Laserfiche WebLink
� <br />Form SC-11 Pequot Lakes Fire Relief Association Page 4 <br />Calcalation of Normal Cost <br />Total Active Member Liabilities <br />Total Deferred Member Liabilities <br />Total Unpaid Instapments <br />Grand Total Special Fund Liability <br />Norntal Cost (Cell B minus Cell A) <br />2011 20t2 <br />877,362 964,782 <br />59,904 59,904 <br />0 0 <br />937,266 B. 1,024,686 <br />C. 87 <br />Projection of Net Assets for Year Ending December 31, 2011 <br />Special Fund Assets at December 31, 20I0 (RF-10 ending asseis) <br />Projected Income for 2011 <br />State Fiie Aid (2010 aid may bc increased by up to 3.5%) <br />Municipal / Independent Fire Dept. Contributions <br />Interest / Dividends <br />Appreciation / (Depreciation) <br />Member Dues (Ifdeposited in 5pecial Fund) <br />Other Revenues <br />Total Projected Income for 2011 (Add Lines D through n <br />Projected Expenses for 2011 <br />Service Pensions <br />� MemberNames: LanceSragstad <br />Other Benefts <br />Administrative Expensrs <br />D. 29,811 <br />E. 50,000 <br />F. 13,415 <br />G. 34,613 <br />H. 0 <br />I. 0 <br />1. 9,504 <br />K. 960 <br />L. 5, I00 <br />Total Projected Expenses for 2011 (Add Lines J through L) <br />1'rojected Net Assets at December 31, 2011 (Add Lines 1 and 2, subtract Line 3} <br />Projection of Surplus or (Deficit) as of December 31, 2011 <br />Projected Assets {Line 4) <br />2011 Accrued Liability (Page 4, celt A) <br />Surplus or (Deficit) (Line 5 minus Linc 6) <br />� <br />5 1,066,275 <br />6 937,266 <br />7 129,009 <br />I 954,OOU <br />2 127,839 <br />3 15,564 <br />4 1,066,275 <br />