|
Fire Department SVF Plan Membership Date
<br />Benefit Level per Year of Service
<br />AMOUNTS PROJECTED TO 12/31/2023 COMPONENTS OF ANNUAL FINANCIAL REQUIREMENT
<br />Annual Financial Requirement
<br />REDUCTIONS TO ANNUAL FINANCIAL REQUIREMENT Total Reductions to Annual Financial Requirement
<br />Required Contribution Due 12/31/2024
<br />Present Value of Assets Accrued Liability Surplus or (Deficit)Funding Ratio
<br />Increase in Lia-bility Between 12/31/2023 and 12/31/2024
<br />Administrative Fees One-tenth Deficit/(Surplus) Fire State Aid Supplemental State Aid 6% Assumed Interest
<br />A B (A - B)(A / B)C D E (C + D + E)F G H (F + G + H)
<br />Alborn (Township)01/01/2010 $1,200 $206,109 $152,653 $53,456 135%$17,399 $660 $(5,346)$12,713 $(11,661)$(2,197)$(12,367)$(26,225) None
<br />DeGraff (City)01/01/2010 $500 $111,469 $59,507 $51,962 187%$7,875 $510 $(5,196)$3,189 $(6,108)$(1,151)$(6,688)$(13,947) None
<br />Manchester (Firefighting
<br />Corp)
<br />01/01/2010 $2,300 $319,623 $318,703 $921 100%$33,164 $450 $(92)$33,521 $(8,885)$(1,674)$(19,177)$(29,736)$3,785
<br />North Star (Township)01/01/2010 $500 $156,455 $93,518 $62,937 167%$8,598 $720 $(6,294)$3,024 $(8,885)$(1,674)$(9,387)$(19,946) None
<br />Ottertail (City)01/01/2010 $1,500 $756,394 $537,309 $219,085 141%$29,078 $750 $(21,909)$7,920 $(20,325)$(3,829)$(45,384)$(69,538) None
<br />Twin Valley (City)01/01/2010 $1,300 $384,826 $291,854 $92,972 132%$28,321 $1,020 $(9,297)$20,044 $(11,661)$(2,197)$(23,090)$(36,948) None
<br />Alden (City)01/01/2011 $1,200 $305,306 $333,166 $(27,860)92%$24,902 $840 $2,786 $28,528 $(13,327)$(2,511)$(18,318)$(34,156) None
<br />Biwabik (Township)01/01/2011 $1,600 $362,236 $301,247 $60,989 120%$19,807 $510 $(6,099)$14,218 $(10,551)$(1,988)$(21,734)$(34,273) None
<br />Buyck (Firefighting Corp)01/01/2011 $1,000 $187,506 $127,869 $59,637 147%$15,657 $810 $(5,964)$10,504 $(6,664)$(1,255)$(11,250)$(19,169) None
<br />Crane Lake (Firefighting Corp)01/01/2011 $1,000 $261,510 $209,764 $51,746 125%$17,695 $630 $(5,175)$13,150 $(5,553)$(1,046)$(15,691)$(22,290) None
<br />Elbow Tulaby Lakes (Firefight-
<br />ing Corp)
<br />01/01/2011 $1,500 $154,631 $97,412 $57,219 159%$11,515 $270 $(5,722)$6,063 $(7,774)$(1,465)$(9,278)$(18,517) None
<br />Emmons (City)01/01/2011 $1,000 $529,443 $274,300 $255,143 193%$17,967 $810 $(25,514)$(6,737)$(10,551)$(1,988)$(31,767)$(44,305) None
<br />Grand Marais (City)01/01/2011 $2,300 $494,635 $407,721 $86,915 121%$35,829 $660 $(8,691)$27,798 $(19,974)$(3,763)$(29,678)$(53,416) None
<br />Lakeland (Firefighting Corp)01/01/2011 $1,500 $568,906 $559,890 $9,016 102%$33,563 $870 $(902)$33,531 $(9,440)$(1,779)$(34,134)$(45,353) None
<br />Lexington (City)01/01/2011 $5,000 $613,468 $666,484 $(53,016)92%$63,191 $840 $5,302 $69,332 $(12,305)$(2,318)$(36,808)$(51,431)$17,901
<br />Lutsen (Township)01/01/2011 $2,000 $366,520 $329,839 $36,681 111%$24,813 $540 $(3,668)$21,685 $(14,395)$(2,712)$(21,991)$(39,098) None
<br />Scandia (City)01/01/2011 $3,500 $942,614 $885,248 $57,366 106%$76,887 $930 $(5,737)$72,080 $(36,076)$(6,797)$(56,557)$(99,430) None
<br />Warba - Feeley - Sago (City/
<br />Twp)
<br />01/01/2011 $1,500 $365,524 $271,948 $93,576 134%$18,532 $600 $(9,358)$9,775 $(10,551)$(1,988)$(21,931)$(34,470) None
<br />Brandon (City)01/01/2012 $1,600 $496,343 $555,540 $(59,197)89%$36,671 $960 $5,920 $43,550 $(15,066)$(2,838)$(29,781)$(47,685) None
<br />Breitung (Township)01/01/2012 $2,500 $531,720 $643,013 $(111,292)83%$49,308 $720 $11,129 $61,157 $(12,217)$(2,302)$(31,903)$(46,421)$14,736
<br />Carsonville (Township)01/01/2012 $2,000 $447,276 $386,259 $61,017 116%$39,692 $930 $(6,102)$34,521 $(18,625)$(3,509)$(26,837)$(48,970) None
<br />Colvill (Firefighting Corp)01/01/2012 $1,400 $183,536 $201,743 $(18,207)91%$14,083 $480 $1,821 $16,384 $(7,774)$(1,465)$(11,012)$(20,251) None
<br />Ellsburg (Firefighting Corp)01/01/2012 $900 $206,541 $145,806 $60,735 142%$17,097 $780 $(6,074)$11,804 $(3,887)$(732)$(12,392)$(17,011) None
<br />Embarrass Region (Firefighting
<br />Corp)
<br />01/01/2012 $1,000 $340,704 $206,348 $134,356 165%$14,368 $780 $(13,436)$1,712 $(7,497)$(1,412)$(20,442)$(29,351) None
<br />Hardwick (City)01/01/2012 $1,100 $276,750 $210,213 $66,537 132%$16,256 $690 $(6,654)$10,292 $(10,861)$(2,046)$(16,605)$(29,512) None
<br />Lester Prairie (City)01/01/2012 $1,500 $593,424 $706,844 $(113,419)84%$43,904 $1,020 $11,342 $56,266 $(16,678)$(3,142)$(35,605)$(55,426)$840
<br />McKinley (Firefighting Corp)01/01/2012 $600 $197,457 $67,432 $130,025 293%$4,483 $390 $(13,003)$(8,130)$(7,774)$(1,465)$(11,847)$(21,086) None
<br />Normanna (Township)01/01/2012 $900 $142,245 $62,330 $79,915 228%$9,856 $630 $(7,991)$2,495 $(6,664)$(1,255)$(8,535)$(16,454) None
<br />Palo (Firefighting Corp)01/01/2012 $2,100 $461,655 $546,828 $(85,173)84%$36,876 $600 $8,517 $45,993 $(12,217)$(2,302)$(27,699)$(42,217)$3,776
<br />Pennock (Joint Power Entity)01/01/2012 $1,400 $562,504 $401,834 $160,670 140%$26,855 $930 $(16,067)$11,718 $(15,110)$(2,847)$(33,750)$(51,706) None
<br />Pequaywan Lake (Firefighting
<br />Corp)
<br />01/01/2012 $1,000 $159,904 $173,375 $(13,471)92%$16,377 $570 $1,347 $18,294 $(7,219)$(1,360)$(9,594)$(18,173)$121
<br />Scandia Valley (Township)01/01/2012 $3,000 $594,245 $751,843 $(157,598)79%$59,794 $750 $15,760 $76,304 $(15,455)$(2,912)$(35,655)$(54,022)$22,282
<br />Sunburg (City)01/01/2012 $500 $359,237 $204,881 $154,356 175%$13,150 $870 $(15,436)$(1,416)$(12,772)$(2,406)$(21,554)$(36,732) None
<br />Tower (City)01/01/2012 $1,000 $285,467 $92,260 $193,207 309%$3,777 $600 $(19,321)$(14,944)$(8,329)$(1,569)$(17,128)$(27,027) None
<br />Willmar (City)01/01/2012 $6,000 $2,057,202 $1,916,029 $141,173 107%$175,582 $1,380 $(14,117)$162,845 $(113,690)$(21,419)$(123,432)$(258,542) None
|