|
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 />Mountain Iron (City)01/01/2014 $2,500 $563,146 $373,353 $189,793 151%$40,967 $1,080 $(18,979)$23,068 $(15,530)$(2,926)$(33,789)$(52,245) None
<br />Oak Grove (City)01/01/2014 $4,500 $1,879,096 $1,995,642 $(116,546)94%$133,064 $1,620 $11,655 $146,338 $(55,762)$(10,506)$(112,746)$(179,014) None
<br />Ogilvie (City)01/01/2014 $1,600 $472,225 $478,446 $(6,221)99%$38,018 $930 $622 $39,570 $(18,644)$(3,513)$(28,334)$(50,491) None
<br />Porter (City)01/01/2014 $1,750 $640,308 $568,929 $71,378 113%$36,710 $900 $(7,138)$30,473 $(13,327)$(2,511)$(38,418)$(54,256) None
<br />Victoria (City)01/01/2014 $4,500 $1,873,777 $1,682,622 $191,155 111%$131,093 $1,620 $(19,115)$113,598 $(84,453)$(15,911)$(112,427)$(212,790) None
<br />Waite Park (City)01/01/2014 $4,400 $880,071 $711,942 $168,129 124%$66,472 $780 $(16,813)$50,439 $(47,565)$(8,961)$(52,804)$(109,331) None
<br />Aitkin (City)01/01/2015 $3,900 $1,299,728 $1,314,887 $(15,159)99%$96,651 $840 $1,516 $99,007 $(61,135)$(11,518)$(77,984)$(150,636) None
<br />Cambridge (City)01/01/2015 $5,800 $1,350,525 $1,615,808 $(265,282)84%$165,225 $960 $26,528 $192,713 $(88,901)$(16,749)$(81,032)$(186,682)$6,031
<br />Center City (City)01/01/2015 $2,300 $539,626 $371,948 $167,679 145%$35,778 $780 $(16,768)$19,790 $(15,263)$(2,876)$(32,378)$(50,516) None
<br />Elmore (City)01/01/2015 $1,800 $356,574 $309,938 $46,636 115%$22,706 $480 $(4,664)$18,523 $(7,884)$(1,485)$(21,394)$(30,764) None
<br />Goodview (City)01/01/2015 $3,000 $655,007 $936,497 $(281,490)70%$72,576 $1,020 $28,149 $101,745 $(21,435)$(4,038)$(39,300)$(64,773)$36,972
<br />Kettle River (City)01/01/2015 $800 $218,623 $72,730 $145,893 301%$6,411 $510 $(14,589)$(7,668)$(8,885)$(1,674)$(13,117)$(23,676) None
<br />Lino Lakes (City)01/01/2015 $7,000 $1,174,620 $740,171 $434,449 159%$111,125 $630 $(43,445)$68,310 $(110,170)$(24,820)$(70,477)$(205,467) None
<br />Northland (Firefighting Corp)01/01/2015 $1,250 $134,647 $106,126 $28,521 127%$5,650 $210 $(2,852)$3,008 $(2,776)$(523)$(8,079)$(11,378) None
<br />Plato (City)01/01/2015 $2,000 $397,229 $512,560 $(115,331)77%$32,368 $900 $11,533 $44,801 $(13,882)$(2,615)$(23,834)$(40,331)$4,470
<br />Sabin-Elmwood (Firefighting
<br />Corp)
<br />01/01/2015 $900 $551,153 $337,220 $213,933 163%$20,206 $840 $(21,393)$(347)$(17,682)$(3,331)$(33,069)$(54,082) None
<br />Sacred Heart (City)01/01/2015 $1,000 $271,302 $261,235 $10,067 104%$25,038 $870 $(1,007)$24,901 $(13,882)$(2,615)$(16,278)$(32,775) None
<br />St. Leo (City)01/01/2015 $1,000 $338,533 $309,462 $29,071 109%$17,863 $600 $(2,907)$15,556 $(9,995)$(1,883)$(20,312)$(32,190) None
<br />Waconia (City)01/01/2015 $5,700 $2,310,647 $1,853,040 $457,607 125%$155,047 $1,380 $(45,761)$110,666 $(101,199)$(19,066)$(138,639)$(258,904) None
<br />Aurora (City)01/01/2016 $2,000 $395,713 $416,372 $(20,659)95%$34,421 $630 $2,066 $37,117 $(10,697)$(2,015)$(23,743)$(36,455)$663
<br />Belview Fire (City)01/01/2016 $900 $323,796 $285,621 $38,175 113%$17,358 $720 $(3,818)$14,260 $(10,551)$(1,988)$(19,428)$(31,966) None
<br />Blomkest (City)01/01/2016 $1,200 $399,926 $198,273 $201,653 202%$8,502 $360 $(20,165)$(11,303)$(13,018)$(2,453)$(23,996)$(39,467) None
<br />Brook Park (City)01/01/2016 $1,200 $379,203 $245,208 $133,995 155%$23,860 $720 $(13,400)$11,181 $(9,440)$(1,779)$(22,752)$(33,971) None
<br />Clarks Grove (City)01/01/2016 $1,000 $303,225 $235,495 $67,730 129%$18,904 $810 $(6,773)$12,941 $(11,588)$(2,183)$(18,194)$(31,965) None
<br />Culver (Township)01/01/2016 $600 $164,792 $69,603 $95,189 237%$7,362 $570 $(9,519)$(1,587)$(6,664)$(1,255)$(9,888)$(17,807) None
<br />Delavan (City)01/01/2016 $1,300 $291,144 $230,297 $60,847 126%$25,222 $720 $(6,085)$19,857 $(9,440)$(1,779)$(17,469)$(28,688) None
<br />Ely (City)01/01/2016 $2,200 $766,057 $816,611 $(50,554)94%$68,692 $1,260 $5,055 $75,007 $(22,091)$(4,162)$(45,963)$(72,216)$2,791
<br />Forada (City)01/01/2016 $1,900 $743,837 $359,435 $384,402 207%$31,885 $930 $(38,440)$(5,625)$(16,104)$(3,034)$(44,630)$(63,768) None
<br />Hill City (City)01/01/2016 $1,200 $316,836 $388,467 $(71,631)82%$23,635 $870 $7,163 $31,668 $(14,438)$(2,720)$(19,010)$(36,168) None
<br />Hollandale (City)01/01/2016 $1,000 $180,615 $128,488 $52,127 141%$17,357 $690 $(5,213)$12,834 $(9,625)$(1,813)$(10,837)$(22,275) None
<br />Hoyt Lakes (City)01/01/2016 $2,100 $373,137 $360,013 $13,124 104%$35,637 $900 $(1,312)$35,224 $(12,217)$(2,302)$(22,388)$(36,906) None
<br />Isanti (Joint Power Entity)01/01/2016 $6,500 $3,190,962 $2,717,514 $473,448 117%$224,652 $1,320 $(47,345)$178,627 $(96,479)$(18,177)$(191,458)$(306,114) None
<br />Kelliher (City)01/01/2016 $1,100 $256,258 $303,036 $(46,779)85%$24,701 $780 $4,678 $30,159 $(12,540)$(2,363)$(15,375)$(30,278) None
<br />Montrose (City)01/01/2016 $5,000 $1,532,264 $1,585,171 $(52,907)97%$93,463 $1,080 $5,291 $99,834 $(26,916)$(5,071)$(91,936)$(123,923) None
<br />Palisade (City)01/01/2016 $1,100 $353,288 $286,038 $67,250 124%$22,761 $810 $(6,725)$16,846 $(11,881)$(2,238)$(21,197)$(35,316) None
<br />Parkers Prairie (City)01/01/2016 $1,800 $339,730 $452,295 $(112,565)75%$45,105 $960 $11,257 $57,322 $(15,548)$(2,929)$(20,384)$(38,861)$18,461
<br />Raymond (City)01/01/2016 $1,400 $525,785 $450,084 $75,701 117%$26,443 $720 $(7,570)$19,592 $(14,870)$(2,802)$(31,547)$(49,219) None
<br />Silver Lake (City)01/01/2016 $1,400 $317,500 $436,512 $(119,012)73%$32,842 $750 $11,901 $45,493 $(15,571)$(2,934)$(19,050)$(37,555)$7,938
<br />Barrett (City)01/01/2017 $1,300 $271,837 $216,953 $54,884 125%$24,379 $660 $(5,488)$19,551 $(11,661)$(2,197)$(16,310)$(30,168) None
|