City of Nashua Updated 8/29/2019
Police UFPO Contract Analysis
Line No, Description Base FY13 FY49 FY¥20 FY21 FY22
1 Number of Employees in Analysis 16 16 16 16 16
2 Base Salary Increases 2.26% 2.50% 2.25% 2.50%
3
4 Base Pay Calculations
5 Base Pay Calculations $ 4,049,412 $ 1,049,312 § 1,072,922 $ 1,099,745 § 1,124,489
6 Base Salary Increases 23,610 26,823 24,744 28,112
7
& Total Base Pay $1,049,312 $ 1,072,922 $ 1,099,745 $§ 1,124,489 § 1,152,601
9 §$ Change over Prior Year $ 23,610 $ 26,823 $ 24,744 § 28,112
40 Real Annual % Increase over Prior Year 2.25% 2.50% 2,25% 2.50%
HW
12 Other Salary Costs
i3 Overtime $ 10,000 $ 10,225 §$ 10,487 $ 10,716 § 10,984
14 Longevity (assumes no staff {urnover) 8,800 9,100 9,600 40,700 10,960
15 Educational Incentives . 8,000 $8,000 8,000 8,000
16 Educational Benefits 3,000 3,000 3,000 3,000 3,000
17 =‘ Total Other Salary Costs § 21,800 § 30,325 § 31,981 §$ 32,416 § 32,884
18 §$ Change over Prior Year $ 8525 § 756 $ i336 § 468
19 Real Annual Increase over Prior Year 39.1% 2.5% 4.3% 14%
20
21 =Total Base Pay and Other Salary Costs $1,071,442 $ 7103,247 §$ 1,190,825 §$ 1,156,905 $ 1,185,496
22 ©§ Change over Prior Year . § 32,135 § arora § 26,080 § 28,580
230% Change over Prior Year 3.0% 2.5% 2.3% 2.5%
24
25
26 ~=- Retirement Costs
27 Pension (NHRS - FY18-19 11.38%; FY¥20-22 11.17%) $ 121,551 $ 124,298 $ 125,084 $ 127,998 § 1931,#90
28 FICA and Medicare 81,711 83,557 85,667 87,862 89,848
29 ~=—s- Total Retirement Costs $203,262 $207,855 $ 210,751 $ 215659 $ 221,038
300 § Change over Prior Year $ 4,593 $§ 2,897 §$ 4,908 §$ 5,379
31. + % Change over Prior Year 2.3% 1.4% 2.3% 2.5%
32
33 ~—s Insurance Benefits Costs
34 Maedicailnsurance Costs (FY19- 6%, FY20- 11%, FY21&FY22 - 8%) $ 324,138 $ 343,586 S$ 381,381 $ 411,891 $3 444,842
35 ‘Less: Employee Contributions to Medical Insurance Costs (64,828) (68,717) (76,276) (82,378} (83,968)
36 Subtotal - Medical Costs to City $ 259,316 $ 274,869 $ 305,104 $ 329,513 $ 355,874
37s: Dental insurance Costs (Assumes 1% increase ali 4 years) 16,542 16,707 16,874 17,043 17,213
38 Life Insurance Costs 2,078 2,124 2,177 2,226 2,282
39 ~=—s- Total Insurance Benefits Costs $277,930 $ 293,700 $ 324,156 $ 348,782 $ 375,369
40 $ Change over Prior Year $ 45,771 $ 30,4568 $ 24,626 § 26,587
44% Change over Prior Year 5.7% 10.6% 7.6% 7.6%
42
43 Total Costs $ 1,552,304 $ 1,604,802 $ 1,665,733 $ 41,721,347 $ 1,781,893
44 § Change over Prior Year $ 62,498 S$ 60,931 $ 55614 $ 60,546
45% Change over Prior Year 3.4% 3.8% 3.3% 3.5%
46
47
48 Average Annual Tatal Compensation Package $ 97,019 $ 700,300 $ 104,108 $ 107,584 §$ 111,368
49 Average Annual Increase per Employee 5 3,281 § 3,508 §$ 3,476 § 3,784
50 Average Percentage Increase per Employee 3.4% 3.8% 3.3% 3,5%
52 Other Cost Items:
63 Sick time payout for those employees hired after September 16, 2003 will Increase from 20% to 35% of accrued sick time (maxlmum hours - 720 hours)
64 Estimated Sick time payout will Increase from $73,500 to $105,000, The estimated Increase is $35,500 for 8 employees If retired or resigned by FY2059
55 with [lmited sick time use.