improvements (1097500) (64,676 59.1 % Capital Equipment 89,304 Water/Sewer (11066,771) 545,082 51.1%) Capital Development 122,000 131,726 108.0% Utility Improvements 1/5779611 11222,790) 77.5 % Marina 51500 (12,869) (234.0% Employee Insurance 61918 11983 28.7% Risk Management 100,665 162,092 (161.0% Information Technology 43,605 McHenry Area Character Counts 140 Flex 21,356 Developmental Escrow 75,500 32,713 43.30o Retained Personnel 6,131 Revolving Loan 29050 4 0.2 % Police Pension 334,652 4659951 139.2% Total 3,686,781 3,888,851 105.5% Ex enditures FY14-15 Budget 2nd Quarter14- 15 Actual % of Budget 189857,993 91771,660 51.8% 95,000 499500 52.1 % 31550 39332 93.9% 15,000 129958 86.4% 3,200 61668 208.4 45,000 39,296 87.3 % 35,710 35,710 100.0% 45,000 26,176 58.2% 11688,960 255,072 15.1 % 350,390 106,508 30.4% 335,450 435,628 129.9% 10558,350 153,595 9.9% 550,000 117,340 0.0% 0.0 % 16,847 8,424 50.00% 932,100 750,580 80.5% 277,825 228,273 82.2% 6,505,104 21409,187 37.0% 115949458 1,233,538 77.4% 46,000 28,076 61.0% 2,550,597 11300,391 51.0 % 677,335 539,167 79.6% 4277597 170,205 39.8 % 2,560 80,000 219851 27.3% 761000 1 0.0% 40,000 43,432 108.6 0.0 % 1*800,925 1,005,293 55.8% 38,608,391 18,754,418 48.6 % City of McHenry Revenues & Expenditures Budget vs. Actual Quarterly Report May 1, 2014 -April 30, 2015 Revenues by Type Revenues FY14-15 Budget 2nd Quarter 14-15 Actual % of Budget % of Total roperoperty Taxes 5,593.456 5,459,957 97.6% 24.1 % Sales Taxes 8,306.503 4,371,300 52.6% 19.3% Income Taxes 21209,000 11514,787 68.6 % 6.7 % Other Taxes 1,396,306 748,043 53.6% 3.3% Water & Sewer Sales 5,163,085 2,806,790 54.4 % 12.4% Im act Fees 2561540 306,454 119.5 % 1,4% Fines and Fees 6451700 335,641 52.0 % 1.5 % Licenses and Permits 420,024 298,675 71.1 % 1.3 % Reimbursements 412,630 629,773 152.6 % 2.8% Char es for Services 51002,551 21672,953 53.4 % 11.8 % Grants 120,000 266,130 221.8 % 1.2 % Interest Income 496,850 8,675 1.7% 0.0% Other Revenues 4,898,965 3,224,091 65.8% 14.2% Total 34,921,610 22,643,269 64.8% 100.0% Revenues by Type 14.2 ■Property Taxes ■Sales Taxes ■Income Taxes ■ Other Taxes ■ Water & Sewer Sales ■Impact Fees ■ Fines and Fees ■ Licenses and Permits ■ Reimbursements ■Charges for Services Grants ■Interest Income Other Revenues Page 5 of 8 Ciiy of McHenry Revenues &Expenditures Budget vs. Actual � Quarterly Repoli May 1, 2014 -April 30, 2015 Revenues by Fund Fund FY14-15 Budget 2nd Quarter 14-15 Actual % of Budget % of Total General 18,878,352 13,067,567 69.2°h 57.7% Motor Fuel Tax 816,606 616,938 75.5% 2.7 TaxlncrementFinancing 401,000 341,894 85.3% 1.5% Debt Service 1,520,212 740,304 48.7% 3.3 Ca ital Im rovements 822,600 685,896 83.4°h 3.0% Ca ital E ui ment 277,825 138,969 50.0°h 0.6% Water/Sewer 5,628,680 3,111,949 55.3°h 13.7% Em loyeelnsurance 2,557,515 1,302,373 50.9% 5.8% Risk Management 778,000 377,075 48.5 % 1.7 InformationTechnolog 427,597 ' 213,810 50.0% 0.9% Police Pension 2,135,577 1,471,244 68.9% 6.5% All Other Funds 677,646 575,249 84.9% 2.5 Total 34,921,610 22,643,269 64.8% 100.0% Revenues by Fund 1a,000,000 12,000,000 10,000,000 81000,000 6,000,000 4,0001000 ■ Revenues by Fund 2,000,000 w 12 ° m -o E E w E o w m c a o LL o w w w r n w c ` N 6 2 H Y U E E X U w F- Page 6 of 8 Ciry of McHenry j Revenues &Expenditures Budget vs. Actual Quarterly Report I May 1, 2014 -April 30, 2015 I Expenditures by Type Ex enditures FY13-14 Budget 2nd Quarter 14-1'5 Actual % of Budget % of Total Salaries 10,447,942 4,793,794 45.9 % 25.6% Benefits 5,137,611 3,184,932 62.0% 17.0% Contractual 3,317,755 1,920,953 57.9% 10.2% Su lies 1,690,010 706,078 41.8% 3.8% ether 5,588,532 3,168,669 56.7% 16.9% Debt Service' 2,144,248 282,907 13.2 % 1.5 Ca ital 6,085,409 2,656,894 43.7 % 14.2% Transfers 4,196,884 2,040,192 48.6% 10.9% 38,608,391 18,754,418 48.6% 100.0% 11% Fxnanrliturac by TVnP 14 1% 26% ■Salaries ■ Benefits ■u Contractual ®Supplies �� Other �i Debt Service Capital 7% Transfers Page 7 of 8 City of McHenry Revenues &Expenditures Budget vs. Actual Quarterly Report May 1, 2014 -April 30, 2015 Expenditures by Fund Fund FY14-15 Budget 2nd Quarter 14-15 Actual % of Budget % of Total General 18,857,993 91771,660 51.8% 52.1 % MotorFuel Tax 11688,960 255,072 15.1% 1.4% Tax Increment Financing 335,450 435,628 129.9% 2.3 % Debt Service 12558,350 1531595 9.9% 0.8% Ca italImprovements 891,600 7501580 84.2% 4.0% Ca ital Equipment 277,825 228,273 82.2% 1.2 % Water/Sewer 81145,562 3,670,800 45.1% 19.6% Em to eeInsurance 2,5501597 1,300,391 51.0% 6.9% Risk Management 677,335 539,167 79.6% 2.9% Information Technology 427,597 170,205 39.8 % 0.9 % Police Pension 1,800,925 11005,293 55.8% 5.4% All Other Funds 11396,197 473,754 33.9% 2.5% Total 38,608,391 1 18,754,418 1 48.6% 100.0 % Expenditures by Fund 20,000,000 1%000,000 16,000,000 14,000,000 12,000,000 10,000,000 81000,000 ■ Expenditures by Fund 6,000,000 41000,000 2,000,000 46 \'�a+ �`c� `°e ec�s ec; s`e� ac�a aces`°c `doe �cac;Sod oAe� °Xo a, e e�ac Oa11631\ DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 1 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME - INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT # CODE -'---------- - " - '----------------- -------'-'--'-- - ----------- ---------------- --...... ------- - --'--'............. - " --------- 14110655 100 45 164B9 1000BULBS.COM M69608SUPPLIES 12/01/14 O 112114 149.09 100645,6110 1411 112114 GLJ8832 149.09 112114 14110656 610 00 610,00.5980 14110657 100 33 100.33.5370 14110658 510 32 510.32.5370 14110659 100 33 100,33,5370 14110661 510 32 S10.32.6110 14110662 510 32 . 510.32.6110 14110663 510 32 510.32.6110 14110664 510 32 510.32.6110 14110665 51D 32 510.32.6110 14110667 100 33 100.33.6110 14110660 100 45 100.45.4510 14110666 510 32 510,32.5380 14110874 XXXXX XXXXX 100.01.5320 100.02,5320 100.04.5320 100,22,5320 100430,5320 100.33.5320 100.03.5320 100.41.5320 100,44.5320 100.46.5320 100.47.5320 1077 ACE TOWING & RECOVERY TOWING SERVICES 1411 112114 GLJ8832 1108 ADAMS ENTERPRISES INC, R 7456545UPPLIES 1411 112114 GLJ8832 1106 ADAMS ENTERPRISES INC, R 745260SUPPLIES 1411 112114 GLJ8832 1106 ADAMS ENTERPRISES INC, R 744978SUPPLIES 1411 112114 GLJ8832 1258 AIRGAS SAFETY INC 9032961929SUPPLIES 1411 112114 GLJB832 1258 AIRGAS, SAFETY INC 9033254281SUPPLIES 1411 112114 GLJ8832 1258 AIRGAS SAFETY INC 9033194155SUPPLIES 1411 112114 GLJ8832 1258 AIRGAS SAFETY INC 9032820936SUPPLTES 1411 112114 GLJ8832 1258 AIRGAS SAFETY INC 9032820935SUPPLIES 1411 112114 GLJ8832 1389 ALEXANDER EQUIPMENT COMP 107680SUPPLIES 1411 112114 GLJ8832 1632 ARAMARK 15987634 EMPLOYEE UNIFORMS 1411 112114 GLJ8832 1645 ARIES INDUSTRIES INC 341415REPAIRS/MAINT 1411 112114 GLJ8832 1450 AT&T 11/1612/15PR2 PHONE LINES 1411 112514 GLJ8857 1411 112514 GLJ8857 1411 112514 GLJ6857 1411 112514 GLJ8857 1411 112514 GLJ8857 1411 112514 GLJ8857 1411 112514 GLJ8857 1411 112514 GLJ8857 1411 112514 GLJ8857 1411 112514 GLJ8857 1411 112514 GLJ8857 12/O1/14 O 112114 400,00 112114 12/O1/14 O 112114 78.30 112114 12/01/14 0 112114 10.20 112114 12f01/14 O 112114 243.88 112114 12/Ol/14 O 112114 319,93 112114 12/Ol/14 O 112114 154.79 112114 12/O1/14 O 112114 164.10 112114 12/Ol/14 O 112114 177.68 112114 12/O1/14 O 112114 123 .40 112114 12/O1/14 O 112114 239,40 112114 12/O1/14 O 112114 96.74 112114 12/O1/14 0 112114 3570.95 112114 12/O1/14 O 112514 103 .'15 112514 38.90 112514 45.39 112514 252.88 112514 38.90 112514 12.97 112514 84.29 112514 38.90 112514 6,48 112514 12.97 112514 6.49 112514 400.00 78.30 243.88 319.93 154.79 164.10 177.68 123.40 239.40 96.74 3,570.95 667.86 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 2 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM $ FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATE➢ INVENTORY it LOC UNIT COSTS PROJECT B CODE 620.00.51lO 1411 112514 GLJ8857 25.94 112514 14110875 100 XXXXX 1450 AT&T 11/1612/15ALARM CIRCUITS 100,43,5320 1411 112514 GLJ8857 100.45.5320 1411 112514 GLJ8857 14110668 100 XXXXX 1452 AT&T LONG DISTANCE LONG DISTANCE 100.01.5320 1411 112114 GLJ8832 100,22,5320 1411 112114 GLJ8832 100,33.5320 1411 112114 GLJ8832 100.41,5320 1411 112114 GLJ8832 100,45,5320 1411 112114 GLJ8832 14110669 510 32 1452 AT&T LONG DISTANCE LONG DISTANCE 510,32,5320 1411 112114 GLJ8832 14110670 100 22 1738 AUTO TECH CENTERS INC 258218SUPPLIES 100.22.5370 1411 112114 GLJ8832 14110872 100 33 2006 BAKER & SON CO, PETER 34492MB MATERIALS 100,33.6110 1411 112514 GLJ8854 14110873 510 31 2D06 BAKER & SON CO, PETER 34492MH MATERIALS 510.31.6110 1411 112514 GLJ8854 14110674 510 XXXXX 2035 HAXTER & WOODMAN 0176770 GIS MAINTENANCE 510.31.5110 1411 112114 GLJ8832 510.32.5110 1411 112114 GLJ8832 12/O1/14 O 112514 277.80 112514 212.68 112514 12/O1/14 0 112114 139.50 112114 1.44 112114 .39 112114 .87 112114 1.33 112114 12/O1/14 O 112114 1.12 112114 12/O1/14 O 112114 229.54 112114 12/Ol/14 O 112514 3907.73 112514 12/01/14 0 112514 971.46 112514 12/O1/14 O 112114 913.75 112114 5000.00 112114 19110675 100 XXXXX 2389 HLACKSTONE LANDSCAPE INC 2014E03773LANDSCAPE MAIN SERV 11/2010 12/O1/14 O 112114 100.45.5110 100.33.5110 1411 112114 1411 112114 GLJ8832 GLJ8832 1013.25 467.00 112114 112114 14110676 510 XXXXX 2389 HLACKSTONE LANDSCAPE INC 2014E03773LANDSCA2E MAINT SERVICES 510.31.511D 1411 112114 GLJ8832 14110671 100 22 100.22.5370 14110677 100 22 100.22,5370 14110678 100 22 100.22.5370 14110679 100 22 100,22.5370 2765 BUSS FORD SALES 5014676 SUPPLIES 1411 112114 GLJ8832 2765 BUSS FORD SALES 5014831 SUPPLIES 1411 112114 GLJ8832 2765 SUSS FORD SALES 5014083 SUPPLIES 1411 112114 GLJ8832 2765 BUSS FORD SALES 5014866 SUPPLIES 1411 112114 GLJ8832 12/O1/14 O 112114 375.00 112114 382.00 112114 12/O1/14 O 112114 94.62 112114 12/O1/14 O 112114 25.02 112114 12/O1/14 O 112114 342.78 112114 12/O1/14 O 112114 19.71 112114 14110876 100 41 2999 CARMICHAEL CONSTRUCTION 4982 COMMUNITY SIGN - FINAL 12/O1/14 O 112514 100.41.8800 1411 112514 GLJ8857 43248.96 112514 143.53 229.54 3,907.73 971.46 5, 913.75 1,480.25 757.00 94.62 25.02 342.78 43,248.96 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 3 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT it CODE 14110680 100 O1 3157 CENTEGRA OCCUPATIONAL HE 143069MEDICAL SERVICES 12/O1/14 O 112114 110.00 100.01.5110 1411 112114 GLJ8832 - 110.00 112114 14110681 100 01 3157 CENTEGRA OCCUPATIONAL HE 142395MEDICAL SERVICES 12/01/14 0 112114 175.75 100,01,5110 1411 112114 GLJ8832 175.75 112114 14110682 100 22 3397 CLESEN, NICHOLAS - UNIFORM ALLOWANCE 12/01/14 O 112114 266.04 100.22.4510 1411 112114 GLJ8832 266.04 112114 14110683 100 22 3515 COLLEGE OF DUPAGE-ACCTS 5296 TRAINING 12/01/14 O 112114 295.00 100,2245430 1411 112114 GLJ8832 295.00 112114 14110877 100 33 3531 COMED 10/2311/20UTILITIES 12/01/14 0 112514 273.30 100,33,5520 1411 112514 GLJ8857 273.30 112514 14110878 510 31 3531 COMED 10/2311/20UTILITIES 12/01/14 0 112514 50.61 510,31,5510 1411 112514 GLJ8857 50.61 112514 14110879 100 al 3531 COMED 10/231120 UTILITIES 12/01/14 O 112514 97.72 100,01,5510 1411 112514 GLJ8857 97.72 112514 14110880 510 XXXXX 3531 COMED 10/2311/20UTILITIES 12/01/14 0 112514 193,24 510,31,5510 1411 112514 GLJ8857 41.45 112514 510.32.5510 1411 112514 GLJ8857 151.79 112514 14110881 510 XXXXX 3565 CONSTELLATION NEWENERGY 9/25/10/22UTILITIES - 12/01/14 0 112514 25,135.98 510.31.5510 1411 112514 GLJ8857 3792,01 112514 510632,5510 1411 112514 GLJ8857 21343.97 112514 14110684 100 22 3554 COPY -RITE INC RECORDS SERVICES 12/01/14 0 112114 60.84 100,22,5110 1411 112114 GLJ8832 60.84 112114 14110685 100 01 3634 CRESCENT ELECTRIC SUPPLY 1122601830SUPPLIES 12/01/14 0 112114 319.68 100.01.6110 1411 112114 GLJ8832 319.68 112114 14110900 620 00 4144 DELL MARKETING LP XJKJ5CXP7 SUPPLIES 12/01/14 O 112514 891.23 620,00.6270 1411 112514 GLJ8857 891.23 112514 14110882 100 XXXXX 4291 DIRECT ENERGY BUSINESS 10/211119 UTILITIES 12/01/14 0 112514 118.47 100,33.5520 1411 112514 GLJ8857 86.89 112514 100.45.5510 1411 112514 GLJ8857 31.58 112514 14110686 620 00 4530 DOCUMENT IMAGING DIMENSI 250090SUPPLIES 12/01/14 0 112114 228.00 620.00.6210 1411 112114 GLJ8832 228.00 112114 14110697 100 01 4760 DURA WAX COMPANY INC, TH 374582SUPPLIES 12/01/14 0 112114 15.95 100.01.6110 1411 112114 GLJ8832 15.95 112114 14110688 100 01 4760 DURA WAX COMPANY INC, TH 374526SUPPLIES 12/01/14 O 112114 58.75 100,01,6110 1411 112114 GLJ8832 58.75 112114 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 4 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY LOC UNIT COSTS PROJECT # CODE 14110689 100 33 5107 ED'S RENTAL & SALES INC 119895-1 SUPPLIES 12/O1/14 O 112114 99.90 100,33.6110 1411 112114 GLJ8832 99,90 112114 14110884 100 45 5389 ELECTRONIC ENTRY SYSTEMS 201405234 SUPPLIES 12/01/14 O 112514 611,72 100,45*6110 1411 112514 GLJ8857 611,72 112514 14110690 100 22 6026 FAMILY TAILOR SHOP 488050UNIFORM ALLOWANCE 12/01/14 0 112114 19,00 100,22,4510 1411 112114 GLJ8832 19,00 112114 14110691 510 32 6030 FASTENAL ILMCH11587SUPPLIES 12/01/14 O 112114 40,13 510.32*6110 1411 112114 GLJ8833 40,13 112114 14110692 400 00 6170 FGM ARCHITECTS 141800.014MCHENRY REC CENTER 12/01/14 O 112114 68, 990,52 400.00,8200 1411 112114 GLJ8833 68990*52 112114 14110693 100 22 6281 FIRST AMERICAN BANK, CONTRACTUAL SERVICES 12/01/14 O 112114 44,18 100,22.5110 1411 112114 GLJ8833 44,18 112114 14110694 100 33 6293 FISCHER BROS FRESH 4455 MATERIALS 12/01/14 O 112114 650,50 100.33.6110 1411 112114 GLJ8833 650.50 112114 14110695 100 33 6293 FISCHER BROS FRESH 4477 MATERIALS 12/01/14 O 112114 713,50 100,33,6110 1411 112114 GLJ8833 713,50 112114 14110696 100 33 6293 FISCHER BROS FRESH 4393 MATERIALS 12/01/14 O 112114 518.00 100.33,6110 1411 112114 GLJ8833 518000 112114 14110697 100 33 6293 FISCHER BROS FRESH 4413 MATERIALS 12/01/14 0 112114 462,00 100,33.6110 1411 112114 GLJ6833 462,00 112114 14110698 100 33 6559 FOXCROFT MEADOWS INC 41849 MATERIALS 12/01/14 O 112114 288,00 100,33.6110 1411 112114 GLJ8833 288,00 112114 14110699 100 45 6559 FOXCROFT MEADOWS INC 41747 MATERIALS 12/01/14 0 112114 108000 100,45.6110 1411 112114 GLJ8833 108,00 112114 14110700 100 45 6559 FOXCROFT MEADOWS INC 41795 MATERIALS 12/01/14 O 112114 171,00 100,45.6110 1411 112114 GLJ8833 171,00 112114 14110701 100 45 6559 FOXCROFT MEADOWS INC 41782 MATERIALS 12/01/14 0 112114 240,00 100,45,6110 1411 112114 GLJ8833 240.00 112114 14110702 100 45 6559 FOXCROFT MEADOWS INC CM63780 MATERIALS 12/01/14 0 112114 12,00- 100.45.6110 1411 112114 GLJ8833 12v00CR 112114 14110703 620 00 6780 FUTURE LINK OF ILLINOIS 53214 INSTAGATE RENTAL 12/01/14 0 112114 510,00 620,00.5110 1411 112114 GLJ8833 510,00 112114 14110704 620 00 6780 FUTURE LINK OF ILLINOIS 53221 ENDPOINT 12/01/14 O 112114 470,45 620,00,5110 1411 112114 GLJ8833 470,45 112114 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 5 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL ➢ESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT It CODE 14110983 100 47 7001 GAIAM AMERICAS INC 100160241 SUPPLIES 12/01/14 0 112514 151,01 100,47.6110 1411 11253.4 GLJ8857 151,01 112514 14110705 100 22 7007 GALLS LLC 002667205 EMPLOYEE UNIFORMS 12/01/14 0 112414 52694 100,22,4510 1411 112414 GLJ8834 52,94 112414 14110706 100 00 7633 GLEN GALIS CONCRETE INC PWB REFUND 12/01/14 O 112414 1,500.00 100.00.3410 1411 112414 GLJ8834 1500600 112414 14110707 100 33 7633 GRAINGER 9585548697SUPPLIES 12/01/14 O 112414 108.15 100433,5370 1411 112414 GLJ8834 108,15 112414 14110708 100 33 7645 GROWER EQUIPMENT & SUPPL 56560 SUPPLIES 12/01/14 O 112414 59.14 100.33.5370 1411 112414 GLJ8834 59,14 112414 14110709 100 45 8020 HARPER, MICHAEL CLOTHING ALLOW REIMB 12/01/14 O 112414 450,00 100,45,4510 1411 112414 GLJ8834 450.00 112414 14110710 510 32 8042 HAWKINS INC 3663054 RISUPPLIES 12/01/14 0 112414 812.23 510.32.6110 1411 112414 GLJ8834 812,23 112414 14110711 510 31 8042 HAWKINS INC 3663462RI SUPPLIES 12/01/14 O 112414 2/281405 510,31,6110 1411 112414 GLJ8834 2281,05 112414 14110885 510 32 15013 H➢ SUPPLY WATERWORKS D234628 REPAIRS 12'/01/14 0 112514 1,033400 510,32.5375 1411 112514 GLJ8857 1033.00 112514 14110886 100 45 8558 HOUFF COMPANY, THE ROY 200640277 SUPPLIES 12/01/14 O 112514 373,60 100.4546110 1411 112514 GLJ8857 373,60 112514 14110712 100 33 8650 HRGREEN 95104 WARRANT STUDY CL & DARTMOOR 12/01/14 0 112414 600.00 100.33,5110 1411 112414 GLJ8834 600400 112414 14110713 270 00 8650 HRGREEN 95118 BULL VALLEY @ CURRAN 12/01/14 0 112414 10,183.50 270.00.8600 1411 112414 GLJ8834 10183,50 112414 270-BVCURRAN 14110714 440 00 8650 HRGREEN 95112 KNOX DRIVE EXT 12/01/14 O 112414 2,314.00 440.00,8600 1411 112414 GLJ8834 2314,00 112414 440-KNOXDR 14110715 580 32 8650 HRGREEN 92087 FPA NPDES PERMITTING 12/01/14 O 112414 19,000400 580.32.8500 1411 112414 GLJ8834 19000400 112414 580-SEWERCONS 14110716 580 32 8650 HRGREEN 92095 CWWTP ELECTRIC IMPROVE 12/01/14 O 112414 61835,00 580.32,8500 1411 112414 GLJ8834 6835.00 112414 580-CWWTP 14110717 580 32 8650 HRGREEN 92096 SWWTP CHLOR CONT GATE REPLACE 12/01/14 0 112414 4,831.25 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 6 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT # - CODE 580.32,8500 1411 112414 GLJ8834 4831.25 112414 580-SWWTP 14110718 740 00 8650 HRGREEN - 95103 WHITE OAKS REVIEW 12/01/14 O 112414 249.50 RETAINED PERSONNEL 740.00.5220 1411 112414 GLJ8834 249.50 112414 14110719 740 00 8650 HRGREEN 95110 BATTERY STOR SITE 12/O1/14 0 112414 1,967.00 RETAINED PERSONNEL 740,00,5220 1411 112414 GLJ8834 1967,00 112414 14110720 740 00 8650 HRGREEN 95108 VA CLINIC 12/01/14 O 112414 1,694.00 RETAINED PERSONNEL 740.00.5220 1411 112414 GLJ8834 1694.00 112414 14110721 740 00 8650 HRGREEN 95111 PATRIOT ESATTES 2014 12/O1/14 0 112414 924.00 740,00,5220 1411 112414 GLJ8834 924.00 112414 14110722 100 22 9391 ILLINOIS DIRECTOR OF 6/15-7/12 UNEMPLOYMENT PAYMENTS 12/01/14 O 112414 2,276.00 100.22.4020 1411 112414 GLJ8834 2276.00 112414 14110724 610 00 10151 JETTS HEATING & AIR INC 30522 FURNACE MAINT 12/01/14 O 112414 473.00 610,00.5960 1411 112414 GLJ8834 473.00 112414 14110725 100 22 10531 JONES, JOHN UNIFORM ALLOWANCE 12/01/14 O 112414 204.24 100.22,4510 1411 112414 GLJ8834 204.24 112414 14110726 100 47 11029 KARKI, STEVE 10/6-10/27PARKS PROGRAM INSTRUCTOR 12/01/14 O 112414 84.00 100.47.5110 1411 112414 GLJ8834 84.00 112414 14110727 100 33 11286 KIMBALL MIDWEST 3799601 SUPPLIES 12/01/14 O 112414 300.13 100,3345370 1411 112414 GLJ8834 300.13 112414 14110728 510 32 11286 KIMBALL MIDWEST 3825310 SUPPLIES 12/01/14 O 112414 777.09 510,32.5370 1411 112414 GLJ8834 777.09 112414 14110729 100 33 11286 KIMBALL MIDWEST 3838475 SUPPLIES 12/01/14 0 112414 289.05 100.33.5370 1411 112414 GLJ8834 289.05 112414 14110731 100 33 11286 KIMBALL MIDWEST 386205S SUPPLIES 12/01/14 0 112414 382.26 100,33,5370 1411 112414 GLJ8634 382.26 112414 14110732 100 33 11286 KIMBALL MIDWEST 3876460 SUPPLIES 12/01/14 0 112414 521.96 100,33,5370 1411 112414 GLJ8834 521.96 112414 14110733 100 33 11286 KIMBALL MIDWEST 38BB718 SUPPLIES 12/01/14 O 112414 310.89 100,33,5370 1411 112414 GLJ8834 327.73 112414 100.33.5370 1411 112414 GLJ8834 EARLY PAY DISCOUNT 16.84CR 112414 14110734 100 01 11301 KIWANIS CLUB OF MCHENRY 615 DUES 12/01/14 0 112414 60.00 100,01,5410 1411 112414 GLJ8834 60.00 112414 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 7 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT # CODE 14110735 100 45 12014 LAMZ, TYLER CLOTHING ALLOW REIMB 12/O1/14 O 112414 210,31 100.45.4510 1411 112414 GLJ8834 210.31 112414 14110736 100 41 12017 LANG-CADILLAC-BUICK-GMC 114869SUPPLIES 12/01/14 0 112414 38.09 100,41.5370 1411 112414 GLJ8834 38.09 112414 14110737 100 22 12017 LANG -CADILLAC-BUICK-GMC 114700SUPPLIES 12/01/14 0 112414 99.84 100,22,5370 1411 112414 GLJ8834 99,84 112414 14110901 100 22 12017 LANG-CADILLAC-BUICK-GMC 10/2014 CREDIT - SUPPLIES 12/01/14 O 112514 86.86- 100.22.5370 1411 112514 GLJ8858 86.86CR 112514 14110738 510 32 12021 LANGE, MICHAEL CLOTHING ALLOW REIM 12/01/14 0 112414 107.99 510.32.4510 1411 112414 GLJ8834 107.99 112414 14110739 100 22 1074 LEXISNEXIS 1236684201PHONES PLUS SEARCHES 12/01/14 0 112414 120.50 10042245110 1411 112414 GLJ8834 120.50 112414 14110740 100 47 12283 LIFEGUARD STORE INC, THE 241683SUPPLIES 12/01/14 0 112414 93.13 100.47,6110 1411 112414 GLJ8834 93,13 112414 14110741 740 00 7 LOITERMAN, JONATHAN B RETAIN PERSON ACCT REFUND 12/01/14 0 112414 500.00 740.00.6960 1411 112414 GLJ8834 _ 500.00 112414 14110774 100 01 14067 MCANDREWS PC, THE LAW OF 11/1-11/30TRAFFIC & ORD VIOLATIONS 12/01/14 0 112414 51175,00 100401,5230 1411 112414 GLJ8838 5175,00 112414 14110887 100 XXXXX 14068 MCAULIFF & SE ROW PC 11/2014 ADJUDICATION LAW JUDGE 12/01/14 0 112514 412.50 100,2245110 100,03,5110 1411 112514 GLJ8857 1411 112514 GLJ8857 371.25 41.25 112514 112514 14110775 100 47 14066 MCCAFFERTY, CHARITY TRAINING REIMB 12/01/14 0 112414 130.00 100.47.5430 1411 112414 GLJ8838 130.00 112414 14110776 100 33 14069 MCCANN INDUSTRIES INC 11035883 SUPPLIES 12/01/14 0 112414 359.50 100.33.5370 1411 112414 GLJ8838 359.50 112414 14110902 100 33 14069 MCCANN INDUSTRIES INC 11035006 CREDIT SUPPLIES 12/01/14 O 112614 10.00- 100.33.5370 1411 112614 GLJ8859 10.00CR 112614 14110777 510 32 14246 MCHENRY ANALYTICAL WATER 316009NITROGEN TESTING 12/01/14 0 112414 60.00 510.32.6110 1411 112414 GLJ8838 60.00 112414 14110778 510 31 14246 MCHENRY ANALYTICAL WATER 1405684 DRINKING WATER SAMPLES 12/01/14 0 112414 390.00 510,31,5110 1411 112414 GLJ8838 390.00 112414 14110779 510 32 14246 MCHENRY ANALYTICAL WATER 315953NITROGEN TESTING 12/01/14 O 112414 60.00 510.32.6110 1411 112414 GLJ8838 60.00 112414 14110780 620 00 14258 MCHENRY COUNTY RECORDER 20141120161ST QTR LAREDO BILLING 12/01/14 0 112414 250.00 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 8 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK _ ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED f INVENTORY # LOC UNIT COSR'S PROJECT # CODE ------ --- - --------- ----------------;i 620,00,5110 1411 112414 GLJ8838 250.00 112414 14110781 100 33 14266 MCHENRY FIRESTONE 21090 SUPPLIES 12/01/14 0 112414 350.26 100.33,5370 1411 112414 GLJ8838 350.26 112414 f 14110782 100 45 14269 MCHENRY POWER EQUIPMENT 122650SUPPLIES 12/01/14 0 112414 249.99 100.45.6110 1411 112414 GLJ8838 249.99 112414 _ 14110783 100 02 14278 MCHENRY SPECIALTIES 20141080 SUPPLIES 12/01/14 O 112414 90.00 100.02.6940 1411 112414 GLJ8838 90.00 112414 jf 1411078S 100 33 14285 MCHENRY TOWNSHIP ROAD DI PAINT STRIPING SERVICES 12/01/14 O 112414 8,541.20 100.33.5110 1411 112414 GLJ8838 B541.20 112414 14110786 510 32 14424 MCMASTER-CARR SUPPLY CO 17307 SUPPLIES 12/01/14 O 112414 82.05 510.32.6110 1411 112414 GLJ8838 82.05 112414 14110787 610 00 13140 MEADE INC 666785INSTALL LIGHT POLL' 12/01/14 0 112414 3,786.00 610,00,5980 1411 112414 GLJ8838 3786,00 112414 '! 14110672 510 31 13172 MEYER MATERIAL COMPANY 34492MB MATERIALS 12/01/14 V 112114 .00 14110673 100 33 13172 MEYER MATERIAL COMPANY 34492MB MATERIALS 12/01/14 V 112114 .00 14110788 510 31 13172 MEYER MATERIAL COMPANY 705301085 MATERIALS 12/01/14 0 112414 195.69 i 510,31,6110 1411 112414 GLJ8838 195.69 112414 14110789 100 45 13172 MEYER MATERIAL COMPANY 705312190 MATERIALS 12/01/14 O 112414 11116,97 100.45.6110 1411 112414 GLJ883B 1116,97 112414 14110790 510 31 13172 MEYER MATERIAL COMPANY 705293613 MATERIALS 12/01/14 O 112414 173.23 173.23 112414 510,31.6110 1411 112414 GLJ8838 'I 14110888 100 33 13172 MEYER MATERIAL COMPANY 705326877 MATERIALS 12/01/14 0 112514 84.55 100,3366110 1411 112514 GLJ8857 84.55 112514 14110791 100 33 13309 MID AMERICAN WATER OF WA 158407W SUPPLIES 12/01/14 0 112414 623.52 100,33.6110 1411 112414 GLJ8838 623.52 112414 14110792 510 32 13309 MID AMERICAN WATER OF WA 159208W SUPPLIES 12/01/14 O 112414 72.00 510.32.5375 1411 112414 GLJ8638 72.00 112414 14110889 510 32 13309 MID AMERICAN WATER OF WA 159442W SUPPLIES 12/01/14 O 112514 180.00 510432,5375 1411 112514 GLJ8857 180.00 112514 14110890 100 33 13309 MID AMERICAN WATER OF WA 159550W SUPPLIES 12/01/14 0 112514 110.00 100.33.6110 1411 112514 GLJ8857 110.00 112514 14110793 620 00 13274 MIDCO 288153PHONE INSTALLATION 12/01/14 0 112414 170.00 620.00.5320 1411 112414 GLJ8838 170.00 112414 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 9 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT # CODE --------------------- 14110784 100 22 13560 MOTOROLA SOLUTIONS - STA 1583510271SUPPLIES 12/01/14 O 112414 80.00 100.22.6110 1411 112414 GLJ8838 80,00 112414 14110794 100 22 13560 MOTOROLA SOLUTIONS - STA 1565592620STARCOM 21 NETWORK 100.22.5320 1411 112414 GLJ8838 14110795 100 XXXXX 15545 NICOR GAS 10/14-11/lUTILITIES 100.42.5510 1411 112414 GLJ8838 100.01.5510 1411 112414 GLJ8838 100,45,5510 1411 112414 GLJ8838 14110796 510 32 15545 NICOR GAS 10/1411/12UTILITIES 510,32.5510 1411 112414 GLJ8838 510.32.5510 1411 112414 GLJ8838 14110891 100 XXXXX 15545 NICOR GAS 10/1611/18UTILITIES 100,43,5510 1411 112514 GLJ8857 100.45.5510 1411 112514 GLJ6857 100,33.5515 1411 112514 GLJ8857 100.22.5510 1411 112514 GLJ8857 14110892 510 XXXXX 510.31.5510 510.32,5510 14110798 510 31 510.31.5430 14110797 100 22 100.22.5110 14110893 100 47 100.47.6110 15545 NICOR GAS 1D/1611/18UTILITIES 1411 112514 GLJ885'1 1411 112514 GLJ8857 15553 NORTH SUBURBAN WATER 11&12 2014MONTHLY MEETING 1411 112414 GLJ8838 15540 NORTHERN ILLINOIS POLICE 9809 LANGUAGE LINE 10/2014 1411 112414 GLJ8838 15521 NORTHERN ILLINOS WINTER MH2014SUPPLIES 1411 112514 GLJ8857 12/O1/14 O 112414 1822600 112414 12/Ol/14 O 112414 633.37 112414 2789,49 112414 81.61 112414 12/O1/14 O 112414 572.46 112414 1709,16 112414 12/O1/14 O 112514 79.86 112514 447.67 112514 642.89 112514 216.22 112514 12/O1/14 O 112514 232.15 112514 82.49 112514 12/Ol/14 O 112414 90.00 112414 12/O1/14 O 112414 43.20 112414 12/O1/14 O 112514 375.00 112514 14110894 100 03 15561 NWBOCA 2015 ANNUAL MEMBERSHIP 12/O1/14 0 112514 100.03.5410 1411 112514 GLJ8857 65.00 112514 14110799 510 32 16417 OLSSON ROOFING COMPNAY I 1404446 #3 FINAL BILLING ROOF REPAI 12/01/14 V 112414 14110802 510 32 510.32.8200 14110800 100 O1 100.01.5230 14110895 510 32 510.32.5375 16417 OLSSON ROOFING COMPNAY I 1404446 SWWTP - #3 FINAL BILLING 1411 112414 GLJ8838 16716 OTTOSEN BRITZ KELLY COOP 74832 LEGAL FEES 1411 112414 GLJ8838 17014 PARKSON CORPORATION AR15100999SUPPLIES 1411 112514 GLJ8857 12/01/14 O 112414 64817.90 112414 12/Ol/14 O 112414 550.00 112914 12/O1/14 0 112514 906.94 112514 14110803 100 33 2532 PETROLIANCE LLC 9551491 VEHICLE FUEL 12/O1/14 O 112414 100.33.6250 1411 112414 GLJ8838 1386.18 112414 1,a22.00 3,504.47 2,281.62 1,386.64 314.64 90.00 375,00 65.00 64,817.90 550.00 906.94 1,386.1H DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 10 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT CODE 14110804 100 03 2532 PETROLIANCE LLC 9558040 VEHICLE FUEL 12/O1/14 O 112414 20.74 100*03*6250 1411 112414 GLJB838 20.74 112414 14110805 100 03 2532 PETROLIANCE LLC 9555044 VEHICLE FUEL 12/01/14 0 112414 40,92 100,03.6250 1411 112414 GLJ8838 40,92 112414 14110806 100 33 2532 PETROLIANCE LLC 9553402 VEHICLE FUEL 12/01/14 0 112414 300,00 100433,6250 1411 112414 GLJ8838 300600 112414 14110807 510 32 2532 PETROLIANCE LLC 9551488 VEHICLE FUEL 12/01/14 0 112414 143,11 510,32*6250 1411 112414 GLJ8838 143.11 112414 14110808 510 31 2532 PETROLIANCE LLC 9551489 VEHICLE FUEL 12/01/14 0 112414 210,83 510.31.6250 1411 112414 GLJ8838 210,83 112414 1411OB09 100 22 2532 PETROLIANCE LLC 9491213 VEHICLE FUEL 12/01/14 0 112414 2178S,17 100,22,6250 1411 112414 GLJB838 2785.17 112414 14110810 100 22 2532 PETROLIANCE LLC 9551492 VEHICLE FUEL 12/01/14 0 112414 lt407,51 100,22.6250 1411 112414 GLJ8838 1407.51 112414 14110811 100 XXXXX 2532 PETROLIANCE LLC 9555105 VEHICLE FUEL 12/01/14 0 112414 93,47 100,0146250 100,03.6250 1411 1411 112414 GLJ8838 112414 GLJ8838 37,78 55.69 112414 112414 14110812 100 45 2532 PETROLIANCE LLC 9555033 VEHICLE FUEL 12/01/14 0 112414 65.70 100.45,6250 1411 112414 GLJ8838 65.70 112414 14110813 100 45 2532 PETROLIANCE LLC 9555046 VEHICLE FUEL 12/01/14 0 112414 174,53 100,45*6250 1411 112414 GLJ8838 174,53 112414 14110814 100 45 2532 PETROLIANCE LLC 9558043 VEHICLE FUEL 12/01/14 O 112414 278.69 100,45.6250 1411 112414 GLJ8838 278,69 112414 1411OBlS 100 22 2532 PETROLIANCE LLC 9558045 VEHICLE FUEL 12/01/14 0 112414 2,068,85 100,22,6250 1411 112414 GLJ8838 2068,85 112414 14110816 100 22 2532 PETROLIANCE LLC 9555110 VEHICLE FUEL 12/01/14 0 112414 2,082,34 100,22,6250 1411. 112414 GLJ8838 2082e34 112414 14110817 100 22 2532 PETROLIANCE LLC 9555048 VEHICLE FUEL 12/01/14 0 112414 11079*56 100,22,6250 1411 112414 GLJ8838 1079.56 112414 14110818 100 22 17154 PETTIBONE & CO, P F 31818 EMPLOYEE UNIFORMS 12/01/14 0 112414 34.99 100.22.4510 1411 112414 GLJ8838 34499 112414 14110819 100 22 17154 PETTIBONE & CO, P F 31909 EMPLOYEE UNIFORMS 12/01/14 0 112414 18.00 100.22.4510 1411 112414 GLJ8838 18.00 112414 14110820 100 22 17154 PETTIBONE & CO, P F 31915 SUPPLIES 12/01/14 0 112414 11050*42 DATE 12/01/2014 08:08 AM CITY OF MCHENRY LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION INVENTORY # LOC UNIT COSTS PROJECT # CODE 100.22.6210 1411 112414 GLJ8838 PAGE 11 DATE STAT ACCR DT AMOUNT CHECK AMOUNT ACCR DT LIQUIDATED 1050.42 112414 14110821 100 22 17154 PETTIBONE & CO, P F 31860 EMPLOYEE UNIFORMS 12 /Ol/14 O 112414 18.00 100,22,4510 1411 112414 GLJ8838 18.00 112414 14110822 100 45 19028 PITEL SEPTIC INC 11164 PORTABLE TOILET RENTAL 12/01/14 0 112414 450.00 10/25-11/25/14 100.45.5110 1411 112414 GLJ8838 450.00 112414 14110823 100 XXXXX 17295 PITNEY BOWES INC 538734POSTAGE METER SUPPLIES 12/01/14 0 112414 220,87 100.0165310 1411 112414 GLJ8838 31.56 112414 100,0245310 1411 112414 GLJ8838 31.56 112414 100.03.5310 1411 112414 GLJ8836 31.55 112414 100.04.5310 1411 112414 GLJ8838 31.55 112414 100.22,5310 1411 112414 GLJ8838 31,55 112414 100,30.5310 1411 112414 GLJ8838 31.55 112414 10044145310 1411 112414 GLJ8838 31.55 112414 14110824 510 XXXXX 17295 PITNEY BOWES INC 538734POSTAGE METER SUPPLIES 12/01/14 O 112414 63.10 510.31,5310 1411 112414 GLJ8838 31,55 112414 51043245310 1411 112414 GLJ8838 31,55 112414 14110825 100 46 17550 POSTMASTER MCHENRY IL SUPPLIES 12/01/14 O 112414 78,40 100,46.6920 1411 112414 GLJ8838 78,40 112414 14110826 100 XXXXX 19170 RESERVE ACCOUNT MAILING MACHINE POSTAGE 12/01/14 0 112414 648,78 100.01.5310 1411 112414 GLJ8838 9,60 112414 100,02,5310 1411 112414 GLJ8838 14,07 112414 100.03.5310 1411 112414 GLJ8838 75,50 112414 100,04.5310 1411 112414 GLJ8838 258.15 112414 100.22.5310 1411 112414 GLJ8838 178,73 112414 100430sS310 1411 112414 GLJ883B 1.67 112414 100,41,5310 1411 112414 GLJ8838 111.06 112414 14110827 510 31 19170 RESERVE ACCOUNT MAILING MACHINE POSTAGE 12/01/14 O 112414 335.73 510.31.5310 1411 112414 GLJ8838 335.73 112414 14110828 100 22 19176 REX 24/7 TOWING 2839 TOWING SERVICES 12/01/14 O 112414 40,00 100,22.5110 1411 112414 GLJ8838 40.00 112414 14110896 100 XXXXX 17158 ROBERTS, PATRICIA J 5/21-7/20 PARKS PROGRAM INSTRUCTOR 12/01/14 0 112514 480.00 100.42.5430 1411 112514 GLJ8857 212,00 112514 100,43,5430 1411 112514 GLJ8857 184,00 112514 100,46,5430 1411 112514 GLJ8857 42,00 112514 100.47.5430 1411 112514 GLJ8657 42.00 112514 14110843 100 01 20150 SECRETARY OF STATE CONF PLATE RENEWALS 12/01/14 0 112414 202,00 100.01.6940 1411 112414 GLJOS42 202.00 112414 14110844 100 22 20311 SIRCHIE FINGER PRINT LAB 0186463—INSUPPLIES 12/01/14 0 112414 137,99 100.22,6210 1411 112414 GLJ8842 137,99 112414 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 12 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT # CODE 14110845 100 03 100,03.5110 19110846 100 03 100,03,5110 14110847 620 00 620.00.6210 14110848 100 O1 100,01,5110 14110849 100 33 100,3345115 14110850 620 00 620.00.5110 20707 STAN'S FINANCIAL SERVICE 308792COPIER METER READING 1411 112414 GLJB842 20707 STAN'S FINANCIAL SERVICE 308722COPIER METER READING 1411 112414 GLJ8842 20707 STAN'S FINANCIAL SERVICE 308793COPIER METER READING 1411 112414 GLJ8842 20707 STAN'S FINANCIAL SERVICE 30B724COPIER METER READING 1411 112414 GLJ8842 20707 STAN'S FINANCIAL SERVICE 308804COPIER METER READING 1411 112414 GLJ8842 20707 STAN'S FINANCIAL SERVICE 308778INTERNET 1411 112414 GLJ8842 14110851 100 XXXXX 20711 STAPLES ADVANTAGE 803208D2095UPPLIES 100.00.6210 1411 112414 GLJ8842 100,41,6210 1411 112414 GLJ8842 100.04.6210 1411 112414 GLJ8842 100.22.6210 1411 112414 GLJ8842 100,30,6210 1411 112414 GLJ8842 14110852 lU0 00 100.00.6210 14110853 510 32 510.32.6210 14110897 100 04 100.04.6210 14110723 100 33 100.33.5110 14110854 100 22 100.22.5370 14110855 100 22 100.22.5370 14110898 100 22 100.22.5370 14110699 100 46 100.46.5110 8032080209SUPPLIES 20711 STAPLES ADVANTAGE 1411 112414 GLJ8842 20711 STAPLES ADVANTAGE 80320802095UPPLIES 1411 112414 GLJ8892 20711 STAPLES ADVANTAGE 8032171671SUPPLIES 1411 112514 GLJ8857 20714 STATE TREASURER IDOT 41943 CONTRACTURAL SERVICES 1411 112414 GLJ8834 20747 SUNNYSIDE COMPANY 72194 VEHICLE REPAIRS 1411 112514 GLJ6843 20747 SUNNYSIDE COMPANY 173894VEHICLE REPAIRS 1411 112514 GLJ8843 20747 SUNNYSIDE COMPANY 173904CREDIT SUPPLIES 1411 112514 GLJ8857 21535 TONYAN, LUCY FALL 2014 PARKS PROGRAM INSTRUCTOR 1411 112514 GLJ8857 12/O1/14 O 112414 79.92 79.92 112414 12/O1/14 O 112414 1,336.32 1336.32 112414 12/O1/14 O 112414 214.59 214.59 112414 12/O1/14 O 112414 393.32 393.32 112414 12/Ol/14 0 112414 495.00 495.00 112414 12/O1/14 O 112414 179.00 179.00 112414 12/O1/14 O 112414 59.57- 900.70CR 112414 50.98CR 112414 687.67 112414 192.87 112414 11.57 112414 12 /O1/14 O 112414 16.09 18.09 112414 12/O1/14 O 112414 59.57 59.57 112414 12/O1/14 O 112514 167.50 167.50 112514 12/O1/14 O 112914 51997.33 5997.33 112414 12/O1/14 O 112514 245.07 245.07 112514 12/01/14 O 112514 418.75 418.75 112514 12/O1/14 O 112514 40.00- 40.000R 112514 12/O1/14 O 112514 756.00 756.00 112514 14110856 100 22 21538 TOPS IN DOG TRAINING COR 15885 SUPPLIES 12/O1/14 0 112514 299.99 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 13 LIST OF BILLS COUNCIL MEETING 12/1/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOIINT CHECK ACCOUNT P.O. PERIOD DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT # CODE 100,22#6310 1411 112514 GLJ8843 299,99 112514 14110857 450 00 21877 TYLER TECHNOLOGIES 025-111458FINANCE SOFTWARE 12/O1/14 O 112514 4, 445.7D 450.00.8300 1411 112514 GLJ8843 4445.70 112514 14110858 100 22 22396 ULTRA STROBE COMMUNICATI 11460 RADIO INSTALLATION 12/O1/14 O 112514 99.00 100,22,5370 1411 112514 GLJ8843 99.00 112514 14110859 100 22 22396 ULTRA STROBE COMMUNICATI 11461 RADIO INSTALLATION 12/O1/14 O 112514 99.00 100422,5370 1411 112514 GLJ8843 99.00 112514 19110860 100 22 22396 ULTRA STROBE COMMUNICATI 11507 RADIO INSTALLATION 12/O1/14 O 112514 150.00 100,22,5370 1411 112514 GLJ8843 150.00 112514 14110861 100 22 22396 ULTRA STROBE COMMUNICATI 11504 RADIO INSTALLATION 12/O1/14 O 112514 150.00 10042265370 1411 112514 GLJ8843 150.00 112514 14110862 100 22 22396 ULTRA STROBE COMMUNICATI 11483 REMOVAL OF RADIO 12/Ol/14 O 112514 96.95 100.22.5370 1411 112514 GLJ8843 96.95 112514 14110863 100 22 22396 ULTRA STROBE COMMUNICATI 11491 REMOVAL/INSTALL OF RADIO 12/01/14 O 112514 169.95 100,2245370 1411 112514 GLJ8843 169.95 112514 14110864 510 32 24026 WASTE MANAGEMENT OF WI P 2838727424SLUDGE REMOVAL 12/O1/14 0 112514 71636.29 510.32.5580 1411 112514 GLJ8843 7636.29 112514 14110865 100 33 27030 ZARNOTH BRUSH WORKS INC 0152237-INSUPPLIES 12/O1/14 O 112514 471.50 100.33.5370 1411 112514 GLJ8843 471.50 112514 14110866 100 Al 27765 ZUKOWSKI ROGERS FLOOD & 111119NIPC LEGAL FEES 12/01/14 O 112514 468.00 100.01.5230 1411 112514 GLJ8843 468.00 112514 14110867 100 01 27765 ZUKOWSKI ROGERS FLOOD & 111154CORPORATE 12/01/14 O 112514 51940.00 100.01.5230 1411 112514 GLJ8843 5940.00 112514 14110868 100 01 27765 ZUKOWSKI ROGERS FLOOD & 111203TRAFFIC 12/01/14 0 112514 101641.00 100.01.5230 1411 112514 GLJ8843 10641.00 112514 14110869 740 00 27765 ZUKOWSKI ROGERS FLOOD & 111156SPRINT 12/01/14 O 112514 11740.00 740,00.5230 1411 112514 GLJ8843 1740.00 112514 14110870 740 00 27765 ZUKOWSKI ROGERS FLOOD & 111155PARK VIEW PLAZA 12/01/14 O 3.12514 652.50 740.00,5230 1411 112514 GLJ8843 652.50 112514 14110871 740 00 27765 ZUKOWSKI ROGERS FLOOD & 111157CVS PHARMACY 12/01/14 O 112514 11595.00 740.00.5230 1411 112514 GLJ8843 1595.00 112514 EXPENDED LIQUID ACCRUAL GRAND TOTALS 388,140.24 RECAP TOTALS EXPENDED LIQUID ACCRUAL FUND TOTALS 100 GENERAL FUND 133,951,66 DATE 12/01/2014 08:08 AM CITY OF MCHENRY PAGE 14 LIST OF SILLS COUNCIL MEETING 12/l/14 CLAIM # FUND DEPT VENDOR NAME INVOICE DESCRIPTION DATE STAT ACCR DT AMOUNT CHECK ACCOUNT P.O. PERIO➢ DATE JOURNAL DESCRIPTION AMOUNT ACCR DT LIQUIDATED INVENTORY # LOC UNIT COSTS PROJECT # CODE ------------------ 270 MOTOR FUEL TAX FUND 10,183,50 400 RECREATION CENTER FUND 68,990,52 440 CAPITAL IMPROVEMENTS FUND 21314,00 450 CAPITAL EQUIPMENT FUND 4,445.70 510 WATER/SEWER FUND 120,668.40 580 UTILITY IMPROVEMENTS FUND 30e666,25 610 RISK MANAGEMENT FUND 4,659.00 620 INFORMATION TECHNOLOGY FUND 2,939.21 740 RETAINED PERSONNEL ESCROW 9,322,00 w+.: 3881140.24 Office of Human Resources Vickie Zinanni, Manager McHenry Municipal Center 333 Green Street McHenry, Illinois 60050 Phone: (815) 363-2100 Fax: (815) 363-2119 www.ci.mchenry.il.us REGULAR AGENDA SUPPLEMENT DATE: December 1, 2014 T0: Honorable Mayor and City Council FROM: Derik Morefield, City Administrator Carolyn Lynch, Director of Finance Vickie Zinanni, Human Resources Manager RE: Renewal of Employee Health, Dental, and Vision Insurance Plan for 2015 Plan Year ATTACHMENTS: 1. Table A —Medical Plan Quotes 2. Table B — Dental Plan Quotes 3. Table C — Vision Plan Quotes 4. Table D — Health Reimbursement Account Proposal BACKGROUND/PROCESS: The City has offered employees the choice of 3 medical plans for the past 5 years — 1) a PPO (Preferred Provider Option) is a plan that has physician and specialist co -pays, a drug card, and a deductible for hospitalizations and co-insurance; 2) a PPO with a Health Reimbursement Arrangement (HRA) is a plan that has a very high deductible with no co -pays, drug card or co-insurance; and, 3) a Health Maintenance Organization (HMO) is a plan that has physician and specialist co -pays, drug card and no deductible for hospitalizations or co-insurance. The City has also offered dental and vision insurance. Annually, the City Administration works through its insurance broker to obtain the most competitive quotes using the existing plans as a base. Once these quotes are received, the broker works on the city's behalf to negotiate the lowest possible rates for the various insurance coverage options. The City Administration then reviews these quotes with the broker and conducts an analysis of various models and structures the insurance plan. ANALYSIS: Health insurance. The City Administration obtained quotes from the market for fully -insured health plans through our insurance broker as depicted in Table A. Blue Cross/Blue Shield (BC/BS) and United Healthcare provided competitive quotes. The plan design for United Healthcare was similar in design to the BCBS plans, however based on input from our broker, it was very likely the company's quotes would substantially increase in the second year. As a result, the City Administration believes that the BC/BS plans are the best choice for the renewal year. The broker negotiated an initial increase of over 20%, down to 13% overall. However, because of the increase in premiums, staff is recommending 2 small changes to the PPO plan, and one small change to the HRA plan. The PPO plan currently has a $20/$40 office visit co -pays and an out-of-pocket maximum cost of $1,500 single/$4,500 family. Staff is recommending a change to $30/$50 office visit co -pays and a $2,500/$7,500 out of pocket maximum. The HRA plan has a deductible of $2,500 for an individual and $5,000 for family coverage. Currently, the HRA deductible that is met by the employee is set at $800 for single, $1,050 for single plus one, and $1,300. Staff is recommending an increase of $200 for each tier changing it to $1,000 for individual, $1250 for single plus one (spouse or one child) and $1,500 for family coverage. With the current population on the BRA and 100% reimbursement of the excess deductible, this will save the city $7,600. If the City does not reimburse 100% of the excess deductible, additional savings will be realized. Staff is recommending no changes to the HMO plan. For the coming year, staff is recommending approval of the BCBS revised PPO plan, the revised HRA plan and the renewed HMO plan. During the 2015 plan year, the estimated total BCBS expenses will be $1,875,714.04 (included in this total is $92,500 for the 100% excess deductible reimbursement on the HRA plan). This is an approximate $209,847.20, or 12.6%, increase over the previous plan year. As a point of reference, the City of McHenry has been with BC/BS of Illinois since 2009. Since that time, we have had a renewal rate as high as 13.649/o and as low as 5.41 %, with an overall average annual increase of 9.37%. Dental Insurance. The dental benefit currently offered to City employees is a Guardian Dental PPO plan. This plan provides for in -network and out -of -network benefits. Staff obtained quotes from the market for comparable dental PPO plans through our insurance broker as depicted in Table B. The Guardian renewal quote is 28% higher than current. For the plan year, staff is recommending a switch to Blue Cross Blue Shield PPO plan. The 2014 estimated total BCBS premiums will be $103,710.24, which is about $7.236, or 7.5%, higher than last year. Vision Insurance. Vision Services Plan (VSP) provided a two rate guarantee last year. The 2015 estimated total vision premiums will be $11,152.80, which is the same as last year. In summary, the combined costs for Health, Dental and Vision Insurance for the 2015 plan year is $1,990,581.08. Additionally, the City will contribute $674,000 towards Local 150 insurance. ADDITIONAL INFORMATION: Health Insurance "Opt Out". In addition to scrutinizing the insurance plan renewals, the City Administration will be implementing an "Opt Out" program in 2015. This plan will offer a cash incentive to employees who are able to waive health insurance coverage and reduce the number of dependents on the plan. This plan is being developed and implemented with no additional cost to the City. It is estimated the "Opt Out" plan may save the City as much as $21,000 annually. If the Council concurs with staff recommendations, then a motion should be made to approve: 1) the revised Blue Cross Blue Shield PPO, and renewed HRA, and renewed HMO plans for health coverage during the 2015 plan year in the amount of $1,783,214.040 2) The revised in-house deductibles for the Blue Cross Blue Shield HRA plan for the 2015 plan year in the amount of 392,500. 3) The new BCBS PPO dental plan for the 2015 plan year in the amount of $103,710,240, 4) The renewed VSP vision coverage plan for the 2015 plan year in the amount of $11,152,800 and, 5) The implementation of an "Opt -Out" program for medical insurance coverage. Table A City of McHenry Medical Plan Quotes - Monthly Premium Comparison 2015 Plan Year Employee Only Employee + Spouse Employee + Child(ren) Family Estimated Annual Premium In 11 ar Change from Current HRA Employee Only Employee + Spouse Employee + Child(ren) Family Estimated Annual Premium Annual Dollar Chanae from Current Employee Only Employee + Spouse Employee + Child(ren) Family Estimated Annual Premium Annual Dollar Change from Current Count BC/BS Current 15 $695.58 5 $1,428076 10 $1,343.45 19 $2,076062 $8451613.36 WA Count BC/BS Current 7 $528813 9 $1,084.80 2 $1,020602 20 $1,576670 $564,409.80 Count BC/BS Current 8 $566.08 0 $1,162076 0 $1,093032 5 $1,690000 $155,743.68 $1,565,766.84 $1,783,214.04 $2177447.20 13.89% City of McHenry Dental Plan Quotes = Monthly Premium Comparison 2015 Plan Year Count Current Guardian Guardian Renewal Employee Only 36 $34.79 $41.92 Employee + Spouse 24 $71.64 $86.33 Employee + Child(ren) 12 $77.94 $93.91 Family 36 $114479 $138032 TOTAL Estimated Annual Premium Annual Dollar Change from Current $96,474.24 $116,249.76 $19,775.52 Option 2 Sun Life $36.70 $73.25 $79.35 $12 3025 $103,780.80 $7,306.56 Option 3 Assurant $33.01 $65.67 $80.08 $112.71 $93,395.52I -$3,078.72 Table C City of McHenry Vision Plan Quotes = Monthly Premium Comparison 2015 Plan Year Count Current VSP Employee Only 32 $6.18 Employee + Spouse 25 $9.90 Employee + Child(ren) 6 $10.10 Family 26 $16.29 TOTAL Estimated Annual Premium $11,152.80 Annual Dollar Change from Current We D City of McHenry Health Reimbursement Accounts 2015 Plan Year Employee Only Employee Plus One Family TOTAL Estimated Annual Premium Annual Dollar Change from Current Count Current Reimbursment 7 $1,700M 10 $1,050M 21 $3,700000 $100,100.00 Office of Finance & Accounting Carolyn Lynch, Director McHenry Municipal Center 333 Green Street McHenry, Illinois 60050 Phone: (815) 363-2100 Fax: (815) 363-2119 www.ci.mchenry.il.us REGULAR AGENDA SUPPLEMENT DATE: November 25, 2014 TO: Mayor and City Council FROM: Derik Morefield, City Administrator Carolyn Lynch, Finance Director RE: 1. November 3, 2014 Finance &Personnel Committee Meeting Minutes 2. November 10, 2014 Finance &Personnel Committee Meeting Minutes 3. Property Tax Rates and Amounts by Government Entity — Resident (2013) 4. 2014 Property Tax Levy Resolution Approximately 55.7% of the FY14/15 budgeted General Fund Revenues are derived from Sales Tax, Income Tax and Property Tax receipts with the remaining approximate 44.3% coming from such sources as miscellaneous other intergovernmental taxes, grants, franchise fees, licenses and permits, fines and forfeitures, and charges for services. As Council is well aware, McHenry has faced a number of challenges during the last decade that resulted in annual budgets that relied on substantial contributions from the General Fund Fund Balance for the creation of a "balanced budget". In fact, from the end of FY02/03 until the end of FY09/10 the City's General Fund Fund Balance decreased from $5,980,951 to $2,511,330, a reduction of just over 58%. The FY09/10 General Fund Fund Balance of $2,511,330 represented just 16% of total expenditures for that fiscal year — 4% under the City's minimum Fund Reserve Policy identifying that "The City shall maintain an unreserved fund balance in the General Fund equal to 20% expenditures budgeted for the fiscal year". Adding to this, the start of the economic recession placed additional stress on the City's budget because of declines in Income Tax and Sales Tax receipts and declines in the housing market resulting in limited new Property Tax revenues. During this time, the City was able to limit expenditures through a number of cost -reduction measures that included a 15.8% reduction in the full-time workforce (from 133 FTE to 112 FTE); reductions in supplies and contractual services; the elimination of travel and training; limited increases for non -collective bargaining unit employees and concessions in collective bargaining unit contracts; and, the deferral of capital equipment (vehicles, computers, etc.) and capital improvement (public facilities, local roadways, etc.). In January of 2011, after three (3) successive fiscal years of declining Sales Tax and Income Tax revenues, and after the announcement by WalMart that they would be relocating out of McHenry, the City of McHenry adopted a .5% local sales tax in an effort to generate additional General Fund Revenue to fund annual operating expenditures and, more importantly, to rebuild the General Fund Fund Balance and begin to address the extensive list of capital improvement and capital equipment projects that are included in the 5-Year Capital Improvement Program (CIP). In the subsequent fiscal years — FY12/13, FY13/14 and FY14/15 — the City maintained a "flat" property tax rate to be mindful of the economic conditions for property owners. Due to additional revenues generated through the local sales tax, as well as increases in annual Income Tax and regular Sales Tax receipts, the City has been successful in rebuilding the General Fund Fund Balance to ensure an appropriate operational reserve, as well as to be able to begin to implement important Capital Improvement and Capital Equipment projects contained in the Capital Improvement Program (CIP) document (both deferred and new). The CIP details more than $60 million in Capital projects, including a nearly $39 million Local Street Program. While higher than anticipated Income Tax and Sales Tax revenues have been realized during the last three (3) years, these sources remain susceptible to a fluctuating economy and, as such, the revenues derived from them are budgeted conservatively each year. As such, due to known increases in annual operating costs (e.g., wages and benefits, supplies, contractual, etc.), more stable annual operating revenues must be identified to ensure the development of a "balanced budget" document. Despite the fact that as a "Home Rule" community the City of McHenry is no longer subject to the Property Tax Extension Limitation Law, or PTELL - which limits increases to residents' property taxes by preventing a local government's property tax levy from growing at a faster pace than the rate of inflation, or 5%, whichever is less - the City has continued to follow PTELL for establishing the property tax levy. In fact, as identified earlier, over the past three (3) years (2011, 2012, 2013) the City has chosen to maintain a flat property tax levy request at the amount requested in 2010. Looking ahead to the FY15/16 Budget the City Administration has already identified more than $400,000 operational expenditures increases (collective bargaining agreements, Police Pension contribution increases, employee health insurance increases) over the current FY14/15 Budget. These figures are preliminary but are provided as examples of known increases for the FY15/16 Budget. In an effort to be able to address some of the issues identified above the City Administration is recommending an increase in the City's property tax levy from $4,761,635 in 2013 to the PTELL amount of $4,850,335. This represents an increase of $88,700 or 1.9% (1.5% inflationary and 4% new construction). The amount of this requested increase obviously does not cover the increased expenditure amounts that are anticipated in FY15/16 and, as such, other revenues and/or the use of the General Fund Fund Balance will be required. Based on the above information, it is estimated that the owner of a home valued at $200,000 in the city of McHenry would pay an additional $26.58 per year in taxes to the municipality. This increase does take into consideration the estimated decline in Equalized Assessed Value (EAV). When the EAV declines the tax rates must go up in order to fully fund the property tax levy because the same amount of money needs to be collected across the new lower values. This increase is reflective of the proposed municipal rate increase and the potential EAV decline, but does not take into consideration actions taken by the other taxing jurisdictions that comprise the total property tax bill. As can be seen in the attached information, in 2013 that portion of a resident's tax bill directed to the City of McHenry was only 6.85% of the total amount. Annually, prior to the end of the calendar year, the City must provide the amounts required for the property tax levy so that the funds generated through this revenue mechanism will become available during the 2015/2016 fiscal year. The levy request must be approved by the City Council and submitted to the McHenry County Clerk by the last Tuesday in December (the 30th in 2014). With this date as a target, the 2014 Property Tax Resolution indicating the levy amount and Public Hearing is being presented to City Council on December 15t and, upon adoption of the resolution, the Property Tax Levy Public Hearing and consideration/adoption of the levy amount will take place at the December 15, 2014 City Council meeting. Attached for your consideration is the 2014 Property Tax Resolution and establishing a date of December 15, 2014 as the date of a Public Hearing and consideration of the 2014 Property Tax Levy ordinance. Again, the resolution under consideration by Council on December 15t does not establish the tax levy it only establishes the Public Hearing date and the date on which the final levy amount will be adopted by ordinance. Recommendation: The Finance &Personnel Committee met on November 3, 2014 and November 10, 2014 and unanimously approved forwarding a request to the City Council to 1) approve the attached Resolution setting the levy request for 2014 (collected in 2015) at $4,850,335, and 2) establish the date of Monday, December 15, 2014 as the date to conduct a public hearing and consider approval of the 2014 property tax levy. FINANCE AND PERSONNEL COMMITTEE MEETING Monday, November 3, 2014 Aldermen's Conference Room, 6930 p.m. In Attendance: Committee Members: Chairman Alderman Wimmer, Alderman Condon and Alderman Schaefer. Absent: None. Also in Attendance: Mayor Low, City Administrator Morefield, Director of Finance Lynch and City Clerk Jones. Also in Attendance: Scott Curry Emily Coleman, Northwest Herald Chairman Alderman Wimmer called the meeting to order at 6:40 p.m. Public Input Mr. Scott Curry addressed the Committee regarding the proposed increase to the 2014 Property Tax Levy. He expressed his concerns that the Administrator and the Council are not mindful of the present economic climate if they could consider an increase. Alderman Condon arrived at 6:43 pm. She apologized and informed the Committee that she was in another meeting previous to this meeting. Mr. Curry continued. He noted that when a tax levy increase was proposed early this year the Council denied the motion by a vote of 6 to 1. Once again consideration is being given to increasing the tax levy and the burden on already overburdened taxpayers in the community. He requested that serious consideration be given by the Committee members and Council that the tax levy remain flat again this year. Discussion Re�ardin� Consideration of a Recommendation to Increase the 2014 Property Tax Levy by 1.9%, or $884700, and Direction to Forward the Recommendation to the Full City Council City Administrator Morefield informed the Committee that as a "Home Rule" community the City of McHenry is no longer subject to the Property Tax Extension Limit Law (PTELL), which limits increases to residents' property taxes by preventing a local government's property tax levy from growing at a faster pace than the rate of inflation, or 5%, whichever is less. Despite this authority, the City of McHenry to date has chosen to set the property tax levy as if it was subject to the PTELL limitation. In an effort to be responsive to the economy, the City selected to leave the tax levy flat over the past three budget years. Annually, prior to the end of the calendar year, the City must provide the amounts required for the property tax levy so the funds generated through this revenue mechanism will become available during the 2015/2016 fiscal year. The levy request must be approved by the Council and submitted to the McHenry County Clerk by the last Tuesday in December, which is December 30, 2014. With this date in mind, the schedule is to present the 2014 Property Tax Resolution indicating the levy amount and Public Hearing date to Council at the meeting Finance and Personnel Committee Meeting November 3, 2014 Page 2 scheduled on December 1, 2014, and then hold the Property Tax Levy Public Hearing and adoption of the levy amount at the December 15, 2014 Council meeting. Maintaining the flat levy during the last three fiscal years has resulted in a total of $659,038 less revenues. Contributors to the increases in the General Fund include the general cost of goods and services paid through the General Fund, personnel costs (wages, IMRF contributions and insurance) and required contributions to the Police Pension Fund. In order to fill the gap, the City has significantly reduced expenditures in capital improvements (local roads, vehicle/equipment replacement, technology, facility maintenance, etc.) and operating expenses. For the 2013 Levy, City Administration recommended a 5% increase to cover a portion of the NISRA dues, the increase in Police Pension required funding and required ADA improvements to various City parks and facilities. The City Administration also offered alternatives to the 5% increase in an effort to be conservative, yet still offset part of the increasing operating expenses. Council ultimately decided to retain the flat, or equal to the previous year, tax levy for a third consecutive year. Council determined that due to the continuing economic climate the increase would be a tax burden to McHenry residents. By leaving the levy flat, the corporate portion (to the General Fund) of the levy had to be reduced by $93,500 in order to cover the required Police Pension funding. � City Staff continues to work to reduce operating and capital expenditures while maintaining the high quality programs and services sought by residents. Yet certain operational costs continue to rise and there are significant capital projects that need to be addressed by the municipality. Therefore, the City Administrator is recommending an increase in the City's property tax levy by 1.9%, an increase of $88,700, in 2014. It is estimated that the owner of a home valued at $200,000 in the City of McHenry would pay an additional $25.58 per year in taxes to Lite municipality if the proposed increase in the tax levy is approved. This amount is reflective of the proposed municipal rate increase and the potential Equalized Assessed Value (EAV) decline, but does not take into consideration actions taken by other taxing jurisdictions that comprise the total property tax bill. City Administrator More -Field noted that in 2013 that portion of a resident's tax bill directed to the City of McHenry was only 6.85% of the total tax bill. City Administration, based on the information presented, is seeking a recommendation from the Finance and Personnel Committee proposing an increase to the 2014 Property Tax Levy from $4,761,635, collected in 2013, to $4,850,335, to be collected in 2014. Alderman Schaefer noted that with the exception of the City's levy, levy amounts of other taxing bodies appear to be going down. Director of Finance Lynch stated that while it is difficult to predict what the other taxing bodies are going to do, it is unlikely that their levy will decrease. Finance and Personnel Committee Meeting November 3, 2014 Page 3 Alderman Schaefer suggested breaking off NISRA and addressing it as a separate fund. Director of Finance Lynch stated that the City would still be collecting the funds so it would not matter if NISRA is addressed as a separate line item. Alderman Condon stated she is concerned that Staff is working extremely hard due to the City consolidating positions and still maintaining a high level of service. She opined it is not appropriate to continue to expect Staff to work as hard as they have been over the last few years. Alderman Condon expressed concerns about job safety as well. City Administrator Morefield expressed his concerns regarding the Capital Improvement Program. Deputy City Administrator Martin arrived at 6:58 pm. Chairman Alderman Wimmer opined that it is nearly 7:00 pm and apparently there are numerous issues to address concerning this topic. He suggested another meeting of the Finance and Personnel Committee be scheduled for later in the week or early next week. A brief discussion ensued. City Administrator Morefield stated that he would ascertain when the' members of the Finance i and Personnel Committee were available either later in the week or early next week and post a notice. Adjournment Motion by Condon, seconded by Schaefer, to adjourn the meeting at 6:59 pm. Aye: Condon, Schaefer, Wimmer Nay: None. Absent: None. Motion carried. Respectfully submitted, Richard W. Wimme� Chairman FINANCE AND PERSONNEL COMMITTEE 4:00 PM, Monday, November 10, 2014 Aldermen's Conference Room Call to Order Chairman Alderman Wimmer called the meeting of the Finance and Personnel Committee to order at 4:10 PM. Other committee members present: Alderman Geri Condon, Alderman Jeffrey Schaefer. Also in attendance: Mayor Susan Low, City Administrator Derik Morefield, Deputy City Administrators Martin and Hobson, Finance Director Carolyn Lynch, and Executive Assistant Marci Geraghty Public Attendance: Scott Curry, 5802 Amherst Court, McHenry, IL, 60050 Public Input Mr. Scott Curry addressed the committee regarding his concerns about the proposed 1.9% increase to the city's tax levy and expressed that in his opinion the city should address the real problem of business retention. Replying to Mr. Curry's comments, Alderman Condon stated economic development is a priority of the city; we are controlling things we can control however we cannot control how a business is operated or make people shop there. Alderman Condon added the city has no recourse when it comes to paying for statutory and contractual obligations that require local funding. Discussion on proposed 1.9% or $88,700 increase to 2014 Property Tax Levy Chairman Alderman Wimmer stated the purpose of the meeting was to continue the discussion regarding a proposal to increase the 2014 property tax levy by 1.9% or $88,700. Chairman Wimmer gave the floor to City Administrator Morefield. Mr. Morefield presented a spreadsheet depicting the 2014 Property Tax breakdown by government unit based on a home valued at $200,000 noting the City of McHenry is only 7.15% of the total taxed amount. The proposed increase would amount to an additional $26.58 per year in taxes for the owner of the same home. Mr. Morefield explained the city's property tax levy has remained frozen or flat for past three budget years. In those years the city did not take advantage of the PTELL -limited inflationary increases on property taxes — which would have resulted in a total of $659,038 in additional revenue. During the same period (2011, 2012, 2013) and in spite of reductions in personnel and capital equipment expenditures, the city's general fund budget has gradually increased for various reasons such as the general cost of goods and services, personnel wage increases for three collective bargaining units, and employee insurance to name a few. An overview of cost reductions in the General Fund from 2007-2014 was presented. Mr. Morefield stated during this time the city reduced the number of full time employees from 154 to 133; annually began refunding MFT Bonds for a savings of $100,000 per year; and, reduced expenditures in supplies, training, travel, and overtime. In addition capital equipment expenditures for vehicles, equipment, etc were frozen from 2007-2010 and non -union employees received no step increases for four consecutive years. At this time, the estimated increase to the FY 2015/16 budget is $402,149. Looking ahead in the budget process for FY 2015/16, Mr. Morefield said he is concerned about the city's ability to fund much needed street improvements; anticipated contractual increases in Unit 1, Unit II, and Local 150 wages; employee health insurance; police pension contributions, mandated ADA improvements to city parks and facilities, and 20% local match obligations for STP grant funding. He is also concerned about maintaining the conservative police and public works vehicle replacement program that was re -implemented. Mr. Morefield concluded by stating to maintain a flat tax, the city will most likely be forced to reduce CIP expenditures. Chairman Wimmer opened the floor for questions. Alderman Schaefer asked if MFT funds can be used to pay for STP road programs. Mr. Morefield answered yes however it is not recommended and explained the amount of MFT dollars the city receives has been trending down. Using MFT dollars to fund STP programs will reduce the amount available to pay for road salt, annual infrastructure maintenance, and services provided to city residents. Alderman Condon asked if potential increase in union wages was included in the information provided to the committee. Mr. Morefield said Unit II was negotiated this year and is included in the information however Unit 1 and Local 150 contract negotiations will begin next year. Alderman Condon asked if budgeted expenditures for park improvements are mandated by the state or federal governments. Mr. Morefield said yes, an accessibility compliance audit was performed and requires the city to make approximately $100,000 in ADA improvements of which $20,000 is included in this year's budget. Deputy City Administrator Hobson added there is no deadline to complete the improvements however the city must prove it is making progress to complete the goal. Alderman Schafer made a motion, seconded by Aldernan Condon to send the proposed 1.9% increase to the city's tax levy to the full City Council for consideration within the timeframe mandated by state statute. Aye: Schaefer, Condon, Wimmer Nay: one Absent: None Motion carried Finance Director Lynch stated the proposed levy will be presented to the City Council on December 1S` and a public hearing will be held on December 15 Adjournment Alderman Condon made a motion, seconded by Alderman Schaefer to adjourn the meeting. Aye: Condon, Schaefer, Wimmer Nay: None Absent: None Motion carried The meeting was adjourned at 4:45 PM. Respectfully submitted, Alderman Richard V. Wimmer City of McHenry 2013 Property Taxes on $200,000 Home By Government Unit 2013 Tax Percent Government Unit Rate Amount of Total McHenry County $10096045 $730,70 8.91% McHenry Co. Conservation 0.274794 183.20 2.23% MCC College District 0.430644 287.10 3.50% School Dist. #15 5,448558 3632.37 44.29% School Dist. #156 20704403 1802.94 21.98% McHenry Fire District 00592679 395.12 4.82% McHenry Library 0,367300 244.87 2.99% McHenry Twnshp. 00191260 127.51 1.55% McHenry Twnshp. Rd. & Br. 0,353710 235.81 2.88% McHenry City 0.843327 562.22 6.85% $12,302720 $8,201,84 100000% Resolution R-14- Resolution determining the amount of funds to be levied for the 2014 Tax Year through real estate taxes for the City of McHenry, McHenry County, Illinois WHEREAS, the City of McHenry has historically levied taxes for the purpose of conducting City business for its residents and local businesses; and WHEREAS, the City of McHenry has worked diligently on behalf of its residents and local businesses to reduce expenditures while attempting to provide the same high quality of programs and services; and WHEREAS, the City of McHenry has, for the past three years (2011, 2012 and 2013), forgone an increase in the property tax levy thereby keeping proposed levy amounts equal to the amount approved in 2010; and WHEREAS, the City of McHenry is proposing an increase in the proposed levy amount from $4,761,635 collected in 2013 to $4,850,335 to be collected in 2014, and WHEREAS, a Public Hearing will be held on December 15, 2014 at 7:00 p.m. at which date and time persons will have an opportunity to comment on said proposed levy; and WHEREAS, notice shall be posted at the McHenry Municipal Center notifying the general public of the Public Hearing. NOW, THEREFORE, BE IT RESOLVED by the Mayor and City Council of the City of McHenry, McHenry County, Illinois go on record establishing the date and time, December 15, 2013 at 7:00 p.m., for Public Hearing to consider the proposed 2014 tax levy in the amount of $4,850,335. Passed an approved this 15t Day of December, 2014. Voting Aye: Voting Nay: Not Voting: Abstaining: Absent: APPROVE: Mayor ATTEST: City Clerk