AGENDA SUMMARY REPORT - Mendocino Transit...

9
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

Transcript of AGENDA SUMMARY REPORT - Mendocino Transit...

Page 1: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 2: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 3: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 4: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 5: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 6: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 7: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 8: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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

Page 9: AGENDA SUMMARY REPORT - Mendocino Transit Authoritymendocinotransit.org/wp-content/uploads/2019/06/13...2019/06/13  · CALPERS ACTUARIAL VALUATION-June 30, 2017 Miscellaneous Plan

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