Laserfiche WebLink
ASSETS 7/31/19 970,934.11$ <br />LIABILITIES (@ 3500)912,508.00$ <br /> -------------------- <br />SURPLUS 58,426.11$ <br />90% OF SURPLUS 52,583.50$ <br />Difference 5,842.61$ <br /> ========================================================================= <br />3300 3400 3500 3600 3700 3800 3900 4000 <br />ASSETS 7/31/19 970,934.11$ 970,934.11$ 970,934.11$ 970,934.11$ 970,934.11$ 970,934.11$ 970,934.11$ 970,934.11$ <br />LIABILITIES @ BENEFIT AMOUNT $882,172.00 897,340.00$ 912,508.00$ $927,676.00 $942,844.00 $958,012.00 $973,180.00 $988,348.00 <br />------------------------------------------------------------------'---------------------'---------------------'---------------------'---------------------'--------------------- <br />Must be greater than difference to increase benefit 88,762.11$ 73,594.11$ 58,426.11$ 43,258.11$ 28,090.11$ 12,922.11$ (2,245.89)$ (17,413.89)$ <br />110%108%106%105%103%101%100%98% <br />***Includes 10 deferred members $381628 <br />***Royal = $899,249.46 / Special = $68,353.33 / AXA = $3331.32 <br />***Using 2019 liability totals <br />MEMBER BENEFIT INCREASE CALCULATIONS <br />55