|
Roseville Firefighters' Relief Association
<br />-Results with other benefit levels-
<br />Minimum contribution projections
<br />Benefit Level 23 24 25 26 27
<br />Normal Cost 123,400 132,589 138.113 143,637 149,163
<br />Ovefunded credit (56,816) (36,009) (24,922) (13,835) (2,748)
<br />Interest to end of year 6,170 6,629 6,906 7.182 7,458
<br />Expenses (end ofyear) 19,595 19,595 19,595 19,595 19,595
<br />Minimum Contibutionl2/31/2000 92,349 122,804 139,692 156,579 173,468
<br />Funded status at different benefit levels
<br />Beneft Level 23 24 25 26 2'l
<br />Actuarial Liability 6,200,077 6,398,237 6,503,828 6,609,419 6,715,009
<br />Assets 6,741,180 6,741,180 6,741,180 6,741,180 6,741,180
<br />Funded Percentage
<br />Unfunded Actuarial Liability
<br />lo!)% 105% 104% 102%
<br />�541,103) �342,943) �237,352) �131,761)
<br />100%
<br />(26,171�
<br />
|