CITY OF SUNRISE POLICE OFFICERS' RETIREMENT PLAN
SUMMARY PLAN DESCRIPTION
INTRODUCTION
The Board of Trustees of the City of Sunrise Police Officers' Retirement Plan is pleased to present this booklet, which briefly explains the provisions of your Police Officers' Pension Plan. As a participant in the Plan, you are included in a program of benefits to help you meet your financial needs at retirement, or in the event of disability or death.
This booklet can assist you in preparing for your retirement and financial future. If you need further information on any of the topics presented in this booklet, please contact any member of the Board of Trustees. They will either answer questions you might have to help you understand your benefits or otherwise get you an answer to your questions. We urge you to read and understand this booklet in order to become familiar with the benefits of the plan and how they contribute to your financial security and how they will enrich your retirement years.
The information presented is only a summary of the pension plan ("Plan") as provided in the ordinances of the City of Sunrise. If there are any conflicts between the information in this booklet and the ordinances of the City of Sunrise, the ordinances shall govern. The provisions of this Summary Plan Description shall not constitute a contract between the Member and the Board of Trustees. The plan shall be administered in accordance with state and federal law, notwithstanding any provisions in this booklet or ordinances to the contrary. A copy of the ordinance establishing the Plan can be obtained from the City Clerk's office, which is located at 10770 West Oakland Park Boulevard, Sunrise, Florida 33351.
Gerald W. Eddy, Jr
Chairman, Board of Trustees,
City of Sunrise Police Officers'
Retirement Plan
1. BOARD OF TRUSTEES AND PLAN ADMINISTRATION
A. Administration. The City of Sunrise Police Officers' Retirement Plan is a defined benefit pension plan administered by a Board of Trustees, which acts as the administrator of the Plan. The Board consists of 5 Trustees, 2 of whom are current members of the Plan or former police employees who are vested in the Plan and are appointed by the City, 2 of whom are current members who are elected by a majority of the members of the Plan and a fifth Trustee who is chosen by a majority of the first 4 Trustees. Each Trustee serves a two-year term.
B. The names and addresses of the current Trustees are attached to this Summary Plan Description as Exhibit "A". The Chairman of the Board of Trustees is designated as agent for the service of legal process.
2. ELIGIBILITY FOR PLAN MEMBERSHIP
Each person employed by the City of Sunrise Police Department as a full-time sworn Police Officer becomes a member of the Plan as a condition of his employment. All Police Officers are therefore eligible for all plan benefits as provided for in the plan document and by applicable law.
3. PLAN BENEFITS
All claims for benefits under the Plan shall be made in writing to the Board of Trustees.
A. Normal Retirement Eligibility. You are eligible for retirement upon the attainment of age 53 and the completion of 10 years of creditable service, or the completion of 20 years of creditable service, regardless of age.
B. Amount of Normal Retirement Benefits. The amount of the normal retirement benefit is based on your creditable service and average final compensation:
"Creditable Service" is generally your period of full-time employment as a Police Officer in the Police Department measured in years and parts of years. Creditable service will include a break in employment for military service pursuant to conditions that are required or permitted under state and federal law, as amended from time to time, provided that you are reemployed within 1 year of discharge under honorable conditions.
"Average Final Compensation" is your average salary of the three best contributing years of service subject to annual adjustment as described in 11-52(d). A year is defined as 12 consecutive months.
"Salary" is the total actual fixed cash compensation paid yearly on behalf of the members by the City for services rendered. This includes regular pay, overtime, holiday and other payroll cash incentives and general monthly expense allowances. Lump sum payouts of accrued benefits upon termination of employment shall not be included in salary. Auto allowances, uniform allowances, mileage and travel reimbursements shall not be included in salary. Income from private details (work assignments paid for by individuals other than the City) shall not be included in "salary".
Your normal retirement benefit is calculated by:
(1) adding 4% times average final compensation for the first 10 years of service, and 2% times average final compensation for each year thereafter: (4% for the first 10 years of service, plus 2% for each year thereafter x AFC = normal retirement benefit) or;
(2) If you retire or terminate employment on or after January 1, 2006, you shall be entitled to a retirement benefit of 3% of your average final compensation for each year of creditable service for the first 10 years of creditable service, 4% of average final compensation per year for years 11 through 20 of creditable service, and 2% of average final compensation for years 21 through 25 years of creditable service with a maximum retirement benefit of 80% of average final compensation. In no event shall your benefit be less than 2% of average final compensation for each year of creditable service.
If you were actively employed on October 1, 2003 and retire or enter the DROP on or after January 1, 2006, you shall receive a pension benefit calculated in accordance with paragraph (1) or (2) above depending on which provides the greater benefit. When determining which formula creates the greater benefit, after the benefit under paragraph (1) is calculated, an additional two (2) percent will be added to the total percentage derived under paragraph (1). If you were vested in the plan as of January 1, 2006 and retire or enter the DROP after that date; and an additional two (2) percent will be added to the total percentage derived under paragraph (1) if you are actively employed until normal retirement at age fifty-three (53) with ten (10) or more years of creditable service.
The normal form of benefit is paid to you for your life, with 120 payments guaranteed. You may also choose options per 3G.
C. Early Retirement. You are eligible for early retirement upon the attainment of age 47 and the completion of 10 years of creditable service.
D. Amount of Early Retirement Benefits. The amount of the early retirement benefit is calculated in the same manner as for normal retirement, but the amount of the monthly benefit is reduced by 3% for each year by which your early retirement date precedes age 53.
E. Supplemental Benefit. If you retire and begin receiving normal or early retirement benefits on or after August 14, 2001, you shall receive a supplemental monthly benefit in the initial amount of $10.00 per year of creditable service, up to a maximum of $200.00 per month until you reach age 65, and $6.25 per year or Creditable service up to a maximum of $125.00 per month thereafter while you are alive contingent on and subject to annual adjustments described in Sec. 11-52(d) of the City Code. If you terminate employment and begin receiving normal or early retirement benefits on or after January 1, 2006, you shall receive a supplemental monthly benefit in the initial amount of $16.25 per year of creditable service up to a maximum of $325.00 per month until age 65, and $10.00 per year of creditable service up to a maximum of $200.00 per month thereafter, contingent on an subject to annual adjustment described in Sec. 11-52(d) of the City Code. This benefit may vary from year to year or be discontinued entirely.
F. Supplemental Benefit. Effective January 1, 2006, an annual 2% cost of living adjustment (COLA) shall be provided to you (and your beneficiary) if you terminate employment and begin receiving normal retirement benefits (either directly or through the DROP) on or after January 1, 2006. This COLA shall commence at the end of the fifth year following your initial receipt of retirement benefits, or if you are a DROP participant, 5 years after your entry into the DROP.
G. Other Retirement Options. At retirement, certain additional options are available as follows:
(1) Optional Forms of Retirement. In lieu of the amount and form of retirement income payable under normal and early retirement (a retirement income of a larger monthly amount, payable for your lifetime), you may elect to receive a retirement benefit in a different form so long as the form you elect is of equal actuarial value as the normal benefit. The optional form of benefits which is available is as follows:
If you have attained a vested interest in the Plan, you shall have the right to select to receive a reduced retirement benefit that shall be the actuarial equivalent of the amount of the retirement compensation otherwise payable to you and you may direct that the payment of a benefit of one hundred (100) percent, seventy-five (75) percent, sixty six and twothirds (66 2/3) percent, or fifty (50) percent of your monthly retirement allowance be paid at your death to your joint pensioner, who was nominated and designated by you on or before your retirement. This benefit will be payable during the lifetime of your joint pensioner.
(2) Deferred Retirement Option Plan (DROP).
(a) An eligible member who elects to participate in the DROP on or after January 1, 2006 within five (5) years following the member's earliest normal retirement date (age 53 with 10 years of creditable service or completion of 20 years creditable service regardless of age) may participate in the DROP for a maximum of sixty (60) months from the date of entry into the DROP. An eligible member may elect to participate in the DROP with thirty (30) days' advance written notice to the city at any time after reaching the earliest normal retirement date or during the applicable DROP period; however, in no event will the DROP period for a member who elects to participate in the DROP on or after January 1, 2006, be extended beyond sixty (60) months from the date the member enters the DROP or one hundred twenty (120) months after the member's earliest normal retirement date, whichever occurs first. On or after January 1, 2006, a member who delays entry into the DROP beyond sixty (60) months after reaching the earliest normal retirement date may elect to enter the DROP, upon thirty (30) days' advance written notice to the city, and for every month the member delays entry into the DROP beyond sixty (60) months after reaching the earliest normal retirement date, the maximum DROP period shall be reduced by one (1) month. Example: A member who enters the DROP on or after January 1, 2006 within sixty (60) months after reaching his/her earliest normal retirement date shall be eligible to participate in the DROP for a maximum of sixty (60) months from the date the member enters the DROP. If the same member waits seventy-two (72) months after reaching his/her earliest normal retirement age before entering the DROP, the member will be able to participate in the DROP for a maximum of forty-eight (48) months. A member who elects to participate in the DROP can elect to terminate DROP participation and city employment sooner than the maximum DROP period, with thirty (30) days' advance written notice to the city.
(b) As a condition of participating in the DROP, you must agree to terminate city employment at the conclusion of the DROP period and to submit an irrevocable letter of resignation stating this prior to entering the DROP.
(c) Upon entering the DROP, your retirement benefit is
immediately calculated and each monthly benefit payment is
deposited into your DROP account. Your account earns interest at
the same rate as the investment earnings assumption for the
pension plan (compounded monthly) which may be adjusted up or
down.
(d) Within 30 days of termination of employment at the end of
the DROP period or death, you or your beneficiary must request
your account balance in a lump sum or you may rollover part or all
of your account balance.
(e) Once you enter the DROP, you are no longer eligible for
disability or pre-retirement death benefits, nor do you accrue any
additional credited service. You also will not receive supplement
retirement benefits until after the DROP period. Your retirement
benefit is fixed as of your entry date. You pay no member
contributions to the plan once you enter the DROP.
(f) Additional information about the DROP can be obtained from the Board.
H. Disability Retirement. You are considered disabled when you become
totally and permanently unable to perform useful and efficient service as a Police Officer. A
written application is made to the Board of Trustees for a disability pension and the Board of
Trustees receives evidence of the disability and decides whether or not the pension is to be
granted. If the pension is granted, the benefit amount shall be:
(1) If the injury or disease is service connected, 75% of salary in effect on
date of disability, but in any event this benefit shall not be less than the
greater of your accrued benefit or 42% of you Average Final
Compensation.
(2) If the injury or disease is not service connected, the accrued retirement
benefit calculated as for normal retirement, if you were employed on or
after September 13, 2004. This non-service connected disability benefit is
not available to you if you have less than 10 years of creditable service.
Your disability benefit terminates upon the earlier of death or recovery.
You may, however, select a "life only" or "joint and survivor" optional form of benefit as
described above under "Optional Forms of Retirement".
Your benefit may be subject to offsets and annual adjustments.
Any condition or impairment of health caused by hypertension or heart
disease, resulting in death or total and permanent disability is presumed to have been suffered in
the line of duty unless the contrary is shown by competent evidence; provided that you have
successfully passed a physical examination on entering into service and there is no evidence of
the condition at that time.
For conditions diagnosed on or after January 1, 1996 any Police Officer
who suffers a condition or impairment of health that is caused by hepatitis, meningococcal
meningitis, or tuberculosis, that requires medical treatment, and that results in total and
permanent disability or death shall be presumed to have a disability suffered in the line of duty,
unless the contrary is shown by competent evidence as provided for in Section 112.181, Florida Statutes.
To receive disability benefits, you must establish to the satisfaction of the
Board, that such disability was not occasioned primarily by:
(1) Excessive or habitual use of any drugs, intoxicants or narcotics.
(2) Injury or disease sustained while willfully and illegally
participating in fights, riots or civil insurrections or while
committing a crime.
(3) Injury or disease sustained while serving in any branch of the Armed Forces.
(4) Injury or disease sustained after your employment as a Police
Officer with the City of Sunrise shall have terminated.
(5) Injury or disease sustained while working (either as an employee
or through some other contractual arrangement) for anyone other
than the City, performing a job function the same as or related to
your City job function, and arising out of the scope of such other
employment or contractual arrangement. Provided, however, that this section shall not exclude recovery if you are engaged in the enforcement the laws of the State of Florida.
As a disabled pensioner, you are subject to periodic medical examinations as directed by the Board to determine whether a disability continues.
I. Death Benefits.
(1) In the event of the death of a member before attaining a vested interest in
the plan, the designated beneficiary shall receive one hundred (100)
percent of the member’s regular contribution without interest.
(2) In the event of the death of a member after attaining a vested interest in
the plan but prior to retirement, the designated beneficiary shall only
receive one hundred (100) percent of the member’s regular contribution
without interest, unless the member has made a written selection of an
optional allowance in accordance with section 11-36 of this article, in
which case the surviving spouse shall secure the benefits of the option
selected by the member, the benefit to begin on the earliest date the
member could have retired.
(3) If a member dies after attaining a vested interest in the plan but prior to
retirement, the designated beneficiary shall receive one hundred (100)
percent of the member’s regular contributions without interest, unless the
member has designated a joint pensioner in accordance with this
subsection, in which case the joint pensioner shall receive the benefits of
the option selected by the member commencing on the earliest date the
member could have retired. The provisions of this subparagraph shall
supersede the provisions of subsection (2) above for members of the
police officers’ retirement plan. If the joint pensioner dies before the
member’s retirement under the plan, the option elected will be canceled
automatically and a retirement income will be payable to the member
upon retirement in accordance with sections 11-31 or 11-32 as if the
election had not been made, unless another joint pensioner is designated in
accordance with the provisions of this section 11-36 prior to retirement.
(4) Notwithstanding any provision of this section to the contrary, if a member
of the police officers’ retirement plan who is employed by the city on or
after September 13, 2004 and on the effective date of this ordinance, dies
after attaining ten (10) or more years of creditable service but prior to
retirement, said member’s beneficiary shall be entitled to receive an
amount equal to the benefit that would have been payable at early or
normal retirement age based on the member’s creditable service at death,
but payable as if the member had died on the day after commencement of
benefits. Said benefit shall commence on the date the member would have
reached early or normal retirement age. If such member did not select an
optional form of benefit under section 11-36, the benefit under this
paragraph shall be payable to the member’s designated beneficiary, or if
there is no designated beneficiary, to the member’s estate, for a period of
ten (10) years. If the member selected an optional form of benefit under
section 11-36, the benefit under this paragraph shall be paid to the
member’s joint pensioner in accordance with the optional form of benefit
selected.
(5) If a member of the police officers’ retirement plan who is employed by the
city on or after September 13, 2004 and on the effective date of this
section, dies as a result of a service incurred injury, the member’s
designated beneficiary shall receive a benefit equal to the greater of
seventy-five (75) percent of average final compensation or the benefit
provided by subsection (4) of this section, payable to the beneficiary for
life and if the member has no designated beneficiary, payable to the
member’s estate for ten (10) years. Said benefit shall commence on the
first day of the month coincident with or next following the date of the
member’s death.
J. Termination of Employment and Vesting. If your employment is
terminated, either voluntarily or involuntarily, the following benefits are payable:
(1) If you have less than 10 years of creditable service upon termination, you
shall be entitled to a refund of your contributions without interest.
(2) If you have 10 or more years of creditable service upon termination, you
shall be entitled to a monthly retirement benefit payable to you starting at
your otherwise normal or early retirement age, provided you do not elect
to withdraw your contributions and provided you survive to your
otherwise normal or early retirement age unless an optional benefit has
been selected and your surviving spouse is the beneficiary.
The Internal Revenue Code provides that certain eligible lump sum
distributions from the pension system may be directly rolled over into qualified individual
retirement accounts, annuities or certain other pension plans. A 20% withholding shall be
required on taxable portions of such lump sum distributions not directly transferred to a new
custodian.
K. Contributions and Funding. The City is paying the portion of the cost of
the pension plan over and above your contributions and any amounts received from the state
insurance rebates. You contribute 9.15% of your salary to the Plan. Effective October l, 2006
you will contribute 10.15% of your salary to the Plan. Your contributions are subject to
adjustments. Your contribution will be excluded from your gross income for withholding
purposes so you will realize income tax benefits. Your contributions are guaranteed refundable in
any event.
L. Minimum Benefits. In no event will the benefits paid from this Plan be
any less than your accumulated contributions.
M. Maximum Benefits. In no event will the annual benefits paid from this
Plan exceed $160,000.00 annually, subject to certain cost of living adjustments and actuarial
reductions for retirement prior to age 62 as set forth in Section 415 of the Internal Revenue Code.
N. Forfeiture of Pension. If you are convicted of the certain crimes listed in
Section 112.3173, Florida Statutes, committed prior to retirement, or if your employment is
terminated by reason of your admitted commission, aid or abetment of these crimes, you shall
forfeit all rights and benefits under the Plan, except for the return of your contributions as of the
date of your termination. Further, if you make, cause, or conspire to be made any false,
fraudulent, or misleading statement or conceal information to obtain a pension benefit, you may
be required to forfeit your rights and benefits under the plan.
O. Claims Procedure Before the Board. You may request, in writing, that the
Board review any claim for benefits under the Plan. The Board will review the case and enter a
decision as it deems proper within 180 days from the date of the receipt of such written request,
or in the case of a disability claim, from receipt of a medical release and completed
interrogatories. The time period may be extended if you agree to the extension.
The Board's decision on your claim will be contained in an order which will be in writing and will include:
(1) The specific reasons for the Board's action;
(2) A description of any additional information that the Board feels is necessary for you to perfect your claim;
(3) An explanation of the review procedure next open to you which includes a formal evidentiary hearing.
P. Additional Creditable Service. In addition to creditable service actually
earned in the employment of the Police Department, you may also receive
creditable service as follows:
(1) Buy-back for prior police or military service. The years or fractional parts
of years that you previously served as a police officer with the City of
Sunrise during a period of previous employment and for which period
accumulated contributions were withdrawn from the Fund shall be added
to your years of credited service provided that within the first 90 days of
your reemployment you pay into the Plan the withdrawn contributions
with interest.
(2) For members of the police officers’ retirement plan who are employed by
the city on or after September 13, 2004 and who retire or enter the DROP
on or after the effective date of the ordinance and who have ten (10) or
more years of creditable service based on city employment, creditable
service shall also include up to four (4) years of active service in the U.S.
armed forces or full-time employment as a police officer with another
governmental entity prior to employment by the city, purchased by the
member in accordance with this paragraph; provided the member has not
received and will not receive a benefit from another retirement plan based
on such prior employment. The member may purchase credited service
under the plan for all or a portion of the maximum period of active service
in the U.S. armed forces or full-time employment as a police officer with
another governmental entity prior to employment by the city allowed
herein, by paying into the fund the full actuarial cost of such service, as
determined by the plan actuary, plus the full cost of any actuarial
calculations required. Payment for such service must be made in full prior
to entering the DROP or separation from city employment, whichever
occurs earlier. In the event full payment is not made prior to such date,
the member shall receive only the amount of creditable service for which
payment of the full actuarial cost has been made. Payment for the
purchase of prior service pursuant to this paragraph may be made either by
a cash lump sum payment or a direct transfer of funds from a member’s
account in the city’s 457 plan.
4. VESTING OF BENEFITS
Your retirement benefits are fully vested after 10 years of creditable service.
5. NON-FORFEITURE OF PENSION BENEFITS
A. Liquidation of Pension Plan Assets. In the event of repeal, or if contributions to the Plan are discontinued by the City, there will be a full vesting of benefits accrued to date of repeal.
B. Interest of Members in Pension Plan. At no time prior to the satisfaction
of all liabilities under the Plan shall any assets of the Plan be used for any purpose other than for
the Police Officer's exclusive benefit. In any event, your contributions to the Plan are nonforfeitable.
6. APPLICABLE LAW
The Plan is governed by certain federal, state and local laws, including, but not limited to the following:
A. Internal Revenue Code and amendments thereto.
B. Chapter 185, Florida Statutes, "Municipal Police Officers' Retirement Trust Funds".
C. Part VIII, Chapter 112, Florida Statutes, "Actuarial Soundness of Retirement Systems".
D. Ordinances of the City of Sunrise.
E. Administrative rules and regulations adopted by the Board of Trustees.
7. PLAN YEAR AND PLAN RECORDS
The Plan year begins on October 1 of each year and ends on September 30 of the following year. All records of the Plan are maintained on the basis of the Plan year.
8. APPLICABLE PROVISIONS OF COLLECTIVE BARGAINING AGREEMENTS
The current collective bargaining agreement between the City and the Police Officers contains provisions which deal directly with pension benefits. Pension benefits are a bargainable issue.
9. FINANCIAL AND ACTUARIAL INFORMATION
A report of pertinent financial and actuarial information on the solvency and
actuarial soundness of the Plan has been prepared by the Pension Plan's actuary, Gabriel, Roeder,
Smith and Company, and is attached as Exhibit "B".
10. DIVORCE OR DISSOLUTION OF MARRIAGE
Federal and state law provides certain restrictions regarding the payment of your pension benefits in the event of your divorce or dissolution of marriage. Immediately upon your involvement in such a legal proceeding, you should provide a member of the Board with the name and address of your attorney or your name and address if you have no attorney. The Board's attorney will then provide you or your attorney with information concerning the legal restrictions regarding your pension benefits.
IS YOUR BENEFICIARY FORM CURRENT? IN THE EVENT YOU DIE, YOUR
BENEFIT OR CONTRIBUTIONS WILL BE DISTRIBUTED TO THE PERSON OR
PERSONS DESIGNATED BY NAME ON THE BENEFICIARY FORM ON FILE WITH
THE PENSION PLAN. NO PROVISION IN YOUR LAST WILL AND TESTAMENT
WILL CHANGE THIS SELECTION. PLEASE BE SURE THAT YOUR BENEFICIARY
FORM DESIGNATES THE PERSON OR PERSONS YOU INTEND TO RECEIVE
YOUR BENEFITS AND THAT YOU REVIEW THIS CHOICE IN THE EVENT OF A
MAJOR LIFE CHANGE SUCH AS A DIVORCE OR THE DEATH OF YOUR
BENEFICIARY.
EXHIBIT "A"
BOARD OF TRUSTEES
The names and addresses of the members of the Board of Trustees are:
Chairman:
Gerald W. Eddy, Jr.
13790 N.W. 4th Street - Suite 105
Sunrise, Florida 33325
Secretary:
Robert J. Dorn, Esq.
13790 N.W. 4th Street - Suite 105
Sunrise, Florida 33325
Trustee:
Miles Robison, III
13790 N.W. 4th Street - Suite 105
Sunrise, Florida 33325
Trustee:
Charles Vitale
13790 N. W. 4th Street - Suite 105
Sunrise, Florida 33325
Trustee:
Michael West
13790 N.W. 4th Street - Suite 105
Sunrise, Florida 33325
EXHIBIT "B"
| PERTINENT ACTUARIAL INFORMATION |
| |
As of October 1st |
| 2005 |
2004 |
| Number of Members of the Plan |
158 |
163 |
Active Employees:
Those Receiving or Due to Receive Benefits
Annual Payroll of Active Members |
75
$ 11,323,389 |
73
$ 10,894,352 |
| Annual Rate of Benefits in Pay Status |
2,284,971 |
2,236,700 |
| Actuarial Accrued Liability *** |
60,812,134 |
49,002,461 |
| Actuarial Value of Assets *** |
42,540,854 |
41,494,126 |
| Unfunded Accrued Liability (Credit) |
18,271,280 |
7,508,335 |
| Required Contribution to be Made to the Plan Over and Above Contributions by Members of the Plan |
2,959,929 |
2,017,275 |
| Required Contribution as % of Payroll of Active Members |
25.13% |
17.80% |
| Required Contribution to be Paid During Year Ending |
9/30/2007 |
9/30/2006 |
*** Per Statement No. 25 of the Government Accounting Standards Board.
EXHIBIT "B"
| SUMMARY OF FUND'S INCOME AND DISBURSEMENTS |
| Market Value at Beginning of Period |
Year Ending
9/30/2005 |
Year Ending
9/30/2004 |
| $ 40,303,414 |
$ 37,117,584 |
| Income |
| Member Contributions |
1,023,732 |
1,016,411 |
| State Contributions |
503,294 |
497,445 |
| Employer Contributions |
1,341,822 |
1,252,491 |
| Other Contributions - Buybacks |
0 |
0 |
Investment Earnings
Dividends and Interest
Realized and Unrealized Gain/Loss
Total Investment Earnings |
1,181,160 2,453,664 3,634,824 |
1,078,022 1,866,372 2,944,394 |
Total Income
|
========
6,503,672
|
========
5,710,741
|
| Disbursements |
Monthly Benefit Payments
Lump Sum Distributions
Refund of Contributions
Investment Related Expenses
Other Administrative Expenses
Insurance Premiums
Other Disbursements
Total Disbursements |
2,091446
0
151,872
264,498
172,935
0
0
========
2,680,751 |
2,051,356
0
48,270
226,672
198,613
0
0
========
2,524,911 |
| Net Increase During Period |
3,822,921 |
3,185,830 |
| Market Value at End of Period |
44,126,335 |
40,303,414 |
Less: DROP Balance
Less: State Contribution Reserve |
795,465
340,454 |
557,120
190,133 |
| Final Market Value |
42,990,416 |
39,556,161 |
|