1/27/2014 1
1
Yuba City
Actuarial Information Todd Tauzer, ASA, MAAA January 28, 2014
2
Overview
- Actuarial concept review
- New smoothing and amortization policy
- Yuba City’s pension profile
- Issues impacting future rates
Yuba City Actuarial Information Todd Tauzer, ASA, MAAA January 28, - - PDF document
1/27/2014 Yuba City Actuarial Information Todd Tauzer, ASA, MAAA January 28, 2014 1 Overview Actuarial concept review New smoothing and amortization policy Yuba Citys pension profile Issues impacting future rates 2
1
2
3
4
5
6
7
8
Assets Unfunded Liability Future NC Contributions Present Value
Accrued Liability Future NC Contributions Assets Unfunded Liability Future Contributions CY Normal Cost CY Amortization
9
10
11
12
13
14
0.000% 5.000% 10.000% 15.000% 20.000% 25.000% 30.000% 35.000%
1/1/2011 1/1/2012 1/1/2013 1/1/2014 1/1/2015 1/1/2016 1/1/2017 1/1/2018 1/1/2019 1/1/2020 1/1/2021 1/1/2022 1/1/2023 1/1/2024 1/1/2025 1/1/2026 1/1/2027 1/1/2028 1/1/2029 1/1/2030 1/1/2031 1/1/2032 1/1/2033 1/1/2034 1/1/2035 1/1/2036 1/1/2037 1/1/2038 1/1/2039 1/1/2040 1/1/2041 1/1/2042 1/1/2043
Current Method New Method
15
$0 $10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000
1/1/2008 1/1/2009 1/1/2010 1/1/2011 1/1/2012 1/1/2013 1/1/2014 1/1/2015 1/1/2016 1/1/2017 1/1/2018 1/1/2019 1/1/2020 1/1/2021 1/1/2022 1/1/2023 1/1/2024 1/1/2025 1/1/2026 1/1/2027 1/1/2028 1/1/2029 1/1/2030 1/1/2031 1/1/2032 1/1/2033 1/1/2034 1/1/2035 1/1/2036 1/1/2037 1/1/2038 1/1/2039 1/1/2040 1/1/2041 1/1/2042 1/1/2043
Current UAL New UAL
16
17
18
19
20
21
22
23
24
Expected Payroll Growth Declining Payroll Payment Payroll Rate Payment Payroll Rate $ 200,000 1,000,000 20% $ 200,000 1,000,000 20% $ 206,000 1,030,000 20% $ 206,000 900,000 23%
25
26