Civic Intelligence

David M. Graf

Plan context: DAVID M. GRAF PROFIT SHARING PLAN

EIN 84-1527110 • Fort Collins, CO • 16 filings • 5 plans

3201 East Mulberry Unit RFort Collins, CO 80524-8476
Current Snapshot

Latest Year

2012

2012 Participants

2

2012 Assets

$49,157

2012 Contributions

$213,732

Historical Graphs

Total Assets Over Time

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

$1,669,736$834,868$0200120072012YearValue
$49,157Latest year 2012

Participants Over Time

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

320200120072012YearValue
2Latest year 2012

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
201222$49,157$213,732$106,866iApproximate average salary by contribution assumption: employee only about $2,671,650 at 4% or $1,781,100 at 6%; with 50% employer match about $1,781,100 at 4% or $1,187,400 at 6%; with 100% employer match about $1,335,825 at 4% or $890,550 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-2$49,157$213,732$106,866iApproximate average salary by contribution assumption: employee only about $2,671,650 at 4% or $1,781,100 at 6%; with 50% employer match about $1,781,100 at 4% or $1,187,400 at 6%; with 100% employer match about $1,335,825 at 4% or $890,550 at 6%.
EXCEL SCHOLASTIC PRODUCTS, LLC-0$0--
201113$1,669,736$83,131$27,710iApproximate average salary by contribution assumption: employee only about $692,758 at 4% or $461,839 at 6%; with 50% employer match about $461,839 at 4% or $307,893 at 6%; with 100% employer match about $346,379 at 4% or $230,919 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-3$1,669,736$83,131$27,710iApproximate average salary by contribution assumption: employee only about $692,758 at 4% or $461,839 at 6%; with 50% employer match about $461,839 at 4% or $307,893 at 6%; with 100% employer match about $346,379 at 4% or $230,919 at 6%.
201013$1,625,409$57,585$19,195iApproximate average salary by contribution assumption: employee only about $479,875 at 4% or $319,917 at 6%; with 50% employer match about $319,917 at 4% or $213,278 at 6%; with 100% employer match about $239,938 at 4% or $159,958 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-3$1,625,409$57,585$19,195iApproximate average salary by contribution assumption: employee only about $479,875 at 4% or $319,917 at 6%; with 50% employer match about $319,917 at 4% or $213,278 at 6%; with 100% employer match about $239,938 at 4% or $159,958 at 6%.
200913$1,371,339$83,944$27,981iApproximate average salary by contribution assumption: employee only about $699,533 at 4% or $466,356 at 6%; with 50% employer match about $466,356 at 4% or $310,904 at 6%; with 100% employer match about $349,767 at 4% or $233,178 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-3$1,371,339$83,944$27,981iApproximate average salary by contribution assumption: employee only about $699,533 at 4% or $466,356 at 6%; with 50% employer match about $466,356 at 4% or $310,904 at 6%; with 100% employer match about $349,767 at 4% or $233,178 at 6%.
200813$991,812$71,921$23,974iApproximate average salary by contribution assumption: employee only about $599,342 at 4% or $399,561 at 6%; with 50% employer match about $399,561 at 4% or $266,374 at 6%; with 100% employer match about $299,671 at 4% or $199,781 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-3$991,812$71,921$23,974iApproximate average salary by contribution assumption: employee only about $599,342 at 4% or $399,561 at 6%; with 50% employer match about $399,561 at 4% or $266,374 at 6%; with 100% employer match about $299,671 at 4% or $199,781 at 6%.
200713$1,331,354$74,855$24,952iApproximate average salary by contribution assumption: employee only about $623,792 at 4% or $415,861 at 6%; with 50% employer match about $415,861 at 4% or $277,241 at 6%; with 100% employer match about $311,896 at 4% or $207,931 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-3$1,331,354$74,855$24,952iApproximate average salary by contribution assumption: employee only about $623,792 at 4% or $415,861 at 6%; with 50% employer match about $415,861 at 4% or $277,241 at 6%; with 100% employer match about $311,896 at 4% or $207,931 at 6%.
200613$1,156,504$64,696$21,565iApproximate average salary by contribution assumption: employee only about $539,133 at 4% or $359,422 at 6%; with 50% employer match about $359,422 at 4% or $239,615 at 6%; with 100% employer match about $269,567 at 4% or $179,711 at 6%.
DAVID M. GRAF PROFTT SHARING PLAN-3$1,156,504$64,696$21,565iApproximate average salary by contribution assumption: employee only about $539,133 at 4% or $359,422 at 6%; with 50% employer match about $359,422 at 4% or $239,615 at 6%; with 100% employer match about $269,567 at 4% or $179,711 at 6%.
200512$953,251$58,714$29,357iApproximate average salary by contribution assumption: employee only about $733,925 at 4% or $489,283 at 6%; with 50% employer match about $489,283 at 4% or $326,189 at 6%; with 100% employer match about $366,963 at 4% or $244,642 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-2$953,251$58,714$29,357iApproximate average salary by contribution assumption: employee only about $733,925 at 4% or $489,283 at 6%; with 50% employer match about $489,283 at 4% or $326,189 at 6%; with 100% employer match about $366,963 at 4% or $244,642 at 6%.
200413$824,228$65,772$21,924iApproximate average salary by contribution assumption: employee only about $548,100 at 4% or $365,400 at 6%; with 50% employer match about $365,400 at 4% or $243,600 at 6%; with 100% employer match about $274,050 at 4% or $182,700 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-3$824,228$65,772$21,924iApproximate average salary by contribution assumption: employee only about $548,100 at 4% or $365,400 at 6%; with 50% employer match about $365,400 at 4% or $243,600 at 6%; with 100% employer match about $274,050 at 4% or $182,700 at 6%.
200322$655,682$54,866$27,433iApproximate average salary by contribution assumption: employee only about $685,825 at 4% or $457,217 at 6%; with 50% employer match about $457,217 at 4% or $304,811 at 6%; with 100% employer match about $342,913 at 4% or $228,608 at 6%.
DAVID M. GRAF PROFIT SHARING PLAN-2$655,682$54,866$27,433iApproximate average salary by contribution assumption: employee only about $685,825 at 4% or $457,217 at 6%; with 50% employer match about $457,217 at 4% or $304,811 at 6%; with 100% employer match about $342,913 at 4% or $228,608 at 6%.
David Michael Graf M/P-0---
200221$461,542$44,299$44,299iApproximate average salary by contribution assumption: employee only about $1,107,475 at 4% or $738,317 at 6%; with 50% employer match about $738,317 at 4% or $492,211 at 6%; with 100% employer match about $553,738 at 4% or $369,158 at 6%.
DAVID MICHAEL GRAF PS-1$243,737$24,873$24,873iApproximate average salary by contribution assumption: employee only about $621,825 at 4% or $414,550 at 6%; with 50% employer match about $414,550 at 4% or $276,367 at 6%; with 100% employer match about $310,913 at 4% or $207,275 at 6%.
David Michael Graf M/P-1$217,805$19,426$19,426iApproximate average salary by contribution assumption: employee only about $485,650 at 4% or $323,767 at 6%; with 50% employer match about $323,767 at 4% or $215,844 at 6%; with 100% employer match about $242,825 at 4% or $161,883 at 6%.
200122$219,230$16,513$8,257iApproximate average salary by contribution assumption: employee only about $206,413 at 4% or $137,608 at 6%; with 50% employer match about $137,608 at 4% or $91,739 at 6%; with 100% employer match about $103,206 at 4% or $68,804 at 6%.
David Michael Graf M/P-2$219,230$16,513$8,257iApproximate average salary by contribution assumption: employee only about $206,413 at 4% or $137,608 at 6%; with 50% employer match about $137,608 at 4% or $91,739 at 6%; with 100% employer match about $103,206 at 4% or $68,804 at 6%.
DAVID MICHAEL GRAF PS-2---