|
Schedule of f
<br /> Assets in
<br /> Excess of/
<br /> (Unfunded) Lump Sum
<br /> Municipal Required Investment Accrued Accrued Benefit Per
<br /> Valuation Date State Aid Contribution Contribution Earnings Value of Assets Liability Liability Funded Ratio Year of Service
<br /> 12/31/00 $74,431 $28,000 ($69,034) $1,234,738 $1,427,351 ($192,613) 86.51% $4,000
<br /> 12/31/01 $72,988 $43,000 ($49,875) $1,207,125 $1,415,556 ($208,431) 85.28% $4,000
<br /> 12/31/02 $83,565 $40,000 $37,586 ($118,669) $1,150,645 $1,490,650 ($340,005) 77.19% $4,000
<br /> 12/31/03 $103,253 $41,200 $54,600 $243,324 $1,527,099 $1,723,147 ($196,048) 88.62% $4,300
<br /> 12/31/04 $132,736 $54,660 $152,226 $1,863,178 $1,906,035 ($42,857) 97.75% $4,400
<br /> 12/31/05 $128,599 $31,340 $91,854 $2,065,663 $2,032,296 $33,367 101.64% $4,500
<br /> 12/31/06 $133,920 $44,000 $216,225 $2,435,572 $2,261,412 $174,160 107.70% $4,800
<br /> 12/31/07 $114,183 $44,900 $129,151 $2,555,316 $2,379,012 $176,304 107.41% $5,100
<br /> 12/31/08 $96,380 $46,200 ($604,186) $1,923,307 $2,472,137 ($548,830) 77.80% $5,300
<br /> 12/31/09 $81,298 $46,200 $42,412 $436,186 $2,460,679 $2,630,241 ($169,562) 93.55% $5,300
<br /> 12/31/10 $84,146 $46,200 $36,646 $316,788 $2,744,808 $2,632,205 $112,603 104.28% $5,400
<br /> 12/31/11 $81,509 $46,200 $77,885 $2,848,076 $2,811,406 $36,670 101.30% $5,600
<br /> 12/31/12 $82,689 $46,200 $357,625 $3,025,547 $2,735,071 $290,476 110.62% $5,700
<br /> 12/31/13 $117,388 $23,100 $670,178 $3,827,671 $2,941,847 $885,824 130.11% $5,800
<br /> 12/31/14 $116,465 $0 $365,303 $3,832,700 $2,924,451 $908,249 131.06% $6,300
<br /> 12/31/15 $122,575 $0 $14,046 $3,703,204 $2,357,101 $1,346,103 157.11% $6,300
<br /> 12/31/16 $124,661 $0 $289,962 $3,864,364 $2,391,933 $1,472,431 161.56% $6,500
<br /> 12/31/17 $123,509 $0 $567,803 $4,059,713 $2,188,162 $1,871,551 185.53% $6,700
<br /> 12/31/18 $128,422 $0 ($88,997) $3,435,283 $2,152,256 $1,283,027 159.61% $7,700
<br /> 12/31/19 $133,236 $0 $773,164 $4,305,135 $2,475,217 $1,829,918 173.93% $8,200
<br /> 12/31/2020 $141,753 $0 $860,729 $5,183,127 $2,751,295 $2,431,832 188.39% $8,500
<br /> TOTALS $2,277,706 $581,200 $4,631,688
<br />
|