|
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 />Bricelyn (City)01/01/2017 $1,100 $464,377 $291,998 $172,380 159%$20,666 $720 $(17,238)$4,148 $(9,440)$(1,779)$(27,863)$(39,081) None
<br />Browerville (City)01/01/2017 $1,500 $446,801 $317,529 $129,272 141%$30,347 $720 $(12,927)$18,140 $(18,159)$(3,421)$(26,808)$(48,388) None
<br />Colvin (Firefighting Corp)01/01/2017 $1,800 $182,545 $102,138 $80,408 179%$16,754 $450 $(8,041)$9,163 $(6,108)$(1,151)$(10,953)$(18,212) None
<br />Cosmos (City)01/01/2017 $1,700 $450,437 $367,877 $82,560 122%$29,250 $750 $(8,256)$21,744 $(12,024)$(2,265)$(27,026)$(41,315) None
<br />Cottage Grove (City)01/01/2017 $9,100 $4,091,969 $3,002,890 $1,089,079 136%$228,831 $1,680 $(108,908)$121,603 $(230,560)$(43,438)$(245,518)$(519,516) None
<br />Crookston (Firefighting Corp)01/01/2017 $4,200 $1,158,298 $1,474,422 $(316,124)79%$94,413 $1,080 $31,612 $127,105 $(31,655)$(5,964)$(69,498)$(107,117)$19,989
<br />French (Township)01/01/2017 $1,000 $279,124 $205,213 $73,911 136%$16,640 $750 $(7,391)$9,999 $(13,327)$(2,511)$(16,747)$(32,585) None
<br />Frost (City)01/01/2017 $900 $352,783 $234,252 $118,531 151%$17,503 $600 $(11,853)$6,250 $(10,551)$(1,988)$(21,167)$(33,706) None
<br />Geneva (City)01/01/2017 $800 $362,681 $411,333 $(48,652)88%$18,423 $930 $4,865 $24,218 $(12,772)$(2,406)$(21,761)$(36,939) None
<br />Greenwood (Township)01/01/2017 $3,000 $611,676 $285,324 $326,352 214%$32,572 $570 $(32,635)$507 $(17,646)$(3,325)$(36,701)$(57,672) None
<br />Henning (City)01/01/2017 $1,100 $580,949 $433,201 $147,748 134%$28,363 $900 $(14,775)$14,488 $(17,939)$(3,380)$(34,857)$(56,176) None
<br />Hermantown (Firefighting
<br />Corp)
<br />01/01/2017 $6,200 $2,531,635 $1,658,564 $873,071 153%$101,882 $900 $(87,307)$15,475 $(62,373)$(11,751)$(151,898)$(226,022) None
<br />Hitterdal (City)01/01/2017 $800 $369,533 $249,639 $119,894 148%$16,424 $780 $(11,989)$5,215 $(9,995)$(1,883)$(22,172)$(34,050) None
<br />Lancaster (City)01/01/2017 $1,100 $278,761 $237,632 $41,128 117%$25,827 $960 $(4,113)$22,674 $(13,327)$(2,511)$(16,726)$(32,564) None
<br />Lynd (City)01/01/2017 $1,000 $156,834 $125,419 $31,415 125%$13,782 $510 $(3,142)$11,151 $(6,108)$(1,151)$(9,410)$(16,669) None
<br />Mahtomedi (City)01/01/2017 $6,500 $2,378,590 $811,661 $1,566,929 293%$72,724 $780 $(156,693)$(83,189)$(80,379)$(15,144)$(142,715)$(238,238) None
<br />McGregor (City)01/01/2017 $3,000 $1,233,829 $1,226,422 $7,407 101%$70,244 $900 $(741)$70,403 $(37,216)$(7,012)$(74,030)$(118,258) None
<br />Milaca (City)01/01/2017 $5,000 $1,047,187 $934,197 $112,990 112%$86,544 $990 $(11,299)$76,235 $(50,868)$(9,584)$(62,831)$(123,283) None
<br />Newfolden (City)01/01/2017 $600 $265,845 $128,222 $137,623 207%$8,955 $660 $(13,762)$(4,147)$(8,039)$(1,515)$(15,951)$(25,505) None
<br />Pickwick (Firefighting Corp)01/01/2017 $1,400 $99,503 $73,990 $25,513 134%$19,012 $660 $(2,551)$17,121 $(12,217)$(2,302)$(5,970)$(20,489) None
<br />Pike Sandy Britt (Firefighting
<br />Corp)
<br />01/01/2017 $1,700 $430,228 $372,953 $57,275 115%$29,665 $630 $(5,728)$24,568 $(10,996)$(2,072)$(25,814)$(38,881) None
<br />Solway (Cloquet) (Firefight-
<br />ing Corp)
<br />01/01/2017 $1,700 $413,192 $189,099 $224,093 219%$13,999 $660 $(22,409)$(7,750)$(11,473)$(2,162)$(24,792)$(38,427) None
<br />Solway Rural Beltrami Co
<br />(Firefighting Corp)
<br />01/01/2017 $1,500 $242,303 $233,591 $8,712 104%$25,180 $660 $(871)$24,968 $(8,885)$(1,674)$(14,538)$(25,097) None
<br />Spring Grove (City)01/01/2017 $1,300 $354,364 $322,470 $31,894 110%$29,161 $1,080 $(3,189)$27,052 $(15,436)$(2,908)$(21,262)$(39,606) None
<br />St Francis (City)01/01/2017 $2,900 $1,194,690 $616,146 $578,544 194%$59,965 $900 $(57,854)$3,011 $(44,659)$(8,414)$(71,681)$(124,754) None
<br />St Paul Park (City)01/01/2017 $2,900 $1,090,117 $695,579 $394,538 157%$53,985 $870 $(39,454)$15,401 $(31,836)$(5,998)$(65,407)$(103,241) None
<br />Stephen (Firefighting Corp)01/01/2017 $1,400 $501,763 $451,602 $50,161 111%$37,867 $960 $(5,016)$33,811 $(14,993)$(2,825)$(30,106)$(47,924) None
<br />Vesta (City)01/01/2017 $600 $248,214 $160,477 $87,738 155%$10,414 $570 $(8,774)$2,210 $(11,106)$(2,092)$(14,893)$(28,091) None
<br />Winnebago (City)01/01/2017 $1,300 $844,681 $565,600 $279,081 149%$36,007 $1,140 $(27,908)$9,238 $(20,557)$(3,873)$(50,681)$(75,110) None
<br />Benson (City)01/01/2018 $1,500 $709,013 $625,995 $83,018 113%$40,868 $1,200 $(8,302)$33,766 $(37,465)$(7,059)$(42,541)$(87,064) None
<br />Biwabik (City)01/01/2018 $1,900 $328,351 $199,618 $128,733 164%$40,105 $1,110 $(12,873)$28,342 $(9,440)$(1,779)$(19,701)$(30,920) None
<br />Brownsville (City)01/01/2018 $500 $379,457 $74,325 $305,132 511%$6,942 $840 $(30,513)$(22,731)$(10,551)$(1,988)$(22,767)$(35,306) None
<br />Hills (City)01/01/2018 $1,500 $391,884 $332,937 $58,947 118%$29,092 $660 $(5,895)$23,858 $(15,130)$(2,851)$(23,513)$(41,494) None
<br />Lake Kabetogama (Firefight-
<br />ing Corp)
<br />01/01/2018 $1,200 $337,780 $168,866 $168,914 200%$14,639 $540 $(16,891)$(1,712)$(6,664)$(1,255)$(20,267)$(28,186) None
<br />Middle River (City)01/01/2018 $600 $299,609 $139,139 $160,470 215%$10,257 $780 $(16,047)$(5,010)$(9,995)$(1,883)$(17,977)$(29,855) None
|