AGENDA SUMMARY REPORT - Mendocino Transit...
Transcript of AGENDA SUMMARY REPORT - Mendocino Transit...
Meeting Date: June 26, 2019
Agenda Item: # 13
AGENDA SUMMARY REPORT
SUBJECT: SUMMARY: MTA’s Classic Plan Unfunded annual CalPERS Liability payment has increased as follows: 2016-2017 $ 35,670 2017-2018 $ 50,095 2018-2019 $ 72,735 2019-2020 $ 103,386 This unfunded liability portion of our CalPERS Classic Plan must be either paid monthly or paid by a reduced lump-sum payment annually. A similar but lesser increase is in effect for our CalPERS PEPRA plan. STAFF RECOMMENDATION: ATTACHMENTS: Documents from CalPERS showing required employer contributions.
Update on CalPERS Unfunded Liability
Discussion only.
June 26, 2019 Agenda Item # 13
1 of 9
CALPERS ACTUARIAL VALUATION - June 30, 2017Miscellaneous Plan of the Mendocino Transit AuthorityCaIPERS ID: 1157424734
Required Employer Contributions
Fiscal Year
Required Employer Contributions 2019-20
Employer Normal Cost Rate 8.081°/oPlus, Either
1) Monthly Employer Dollar UAL Payment $ 8,615.47Or
2) Annual Lump Sum Prepayment Option $ 99,830
The total minimum required employer contribution is the sum of the Plan’s Employer Normal Cost Rate(expressed as a percentage of payroll) plus the Employer Unfunded Accrued Liability (UAL) ContributionAmount (billed monthly in dollars).
Only the UAL portion of the employer contribution can be prepaid (which must be received in full nolater than July 31). Plan Normal Cost contributions will be made as part of the payroll reporting process.If there is contractual cost sharing or other change, this amount will change.
In accordance with Sections 20537 and 20572 of the Public Employees’ Retirement Law, if a contradingagency falls to remit the required con tributions when due, interest and penalties may apply.
Fiscal Year Fiscal Year
2018-19 2019-20Development of Normal Cost as a Percentage of Payroll’
Base Total Normal Cost for Formula 14.546°k 14.996%Surcharge for Class 1 Benefits2
None 0.000% 0.000°loPhase out of Normal Cost Difference3 0.000°/o 0.000%Plan’s Total Normal Cost 14.546% 14.996%Formula’s Expected Employee Contribution Rate 6.912% 6.915%Employer Normal Cost Rate 7.634% 8.081%
Projected Payroll for the Contribution Fiscal Year $ 1,951,354 $ 1,735,534
Estimated Employer Contributions Based on Projected PayrollPlan’s Estimated Employer Normal Cost $ 148,966 $ 140,249
Plan’s Payment on Amortization Bases4 72,735 103,386% of Projected Payroll (illustrative only) 3.727% 5.957%
Estimated Total Employer Contribution $ 221,701 $ 243,635% of Projected Payroll (illustrative only) 11.361% 14.038%
The results shown for Fiscal Year 2018-19 reflect the prior year valuation and may not take into account any lump sumpayment, side fund payoff, or rate adjustment made after June 30, 2017.
2 Section 2 of this report contains a list of Class 1 benefits and corresponding surcharges for each benefit.
The normal cost difference is phased out over a five-year period. The phase out of normal cost difference is 100 percentror the first year of pooling, and is incrementally reduced by 20 percent of the original normal cost difference for eachsubsequent year. This is non-zero only for plans that joined a pool within the past 5 years. Most plans joined a poolJune 30, 2003, when risk pooling was implemented.
See page 9 for a breakdown of the Amortization Bases.
Rate Plan belonging to the Miscellaneous Risk Pool Page 4
June 26, 2019 Agenda Item # 13
2 of 9
CALPERS ACTUARIAL VALUATION - June 30, 2017Miscellaneous Plan of the Mendocino Transit AuthorityCaIPERS ID: 1157424734
Plan’s Funded Status
June 30, 2016 June 30, 2017
1. Present Value of Projected Benefits (PVB) $ 8,703,730 $ 9,704,339
2. Entry Age Normal Accrued Liability (AL) 7,016,599 8,273,683
3. Plan’s Market Value of Assets (MVA) 5,535,412 6,740,067
4. Unfunded Accrued Liability (UAL) [(2)- (3)] 1,481,187 1,533,6165. Funded Ratio [(3)1(2)] 78.9°/o 81.5°Io
This measure of funded status is an assessment of the need for future employer contributions based on theselected actuarial cost method used to fund the plan. The UAL is the present value of future employercontributions for service that has already been earned and is in addition to future normal cost contributions foractive members. For a measure of funded status that is appropriate for assessing the sufficiency of plan assetsto cover estimated termination liabilities, please see “Hypothetical Termination Liability” in the “Risk Analysis”section.
Projected Employer Contributions
The table below shows projected employer contributions (before cost sharing) for the next six fiscal years.Projected results reflect the adopted changes to the discount rate described in Appendix A, “Statement ofActuarial Data, Methods and Assumptions” of the Section 2 report. The projections also assume that allactuarial assumptions will be realized and that no further changes to assumptions, contributions, benefits, orfunding will occur during the projection period.
Required Projected Future Employer ContributionsContribution (Assumes 7.25°/o Return for Fiscal Year 2017-18)
Fiscal Year 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Normal Cost O/ 8.081% 8.7% 8.7°/o 8.7% 8.7% 8.7%
UAL Payment $103,386 $122,000 $144,000 $162,000 $172,000 $183,000
Changes in the (ML due to actuarial gains or losses as well as changes in actuarial assumptions or methodsare amortized using a 5-year ramp up. For more information, please see ‘Amortization of the UnfundedActuarial Accrued Liability” under “Actuarial Methods” in Appendix A of Section 2. This method phases in theimpact of unanticipated changes in UAL over a 5-year period and attempts to minimize employer cost volatilityfrom year to year, As a result of this methodology, dramatic changes in the required employer contributions inany one year are less likely. However, required contributions can change gradually and significantly over thenext five years. In years where there is a large increase in UAL the relatively small amortization paymentsduring the ramp up period could result in a funded ratio that is projected to decrease initially while thecontribution impact of the increase in the UAL is phased in.
Due to the adopted changes in the discount rate for next year’s valuation in combination with the 5-yearphase-in ramp, the increases in the required contributions are expected to continue for six years from FiscalYear 2019-20 through Fiscal Year 2024-25.
For projected contributions under alternate investment return scenarios, please see the “Analysis of FutureInvestment Return Scenarios” in the ‘Risk Analysis” section.
Rate Plan belonging to the Miscellaneous Risk Pool Page 5
June 26, 2019 Agenda Item # 13
3 of 9
CALPERS ACTUARIAL VALUATION - June 30, 2017Miscellaneous Plan of the Mendocino Transit AuthorityCaIPERS ID: 1157424734
Employer Contribution History
The table below provides a recent history of the required employer contributions for the plan, as determined bythe annual actuarial valuation. It does not account for prepayments or benefit changes made during a fiscalyear.
Fiscal Employer Unfunded LiabilityYear Normal Cost Payment ($)
2016- 17 7.159% $35,6702017- 18 7.200% $50,0952018- 19 7.634% $72,7352019- 20 8.081% $103,386
Funding History
The funding history below shows the plan’s actuarial accrued liability, share of the pools market value ofassets, share of the pools unfunded liability, funded ratio, and annual covered payroll.
Accrued Share of Pool’s Plan’s Share of AnnualValuation Liability Market Value of Pool’s Unfunded Funded Covered
Date (AL) Assets (MVA) Liability Ratio Payroll
06/30/2011 $ 4,203,441 $ 3,530,723 $ 672,718 84.0% $ 1,968,80106/30/2012 4,640,249 3,717,456 922,793 80.1% 1,998,48106/30/2013 5,222,684 4,417,777 804,907 84.6% 2,066,11206)30/2014 6,289,983 5,647,068 642,915 BY.S°/o 2,102,86206/30/2015 6,855,145 5,883,554 971,591 85.8% 1,956,46006/30/2016 7,016,599 5,535,412 1,481,187 78.9% 1,785,76506/30/2017 8,273,683 6,740,067 1,533,616 81.5% 1,594,056
Rate Plan belonging to the Miscellaneous Risk Pool Page 12
June 26, 2019 Agenda Item # 13
4 of 9
CALPERS ACTUARIAL VALUATION - June 30, 2017PEPRA Miscellaneous Plan of the Mendocino Transit AuthorityCaIPERS ID: 1157424734
Required Employer Contributions
Fiscal Year
Required Employer Contributions 2019-20
Employer Normal Cost Rate 6.985°/cPlus, Either
1) Monthly Employer Dollar UAL Payment $ 1,137.84Or
2) Annual Lump Sum Prepayment Option $ 13,185
The total minimum required employer contribution is the sum of the Plan Employer Normal Cost Rate(expressed as a percentage of payroll) pius the Employer Unfunded Accrued Liability (UAL) ContributionAmount (hi/led monthly in dollars).
Only the UAL portion of the employer contribution can be prepaid (which must be received in full nolater than Juiy 31). Plan Normal Cost contributions will be made as part of the payroll reporting process.If there is contractual cost sharing or other change, this amount will change.
In accordance with SectiOns 20537 and 20572 of the Public Employees’ Retirement Law, if a contractingagency fails to remit the required contributions when due, interest and penalties may apply
Fiscal Year Fiscal Year
2018-19 2019-20Development of Normal Cost as a Percentage of Payroll’
Base Total Normal Cost for Formula 13.092°k l3.735%Surcharge for Class 1 Benefits2
None O.000% 0.000%Phase out of Normal Cost Difference3 0.000% 0.000%Plan’s Total Normal Cost 13.092% 13.735%Plans Employee Contribution Rate 6.25O% 6.750%Employer Normal Cost Rate 6.842°k 6.985%
Projected Payroll for the Contribution Fiscal Year $ 398,986 $ 736,222
Estimated Employer Contributions Based on Projected PayrollPlan’s Estimated Employer Normal Cost $ 27,299 $ 51,425Plan’s Payment on Amortization Bases4 387 13,654
% of Projected Payroll (illustrative only) 0.097% 1.855%
Estimated Total Employer Contribution $ 27,686 S 65,079% of Projected Payroll (illustrative only) 6.939% 8.840°/o
The results shown for Fiscal Year 2018-19 reflect the prior year valuation and may not take into account any lump sumpayment, side fund payoff, or rate adjustment made after June 30, 2017.
2 Section 2 of this report contains a list of Class 1 benefits and corresponding surcharges for each benefit.
The normal cost difference is phased out over a five-year period. The phase out of normal cost difference is 100 percentfor the first year of pooling, and is incrementally reduced by 20 percent of the original normal cost difference for eachsubsequent year. This is non-zero only for plans that joined a pool within the past 5 years. Most plans joined a poolJune 30, 2003, when risk pooling was implemented.
See page 9 for a breakdown of the Amortization Bases.
Rate Plan belonging to the Miscellaneous Risk Pool Page 4
June 26, 2019 Agenda Item # 13
5 of 9
CALPERS ACTUARIAL VALUATION - June 30, 2017PEPRA Miscellaneous Plan of the Mendocino Transit AuthorityCaIPERS 10: 1157424734
Plan’s Funded Status
June 30, 2016 June 30, 2017
1. Present Value of Projected Benefits (PVB) $ 617,891 $ 1,138,267
2. Entry Age Normal Accrued Liability (AL) 126,061 206,535
3. Plan’s Market Value of Assets (MVA) 113,366 194,794
4. Unfunded Accrued Liability (UAL) [(2)- (3)] 12,695 11,741
5. Funded Ratio [(3) / (2)] 89.9% 94.30/0
This measure of funded status is an assessment of the need for future employer contributions based on theselected actuarial cost method used to fund the plan. The UAL is the present value of future employercontributions for service that has already been earned and is in addition to future normal cost contributions foractive members. For a measure of funded status that is appropriate for assessing the sufficiency of plan assetsto cover estimated termination liabilities, please see “Hypothetical Termination Liability” in the “Risk Analysis”section.
Projected Employer Contributions
The table below shows projected employer contributions (before cost sharing) for the next six fiscal years.Projected results reflect the adopted changes to the discount rate described in Appendix A, “Statement ofActuarial Data, Methods and Assumptions” of the Section 2 report. The projections also assume that allactuarial assumptions will be realized and that no further changes to assumptions, contributions, benefits, orfunding will occur during the projection period.
Required Projected Future Employer ContributionsContribution (Assumes J.2S/a Return for Fiscal Year 2017-18)
Fiscal Year 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
Normal Cost % 6.985°/o 7.50/0 7.5°/u 7.5% 7.5% 7.5%
UAL Payment $13,654 $14,000 $660 $1,000 $1,400 $1,800
Changes in the UAL due to actuarial gains or losses as well as changes in actuarial assumptions or methodsare amortized using a 5-year ramp up. For more information, please see “Amortization of the UnfundedActuarial Accrued Liability” under “Actuarial Methods” in Appendix A of Section 2. This method phases in theimpact of unanticipated changes in UAL over a 5-year period and attempts to minimize employer cost volatilityfrom year to year. As a result of this methodology, dramatic changes in the required employer contributions inany one year are less likely. However, required contributions can change gradually and significantly over thenext five years. In years where there is a large increase in UAL the relatively small amortization paymentsduring the ramp up period could result in a funded ratio that is projected to decrease initially while thecontribution impact of the increase in the UAL is phased in.
Due to the adopted changes in the discount rate for next year’s valuation in combination with the 5-yearphase-in ramp, the increases in the required contributions are expected to continue for six years from FiscalYear 2019-20 through Fiscal Year 2024-25.
For projected contributions under alternate investment return scenarios, please see the “Analysis of FutureInvestment Return Scenarios” in the “Risk Analysis” section.
Rate Plan belonging to the Miscellaneous Risk Pool Page 5
June 26, 2019 Agenda Item # 13
6 of 9
CALPERS ACTUARIAL VALUATION - June 30, 2017PEPRA Miscellaneous Plan of the Mendocino Transit AuthorityCaIPERS ID: 1157424734
Employer Contribution History
The table below provides a recent history of the required employer contributions for the plan, as determined bythe annual actuarial valuation. It does not account for prepayments or benefit changes made during a fiscalyear.
Fiscal Employer Unfunded LiabilityYear Normal Cost Payment ($)
2016 - 17 6.555% $252017 - 18 6.533% $932018- 19 6.842% $3872019 - 20 6.985% $13,654
Funding History
The funding history below shows the plan’s actuarial accrued liability, share of the pool’s market value ofassets, share of the pool’s unfunded liability, funded ratio, and annual covered payroll.
Accrued Share of Pool’s Plan’s Share of AnnualValuation Liability Market Value of Pool’s Unfunded Funded Covered
Date (AL) Assets (MVA) Liability Ratio Payroll
06/30/2013 $ 12 $ 16 $ (4) 133.3% $ 17,16006/30/2014 17,266 18,038 (772) 104.5% 163,82306/30/2015 52,037 49,510 2,527 95.1% 306,54106/30/2016 126,061 113,366 12,695 89.9% 365,12906/30/2017 206,535 194,794 11,741 94.3% 676,207
Rate Plan belonging to the Miscellaneous Risk Pool Page 12
June 26, 2019 Agenda Item # 13
7 of 9
Lis
tof
Pub
lic
Age
ncy
Em
ploy
erC
ontr
ibut
ion
Req
uir
emen
ts-
Fis
cal
Yea
r20
19-2
0
Impo
rtan
tIn
form
atio
n-T
heco
ntrib
utio
nre
quir
emen
tssh
own
are
for
,luty
1of
each
year
.C
hang
esin
plan
bene
fits
,th
efu
ndin
gpe
riod,
prep
ayns
ents
,or
othe
rco
ntra
ctch
ange
sm
ayno
tbe
refl
ecte
d.A
valu
esh
own
as“N
/A”
desi
gnat
esth
ata
rate
plan
was
not
inth
eC
aIPE
RS
data
base
asof
the
valu
atio
nda
te.
-T
heco
ntri
butio
nre
quir
emen
tssh
own
dono
tre
flect
any
cost
shar
ing
orem
ploy
eeco
ntri
butio
ns.
Som
eem
ploy
ers
may
pay
empl
oyee
cont
ribu
tions
also
,bu
tth
isis
not
refl
ecte
din
the
info
rmat
ion
show
n.
Nor
mal
Cost
UA
LP
aym
ent
Nor
mal
Coa
tUA
LPa
ymen
tN
orm
alC
ost
UA
LPa
ymen
tE
mplo
yer
totm
plo
yer
nam
eR
ate
Pla
nN
ame
Rat
eFY
2019-2
0FY
2019-2
0R
ate
FY2018-1
9FY
2018-1
9R
ate
FY20
17-1
8FY
2017
-18
2705940435
Mar
ina
Coa
stW
ater
Dis
tric
tM
isce
llan
eous
8.56
3%$191,3
66
8.09
9%51
45,7
957.
653%
$102,7
54
2705
9404
35M
arin
aC
oast
Wat
erD
istri
ctPE
PRA
Mis
cella
neou
s6.
985%
$397
6.84
2%$1
256.
533%
525
3122
1345
66M
arin
woo
dC
omm
unity
Serv
ices
Dis
trict
Mis
cella
neou
s85
63%
$98,
147
8,09
9%$8
3,91
17.
653%
$70,
478
3122
1345
66M
arin
woo
dco
mm
unity
Serv
ices
Dis
trict
Safe
tySe
cond
Tier
18.9
28%
$459
17.6
14%
$132
16.8
42%
563
3122
2345
66M
arin
woo
dco
mm
unity
Serv
ices
Dis
trict
Safe
tyFi
rMTi
er20
.707
%$2
92,3
4919
.416
%$2
48,7
2318
.615
%$2
09,4
12
3122
1345
6€M
arin
woo
dC
omm
unity
Serv
ices
Dis
trict
PE
PtA
Saf
ety
nra
13.0
34%
5323
12.1
41%
$ioa
11.9
9%56
3122
1345
SfM
a’in
woo
dC
omm
unity
Ser
ices
Dis
trict
PEPR
AM
scel
lane
ous
6,98
5%55
036.
842%
$106
6,53
3%$2
5
19
49
02
75
84
Mar
ipas
aP
ubli
cU
tility
Dst
r,ct
Mis
cell
aneo
us
3.08
2%$3
0,31
57.
634%
$24,
089
7,2%
$17,
135
1949
0275
84M
arip
osa
Publ
icU
tility
D’s
trct
PEPR
AM
isce
llane
ous
6-98
5%51
.157
6.84
2%$1
,172
6.53
3%52
5
6859
8834
22.la
xwel
lPi
LI’c
Util
ityD
istr
ict
Mis
cella
necu
s96
80%
$12,
586
8.89
2%$1
1,04
38,
418%
$7,6
81
68S9
8834
82M
asw
ell
Publ
icU
tility
Dis
tric
tPE
PRA
Mis
cella
neou
s6.
985%
506.
842%
$00.
0653
350
S483
9894
97M
:loud
Com
mun
itySe
rvic
esD
istri
ctM
isce
llane
cus
8081
%$2
7,91
97.
634%
$19,
633
7.2%
511,
766
S483
9894
97M
cClo
udC
omnu
nty
Serv
ices
Dis
tric
tSa
fety
0.90
0%51
.012
0%51
.078
0%$1
,033
£483
9894
97M
:Cto
udC
omm
unity
Serv
ices
Dis
tric
tPE
PRA
Mis
cella
neou
s6.
985%
51,4
326.
842%
$1,4
996.
533%
$44
7753
1451
98M
cFar
land
Rec
reat
ion
ant
Park
Dis
trct
Mis
cella
neou
s10
,823
%58
3,48
510
.022
%$7
3,70
59.
S39%
$64,
739
7753
:451
St
M:r
aria
rcR
ecre
atio
nan
tPa
rkD
istr’
ctPE
PRA
M’e
cella
nrou
s6-
985%
5623
684
2%$4
53-
5S
33%
$0
3058
00fl
88M
cKin
.eiii
eCo.
’n.’
nuni
ty5e
rv.c
esD
istr
ict
Mis
cella
neou
s9.
680%
5324
,217
8.89
2%59
8,59
08,
414%
$74,
583
30
58
00
11
88
Mck
inle
wii
ieC
om
munit
yS
ervi
ces
Dis
tric
tPE
PRA
Mis
cell
aneo
us
6.98
5%$1
,322
6.24
2%$1
636.
533%
546
4197
9222
66M
eeks
Bay
Fire
Prot
ectio
nD
istri
ctSa
fety
20.0
73%
$106
,017
18,6
77%
$83,
761
17.8
75%
563,
241
4197
9222
66M
eeks
Bay
Fire
Prot
ectio
nD
istri
ctM
isce
llane
ous
9680
%59
,453
8.89
2%$7
,961
8.41
8%$6
,552
4197
9222
66M
eeks
Bay
Fire
Prot
ectio
nD
istri
ctPE
PRA
Safe
tyFi
re10
.216
%$1
,487
10.0
2%$1
529.
513%
533
41
97
92
22
66
Mee
tsB
ayFi
reP
rote
ctio
nD
istr
ict
PEPR
AM
isce
llan
eous
6.98
5%$0
6.84
2%$8
6.53
3%$0
41
97
92
22
66
Mee
tsB
ayFi
reP
rote
ctio
nD
istr
ict
Saf
ety
Fire
Sec
ond
Tie
r13
.540
%$727
12.8
48%
$57
12.2
42%
$5
41
97
92
22
66
MEE
KS
BAY
FIRE
PRO
TE
CT
ION
DIS
TR
ICt
Mis
cell
aneo
us
Sec
ond
Tie
r3
081%
$07.
634%
$00.
072
$0
4000
0746
10M
eine
rsO
aks
Cou
nty
Wat
erD
istr
ict
Mis
cell
aneo
us
8,08
1%$2
0,33
97,
634%
$15,
564
7.2%
$11,
064
40
00
07
46
10
Mei
ner
tO
aks
Cou
nty
Wat
erD
istr
ict
PEPR
AM
isce
llan
eous
6.98
5%$874
6.84
2%$2
926,
533%
$251
1846635935
Men
do
cin
oC
ityC
om
munit
yS
ervi
ces
Dit
tric
tM
isce
llan
eous
8.08
1%$45,9
92
7.63
4%$4
0,21
87.
2%$3
4,7S
2
1848635935
Men
do
cin
oci
tyco
mm
unit
yS
ervi
ces
Dis
tric
tP
tPR
AM
isce
llan
eous
5.98
5%$0
6.84
2%$0
0.06
533
50
7932295621
ndoci
no
Cou
nty
Rus
sian
Riv
erF
lood
Con
trol
&W
ater
Co
nse
rvat
ion
Imp
rov
emen
tM
isce
llan
eous
9.68
0%$4
,855
8.89
2%$2
,059
8.41
8%51
,514
7932295621
ndoci
no
Cou
nty
Rus
sian
Riv
erF
lood
contr
ol
&W
ater
Co
nse
rvat
ion
Imp
rov
emen
tP
tPR
AM
isce
llan
eous
6.98
S%
$1,1
286.
842%
$2,0
720.
0653
350
115
7424
734
Men
do
cin
oT
rans
itA
uth
ori
tyM
isce
llan
eous
8.08
1%$103,3
86
7.63
4%$7
2,73
57.
2%$5
0,09
5
1157
4247
34M
end
oci
no
Tra
nsit
Auth
ori
tyPF
PRA
Mis
cell
aneo
us
6.98
5%$136S
46.
842%
$367
6.53
3%$9
3
44
41
19
90
77
Men
loPa
rkFi
reP
rote
ctio
nD
istr
ict
Mis
cell
aneo
us
13.1
82%
$152
,963
12.2
12%
$124,5
50
11.6
75%
$98,
118
44
41
19
90
77
Men
lo9a
rkIi
’sP
rote
cto
nD
ist’
i:t
Saf
ety
23.6
54%
32.4
65,4
34
22.3
46%
$1,7
67,0
78
21413%
51,5
39,5
98
44
41
19
90
77
Men
loP
ark
Fire
Pro
tecto
,D
istr
ict
PE
PIA
Saf
ety
Fire
12.7
36%
$15,
389
12.9
69%
$4,4
3212
.729
%$3,4
70
44
41
19
90
77
Men
loP
ark
F:re
P’o
tecto
,D
istr
ict
PEPR
AM
scel
laneo
us
6.98
5%$5
,028
6.84
2%$1
,671
6.S
33%
5672
26
73
03
13
00
Mer
cec
Cou
nty
Ho-
jung
Ai.
tho-
ity
Mis
cell
aneo
us
13.1
82%
8578,9
30
12.2
1,2%
5507
.493
11,6
75%
$441
,889
26
73
03
13
00
Mes
’ced
Cou
nty
Hou
sing
Aut
F’o
’ity
PEPR
AM
’sce
llan
eous
6.98
5%$1
,580
6.84
2%$257
6.93
3%$6
7
41
62
50
57
86
Mer
ced
Co
urt
yM
osq
uit
oA
bat
emen
tD
iscr
ctM
isce
llan
eous
13.6
92%
$214237
12.7
59%
5164
.025
12,0
36%
5138
,503
41
62
50
57
86
Mer
ced
Cou
nty
Mo
squ
ito
Abat
emen
tD
istr
ict
PEPR
AM
isce
llan
eous
6.98
5%$4
996.
842%
5440
0.06
533
50
6334
0996
97M
erce
dIr
riga
tion
Dis
tric
tM
isce
tan
eou
s7.
309%
$1,9
31,9
57
6.93
6%51
,665
,042
6.87
9%$1,4
46,2
03
33
22
57
79
52
Mes
aW
ater
D’s
trct
Mis
cera
neo
us
10.8
68%
$686,5
38
10.1
52%
5548
,264
9.59
9%54
18.2
S6
3322
5779
52M
esa
Wat
erD’
str’c
ePE
PRA
Mis
cel
aneo
us7.
072%
$3,2
127.
266%
52,0
116.
908%
5194
6361
9989
07M
etro
polit
anT
rans
oort
atio
r.m
nyss
ion
Mis
c&an
eoua
11.3
43%
52,9
46,4
1210
.293
%52
,569
.368
10.1
41%
$2,1
40,2
37
4104
9628
04M
etro
pcta
nW
ater
Dis
trict
ofSo
uthe
rnCa
ifon
ravi
sta
Iar.e
ous
9,00
6%$4
6,68
4,99
98.
273%
539.
554,
64v
7853
%53
2,56
0.15
o
Pag
e66
of87
June 26, 2019 Agenda Item # 13
8 of 9
A California Public Employees’ Retirement SystemP.O. Box 942715Sacramento, CA 94229-2715(888) CaIPERS (or 888-225-7377) Circular Letter: 200-042-16
Za1PERS YFY: (877) 249-7442 Distribution: VIwww.calpers.ca.gov
Circular Letter August 17, 2016
TO: ALL PUBLIC AGENCY EMPLOYERS
SUBJECT: JUNE 30, 2015 ACTUARIAL VALUATION REPORTS
The purpose of this Circular Letter is to inform you that the 2015 Actuarial Valuation reports arecompleted and available on myICaIPERS. We expect to have the reports also posted to theCaIPERS website in September. The 2015 Actuarial Valuation reports set the employercontribution rates for Fiscal Year 2017-18. Also, please note the change below to the non-pooled plans billing process.
All Plans Billed Separately for Normal Cost and Unfunded LiabilityPrior to Fiscal Year 2015-16, we billed employers for all contributions as a percentage of payroll.Beginning with Fiscal Year 2015-16, we began billing pooled plans as a percentage of payroll forthe normal cost portion and as a dollar amount for the unfunded liability portion. Starting inFiscal Year 2017-18 non-pooled plans will also be billed as a percentage of payroll for thenormal cost portion and as a monthly dollar amount for the unfunded liability portion.
Annual Lump-Sum Payment OptionAn annual lump-sum prepayment option is available for the unfunded liability portion. You canfind the lump-sum payment amount on page 4 of your valuation report. If you choose thisoption for Fiscal Year 2017-18, payment must be received and posted by CaIPERS prior toAugust 1, 2017. Instructions for paying the annual lump-sum amount will be included on yourJuly 1, 2017 invoice.
If you have any questions, please contact the CaIPERS Customer Contact Center at 888 CaIPERS(or 888-225-7377).
Alan MilliganChief Actuary
June 26, 2019 Agenda Item # 13
9 of 9