Laserfiche WebLink
IRREVOCABLE SUPPLEMENTAL 0115)PENSION TRUST <br /> i <br /> Initial 6/30/I8 Fund Balance 15000; S00 <br /> Stab1hzabon Fund-Rate of Return 5.0% Police Safety Plan Rate Stabilization Fund Balance FlPials, <br /> Target Rate 49.0% <br /> 19/19 19(20 20/21 11/22 22/23 23/24 24/25 26/26 26/27 27/21 1029 <br /> (A)4661 Contnbutfon 5150001 <br /> (0)Add'1 Contribution•%of pay 3.0% 3.0% 1.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.1% OAK 4.4% <br /> (A)•(B)as%of Pay 3 0% 3 0% 10% 00% 0 0% 0.0% 00% 0.0% 0.0% 0.0% 0.0% <br /> Budget-Ca6PERS Rate 35.85 40.5% 45.0% 49.0% 49.0% 49.0% 49.0% 49.0% 49.0% 49.0% 49.0% <br /> Day IBudgeldalWERS)To/(From)Trust N N N Y Y Y Y Y V Y Y <br /> Contribution Rate Projection,(S0009 <br /> S9.000 <br /> S8.000 s$11-- <br /> I t 3�b 1 sv 1 <br /> EE <br /> 1 1 91� <br /> - <br /> ) <br /> 50.000 -- - <br /> 53,000 r . . - , <br /> 4:4 <br /> T et -501kPelce%tfe P/ 1 December 19,2017 71 I I_:,.1.....,..,.,:,e.�lN. <br /> IRREVOCABLE SUPPLEMENTAL(§115)PENSION TRUST <br /> Initial 6/30/16 Fund Balance(5000) 500 • <br /> Stab,bzat.On Fund•Rate of Return 6.0% Police Safety Plan Rate Stabilization Fund Balance Caloili0e I <br /> Target Rate 49.0% <br /> 18/19 19120 10/21 21/22 22/21 23/24 21/25 2S/26 26/27 27/26 21/29 <br /> (A)Add'i Conmbubon 515000; - - - - - - <br /> 181460 Contribution-%of pay 3.0% 3.0% LOSS 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% <br /> IA)•(B)as%of Pay 3 0% 3 0% 3.0% 0.0% 0.0% 0 0% 0.0% 0.0% 0.0% 0.0% 0.0% <br /> Budget•Ca1PERS Rate 35.8% 40.5% 45.0% 49.0% 49.0% 49.0% 49.0% 49.0% 49.0% 49.0% 49.0% <br /> Flay Mudge?.CalPERS)To/1From)Trutr N N N V V V V V V V V <br /> t0 000 Supplemental Trust Balance(S000s) 3,- 'I <br /> X40 4r • <br /> 8.000 <br /> 6.000 -:*q • <br /> 4.000 \i ,4.5 3}.14' - _. <br /> 2.000 _ _ r „�_ <br /> 0 - - ‘,04 1.1-0-----‘535- $Z5 <br /> =. <br /> 1 <br /> (2.0001 - , � <br /> (4.000) • <br /> • <br /> gt • <br /> 1'Z . <br /> (6.000) -- -- 3,9--...... <br /> (1.000) <br /> cO ♦ > Ab <br /> o, 0. oh "� �io01o� cy PdP b� � 0 * 4, b(y0r <br /> • 75dePercemle •=050th Pacrllie 0 2.1dhPetRxmle <br /> eamegissTRe c,t0 e <br /> PADecember 19,2017 72 PLEASANTONe <br />