Civic Intelligence

Financial Modeling LLC

Plan context: Financial Modeling LLC Defined Benefit Pension Plan

EIN 45-4464713 • Scottsdale, AZ • 18 filings • 2 plans

12153 East Arabian Park DriveScottsdale, AZ 85259
Current Snapshot

Latest Year

2020

2020 Participants

1

2020 Assets

$2,232,077

2020 Contributions

$156,130

Historical Graphs

Total Assets Over Time

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

$2,232,077$1,116,039$0201220162020YearValue
$2,232,077Latest year 2020

Participants Over Time

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

110201220162020YearValue
1Latest year 2020

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
202021$2,232,077$156,130$156,130iApproximate average salary by contribution assumption: employee only about $3,903,250 at 4% or $2,602,167 at 6%; with 50% employer match about $2,602,167 at 4% or $1,734,778 at 6%; with 100% employer match about $1,951,625 at 4% or $1,301,083 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$1,884,588$125,000$125,000iApproximate average salary by contribution assumption: employee only about $3,125,000 at 4% or $2,083,333 at 6%; with 50% employer match about $2,083,333 at 4% or $1,388,889 at 6%; with 100% employer match about $1,562,500 at 4% or $1,041,667 at 6%.
Financial Modeling LLC 401(K) Plan-1$347,489$31,130$31,130iApproximate average salary by contribution assumption: employee only about $778,250 at 4% or $518,833 at 6%; with 50% employer match about $518,833 at 4% or $345,889 at 6%; with 100% employer match about $389,125 at 4% or $259,417 at 6%.
201921$1,975,842$268,000$268,000iApproximate average salary by contribution assumption: employee only about $6,700,000 at 4% or $4,466,667 at 6%; with 50% employer match about $4,466,667 at 4% or $2,977,778 at 6%; with 100% employer match about $3,350,000 at 4% or $2,233,333 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$1,679,885$240,000$240,000iApproximate average salary by contribution assumption: employee only about $6,000,000 at 4% or $4,000,000 at 6%; with 50% employer match about $4,000,000 at 4% or $2,666,667 at 6%; with 100% employer match about $3,000,000 at 4% or $2,000,000 at 6%.
Financial Modeling LLC 401(K) Plan-1$295,957$28,000$28,000iApproximate average salary by contribution assumption: employee only about $700,000 at 4% or $466,667 at 6%; with 50% employer match about $466,667 at 4% or $311,111 at 6%; with 100% employer match about $350,000 at 4% or $233,333 at 6%.
201821$1,592,794$209,520$209,520iApproximate average salary by contribution assumption: employee only about $5,238,000 at 4% or $3,492,000 at 6%; with 50% employer match about $3,492,000 at 4% or $2,328,000 at 6%; with 100% employer match about $2,619,000 at 4% or $1,746,000 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$1,343,348$175,000$175,000iApproximate average salary by contribution assumption: employee only about $4,375,000 at 4% or $2,916,667 at 6%; with 50% employer match about $2,916,667 at 4% or $1,944,444 at 6%; with 100% employer match about $2,187,500 at 4% or $1,458,333 at 6%.
Financial Modeling LLC 401(K) Plan-1$249,446$34,520$34,520iApproximate average salary by contribution assumption: employee only about $863,000 at 4% or $575,333 at 6%; with 50% employer match about $575,333 at 4% or $383,556 at 6%; with 100% employer match about $431,500 at 4% or $287,667 at 6%.
201721$1,366,965$209,020$209,020iApproximate average salary by contribution assumption: employee only about $5,225,500 at 4% or $3,483,667 at 6%; with 50% employer match about $3,483,667 at 4% or $2,322,444 at 6%; with 100% employer match about $2,612,750 at 4% or $1,741,833 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$1,153,834$175,000$175,000iApproximate average salary by contribution assumption: employee only about $4,375,000 at 4% or $2,916,667 at 6%; with 50% employer match about $2,916,667 at 4% or $1,944,444 at 6%; with 100% employer match about $2,187,500 at 4% or $1,458,333 at 6%.
Financial Modeling LLC 401(K) Plan-1$213,131$34,020$34,020iApproximate average salary by contribution assumption: employee only about $850,500 at 4% or $567,000 at 6%; with 50% employer match about $567,000 at 4% or $378,000 at 6%; with 100% employer match about $425,250 at 4% or $283,500 at 6%.
201621$1,114,595$209,020$209,020iApproximate average salary by contribution assumption: employee only about $5,225,500 at 4% or $3,483,667 at 6%; with 50% employer match about $3,483,667 at 4% or $2,322,444 at 6%; with 100% employer match about $2,612,750 at 4% or $1,741,833 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$942,399$175,000$175,000iApproximate average salary by contribution assumption: employee only about $4,375,000 at 4% or $2,916,667 at 6%; with 50% employer match about $2,916,667 at 4% or $1,944,444 at 6%; with 100% employer match about $2,187,500 at 4% or $1,458,333 at 6%.
Financial Modeling LLC 401(K) Plan-1$172,196$34,020$34,020iApproximate average salary by contribution assumption: employee only about $850,500 at 4% or $567,000 at 6%; with 50% employer match about $567,000 at 4% or $378,000 at 6%; with 100% employer match about $425,250 at 4% or $283,500 at 6%.
201521$847,993$229,020$229,020iApproximate average salary by contribution assumption: employee only about $5,725,500 at 4% or $3,817,000 at 6%; with 50% employer match about $3,817,000 at 4% or $2,544,667 at 6%; with 100% employer match about $2,862,750 at 4% or $1,908,500 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$721,030$198,000$198,000iApproximate average salary by contribution assumption: employee only about $4,950,000 at 4% or $3,300,000 at 6%; with 50% employer match about $3,300,000 at 4% or $2,200,000 at 6%; with 100% employer match about $2,475,000 at 4% or $1,650,000 at 6%.
Financial Modeling LLC 401(K) Plan-1$126,963$31,020$31,020iApproximate average salary by contribution assumption: employee only about $775,500 at 4% or $517,000 at 6%; with 50% employer match about $517,000 at 4% or $344,667 at 6%; with 100% employer match about $387,750 at 4% or $258,500 at 6%.
201421$606,646$228,020$228,020iApproximate average salary by contribution assumption: employee only about $5,700,500 at 4% or $3,800,333 at 6%; with 50% employer match about $3,800,333 at 4% or $2,533,556 at 6%; with 100% employer match about $2,850,250 at 4% or $1,900,167 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$511,603$198,000$198,000iApproximate average salary by contribution assumption: employee only about $4,950,000 at 4% or $3,300,000 at 6%; with 50% employer match about $3,300,000 at 4% or $2,200,000 at 6%; with 100% employer match about $2,475,000 at 4% or $1,650,000 at 6%.
Financial Modeling LLC 401(K) Plan-1$95,043$30,020$30,020iApproximate average salary by contribution assumption: employee only about $750,500 at 4% or $500,333 at 6%; with 50% employer match about $500,333 at 4% or $333,556 at 6%; with 100% employer match about $375,250 at 4% or $250,167 at 6%.
201321$368,887$211,020$211,020iApproximate average salary by contribution assumption: employee only about $5,275,500 at 4% or $3,517,000 at 6%; with 50% employer match about $3,517,000 at 4% or $2,344,667 at 6%; with 100% employer match about $2,637,750 at 4% or $1,758,500 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$307,967$181,000$181,000iApproximate average salary by contribution assumption: employee only about $4,525,000 at 4% or $3,016,667 at 6%; with 50% employer match about $3,016,667 at 4% or $2,011,111 at 6%; with 100% employer match about $2,262,500 at 4% or $1,508,333 at 6%.
Financial Modeling LLC 401(K) Plan-1$60,920$30,020$30,020iApproximate average salary by contribution assumption: employee only about $750,500 at 4% or $500,333 at 6%; with 50% employer match about $500,333 at 4% or $333,556 at 6%; with 100% employer match about $375,250 at 4% or $250,167 at 6%.
201221$145,384$145,380$145,380iApproximate average salary by contribution assumption: employee only about $3,634,500 at 4% or $2,423,000 at 6%; with 50% employer match about $2,423,000 at 4% or $1,615,333 at 6%; with 100% employer match about $1,817,250 at 4% or $1,211,500 at 6%.
Financial Modeling LLC Defined Benefit Pension Plan-1$115,203$115,200$115,200iApproximate average salary by contribution assumption: employee only about $2,880,000 at 4% or $1,920,000 at 6%; with 50% employer match about $1,920,000 at 4% or $1,280,000 at 6%; with 100% employer match about $1,440,000 at 4% or $960,000 at 6%.
Financial Modeling LLC 401(K) Plan-1$30,181$30,180$30,180iApproximate average salary by contribution assumption: employee only about $754,500 at 4% or $503,000 at 6%; with 50% employer match about $503,000 at 4% or $335,333 at 6%; with 100% employer match about $377,250 at 4% or $251,500 at 6%.