TO:

Members of the Legislative Commission on Pensions and Retirement

FROM:

Edward Burek, Deputy Director

RE:

General Employee Retirement Plan of the Public Employees Retirement Association (PERA-General) Funding Issues (Second Consideration)

DATE:

January 9, 2002

Background

At the December 11, 2001, Legislative Commission on Pensions and Retirement (LCPR) meeting the Commission reviewed the first consideration memo dealing with the ongoing funding issue of the General Employee Retirement Plan of the Public Employees Retirement Association (PERA-General). That memo reviewed the pattern of PERA-General contribution level funding deficiencies/sufficiencies from 1986 through the preliminary July 1, 2001, results. Another section discussed the 1996 and 2000 PERA-General experience study results and the difficulties in effectively measuring PERA-General member turnover. That memo also noted some issues with the new actuarial value of asset methodology, first used for the July 1, 2000, actuarial reports. The change from the prior actuarial value method added $44.9 million to the PERA-General computed unfunded liability. LCPR staff also alerted the Commission of the need to be aware of the market value of various Minnesota public pension plans in addition to results based on the actuarial value. The actuarial value methodology is an attempt to smooth results, but it does not produce a conservative estimate of total assets during weak market periods. Given the severe downturn in the equity markets in calendar years 2000 and 2001, the actuarial value of assets is greater than the market value of assets. That leads to higher computed funding ratios and less unfunded liability within the pension systems than would be computed given the actual assets of the pension funds on the valuation date (July 1, 2001).

The current memo is for the Commission�s second consideration of PERA-General funding issues. In this memo, staff compares the preliminary July 1, 2001, PERA-General actuarial report results (the results of the draft report that was available when the first consideration memo was written), with the results of the final July 1, 2001, PERA-General actuarial report. Results from earlier PERA-General actuarial valuations are also included to permit the Commission to note patterns over time. Finally, we compare the most recent actuarial valuation report results, which follow from the actuarial value of asset methodology, with results based on market value. This information is provided not only for PERA-General, but also for all the Minnesota public pension general employee plans (General State Employees Retirement Plan of the Minnesota State Retirement System (MSRS-General), PERA-General, the Teachers Retirement Association (TRA), the first class city teacher plans, and the Minneapolis Employees Retirement Fund (MERF)). We currently do not know whether there will be a quick recovery from the market downturn that occurred in calendar years 2000 and 2001. Given this uncertainty, the Commission may wish to consider two sets of results, one set based on actuarial value and another based on current (as of July 1, 2001) market value.

Comparison of Preliminary July 1, 2001, PERA-General Actuarial Report with Final Report

PERA-General�s actuarial condition, as reported in LCPR staff�s first consideration memo based on the preliminary July 1, 2001, actuarial report, is noted in the first column of Table 1. The results in the second column are from the final report. LCPR staff received that final report a few days before the last LCPR meeting, but after the much of the first consideration memo was written. Some information from the final report was included in a attachment to the earlier memo, and the Commission heard brief testimony from Ms. Mary Vanek, PERA�s Executive Director, and from PERA�s actuary, Ms. Bonnie Wurst from the William M. Mercer Company, regarding member data issues.

It was evident from member count comparisons between the preliminary and final July 1, 2001, actuarial value reports that PERA�s member data are problematic. This was reinforced by testimony provided by Ms. Vanek and Ms. Wurst at the last Commission meeting. The testimony indicated that PERA is having difficulty determining which individuals have terminated PERA-covered employment and need to be moved to the deferred annuitant or non-vested terminated status. In other words, PERA is having difficulty accurately determining its turnover. This is important because the termination (turnover) assumption used by the actuary has a significant impact on PERA-General�s computed funding requirements. Revised turnover assumptions are part of changes that created a large computed contribution deficiency (1.96 percent of payroll) in the July 1, 2000, PERA-General actuarial valuation. We know from recent experience studies and related correspondence that the actuary retained by the LCPR has had difficulty identifying the most reasonable turnover assumptions to apply to this plan. The 1996 experience study indicated less turnover than previously assumed, and revised turnover assumptions were adopted and used in the July 1, 2000, actuarial valuation. A recently completed experience study for 2000 is now indicating more turnover than expected. The difficulty in accurately predicting PERA turnover may reflect problems with the turnover data used in the experience studies. If the data are inaccurate, it will not be possible to compute the actual turnover that is occurring, nor to be certain of any trends suggested by the data. What appears to be a change in termination behavior may reflect nothing more than an improvement (or worsening) of data quality.

Regarding the PERA member data quality issue, in testimony Ms. Vanek indicated that PERA has problems with member reporting by school districts. These employers may have cafeteria employees, school bus drivers, and similar employees on stand-by or on-call status. The individuals work when needed, but there may be periods months, or more than a year, where the individuals do not work for the public employer and thus receive no salary from the public employer. This presents a challenge for handling these employees within an actuarial valuation.

Ms. Wurst indicated in her testimony that the active employee total in the PERA July 1, 2001, preliminary actuarial valuation report produced by Milliman USA was overstated. For the final report, the active member file was again reviewed and any individual for whom there was zero salary for the year and zero service credit was shifted to one of the terminated categories. If the applicable individual had sufficient past service to vest, she was moved to deferred retiree status, and if the individual was not vested, she was shifted to the non-vested former member category. While this action by the actuaries is not unreasonable, it will create an overstatement of deferred and non-vested former members and a corresponding understatement of active members. In all these cases PERA has no documentation from the employer indicating that these individuals have actually terminated service. Some of these individuals are stand-by or on-call status employees that Ms. Vanek mentioned in her testimony, who provided no service during the year under study. These individuals will pop back into the active member category when they are called by the employer and salary payments occur. Ms. Wurst also mentioned situations were the records for individuals indicate that service credit was earned or granted but for some unspecified reason no salary data appeared. Ms. Wurst indicated that in those cases, the individual presumably was retained in the active member category and the actuary took salary earnings in a prior year and used it as a proxy for the unknown current year salary.

The various agreements between the PERA-retained actuary and the LCPR-retained actuary just described are reflected in the final July 1, 2001, PERA-General actuarial valuation information shown below and influence the differences between the preliminary and final reports. Regarding the specific differences between the two reports as shown in the following table, the preliminary report indicated 151,413 active members while the final report lists only 138,759, an adjustment of 12,654. That adjustment reflects moving more than 3,500 individuals to deferred retiree status, and moving more than 8,300 people to the non-vested former member category. That left an additional 728 individuals that were removed from the active member total but not added to any of the terminated employee categories. Ms. Wurst testified at the December meeting that these were duplicate files and were eliminated.

The change in covered payroll between the preliminary and final reports is surprising in its size. The covered payroll figure in the final report is $15.4 million higher than in the preliminary report. Ms. Wurst mentioned situations where the prior year salary was used for individuals where PERA records indicated some service credit during the year under study but no salary. Whether that is the only cause of this adjustment or whether there are multiple causes, the combined effect is significant. The Commission may wish to seek some further comments from PERA�s Executive Director or from the PERA-retained actuary or Commission-retained actuary regarding the cause or causes for the increase in covered payroll between the preliminary and final reports.

Despite the extensive revisions in the membership categories and the and covered payroll between the preliminary and final report, the computed change in the expected contributions and the contribution requirements were minimal and were offsetting, leading to no change in the estimated contribution deficiency, 1.28 percent of payroll.

Table 1

PERA-General
July 1, 2001, Actuarial Valuation Results

 

2001 (Preliminary)

2001 (Final)

Difference

Membership

 

 

 

 

 

Active Members

 

151,413

 

138,759

(12,654)

Service Retirees

 

41,797

 

41,797

 

Disabilitants

 

1,468

 

1,468

 

Survivors

 

6,149

 

6,149

 

Deferred Retirees

 

22,352

 

25,917

3,565

Nonvested Former Members

 

74,666

 

83,027

8,361

Total Membership

 

297,845

 

297,117

(728)

 

 

 

 

 

 

Funded Status

 

 

 

 

 

Accrued Liability

 

$12,104,543,000

 

$12,105,337,000

$794,000

Current Assets

 

$10,527,249,000

 

$10,527,270,000

$21,000

Unfunded Accrued Liability

 

$1,577,294,000

 

$1,578,067,000

$773,000

Funding Ratio

86.97%

 

86.96%

 

(0.01%)

 

 

 

 

 

 

Financing Requirements

 

 

 

 

 

Covered Payroll

 

$3,820,084,000

 

$3,835,448,000

$15,364,000

Benefits Payable

 

$592,209,000

 

$592,209,000

 

 

 

 

  

 

 

Normal Cost

9.40%

$359,404,000

9.40%

$360,850,000

$1,446,000

Administrative Expenses

0.23%

$8,786,000

0.23%

$8,822,000

$36,000

Normal Cost & Expense

9.63%

$368,190,000

9.63%

$369,672,000

$1,482,000

 

 

 

 

 

 

Normal Cost & Expense

9.63%

$368,190,000

9.63%

$369,672,000

$1,482,000

Amortization

1.98%

$75,638,000

1.97%

$75,558,000

($80,000)

Total Requirements

11.61%

$443,828,000

11.60%

$445,230,000

$1,402,000

 

 

 

 

 

 

Employee Contributions

4.94%

$188,856,000

4.94%

$189,604,000

$748,000

Employer Contributions

5.38%

$205,577,000

5.38%

$206,389,000

$812,000

Employer Add'l Cont.

 

 

 

 

 

Direct State Funding

 

 

 

 

 

Other Govt. Funding

 

 

 

 

 

Administrative Assessment

 

 

 

 

 

Total Contributions

10.33%

$394,433,000

10.32%

$395,993,000

$1,560,000

 

 

 

 

 

 

Total Requirements

11.61%

$443,828,000

11.60%

$445,230,000

$1,402,000

Total Contributions

10.33%

$394,433,000

10.32%

$395,993,000

$1,560,000

Deficiency (Surplus)

1.28%

$49,395,000

1.28%

$49,237,000

($158,000)

 

 

 

 

 

 

Amortization Target Date

2031

 

2031

 

  

 

Results from Recent PERA-General Actuarial Valuations: 1994 Through 2001

The following table displays the results of the PERA-General actuarial valuation reports from 1994 through the recently received final version of the July 1, 2001, report. The 1994 through 1997 reports indicate contribution deficiencies although the pattern hinted at an improving trend. The contribution deficiency in 1997 was 0.33 percent of payroll, a lesser deficiency than the prior three reports. The 1998 report suggested that the situation had improved to a modest contribution sufficiency of 0.19 percent of payroll, or $6.6 million. The contribution sufficiency increased to 0.57 percent of payroll in the 1999 report. The situation reversed in the July 1, 2000, actuarial valuation. While the 1999 report indicated that contributions were $19.7 million (0.57 percent of payroll) more than needed to fully fund PERA by the full funding date (which at that time was the year 2020), the July 1, 2000, actuarial valuation suggested that contributions were 1.96 percent of payroll or $70.4 million too low.

The considerable difference between the 1999 and 2000 actuarial valuation reports was influenced by revised actuarial assumptions for PERA-General, which were first used in the 2000 PERA-General actuarial valuation, and the use of the newly revised actuarial value of assets procedure. Those changes contributed to considerably higher estimates of PERA-General unfunded liability (the computed unfunded liability was about $570 million higher than in the prior year).

In reviewing the PERA-General 2000 actuarial results in the table, Commission members will also note that the amortization date was extended to 2024, from 2020 in the prior valuation. That extension reflects the operation of Minnesota Statutes, Section 356.218, Subdivision 4g, paragraph (c), which automatically extends the amortization period whenever revised actuarial assumptions, a revised actuarial cost method, or revised benefit plan provisions creates an increase in unfunded liability.

The final 2001 PERA-General actuarial valuation suggests a contribution deficiency which is not as large as that computed for the 2000 report. The 2001 contribution deficiency officially is 1.28 percent of payroll, or $49.2 million. These 2001 results reflect part of changes enacted during the 2001 First Special Session. Legislation passed during that special session increased the PERA-General employee and employer contributions by 0.35 percent of salary (when combined totaling 0.70 percent of salary). These higher rates were effective on January 1, 2002, which is in the middle of PERA�s fiscal year. The actuary handled this situation by assuming in the report that employee and employer contributions reflect only half of the increase. The report notes in a footnote that if the contribution rate increase is assumed to be in effect for the whole period (from July 1 rather than from January 1), the contribution deficiency would be about 0.95 rather than 1.28 percent of payroll. Looking into the future, 0.95 percent may be the better estimate. The amortization date in the 2001 actuarial report is December 31, 2031. This revised date is caused by action by the 2001 Legislature, which included a provision specifically extending the amortization date to 2031 as part of the PERA-General remedial provisions passed during the 2001 Special Session.

Ms. Vanek indicated at the Commission�s recent December meeting that PERA does not intend to seek any further increases in PERA contribution rates or state aid during the coming legislative session. This may reflect a decision on PERA�s part to not seek further action until a full year of experience at the new, higher contribution rates has occurred, and pending any possible additional actuarial assumption changes. The recent 2000 PERA experience study results suggests that new actuarial assumption recommendations may be forthcoming from the actuary. The decision may also be influenced by the budget condition of state and local governments.

Table 2

PERA-General Actuarial Condition
1994-2001

2001

2000

1999

1998

Membership

 

 

 

 

 

 

 

 

Active Members

 

138,759

 

135,560

 

137,528

 

136,166

Service Retirees

 

41,797

 

39,940

 

38,077

 

36,187

Disabilitants

 

1,468

 

1,397

 

1,301

 

1,223

Survivors

 

6,149

 

6,010

 

5,881

 

5,732

Deferred Retirees

 

25,917

 

21,495

 

16,340

 

10,817

Nonvested Former Members

 

83,027

 

79,362

 

18,491

 

15,162

Total Membership

 

297,117

 

283,764

 

217,618

 

205,287

 

 

             

Funded Status

 

             

Accrued Liability

 

$12,105,337,000

 

$11,133,682,000

 

$9,443,678,000

 

$8,769,303,000

Current Assets

 

$10,527,270,000

 

$9,609,367,000

 

$8,489,177,000

 

$7,636,668,000

Unfunded Accrued Liability

 

$1,578,067,000

 

$1,524,315,000

 

$954,501,000

 

$1,132,635,000

Funding Ratio

86.96%

 

86.31%

 

89.89%

 

87.08%

 

 

       

 

 

 

 

Financing Requirements

       

 

 

 

 

Covered Payroll

 

$3,835,448,000

 

$3,602,750,000

 

$3,544,488,000

 

$3,385,720,000

Benefits Payable

 

$592,209,000

 

$527,119,000

 

$467,602,000

 

$412,746,000

                 

Normal Cost

9.40%

$360,850,000

9.33%

$336,088,000

7.49%

$265,778,000

7.61%

$257,628,000

Administrative Expenses

0.23%

$8,822,000

0.23%

$8,286,000

0.28%

$9,925,000

0.22%

$7,449,000

Normal Cost & Expense

9.63%

$369,672,000

9.56%

$344,374,000

7.77%

$275,703,000

7.83%

$265,077,000

 

               

Normal Cost & Expense

9.63%

$369,672,000

9.56%

$344,374,000

7.77%

$275,703,000

7.83%

$265,077,000

Amortization

1.97%

$75,558,000

2.38%

$85,745,000

1.67%

$59,193,000

2.01%

$68,053,000

Total Requirements

11.60%

$445,230,000

11.94%

$430,119,000

9.44%

$334,896,000

9.84%

$333,130,000

 

 

 

 

 

 

 

 

 

Employee Contributions

4.94%

$189,604,000

4.77%

$171,898,000

4.78%

$169,398,000

4.79%

$162,179,000

Employer Contributions

5.38%

$206,389,000

5.21%

$187,823,000

5.23%

$185,221,000

5.24%

$177,504,000

Employer Add'l Cont.

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Direct State Funding

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Other Govt. Funding

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Administrative Assessment

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Total Contributions

10.32%

$395,993,000

9.98%

$359,721,000

10.01%

$354,619,000

10.03%

$339,683,000

 

 

 

 

 

 

 

 

 

Total Requirements

11.60%

$445,230,000

11.94%

$430,119,000

9.44%

$334,896,000

9.84%

$333,130,000

Total Contributions

10.32%

$395,993,000

9.98%

$359,721,000

10.01%

$354,619,000

10.03%

$339,683,000

Deficiency (Surplus)

1.28%

$49,237,000

1.96%

$70,398,000

(0.57%)

($19,723,000)

(0.19%)

($6,553,000)

 

 

 

 

 

 

 

 

 

Amortization Target Date

2031

 

2024

 

2020

 

2020

 

 

1997

1996

1995

1994

 

               

Membership

               

Active Members

 

130,865

 

129,431

 

126,612

 

120,199

Service Retirees

 

34,168

 

32,906

 

31,487

 

30,414

Disabilitants

 

1,115

 

1,051

 

959

 

871

Survivors

 

5,531

 

5,423

 

5,260

 

5,091

Deferred Retirees

 

10,817

 

8,605

 

7,156

 

6,277

Nonvested Former Members

 

15,162

 

11,448

 

9,683

 

9,180

Total Membership

 

197,658

 

188,864

 

181,157

 

172,032

                 

Funded Status

               

Accrued Liability

 

$8,049,666,000

 

$7,270,073,000

 

$6,622,069,000

 

$6,223,622,000

Current Assets

 

$6,658,410,000

 

$5,786,398,000

 

$5,138,461,000

 

$4,747,128,000

Unfunded Accrued Liability

 

$1,391,256,000

 

$1,483,675,000

 

$1,483,608,000

 

$1,476,494,000

Funding Ratio

82.72%

 

79.59%

 

77.60%

 

76.28%

 
                 

Financing Requirements

               

Covered Payroll

 

$3,214,578,000

 

$3,073,106,000

 

$2,930,993,000

 

$2,749,217,000

Benefits Payable

 

$342,154,000

 

$312,511,000

 

$290,483,000

 

$264,233,000

                 

Normal Cost

7.11%

$228,459,000

6.85%

$210,507,761

6.68%

$195,790,332

6.75%

$185,572,148

Administrative Expenses

0.18%

$5,786,000

0.19%

$5,838,901

0.17%

$4,982,688

0.17%

$4,673,669

Normal Cost & Expense

7.29%

$234,245,000

7.04%

$216,346,662

6.85%

$200,773,021

6.92%

$190,245,816

                 

Normal Cost & Expense

7.29%

$234,245,000

7.04%

$216,346,662

6.85%

$200,773,021

6.92%

$190,245,816

Amortization

2.51%

$80,686,000

2.71%

$83,281,173

2.76%

$80,895,407

2.84%

$78,077,763

Total Requirements

9.80%

$314,931,000

9.75%

$299,627,835

9.61%

$281,668,427

9.76%

$268,323,579

 

               

Employee Contributions

4.55%

$146,127,000

4.29%

$131,836,247

4.31%

$126,325,798

4.30%

$118,216,331

Employer Contributions

4.92%

$158,067,000

4.58%

$140,748,255

4.60%

$134,825,678

4.60%

$126,463,982

Employer Add'l Cont.

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Direct State Funding

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Other Govt. Funding

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Administrative Assessment

0.00%

$0

0.00%

$0

0.00%

$0

0.00%

$0

Total Contributions

9.47%

$304,194,000

8.88%

$272,584,502

8.91%

$261,151,476

8.90%

$244,680,313

                 

Total Requirements

9.80%

$314,931,000

9.75%

$299,627,835

9.61%

$281,668,427

9.76%

$268,323,579

Total Contributions

9.47%

$304,194,000

8.88%

$272,584,502

8.91%

$261,151,476

8.90%

$244,680,313

Deficiency (Surplus)

0.33%

$10,737,000

0.87%

$27,043,333

0.70%

$20,516,951

0.86%

$23,643,266

                 

Amortization Target Date

2020

 

2020

 

2020

 

2020

 

 

General Employee Plans: 2001 Actuarial Condition Based on Market Value

As previously mentioned, at the current time the actuarial value of assets for Minnesota public pension funds currently tends to be greater than the market value of assets due to the recent negative returns earned in equity markets. If the economic and market downturn is prolonged, sole reliance on actuarial value may delay recognition of a significant change in the funding condition of Minnesota�s public plans. In the tables in this section, we present results from the July 1, 2001, actuarial valuations for the general employee plans: MSRS-General, PERA-General, TRA, the first class city teacher plans, and MERF, and we contrast these results with results that follow from use of market value. For all these plans the market value was less than the actuarial value. The comparisons in this section serve not only to highlight the differences between the two approaches, but also to alert the Commission to funding issues in some other pension plans. This may be a consideration in any decisions the Commission and Legislature make in choosing how to allocate the state�s scarce financial resources. For plans with contribution sufficiencies, the sufficiency is more modest. Similarly, for any plan with a contribution deficiency, the contribution shortfall is larger than suggested by the use of actuarial value.

Consider a plan like PERA-General, which is less than fully funded. A pension fund�s unfunded liability is computed by subtracting current assets from the accrued liability. "Current assets" is defined in law as the actuarial value of assets. If we instead define current assets to be the market value of assets and the market value is less than the actuarial value, the computed unfunded liability will increase. Since there is more unfunded liability, the amortization contribution increases. The actuary would compute the required amortization contribution by dividing the computed unfunded liability by the present value of future payrolls through the amortization date.

MSRS-General is an example of a plan that has assets in excess of liabilities (in other words, it has negative unfunded liability). Under current law, the actuary would compute a negative amortization rate. Since a plan�s funding requirement is the sum a the normal cost, expenses, and amortization requirement, a negative amortization requirement acts to reduce the total required contributions to an amount that is less than the sum of the expenses and normal cost. For purposes of the actuarial work, the amortization rate is the negative unfunded liability (the assets in excess of liabilities) divided by present value of future payrolls assuming a 30-year amortization period.

Results for PERA-General appear in Table 3. If PERA-General�s market value were used, the plan�s unfunded liability would increase by $436 million and its funding ratio would fall, the amortization requirement would increase by 0.54 percent of payroll, and the contribution deficiency would be 1.82 percent of payroll rather than 1.28 percent of payroll.

Table 3

PERA-General
July 1, 2001, Actuarial Valuation Results
Compared to Market Value Results

 

2001

2001

 

 

Current assets=actuarial value

Current assets=market value

Difference

Membership

           

Active Members

 

138,759

 

138,759

 

 

Service Retirees

 

41,797

 

41,797

 

 

Disabilitants

 

1,468

 

1,468

 

 

Survivors

 

6,149

 

6,149

 

 

Deferred Retirees

 

25,917

 

25,917

 

 

Nonvested Former Members

 

83,027

 

83,027

 

 

Total Membership

 

297,117

 

297,117

 

 

 

 

 

 

 

 

 

Funded Status

 

 

 

 

 

 

Accrued Liability

 

$12,105,337,000

 

$12,105,337,000

 

 

Current Assets

 

$10,527,270,000

 

$10,091,260,000

 

($436,010,000)

Unfunded Accrued Liability

 

$1,578,067,000

 

$2,014,077,000

 

$436,010,000

Funding Ratio

86.96%

 

83.36%

 

(3.60%)

 
             

Financing Requirements

           

Covered Payroll

 

$3,835,448,000

 

$3,835,448,000

   

Benefits Payable

 

$592,209,000

 

$592,209,000

   

Present Value of Future Payroll Through Full Funding Date

 

$80,141,504,000

 

 

   
             

Normal Cost

9.40%

$360,850,000

9.40%

$360,850,000

   

Administrative Expenses

0.23%

$8,822,000

0.23%

$8,822,000

   

Normal Cost & Expense

9.63%

$369,672,000

9.63%

$369,672,000

   
             

Normal Cost & Expense

9.63%

$369,672,000

9.63%

$369,672,000

 

 

Amortization

1.97%

$75,558,000

2.51%

$96,269,745

0.54%

$20,711,745

Total Requirements

11.60%

$445,230,000

12.14%

$465,941,745

0.54%

$20,711,745

 

           

Employee Contributions

4.94%

$189,604,000

4.94%

$189,604,000

 

 

Employer Contributions

5.38%

$206,389,000

5.38%

$206,389,000

 

 

Employer Add'l Cont.

 

 

 

 

 

 

Direct State Funding

 

 

 

 

 

 

Other Govt. Funding

 

 

 

 

 

 

Administrative Assessment

 

 

 

 

 

 

Total Contributions

10.32%

$395,993,000

10.32%

$395,993,000

 

 

 

       

 

 

Total Requirements

11.60%

$445,230,000

12.14%

$465,941,745

0.54%

$20,711,745

Total Contributions

10.32%

$395,993,000

10.32%

$395,993,000

 

 

Deficiency (Surplus)

1.28%

$49,237,000

1.82%

$69,948,745

0.54%

$20,711,745

 

           

Amortization Target Date

2031

 

2031

 

 

 

 

Results for MSRS-General, shown in Table 4, indicate that use of market value lowers the plan�s funding ratio from 112.07 percent funded to 106.05 percent. The plan continues to have assets in excess of its liabilities, but that excess has decreased noticeably. Rather than having negative amortization equal to 2.17 percent of payroll to offset the plan�s normal cost and expenses, the negative amortization rate is reduced to 1.09 percent of payroll, leading to a higher total contribution requirement. The plan would have a modest contribution sufficiency of 0.13 percent of payroll, rather than a contribution sufficiency of 1.12 percent of payroll.

Table 4

MSRS-General
July 1, 2001, Actuarial Valuation Results
Compared to Market Value Results

 

2001

2001

 

 

Current assets=actuarial value

Current assets=market value

Difference

Membership

 

 

 

 

 

 

Active Members

 

49,229

 

49,229

 

 

Service Retirees

 

16,766

 

16,766

 

 

Disabilitants

 

1,127

 

1,127

 

 

Survivors

 

2,085

 

2,085

 

 

Deferred Retirees

 

11,452

 

11,452

 

 

Nonvested Former Members

 

8,111

 

8,111

 

 

Total Membership

 

88,770

 

88,770

 

 

 

 

 

 

 

 

 

Funded Status

 

 

 

 

 

 

Accrued Liability

 

$6,573,193,000

 

$6,573,193,000

 

 

Current Assets

 

$7,366,673,000

 

$6,970,765,000

 

($395,908,000)

Unfunded Accrued Liability

 

($793,480,000)

 

($397,572,000)

 

$395,908,000

Funding Ratio

112.07%

 

106.05%

 

(6.02%)

 

 

 

 

 

 

 

 

Financing Requirements

 

         

Covered Payroll

 

$1,967,814,000

 

$1,967,814,000

   

Benefits Payable

 

$270,558,000

 

$270,558,000

   

Present Value of Future Payroll
Through Full Funding Date

 

$36,549,596

       
             

Normal Cost

8.76%

$172,402,000

8.76%

$172,402,000

   

Administrative Expenses

0.20%

$3,936,000

0.20%

$3,936,000

   

Normal Cost & Expense

8.96%

$176,338,000

8.96%

$176,338,000

   
             

Normal Cost & Expense

8.96%

$176,338,000

8.96%

$176,338,000

   

Amortization

(2.17%)

($42,702,000)

(1.09%)

($21,449,173)

1.08%

$21,252,827

Total Requirements

6.79%

$133,636,000

7.87%

$154,888,827

1.08%

$21,252,827

 

           

Employee Contributions

4.00%

$78,712,000

4.00%

$78,712,000

 

 

Employer Contributions

4.00%

$78,712,000

4.00%

$78,712,000

 

 

Employer Add'l Cont.

 

 

 

 

 

 

Direct State Funding

 

 

 

 

 

 

Other Govt. Funding

 

 

 

 

 

 

Administrative Assessment

 

 

 

 

 

 

Total Contributions

8.00%

$157,424,000

8.00%

 $157,424,000

 

 

 

 

 

 

 

 

 

Total Requirements

6.79%

$133,636,000

7.87%

$154,888,827

1.08%

$21,252,827

Total Contributions

8.00%

$157,424,000

8.00%

$157,424,000

 

 

Deficiency (Surplus)

(1.21%)

($23,788,000)

(0.13%)

($2,535,173)

1.08%

$21,252,827

 

           

Amortization Target Date

2031

 

2031

 

 

 

 

TRA results are in Table 5. Using market value, the plan remains more than fully funded, but the funding ratio drops to 101.64 percent. The total requirements increase from 7.85 percent of payroll to 9.07 percent of payroll, because the reduced asset value leads to a lessor negative amortization factor. The contribution sufficiency, which was 2.15 percent of payroll, is reduced to 0.93 percent of payroll.

Table 5

Teachers Retirement Association
July 1, 2001, Actuarial Valuation Results
Compared to Market Value Results

 

2001

2001

 

 

Current assets=actuarial value

Current assets=market value

 Difference

Membership

           

Active Members

 

71,097

 

71,097

   

Service Retirees

 

31,169

 

31,169

 

 

Disabilitants

 

518

 

518

 

 

Survivors

 

2,070

 

2,070

 

 

Deferred Retirees

 

7,959

 

7,959

 

 

Nonvested Former Members

 

19,344

 

19,344

 

 

Total Membership

 

132,157

 

132,157

 

 

 

 

 

 

 

 

 

Funded Status

 

 

 

 

 

 

Accrued Liability

 

$15,903,984,000

 

$15,903,984,000

 

 

Current Assets

 

$16,834,024,000

 

$16,164,371,000

 

($669,653,000)

Unfunded Accrued Liability

 

($930,040,000)

 

($260,387,000)

 

$669,653,000

Funding Ratio

105.85%

 

101.64%

 

(4.21%)

 

 

 

 

 

 

 

 

Financing Requirements

 

 

 

 

 

 

Covered Payroll

 

$2,937,962,000

 

$2,937,962,000

 

 

Benefits Payable

 

$861,788,000

 

$861,788,000

 

 

Present Value of Future Payroll Through Full Funding Date

 

$54,568,855,000

 

 

 

 

 

 

 

 

 

 

 

Normal Cost

9.09%

$267,166,000

9.09%

$267,166,000

 

 

Administrative Expenses

0.46%

$13,515,000

0.46%

$13,515,000

 

 

Normal Cost & Expense

9.55%

$280,681,000

9.55%

$280,681,000

 

 

 

 

 

 

 

 

 

Normal Cost & Expense

9.55%

$280,681,000

9.55%

$280,681,000

 

 

Amortization

(1.70%)

($49,945,000)

(0.48%)

($14,102,218)

1.22%

$35,842,782

Total Requirements

7.85%

$230,736,000

9.07%

$266,578,782

1.22%

$35,842,782

 

           

Employee Contributions

5.00%

$146,914,000

5.00%

$146,914,000

 

 

Employer Contributions

5.00%

$146,914,000

5.00%

$146,914,000

   

Employer Add'l Cont.

           

Direct State Funding

           

Other Govt. Funding

           

Administrative Assessment

           

Total Contributions

10.00%

$293,828,000

10.00%

$293,828,000

   
             

Total Requirements

7.85%

$230,736,000

9.07%

$266,578,782

1.22%

$35,842,782

Total Contributions

10.00%

$293,828,000

10.00%

$293,828,000

   

Deficiency (Surplus)

(2.15%)

($63,092,000)

(0.93%)

($27,249,218)

1.22%

$35,842,782

             

Amortization Target Date

2031

 

2031

     

 

The results for the Minneapolis Teachers Retirement Fund Association (MTRFA) appear in Table 6. This organization has serious problems. The funding ratio using actuarial value is 65.95 percent. Using the actual market value of the association�s assets, the funding ratio is 57.9 percent. The amortization requirement according to the actuarial valuation was considerably higher than the normal cost plus expenses. Using market value, the amortization requirement would increase by an additional 3.52 percent of payroll.

Although not included in this table, the actuarial report indicates that the accrued liability for MTRFA annuitants as of July 1, 2001 was $1.086 billion. The total MTRFA market value on that date was only $932.4 million. Thus, the MTRFA had $153.6 million less than was needed to fully fund the annuities of its current retirees, and there are no assets to cover any liabilities accruing for the association�s active members. At some point, the Commission may choose to fully examine the implications of this association�s post post-retirement adjustment procedure, which is draining this plan of its assets, and address the questions of plan governance, including who should invest this association�s assets. This association has a history of investment problems which significantly contribute to its current situation.

Table 6

Minneapolis Teachers Retirement Fund Association
July 1, 2001, Actuarial Valuation Results
Compared to Market Value Results

 

2001

2001

 
 

Current assets=actuarial value

Current assets=market value

Difference

Membership

           

Active Members

 

5,813

 

5,813

 

 

Service Retirees

 

3,161

 

3,161

 

 

Disabilitants

 

20

 

20

 

 

Survivors

 

263

 

263

 

 

Deferred Retirees

 

802

 

802

 

 

Nonvested Former Members

 

2,250

 

2,250

 

 

Total Membership

 

12,309

 

12,309

 

 

 

 

 

 

 

 

 

Funded Status

 

 

 

 

 

 

Accrued Liability

 

$1,610,364,000

 

$1,610,364,000

 

 

Current Assets

 

$1,061,983,000

 

$932,398,000

 

($129,585,000)

Unfunded Accrued Liability

 

$548,381,000

 

$677,966,000

 

 $129,585,000

Funding Ratio

65.95%

 

57.90%

 

(8.05%)

 

             

Financing Requirements

           

Covered Payroll

 

$267,977,000

 

$267,977,000

   

Benefits Payable

 

$98,903,000

 

$98,903,000

   

Present Value of Future Payroll Through Full Funding Date

 

$3,671,680,000

 

 

   
             

Normal Cost

10.25%

$27,493,000

10.25%

$27,493,000

   

Administrative Expenses

0.26%

$706,000

0.26%

$706,000

   

Normal Cost & Expense

10.51%

$28,199,000

10.51%

$28,199,000

   
             

Normal Cost & Expense

10.51%

$28,199,000

10.51%

$28,199,000

   

Amortization

14.94%

$40,036,000

18.46%

$49,468,554

3.52%

$9,432,554

Total Requirements

25.45%

$68,235,000

28.97%

$77,667,554

3.52%

$9,432,554

 

           

Employee Contributions

5.99%

$16,058,000

5.99%

$16,058,000

   

Employer Contributions

8.80%

$23,573,000

8.80%

$23,573,000

   

Employer Add'l Cont.

           

Direct State Funding

6.99%

$18,744,000

6.99%

$18,744,000

   

Other Govt. Funding

0.93%

$2,500,000

0.93%

$2,500,000

   

Administrative Assessment

           

Total Contributions

22.72%

$60,875,000

22.72%

$60,875,000

   

 

           

Total Requirements

25.45%

$68,235,000

28.97%

$77,667,554

3.52%

$9,432,554

Total Contributions

22.72%

$60,875,000

22.72%

$60,875,000

 

 

Deficiency (Surplus)

2.73%

$7,360,000

6.25%

$16,792,554

3.52%

$9,432,554

 

           

Amortization Target Date

2020

 

2020

     

 

Saint Paul Teachers Retirement Fund Association (StPTRFA) results in Table 7 indicate that the market value is $44.8 million less than the actuarial value, which increases the unfunded liability from $191.9 million to $236.7 million, and lowers the funding ratio to 77.69 percent. Because of the greater computed unfunded liability, the amortization requirement increases to 8.07 percent of payroll. This causes the fund to go from a contribution sufficiency of 1.26 percent of payroll to a contribution deficiency of 0.27 percent of payroll.

Table 7

St. Paul Teachers Retirement Fund Association
July 1, 2001, Actuarial Valuation Results
Compared to Market Value Results

 

2001

2001

 
 

Current assets=actuarial value

Current assets=market value

Difference

Membership

 

 

 

 

 

 

Active Members

 

4,671

 

4,671

 

 

Service Retirees

 

1,807

 

1,807

 

 

Disabilitants

 

23

 

23

 

 

Survivors

 

220

 

220

 

 

Deferred Retirees

 

324

 

324

 

 

Nonvested Former Members

 

1,671

 

1,671

 

 

Total Membership

 

8,716

 

8,716

 

 

 

 

 

 

 

 

 

Funded Status

 

 

 

 

 

 

Accrued Liability

 

$1,060,931,000

 

$1,060,931,000

 

 

Current Assets

 

$869,045,000

 

$824,225,000

 

($44,820,000)

Unfunded Accrued Liability

 

$191,886,000

 

$236,706,000

 

$44,820,000

Funding Ratio

81.91%

 

77.69%

 

(4.22%)

 

 

           

Financing Requirements

           

Covered Payroll

 

$214,775,000

 

$214,775,000

   

Benefits Payable

           

Present Value of Future Payroll Through Full Funding Date

 

$2,932,070,000

       

 

           

Normal Cost

9.05%

$19,447,000

9.05%

$19,447,000

 

 

Administrative Expenses

0.22%

$466,000

0.22%

$466,000

 

 

Normal Cost & Expense

9.27%

$19,913,000

9.27%

$19,913,000

 

 

 

       

 

 

Normal Cost & Expense

9.27%

$19,913,000

9.27%

$19,913,000

 

 

Amortization

6.54%

$14,056,000

8.07%

$17,332,343

1.53%

$3,276,343

Total Requirements

15.81%

$33,969,000

17.34%

$37,245,343

1.53%

$3,276,343

 

           

Employee Contributions

5.97%

$12,831,000

5.97%

$12,831,000

 

 

Employer Contributions

8.97%

$19,256,000

8.97%

$19,256,000

 

 

Employer Add'l Cont.

 

     

 

 

Direct State Funding

2.13%

$4,577,000

2.13%

$4,577,000

 

 

Other Govt. Funding

 

     

 

 

Administrative Assessment

 

     

 

 

Total Contributions

17.07%

$36,664,000

17.07%

$36,664,000

 

 

 

       

 

 

Total Requirements

15.81%

$33,969,000

17.34%

$37,245,343

1.53%

$3,276,343

Total Contributions

17.07%

$36,664,000

17.07%

$36,664,000

 

 

Deficiency (Surplus)

(1.26%)

($2,695,000)

0.27%

$581,343

1.53%

$3,276,343

 

       

 

 

Amortization Target Date

2020

 

2020

 

 

 

 

Using market value, the Duluth Teachers Retirement Fund Association (DTRFA) funding ratio declines from 107.62 percent to 104.9 percent. The total contribution requirements increase to 8.19 percent of payroll from 7.49 percent, because the negative amortization factor has declined. The plan continues to have a noticeable contribution surplus, 4.01 percent of payroll, rather than 4.71 percent.

Table 8

Duluth Teachers Retirement Fund Association
July 1, 2001, Actuarial Valuation Results
Compared to Market Value Results

 

2001

2001

 
 

Current assets=actuarial value

Current assets=market value

Difference

Membership

 

 

 

 

 

 

Active Members

 

1,420

 

1,420

 

 

Service Retirees

 

992

 

992

 

 

Disabilitants

 

6

 

6

 

 

Survivors

 

60

 

60

 

 

Deferred Retirees

 

179

 

179

 

 

Nonvested Former Members

 

649

 

649

 

 

Total Membership

 

3,306

 

3,306

 

 

 

 

 

 

 

 

 

Funded Status

 

 

 

 

 

 

Accrued Liability

 

$254,255,000

 

$254,255,000

 

 

Current Assets

 

$273,618,000

 

$266,704,000

 

($6,914,000)

Unfunded Accrued Liability

 

($19,363,000)

 

($12,449,000)

 

$6,914,000

Funding Ratio

107.62%

 

104.90%

 

(2.72%)

 

 

           

Financing Requirements

           

Covered Payroll

 

$53,307,000

 

$53,307,000

   

Benefits Payable

 

$14,341,000

 

$14,341,000

   

Present Value of Future Payroll Through Full Funding Date

 

$990,111,000

       
             

Normal Cost

8.66%

$4,609,000

8.66%

$4,609,000

 

 

Administrative Expenses

0.79%

$421,000

0.79%

$421,000

 

 

Normal Cost & Expense

9.45%

$5,030,000

9.45%

$5,030,000

 

 

 

           

Normal Cost & Expense

9.45%

$5,030,000

9.45%

$5,030,000

 

 

Amortization

(1.96%)

($1,045,000)

(1.26%)

($671,668)

0.70%

$373,332

Total Requirements

7.49%

$3,985,000

8.19%

$4,358,332

0.70%

$373,332

 

           

Employee Contributions

5.50%

$2,932,000

5.50%

$2,932,000

 

 

Employer Contributions

5.79%

$3,086,000

5.79%

$3,086,000

 

 

Employer Add'l Cont.

 

 

 

 

 

 

Direct State Funding

0.91%

$486,000

0.91%

$486,000

 

 

Other Govt. Funding

 

     

 

 

Administrative Assessment

 

     

 

 

Total Contributions

12.20%

$6,504,000

12.20%

$6,504,000

 

 

 

       

 

 

Total Requirements

7.49%

$3,985,000

8.19%

$4,358,332

0.70%

$373,332

Total Contributions

12.20%

$6,504,000

12.20%

$6,504,000

 

 

Deficiency (Surplus)

(4.71%)

($2,519,000)

(4.01%)

($2,145,668)

0.70%

$373,332

 

       

 

 

Amortization Target Date

2031

 

2031

 

 

 

 

The Minneapolis Employees Retirement Fund (MERF) results are shown in Table 9. MERF is different from other general employee plans covered in this section because MERF is a closed fund, with no new members entering the plan since 1978. Under law, this fund is amortized using a level dollar approach rather than a level percentage of payroll, which is the approached used for the plans that are not closed. While there are certain exceptions, in general state aid to MERF is adjusted each year to eliminate any contribution shortfall that would otherwise occur. (The very minor 0.01 percent of payroll contribution deficiency indicated in the original actuarial valuation is due to rounding in the computation procedures.)

Table 9

Minneapolis Employees Retirement Fund
July 1, 2001, Actuarial Valuation Results
Compared to Market Value Results

 

2001

2001

 
 

Current assets=actuarial value

Current assets=market value

Difference

Membership

 

 

 

 

 

 

Active Members

 

959

 

959

 

 

Service Retirees

 

3,796

 

3,796

 

 

Disabilitants

 

207

 

207

 

 

Survivors

 

1,040

 

1,040

 

 

Deferred Retirees

 

210

 

210

 

 

Nonvested Former Members

 

 

 

 

 

 

Total Membership

 

6,212

 

6,212

 

 

 

 

 

 

 

 

 

Funded Status

 

 

 

 

 

 

Accrued Liability

 

$1,615,972,000

 

$1,615,972,000

 

 

Current Assets

 

$1,507,159,000

 

$1,489,421,000

 

($17,738,000)

Unfunded Accrued Liability

 

$108,813,000

 

$126,551,000

 

$17,738,000

Funding Ratio

93.27%

 

92.17%

 

(1.10%)

 

Financing Requirements

 

 

 

 

 

 

Covered Payroll

 

$48,688,000

 

$48,688,000

 

 

Benefits Payable

 

$120,415,000

 

$120,415,000

 

 

Present Value of One Dollar

per year paid monthly to the June 30, 2020, amortization date

 

$11.20

       
             

Normal Cost

17.93%

$8,730,000

17.93%

$8,730,000

 

 

Administrative Expenses

1.50%

$728,000

1.50%

$728,000

 

 

Normal Cost & Expense

19.43%

$9,458,000

19.43%

$9,458,000

 

 

 

 

 

 

 

 

 

Normal Cost & Expense

19.43%

$9,458,000

19.43%

$9,458,000

 

 

Amortization

22.35%

$10,883,000

23.21%

$11,299,000

0.86%

$416,000

Total Requirements

41.78%

$20,341,000

42.64%

$20,757,000

0.86%

$416,000

 

 

 

 

 

 

 

Employee Contributions

9.75%

$4,747,000

9.75%

$4,747,000

 

 

Employer Contributions

22.76%

$11,084,000

22.76%

$11,084,000

 

 

Employer Add'l Cont.

 

 

 

 

 

 

Direct State Funding

9.26%

$4,510,000

10.12%

$4,928,717

0.86%

$418,717

Other Govt. Funding

 

 

 

 

 

 

Administrative Assessment

 

 

 

 

 

 

Total Contributions

41.77%

$20,341,000

42.64%

$20,759,717

0.87%

$418,717

 

           

Total Requirements

41.78%

$20,341,000

42.64%

$20,757,000

0.86%

$416,000

Total Contributions

41.77%

$20,341,000

42.64%

$20,759,717

0.87%

$418,717

Deficiency (Surplus)

0.01%

 

0.00%

($2,717)

(0.01%)

($2,717)

 

           

Amortization Target Date

2020

 

2020

     
             

 

MERF actuarial value is somewhat higher than its market value. Using market value indicates that there is $17.7 million more in unfunded liability than follows from the use of actuarial value. The larger unfunded liability creates a lower funding ratio, 92.17 percent rather than 93.27 percent. The amortization requirement is increased by 0.86 percent of payroll to a total of 23.21 percent of payroll. Because of state aid law applicable to MERF, the state aid would increase by $418,717 or 0.86 percent of payroll to cover the increase in the total contribution requirements, leaving the contribution deficiency/sufficiency at zero.

The most significant issue with MERF is not apparent from the data in the Table. MERF is quickly losing it remaining active members. Those that remain at the current time are either currently eligible to retire or will be eligible within the next few years. Contributions and state aid to retire the remaining unfunded liability ($126.6 million based on market value) are being made at a rate sufficient to retire the unfunded by this fund�s full funding date, which is 2020. This level of amortization will not be sufficient to meet MERF�s retirement asset transfer needs. There is an inconsistency between the amortization period and the covered membership group. The large majority of MERF�s remaining membership will retire many years before the full funding date.

This inconsistency between the demographics of the plan�s active membership and the plan�s amortization date stems from investment problems at MERF in the 1980s into the very early 1990s. The fund underperfomed considerably in the stock markets, was forced to write down or write off many highly questionable venture capital investments, real estate investments, and junk bonds and other debt securities. These losses and general underperformance added considerably to the amortization requirement. The city apparently was unwilling to accept an additional contribution burden. To avoid shifting an unacceptable portion of that burden to the state, MERF sought a legislative change which moved the fund�s full funding date from 2010 to 2017, and eventually this was modified again to extend the date to 2020. Extending the amortization date reduced the annual amortization requirement computed by the actuary as specified in law, but it created a situation where the amortization date bears no relationship to the likely retirement dates of the remaining active membership. Initially, this did not cause concern. Financial issues stemming from this inconsistency where pushed off into the distant future.

The problem now is that the future is no longer distant. Some manner of addressing this issue will be necessary in the next few years. Under law, at the time of retirement MERF must transfer the full actuarial reserves for the new annuitant from its active member fund (Deposit Accumulation Account) to its retiree fund (Retirement Benefit Account). MERF is currently $126.6 million short of being fully funded, and it is quite possible that assets will not be available within MERF to meet the required transfers when they are needed. If all actuarial assumptions are met, including the investment return assumption, MERF will not be fully funded until 2020, but MERF may need these "missing assets" within the next few years to meet the transfer requirements. Under law, if the assets to make these transfers are not available within MERF accounts, Minneapolis must provide any additional necessary assets.

In recent months, MERF and city officials have discussed several approaches to address this situation, and it is possible that a combination of tools will be used. The city has considered creating incentives, possibly some additional salary increment, to keep MERF active members from retiring. MERF has sent mailings to its active members providing information on the rapidly increasing cost of retiree health care in an effort to encourage them to delay retirement. The city was also considering selling municipal bonds to cover all or a portion of the remaining unfunded liability to provide money to meet the transfer requirements. The parties involved were investigating any negative effects that a bond issue might have on the city�s bond rating. Another reservation that Commission members might have is that bonding would be inconsistent with the pension policy principle that the employer cost of public employee retirements should be born by the generation of taxpayers that receive the services of those public employees. If long-term bonds are issued, the next generation of taxpayers would pay for part of the cost, plus interest, of the remaining active MERF membership as those individuals retire.

Conclusion

Several factors make it difficult for the Commission and Legislature to determine whether any additional action currently is necessary, or the size of any further necessary adjustment. Some factors may reduce funding requirements, others increase it, while some have an unclear impact. Given current uncertainties, the Commission may wish to monitor the situation rather than taking any immediate action. We note that the higher contribution rates were not in place for the entire period and data problems may be influencing the computed results in a manner that is not entirely predictable. We also noted that additional actuarial assumption change recommendations may be made. Revised assumptions might lead to lower computed contribution needs, but that is not certain. Another consideration is the actuarial value method�s impact upon the actuarial results. For plans with an unfunded liability, that method currently is understating funding needs compared to results that follow from use of market value.

Finally, in this memo we provided a brief overview of the condition of the other public Minnesota general employee defined benefit plans, noting a few situations that may require some of the Commission�s time.