Preliminary Results of the June 30, 2014 Actuarial Valuation
Gene Kalwarski, FSA David Holland, FSA
San Diego City Employees’ Retirement System
January 9, 2015
Preliminary Results of the June 30, 2014 Actuarial Valuation - - PowerPoint PPT Presentation
San Diego City Employees Retirement System Preliminary Results of the June 30, 2014 Actuarial Valuation January 9, 2015 Gene Kalwarski, FSA David Holland, FSA Topics for Discussion 1 Background Historical Trends June 30,
January 9, 2015
January 9, 2015
1
January 9, 2015
2
January 9, 2015
3
January 9, 2015
4
January 9 , 2 0 1 5 presentation of valuation results July 1 , 2 0 1 5 associated ADC paid by plan sponsors Fiscal Year 2015 June 3 0 , 2 0 1 4 Valuation date Fiscal Year 2016
January 9, 2015
5
Tier I - Old Plans Closed under Prop B Tier II Tier V Prop B Tier III PEPRA Tier IV Tier II benefits / some PEPRA provisions apply 1 / 1 / 2 9 7 / 1 / 2 9 1 / 1 / 2 1 7 / 1 / 2 1 1 / 1 / 2 1 1 7 / 1 / 2 1 1 1 / 1 / 2 1 2 7 / 1 / 2 1 2 7 / 2 / 2 1 2 8 / 1 / 2 1 2 1 / 1 / 2 1 3 7 / 1 / 2 1 3 City General City Elected City Fire City Lifeguard City Police UPD General (Misc) UPD Safety Airport Authority
January 9, 2015
6
January 9, 2015
– In recent years, SDCERS’ administrative expenses have been paid via a series of Unfunded Actuarial Liability (UAL) layers amortized over 15 years. These layers have been relatively small compared to total investment and experience gains and losses
7
January 9, 2015
8
January 9, 2015
9
The percentage shown at the top of each bar is the ratio of the Actuarial Value of Assets to the Actuarial Liability (the funded ratio).
January 9, 2015
10
FY 2016 Actuarially Determined Contribution shown without administrative expense component.
January 9, 2015
11
G/(L) as % Investment Liability 1995 0.3%
1996 4.1%
1997 2.5%
1998 5.5%
1999 3.7%
2000 11.8%
2001
2002
2003
2004 1.3%
2005 2.8%
2006 4.0% 0.9% 2007 1.7%
2008
0.5% 2009
2010
1.1% 2011 1.9% 0.6% 2012
2013 0.5%
2014 2.6%
January 9, 2015
12
The percentage shown at the top of each bar is the ratio of the Actuarial Value of Assets to the Actuarial Liability (the funded ratio).
January 9, 2015
13
FY 2016 Actuarially Determined Contribution shown without administrative expense component.
January 9, 2015
14
G/(L) as % Investment Liability 1999 3.5%
2000 11.2% 0.1% 2001 0.9%
2002
2003
2004 0.5%
2005 1.9%
2006 10.3%
2007 2.1%
2008
0.9% 2009
2010
2011 1.3%
2012
2013 0.8% 0.7% 2014 2.9%
January 9, 2015
15
The percentage shown at the top of each bar is the ratio of the Actuarial Value of Assets to the Actuarial Liability (the funded ratio).
January 9, 2015
16
FY 2016 Actuarially Determined Contribution shown without administrative expense component.
January 9, 2015
17
G/(L) as % Investment Liability 2003
2004 3.5%
2005 4.8%
2006 14.3% 7.7% 2007 1.8% 0.6% 2008
3.2% 2009
2010
2.5% 2011 2.5% 3.2% 2012
2013 0.3%
2014 2.3%
January 9, 2015
18
January 9, 2015
19 Valuation as of June 30, 2013 2014 2014 2014
Membership Actual Expected Actual @ 7.00% Actives 7,566 7,272 7,272 Payroll ($ in millions) 499.5 $ 480.5 $ 480.5 $ Average Salary $66,014 $66,080 $66,080 In Pay Status 8,454 8,822 8,822 Total Annual Benefits ($ in millions) 371.6 $ 398.6 $ 398.6 $ Average Benefit $43,959 $45,183 $45,183 Assets and Liabilities ($ in millions) Actuarial Liability 7,555.5 $ 7,820.5 $ 7,858.0 $ 8,067.2 $ Actuarial Value Assets 5,317.8 $ 5,661.2 $ 5,828.6 $ 5,828.6 $ Market Value Assets 5,395.2 $ 5,744.2 $ 6,292.9 $ 6,292.9 $ Unfunded Actuarial Liability (UAL) 2,237.7 $ 2,159.3 $ 2,029.4 $ 2,238.6 $ Actuarial Value Funding Ratio 70.4% 72.4% 74.2% 72.3% Market Value Funding Ratio 71.4% 73.5% 80.1% 78.0% Contributions (ADC in $millions) Without Admin. Expense Add On 263.6 $ 261.0 $ 250.6 $ 265.6 $ Expected Admin. Expense 12.5 $ 12.5 $ Expected Admin. Expense/3 4.2 $ 4.2 $ Expected Admin. Expense/5 2.5 $ 2.5 $ N/A N/A N/A
January 9, 2015
20
Changes in UAL and ADC (dollars in millions) UAL ADC 1. Value at June 30, 2013 2,237.7 $ 263.6 $ 2. Expected Value at June 30, 2014* 2,136.8 261.0 3. Actual Value at June 30, 2014 (without admin expense component) 2,029.4 250.6 4. (Favorable)/Unfavorable experience (3 - 2) (107.5) $ (10.4) $ Breakdown of Experience (dollars in millions) UAL ADC 1. Actuarial investment experience different than projected (131.9) $ (13.9) $ 2. Liability experience 32.2 4.4 3. Contributions paid greater than expected (7.8) (0.7) 4. Other Misc (includes purchased service)
5. Total change: (sum 1 thru 4) (107.5) $ (10.4) $
* Includes projected phase-in of asset gains or losses
January 9, 2015
21 Valuation as of June 30, 2013 2014 2014 2014
Membership Actual Expected Actual @ 7.00% Actives 417 385 385 Payroll ($ in millions) 34.5 $ 33.3 $ 33.3 $ Average Salary $82,802 $86,423 $86,423 In Pay Status 485 518 518 Total Annual Benefits ($ in millions) 18.7 $ 21.0 $ 21.0 $ Average Benefit $38,497 $40,605 $40,605 Assets and Liabilities ($ in millions) Actuarial Liability 410.0 $ 428.8 $ 433.2 $ 445.5 $ Actuarial Value Assets 302.3 $ 323.4 $ 333.2 $ 333.2 $ Market Value Assets 309.7 $ 331.3 $ 362.2 $ 362.2 $ Unfunded Actuarial Liability (UAL) 107.7 $ 105.4 $ 99.9 $ 112.3 $ Actuarial Value Funding Ratio 73.7% 75.4% 76.9% 74.8% Market Value Funding Ratio 75.5% 77.3% 83.6% 81.3% Contributions (ADC in $millions) Without Admin. Expense Add On 14.3 $ 14.4 $ 14.1 $ 15.1 $ Expected Admin. Expense 0.7 $ 0.7 $ Expected Admin. Expense/3 0.2 $ 0.2 $ Expected Admin. Expense/5 0.1 $ 0.1 $ N/A N/A N/A
January 9, 2015
22
Changes in UAL and ADC (dollars in millions) UAL ADC 1. Value at June 30, 2013 107.7 $ 14.3 $ 2. Expected Value at June 30, 2014* 103.1 14.4 3. Actual Value at June 30, 2014 (without admin expense component) 99.9 14.1 4. (Favorable)/Unfavorable experience (3 - 2) (3.2) $ (0.3) $ Breakdown of Experience (dollars in millions) UAL ADC 1. Actuarial investment experience different than projected (7.3) $ (0.7) $ 2. Liability experience 4.0 0.3 3. Other Misc (includes purchased service) 0.1
4. Total change: (sum 1 thru 3) (3.2) $ (0.3) $
* Includes projected phase-in of asset gains or losses
January 9, 2015
23 Valuation as of June 30, 2013 2014 2014 2014
Membership Actual Expected Actual @ 7.00% Actives 347 362 362 Payroll ($ in thousands) 26,380 $ 27,955 $ 27,955 $ Average Salary $76,024 $77,225 $77,225 In Pay Status 51 67 67 Total Annual Benefits ($ in thousands) 2,014 $ 2,669 $ 2,669 $ Average Benefit $39,488 $39,833 $39,833 Assets and Liabilities ($ in thousands) Actuarial Liability 115,200 $ 125,779 $ 127,181 $ 131,362 $ Actuarial Value Assets 107,616 $ 117,789 $ 121,918 $ 121,918 $ Market Value Assets 108,456 $ 118,690 $ 130,228 $ 130,228 $ Unfunded Actuarial Liability (UAL) 7,584 $ 7,990 $ 5,263 $ 9,444 $ Actuarial Value Funding Ratio 93.4% 93.6% 95.9% 92.8% Market Value Funding Ratio 94.1% 94.4% 102.4% 99.1% Contributions (ADC in $thousands) Without Admin. Expense Add On 3,823 $ 3,874 $ 3,511 $ 4,111 $ Expected Admin. Expense 290 $ 290 $ Expected Admin. Expense/3 97 $ 97 $ Expected Admin. Expense/5 58 $ 58 $ N/A N/A N/A
January 9, 2015
24
Changes in UAL and ADC (dollars in thousands) UAL ADC 1. Value at June 30, 2013 7,584 $ 3,823 $ 2. Expected Value at June 30, 2014* 7,915 3,874 3. Actual Value at June 30, 2014 (without admin expense component) 5,263 3,511 4. (Favorable)/Unfavorable experience (3 - 2) (2,652) $ (363) $ Breakdown of Experience (dollars in thousands) UAL ADC 1. Actuarial investment experience different than projected (2,770) $ (254) $ 2. Liability experience 1,329 (49) 3. Employee contributions paid greater than expected (383) (35) 4. Employer contribution to target 95% funding (828) (76) 5. Increase in negative amortization cost component N/A 57 6. Other Misc (includes purchased service)
7. Total change: (sum 1 thru 6) (2,652) $ (363) $
* Includes projected phase-in of asset gains or losses
January 9, 2015
25
January 9, 2015
26
The purpose of this presentation is to present preliminary actuarial valuation results for the San Diego City Employees’ Retirement System. This presentation is for the use of the Board of Administration and its auditors. In preparing our presentation, we relied on information, some oral and some written, supplied by the San Diego City Employees’ Retirement System. This information includes, but is not limited to, the plan provisions, employee data, and financial information. We performed an informal examination of the obvious characteristics of the data for reasonableness and consistency in accordance with Actuarial Standard of Practice No. 23. We hereby certify that, to the best of our knowledge, this presentation and its contents have been prepared in accordance with generally recognized and accepted actuarial principles and practices that are consistent with the Code of Professional Conduct and applicable Actuarial Standards of Practice set out by the Actuarial Standards Board. Furthermore, as credentialed actuaries, we meet the Qualification Standards of the American Academy of Actuaries to render the opinion contained in this presentation. This presentation does not address any contractual or legal issues. We are not attorneys, and
This presentation was prepared exclusively for the San Diego City Employees’ Retirement System for the purpose described
party. The actuarial assumptions, data and methods are those that will be used in the preparation of the actuarial valuation report as of June 30, 2014. The assumptions reflect our understanding of the likely future experience of the Plan, and the assumptions as a whole represent our best estimate for the future experience of the Plan. The results of this presentation are dependent upon future experience conforming to these assumptions. To the extent that future experience deviates from the actuarial assumptions, the true cost of the Plan could vary from our results. Gene Kalwarski, FSA David Holland, FSA