SAFER Wage Worksheet RR.xlsx

Personnel Name
Rank
Exempt 
Status
Annual 
Salary
Medicare 
%
Medicare 
$
Workers 
Comp %
Workers Comp 
$
Retirement 
% Employer 
contribution
Retirement 
$ Employer 
contribution
Life, 
AD&D, ST 
Disability 
$
Health 
Insurance
Dental 
Insurance
Vision 
Insurance
Total Benefits
Total 
compensation
15 firefighters 
requested
Federal Share
Buckeye Share
New Firefighter - year one
Firefighter
Non Exempt
66,382.49
$   
1.45%
$1,925.09
3.15%
$2,091.05
14.18%
$9,413.04
186.96
$    
19,506.05
$    
1,381.88
$    
139.17
$           
$34,643.23
101,025.72
$            
1,515,385.75
$            
1,194,313.38
$     
398,104.47
$        
New Firefighter - year 2
Firefighter
Non Exempt
69,701.61
$   
1.45%
$2,021.35
3.15%
$2,195.60
14.18%
$9,883.69
196.31
$    
20,481.35
$    
1,450.97
$    
146.13
$           
$36,375.39
106,077.00
$            
1,591,155.04
$            
1,194,313.38
$     
398,104.47
$        
New Firefighter - year 3
Firefighter
Non Exempt
73,186.69
$   
1.45%
$2,122.41
3.15%
$2,305.38
14.18%
$10,377.87
206.12
$    
21,505.42
$    
1,523.52
$    
153.43
$           
$38,194.16
111,380.85
$            
1,670,712.79
$            
557,346.24
$        
1,035,071.61
$     
Total
4,777,253.55
$            
2,945,973.00
$     
1,831,280.55
$     
Average Salary
69,756.93
$   
Average ERE
$36,404.26
SAFER Wage Worksheet
Fire Department Name
Buckeye Fire Medical Rescue Department

Health Premiums
Monthly 
Health
Monthly 
Dental
Monthly 
Vision
Emp
898.14
53.49
5.91
EMP+Sp
1613.98
108.50
11.24
Emp+Children
1524.23
123.10
11.84
Emp+Fam
2,465.67
175.55
17.4
6,502.02
460.63
46.39
Average
1,625.50
115.16
11.60