Civic Intelligence

Utility Sales and Supply Inc.

Plan context: Utility Sales and Supply Inc. Cash Balance Plan

EIN 20-1273668 • Loretto, MN • 15 filings • 2 plans

23230 West Thomess Blvd., Suite 3Loretto, MN 55357
Current Snapshot

Latest Year

2022

2022 Participants

2

2022 Assets

$1,913,339

2022 Contributions

$102,375

Historical Graphs

Total Assets Over Time

Aggregate end-of-year assets by filing year, excluding zero-asset years

$2,179,416$1,089,708$0201520192022YearValue
$1,913,339Latest year 2022

Participants Over Time

Largest reported end-of-year plan headcount by filing year, used to avoid double-counting participants across overlapping plans

320201520192022YearValue
2Latest year 2022

Company Timeline

Year summaries and individual filings are combined here so you can stay in one place while moving across years and plan filings.

Year / FilingFilingsParticipantsAssetsContributionsContrib./Participant
202222$1,913,339$102,375$51,188iApproximate average salary by contribution assumption: employee only about $1,279,688 at 4% or $853,125 at 6%; with 50% employer match about $853,125 at 4% or $568,750 at 6%; with 100% employer match about $639,844 at 4% or $426,563 at 6%.
Utility Sales and Supply Inc. Cash Balance Plan-2$1,267,177$70,000$35,000iApproximate average salary by contribution assumption: employee only about $875,000 at 4% or $583,333 at 6%; with 50% employer match about $583,333 at 4% or $388,889 at 6%; with 100% employer match about $437,500 at 4% or $291,667 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-2$646,162$32,375$16,188iApproximate average salary by contribution assumption: employee only about $404,688 at 4% or $269,792 at 6%; with 50% employer match about $269,792 at 4% or $179,861 at 6%; with 100% employer match about $202,344 at 4% or $134,896 at 6%.
202123$2,179,416$247,755$82,585iApproximate average salary by contribution assumption: employee only about $2,064,625 at 4% or $1,376,417 at 6%; with 50% employer match about $1,376,417 at 4% or $917,611 at 6%; with 100% employer match about $1,032,313 at 4% or $688,208 at 6%.
Utility Sales and Supply Inc. Cash Balance Plan-3$1,392,607$198,795$66,265iApproximate average salary by contribution assumption: employee only about $1,656,625 at 4% or $1,104,417 at 6%; with 50% employer match about $1,104,417 at 4% or $736,278 at 6%; with 100% employer match about $828,313 at 4% or $552,208 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-3$786,809$48,960$16,320iApproximate average salary by contribution assumption: employee only about $408,000 at 4% or $272,000 at 6%; with 50% employer match about $272,000 at 4% or $181,333 at 6%; with 100% employer match about $204,000 at 4% or $136,000 at 6%.
202023$1,633,085$254,647$84,882iApproximate average salary by contribution assumption: employee only about $2,122,058 at 4% or $1,414,706 at 6%; with 50% employer match about $1,414,706 at 4% or $943,137 at 6%; with 100% employer match about $1,061,029 at 4% or $707,353 at 6%.
Utility Sales and Supply Inc. Cash Balance Plan-3$1,021,259$202,126$67,375iApproximate average salary by contribution assumption: employee only about $1,684,383 at 4% or $1,122,922 at 6%; with 50% employer match about $1,122,922 at 4% or $748,615 at 6%; with 100% employer match about $842,192 at 4% or $561,461 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-3$611,826$52,521$17,507iApproximate average salary by contribution assumption: employee only about $437,675 at 4% or $291,783 at 6%; with 50% employer match about $291,783 at 4% or $194,522 at 6%; with 100% employer match about $218,838 at 4% or $145,892 at 6%.
201923$1,208,707$257,746$85,915iApproximate average salary by contribution assumption: employee only about $2,147,883 at 4% or $1,431,922 at 6%; with 50% employer match about $1,431,922 at 4% or $954,615 at 6%; with 100% employer match about $1,073,942 at 4% or $715,961 at 6%.
Utility Sales and Supply Inc. Cash Balance Plan-3$752,551$210,995$70,332iApproximate average salary by contribution assumption: employee only about $1,758,292 at 4% or $1,172,194 at 6%; with 50% employer match about $1,172,194 at 4% or $781,463 at 6%; with 100% employer match about $879,146 at 4% or $586,097 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-3$456,156$46,751$15,584iApproximate average salary by contribution assumption: employee only about $389,592 at 4% or $259,728 at 6%; with 50% employer match about $259,728 at 4% or $173,152 at 6%; with 100% employer match about $194,796 at 4% or $129,864 at 6%.
201823$784,396$203,611$67,870iApproximate average salary by contribution assumption: employee only about $1,696,758 at 4% or $1,131,172 at 6%; with 50% employer match about $1,131,172 at 4% or $754,115 at 6%; with 100% employer match about $848,379 at 4% or $565,586 at 6%.
Utility Sales and Supply Inc. Cash Balance Plan-3$456,569$155,648$51,883iApproximate average salary by contribution assumption: employee only about $1,297,067 at 4% or $864,711 at 6%; with 50% employer match about $864,711 at 4% or $576,474 at 6%; with 100% employer match about $648,533 at 4% or $432,356 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-3$327,827$47,963$15,988iApproximate average salary by contribution assumption: employee only about $399,692 at 4% or $266,461 at 6%; with 50% employer match about $266,461 at 4% or $177,641 at 6%; with 100% employer match about $199,846 at 4% or $133,231 at 6%.
201723$656,214$246,350$82,117iApproximate average salary by contribution assumption: employee only about $2,052,917 at 4% or $1,368,611 at 6%; with 50% employer match about $1,368,611 at 4% or $912,407 at 6%; with 100% employer match about $1,026,458 at 4% or $684,306 at 6%.
Utility Sales and Supply Inc. Cash Balance Plan-3$335,584$166,000$55,333iApproximate average salary by contribution assumption: employee only about $1,383,333 at 4% or $922,222 at 6%; with 50% employer match about $922,222 at 4% or $614,815 at 6%; with 100% employer match about $691,667 at 4% or $461,111 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-3$320,630$80,350$26,783iApproximate average salary by contribution assumption: employee only about $669,583 at 4% or $446,389 at 6%; with 50% employer match about $446,389 at 4% or $297,593 at 6%; with 100% employer match about $334,792 at 4% or $223,194 at 6%.
201623$348,023$249,337$83,112iApproximate average salary by contribution assumption: employee only about $2,077,808 at 4% or $1,385,206 at 6%; with 50% employer match about $1,385,206 at 4% or $923,470 at 6%; with 100% employer match about $1,038,904 at 4% or $692,603 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-3$198,160$99,474$33,158iApproximate average salary by contribution assumption: employee only about $828,950 at 4% or $552,633 at 6%; with 50% employer match about $552,633 at 4% or $368,422 at 6%; with 100% employer match about $414,475 at 4% or $276,317 at 6%.
Utility Sales and Supply Inc. Cash Balance Plan-3$149,863$149,863$49,954iApproximate average salary by contribution assumption: employee only about $1,248,858 at 4% or $832,572 at 6%; with 50% employer match about $832,572 at 4% or $555,048 at 6%; with 100% employer match about $624,429 at 4% or $416,286 at 6%.
201512$84,463$84,463$42,232iApproximate average salary by contribution assumption: employee only about $1,055,788 at 4% or $703,858 at 6%; with 50% employer match about $703,858 at 4% or $469,239 at 6%; with 100% employer match about $527,894 at 4% or $351,929 at 6%.
Utility Sales and Supply Inc. 401(K) Plan-2$84,463$84,463$42,232iApproximate average salary by contribution assumption: employee only about $1,055,788 at 4% or $703,858 at 6%; with 50% employer match about $703,858 at 4% or $469,239 at 6%; with 100% employer match about $527,894 at 4% or $351,929 at 6%.