Example 1
Hired at:  18
Final Average Pay:  $50,000
Retire at:  55 (37 years of participation)
Below covered compensation limit
Traditional Formula: Backloading Test
1.1% x FAP x Participation (max 35) $19,250.00 19,250.00/35 = 550
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35) $0.00 775/550=1.41%
Plus
1.55% x FAP x Participation (greater than 35 years) $1,550.00 1,550.00/2=775
$20,800.00
 
Minimum Formula: (lesser of)
(1.12% x FAP x Participation (max 35) $19,600.00
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35)) $0.00 Lesser of:
$19,600.00
OR OR
1.163% x FAP x Participation (max 35) $20,352.50 $20,352.50
PLUS PLUS
1.492% x FAP x Participation (greater than 35 years) $1,492.00 $1,492.00
EQUALS LESSER OF
$21,092.00 or
$21,844.50
Example 2
Hired at:  25
Final Average Pay:  $50,000
Retire at:  55 (30 years of participation)
Below covered compensation limit
Traditional Formula: Backloading Test
1.1% x FAP x Participation (max 35) $16,500.00 16,500.00/30 = 550
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35) $0.00 550/0 = 0%
Plus
1.55% x FAP x Participation (greater than 35 years) $0.00
$16,500.00
 
Minimum Formula: (lesser of)
(1.12% x FAP x Participation (max 35) $16,800.00
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35)) $0.00 Lesser of:
$16,800.00
OR OR
1.163% x FAP x Participation (max 35) $17,445.00 $17,445.00
PLUS PLUS
1.492% x FAP x Participation (greater than 35 years) $0.00 $0.00
EQUALS LESSER OF
$16,800.00 or
$17,445.00
Example 3
Hired at:  18
Final Average Pay:  $60,000
Retire at:  55 (37 years of participation)
Below covered compensation limit
Traditional Formula: Backloading Test
1.1% x FAP x Participation (max 35) $23,100.00 23,100.00/35 = 660
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35) $0.00 930/660=1.41%
Plus
1.55% x FAP x Participation (greater than 35 years) $1,860.00 1,860.00/2=930
$24,960.00
 
Minimum Formula: (lesser of)
(1.12% x FAP x Participation (max 35) $23,520.00
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35)) $0.00 Lesser of:
$23,520.00
OR OR
1.163% x FAP x Participation (max 35) $24,423.00 $24,423.00
PLUS PLUS
1.492% x FAP x Participation (greater than 35 years) $1,790.40 $1,790.40
EQUALS LESSER OF
$25,310.40 or
$26,213.40
Example 4
Hired at:  25
Final Average Pay:  $60,000
Retire at:  55 (30 years of participation)
Below covered compensation limit
Traditional Formula: Backloading Test
1.1% x FAP x Participation (max 35) $19,800.00 19,800/35=566
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35) $0.00 566/0=0
Plus
1.55% x FAP x Participation (greater than 35 years) $0.00 0
$19,800.00
 
Minimum Formula: (lesser of)
(1.12% x FAP x Participation (max 35) $20,160.00
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35)) $0.00 Lesser of:
$20,160.00
OR OR
1.163% x FAP x Participation (max 35) $20,934.00 $20,934.00
PLUS PLUS
1.492% x FAP x Participation (greater than 35 years) $0.00 $0.00
EQUALS LESSER OF
$20,160.00 or
$20,934.00
Example 5
Hired at:  18
Final Average Pay:  $70,000
Retire at:  55 (37 years of participation)
Below covered compensation limit
Traditional Formula: Backloading Test
1.1% x FAP x Participation (max 35) $26,950.00 26,950.00/35 = 770
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35) $0.00 1085/770=1.41%
Plus
1.55% x FAP x Participation (greater than 35 years) $2,170.00 2170.00/2=1085
$29,120.00
 
Minimum Formula: (lesser of)
(1.12% x FAP x Participation (max 35) $27,440.00
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35)) $0.00 Lesser of:
$27,440.00
OR OR
1.163% x FAP x Participation (max 35) $28,493.50 $28,493.50
PLUS PLUS
1.492% x FAP x Participation (greater than 35 years) $2,088.80 $2,088.80
EQUALS LESSER OF
$29,528.80 or
$30,582.30
Example 6
Hired at:  25
Final Average Pay:  $70,000
Retire at:  55 (30 years of participation)
Below covered compensation limit
Traditional Formula: Backloading Test
1.1% x FAP x Participation (max 35) $23,100.00 23,100/35=660
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35) $0.00 660/0=0
Plus
1.55% x FAP x Participation (greater than 35 years) $0.00 0
$23,100.00
 
Minimum Formula: (lesser of)
(1.12% x FAP x Participation (max 35) $23,520.00
Plus
.5% x FAP in excess of Covered Compensation x Participation (max 35)) $0.00 Lesser of:
$23,520.00
OR OR
1.163% x FAP x Participation (max 35) $24,423.00 $24,423.00
PLUS PLUS
1.492% x FAP x Participation (greater than 35 years) $0.00 $0.00
EQUALS LESSER OF
$23,520.00 or
$24,423.00