|
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 />Albert Lea (City)01/01/2013 $4,000 $860,413 $342,039 $518,374 252%$40,522 $690 $(51,837)$(10,625) Allocated;
<br />Combined
<br />FD
<br />$(17,678)$(51,625)$(69,303) None
<br />Ashby (City)01/01/2013 $1,300 $660,971 $495,287 $165,684 133%$31,663 $870 $(16,568)$15,965 $(15,139)$(2,852)$(39,658)$(57,649) None
<br />Canby (City)01/01/2013 $2,700 $744,840 $617,457 $127,383 121%$52,604 $990 $(12,738)$40,856 $(23,033)$(4,339)$(44,690)$(72,062) None
<br />Clifton(Firefighting Corp)01/01/2013 $2,700 $743,825 $660,872 $82,953 113%$59,513 $1,020 $(8,295)$52,238 $(14,354)$(2,704)$(44,630)$(61,688) None
<br />Dalbo(Firefighting Corp)01/01/2013 $1,800 $544,323 $395,465 $148,858 138%$31,427 $840 $(14,886)$17,381 $(15,429)$(2,907)$(32,659)$(50,995) None
<br />Dent (City)01/01/2013 $1,800 $428,066 $386,801 $41,265 111%$31,474 $810 $(4,127)$28,158 $(25,831)$(4,867)$(25,684)$(56,382) None
<br />Echo (City)01/01/2013 $1,200 $361,406 $303,887 $57,518 119%$16,562 $540 $(5,752)$11,350 $(9,440)$(1,779)$(21,684)$(32,903) None
<br />Fairfax (City)01/01/2013 $3,000 $633,032 $656,740 $(23,708)96%$52,258 $960 $2,371 $55,589 $(19,352)$(3,646)$(37,982)$(60,980) None
<br />Federal Dam (Firefighting
<br />Corp)
<br />01/01/2013 $500 $206,101 $52,779 $153,322 390%$5,316 $510 $(15,332)$(9,506) Withheld by DOR; no Form
<br />FA-1
<br />$(12,366)$(12,366) None
<br />Fredenberg (Firefighting Corp)01/01/2013 $1,800 $360,218 $399,825 $(39,607)90%$30,954 $750 $3,961 $35,665 $(10,868)$(2,048)$(21,613)$(34,529)$1,136
<br />Gilbert (City)01/01/2013 $1,800 $305,286 $370,644 $(65,358)82%$30,009 $600 $6,536 $37,145 $(11,106)$(2,092)$(18,317)$(31,515)$5,630
<br />Gnesen (Firefighting Corp)01/01/2013 $2,800 $458,490 $628,186 $(169,696)73%$55,029 $810 $16,970 $72,809 $(11,227)$(2,115)$(27,509)$(40,851)$31,957
<br />Grand Lake (Township)01/01/2013 $4,000 $631,553 $495,692 $135,860 127%$51,670 $1,020 $(13,586)$39,104 $(17,021)$(3,207)$(37,893)$(58,121) None
<br />Granite Falls (City)01/01/2013 $2,600 $663,427 $758,172 $(94,745)88%$76,338 $1,050 $9,474 $86,863 $(27,303)$(5,144)$(39,806)$(72,253)$14,610
<br />Hovland (Firefighting Corp)01/01/2013 $2,000 $278,197 $261,129 $17,068 107%$34,708 $600 $(1,707)$33,601 $(7,077)$(1,333)$(16,692)$(25,102)$8,499
<br />Industrial (Firefighting Corp)01/01/2013 $1,300 $471,083 $342,986 $128,097 137%$20,015 $600 $(12,810)$7,805 $(8,885)$(1,674)$(28,265)$(38,824) None
<br />Lake Bronson (City)01/01/2013 $900 $301,863 $174,610 $127,253 173%$16,152 $840 $(12,725)$4,267 $(13,882)$(2,615)$(18,112)$(34,609) None
<br />Le Sueur (City)01/01/2013 $5,300 $1,222,044 $1,321,002 $(98,958)93%$128,503 $810 $9,896 $139,208 $(41,647)$(7,846)$(73,323)$(122,816)$16,392
<br />Mayer (City)01/01/2013 $3,200 $912,591 $1,202,487 $(289,895)76%$84,075 $1,080 $28,990 $114,144 $(16,712)$(3,149)$(54,755)$(74,616)$39,528
<br />Melrose (City)01/01/2013 $3,200 $746,935 $796,072 $(49,137)94%$74,429 $1,110 $4,914 $80,453 $(33,662)$(6,342)$(44,816)$(84,820) None
<br />Northome (City)01/01/2013 $700 $198,873 $141,706 $57,167 140%$13,068 $720 $(5,717)$8,071 $(9,440)$(1,779)$(11,932)$(23,151) None
<br />Norwood Young America
<br />(City)
<br />01/01/2013 $3,000 $726,741 $904,770 $(178,029)80%$66,398 $1,020 $17,803 $85,221 $(31,316)$(5,900)$(43,604)$(80,820)$4,400
<br />Osakis (City)01/01/2013 $4,800 $1,052,624 $946,829 $105,794 111%$87,072 $690 $(10,579)$77,183 $(30,312)$(5,711)$(63,157)$(99,180) None
<br />Rice Lake (City)01/01/2013 $4,000 $612,330 $594,459 $17,871 103%$73,477 $960 $(1,787)$72,650 $(22,724)$(4,281)$(36,740)$(63,745)$8,905
<br />Shevlin (City)01/01/2013 $1,600 $440,094 $482,501 $(42,407)91%$32,508 $900 $4,241 $37,649 $(8,885)$(1,674)$(26,406)$(36,965)$684
<br />Ulen (City)01/01/2013 $1,200 $464,723 $430,341 $34,382 108%$29,142 $900 $(3,438)$26,604 $(13,327)$(2,511)$(27,883)$(43,721) None
<br />Wolf Lake (City)01/01/2013 $1,400 $375,964 $290,492 $85,472 129%$23,171 $870 $(8,547)$15,494 $(14,576)$(2,746)$(22,558)$(39,881) None
<br />Barnum (City)01/01/2014 $1,700 $495,069 $447,088 $47,981 111%$35,791 $840 $(4,798)$31,833 $(12,772)$(2,406)$(29,704)$(44,882) None
<br />Central Lakes (Firefighting
<br />Corp)
<br />01/01/2014 $1,600 $138,005 $93,895 $44,110 147%$21,081 $600 $(4,411)$17,270 $(11,106)$(2,092)$(8,280)$(21,478) None
<br />Eagle's Nest (Township)01/01/2014 $1,900 $98,117 $90,700 $7,417 108%$20,371 $480 $(742)$20,109 $(7,219)$(1,360)$(5,887)$(14,466)$5,643
<br />Evergreen (Firefighting Corp)01/01/2014 $1,800 $96,146 $81,748 $14,398 118%$13,387 $300 $(1,440)$12,247 $(7,219)$(1,360)$(5,769)$(14,348) None
<br />Hewitt (City)01/01/2014 $1,600 $246,396 $227,979 $18,417 108%$17,776 $480 $(1,842)$16,414 $(8,329)$(1,569)$(14,784)$(24,682) None
<br />Houston (City)01/01/2014 $1,800 $635,258 $613,064 $22,194 104%$42,556 $900 $(2,219)$41,237 $(17,024)$(3,207)$(38,116)$(58,346) None
<br />Linwood (Township)01/01/2014 $3,400 $921,914 $1,003,402 $(81,487)92%$77,927 $960 $8,149 $87,036 $(32,243)$(6,075)$(55,315)$(93,633) None
<br />Mahtowa (Township)01/01/2014 $1,800 $345,395 $288,843 $56,552 120%$22,972 $540 $(5,655)$17,857 $(12,217)$(2,302)$(20,724)$(35,243) None
|