Laserfiche WebLink
ASSETS 12-31-17 1,032,602.16$ <br />LIABILITIES (@ 3300)839,520.00$ <br /> -------------------- <br />SURPLUS 193,082.16$ <br />90% OF SURPLUS 173,773.94$ <br />Difference 19,308.22$ <br /> ========================================================================= <br />3300 3400 3500 3600 3700 3800 3900 4000 <br />ASSETS 12-31-17 1,032,602.16$ 1,032,602.16$ 1,032,602.16$ 1,032,602.16$ 1,032,602.16$ 1,032,602.16$ 1,032,602.16$ 1,032,602.16$ <br />LIABILITIES @ BENEFIT AMOUNT $839,520.00 864,960.00$ $890,400.00 $915,840.00 $941,280.00 $966,720.00 $992,160.00 $1,017,600.00 <br />------------------------------------------------------------------'---------------------'---------------------'---------------------'---------------------'--------------------- <br />Must be greater than difference to increase benefit 193,082.16$ 167,642.16$ 142,202.16$ 116,762.16$ 91,322.16$ 65,882.16$ 40,442.16$ 15,002.16$ <br />123%119%116%113%110%107%104%101% <br />***Includes 5 deferred members $83568 <br />***Royal = $902556.34 / Special = $126845.82 / AXA = @$3200 <br />***Using 2017 liability totals <br />MEMBER BENEFIT INCREASE CALCULATIONS <br />31