| 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 | ||||||