|
J U L- 2 6- 9 5 T H U 1 5 4$ ELK F2 I~ E R M A C H
<br />•
<br />•
<br />•
<br />P 02~C~4
<br />ELK RIVER
<br />FIREFIGHTERS' RELIEF AS SOCIATION
<br />Raport of financial condition to end of 1995
<br />and rcquirementE for 1996
<br />SCHEDULE I
<br />CALCULATION OF SPECIAL FUND LIABILITY FOR ALL HEMBERS AT
<br />PENSION LEVEL OF 52,350 PER YEAR OF ACTIVE SERVICE
<br />.ENTRY TO END OF 1995 TO END OF 1996
<br />NO NAME GATE YRS LIAB YRS LIAB
<br />sssssssssssssas~rssssss:ssasassaaspsssssss ssssssss ssssssasssss~ssss~sassssssssasss:
<br />1 30 70,500 ~ 31 72,850
<br />2 30 70,500 31 72,850
<br />'~ {D 3 28 65,800 29 68,150
<br />~ 4 28 65,800 29 b8, 150
<br />5 23 .54,050 24 5b, 400
<br />6 -""' 29 43,334 20 47,000
<br />7 18 39,903 19 43,334
<br />e 17 36,_650 18 39,903
<br />9 17 36,660 18 39,903
<br />10 16 33,558 17 36,660
<br />11 15 30,644 16 33,558 '
<br />12 Y5 30,644 16 33,558 '
<br />13 14 27,814 15 30,644 ;
<br />14 14 27,824 15 30,644
<br />15 12 22,607 13 25,1.45
<br />16 12 22,607 13 25,145 •.
<br />17 11 20,163 12 22,607
<br />18 11 20,163 12 22,607 ,
<br />19 11 2-0,163 12 22,b07
<br />20 8 13,536 9 15,651
<br />2T B .13,536 9 15,ti51
<br />22 8 13,536 9 15,551
<br />23 6 9,635 7 11,552
<br />24 6 9,635 7 ii,5b2
<br />25 6 9,635 7 11,552
<br />26 6 9,63.5 7 1.1,562
<br />27 3 4,465 4 6,110
<br />28 3 4,465 4 6,110
<br />29 3 4,465 4 6,110
<br />30 3 4,465 4 6,110
<br />31 3 4.,4.65 4 6,110
<br />32 1 1,410 2 2,914
<br />33 1 1.,410 2 2,914
<br />34 1 1,410 Z 2,914
<br />35
<br />36
<br />37 •
<br />3E
<br />39
<br />40
<br />41
<br />42 GEF
<br />43 C O 4/75-4195 20 X 2350 47,OQ0 47,0?0
<br />44
<br />45
<br />46 E.V.
<br />47 P LeF 10/51-10/93 .54X2100Xi1 14,784 14,784
<br />48
<br />49
<br />50
<br />ACCRUED LIAB FOR ACTIVE MEMBERS 845,107 924,248
<br />ACCRUED LIAB FOR DEFERRED 11EP7BER5 47,000 47,04
<br />Ac:CRUEU LIAB FUR EARLY VESTED t7BR5 14,784 14,784
<br />ACCRUED LIAB FOR UNPU INSTALLMENTS
<br />A) AC~~RUED LIABILITY THROUG?i 1996 985,992
<br />B) ACCRUED LIABILITF THROUGH 1995 905,851 906,891
<br />C} L.A - L.B; NORt4AL COST FOR 1996 79,181
<br />
|