01.12.2014 Views

agenda city of watsonville city council/redevelopment agency meeting

agenda city of watsonville city council/redevelopment agency meeting

agenda city of watsonville city council/redevelopment agency meeting

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

CITY OF WATSONVILLE<br />

Final Retirement Tax Calculations<br />

with Levy Rate <strong>of</strong> 0.077%<br />

Fiscal Year 2011 - 2012<br />

General Fund Public Safety Departments<br />

Police Department<br />

Police PERS 2,321,190<br />

Police Employee PERS Contribution paid by City 61,359<br />

Police Social Security &/or Medicare 164,346<br />

Alternate 457 for Temporary employees 1,765<br />

Fire Department<br />

Fire PERS 527,405<br />

Fire Employee PERS Contribution paid by City 27,521<br />

Fire Social Security &/or Medicare 59,587<br />

Alternate 457 for Temporary employees 1,558<br />

General Fund- Remaining Departments<br />

Retirement<br />

System Costs<br />

PERS 818,022<br />

Employee PERS Contribution paid by City 272,384<br />

Social Security 558,622<br />

Alternate 457 for Temporary employees 25,102<br />

Administration Fee Allocation Costs 52,840<br />

Grand Total Needed 4,891,701<br />

Less: Allowance for Turnover (150,000)<br />

Estimated General Fund Pension Costs $ 4,741,701<br />

Less: Estimated Levy Proceeds (34% <strong>of</strong> total costs) 1,594,119<br />

Amount supported by General Fund $ 3,147,582<br />

Exhibit “A”<br />

Page 1 <strong>of</strong> 1

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!