|
IMRF--- Early Retirement Incentive Program ( ERI) EXHIBIT 4
<br /> 9 YEAR PAYBACK PERIOD Increased Savings
<br /> Pension or(Increase)
<br /> Year Description of Savings Savinas Costs IMRF costs
<br /> 2004 Employees Payments for Service Years $266,914
<br /> Vacancy Savings till new employees hired $636,879 ,
<br /> Savings due to new employees hired at lower rates $832,189
<br /> $1,735,982 0 (1) $1,735,982 !
<br /> 2005 Savings due to new employees hired at lower rates $319,877 0 (1) $319,877 I�,
<br /> 2006 Savings due to new employees hired at lower rates $328,723 305,979 (2) $22,744
<br /> 2007 Savings due to new employees hired at lower rates $337,835 305,979 $31,856
<br /> 2008 Savings due to new employees hired at lower rates $347,220 305,979 $41,241
<br /> 2009 Savings due to new employees hired at lower rates $356,886 305,979 $50,907
<br /> 2010 Savings due to new employees hired at lower rates $366,843 305,979 $60,864
<br /> 2011 Savings due to new employees hired at lower rates $377,098 305,979 $71,119
<br /> 2012 Savings due to new employees hired at lower rates $387,661 305,979 $81,682
<br /> 2013 Savings due to new employees hired at lower rates $398,541 305,979 $92,562
<br /> 2014 Savings due to new employees hired at lower rates $409,747 305,979 $103,768
<br /> $5,366,413 $2,753,811 $2,612,602
<br /> (1) Per IMRF guidelines the increased retirement costs due to ERI are reflected in future IMRF employer
<br /> contribution rates and will be reflected in the second calendar's rate. For example, if the City adopts ERI
<br /> in 2004, the first costs will begin to be reflected in the 2006 employer rate.
<br /> (2) IMRF assumes only the first year-the actual could be more or less in later years depending upon
<br /> interest earned or charged, prepayments by the City, and any legislative changes.
<br /> i Currently the IMRF Fund has beginning fund balance savings of $1,090,000 which also could be used to
<br /> to pay the ERI pension liability.
<br />
|