City of Palm Coast. Meeting Minutes Volunteer Firefighters' Pension Board. 8:30 AM Fire Station 25

Transcription

1 City of Palm Coast Meeting Minutes Volunteer Firefighters' Pension Board Fire Station # Belle Terre Parkway Palm Coast, FL Friday, February 16, :30 AM Fire Station 25 Staff: Helena Alves, Finance Director Virginia A. Smith, City Clerk >Public comment will be allowed consistent with Senate Bill 50, codified at the laws of Florida, , creating Section , Fla. Stat. (with an effective date of October 1, 2013). The public will be given a reasonable opportunity to be heard on a proposition before the City s Volunteer Fire Fighters Pension Board, subject to the exceptions provided in (3), Fla. Stat. >Public comment on issues on the agenda or public participation shall be limited to 3 minutes. >If any person decides to appeal a decision made by the Volunteer Fire Fighters Pension Board with respect to any matter considered at such meeting or hearing, he/she will need a record of the proceedings, including all testimony and evidence upon which the appeal is to be based. To that end, such person will want to ensure that a verbatim record of the proceedings is made. >The City of Palm Coast is not responsible for any mechanical failure of recording equipment. >Other matters of concern may be discussed as determined by the Volunteer Fire Fighters Pension Board. >If you wish to obtain more information regarding agenda, please contact the City >In accordance with the Americans with Disabilities Act, persons needing assistance to participate in any of these proceedings should contact the City Clerk at at least 48 hours prior to the meeting. >All pagers and cell phones are to remain OFF while City Council is in session. A. CALL TO ORDER Chair Esposito called the meeting to order at 8:41 a.m. B. PLEDGE OF ALLEGIANCE C. ROLL CALL Present: 3 - Excused: 2 - Chair Esposito, Vice Chair Wilsey, and Board Member Stevens Board Member Brazzano, and Board Member Schroeder D. MINUTES MEETING MINUTES OF THE NOVEMBER 8, 2017 VOLUNTEER FIREFIGHTERS PENSION BOARD MEETING City of Palm Coast Page 1

2 Volunteer Firefighters' Pension Board Meeting Minutes February 16, 2018 A motion was made by Vice Chair Wilsey, and seconded by Board Member Stevens, that the minutes be approved as presented. The motion was adopted by the following vote: E. FINANCIAL STATUS OF PLAN ACCOUNTS Ms. Ginger Norberg, Finance Department of the City of Palm Coast, provided a financial statement, which is attached to these minutes. A motion to approve the invoices listed for payment was made by Vice Chair Wilsey, and seconded by Board Member Stevens; motion carried unanimously. F. LEGAL REVIEW Attorney Pedro Herrera, provided an overview of current process Chair Esposito Pedro, did I understand you say that you do not have the ordinances? Ans: Attorney Pedro Herrera No, we do. We have the ordinances. We have everything. Everything from Scott s office. I ve reviewed your ordinance and David and I still want to go ahead and look at it a little bit further just to make sure that the tax compliance language for qualified trusts, such as yourselves, is included and everything is up to date. We do have your ordinances Mr. Chairman. Everything looks to be in order. For the time being everything seems to be okay. We just want to make sure and go over it a little bit more thoroughly and provide you guys with a more detailed analysis if any changes need to be made. Chair Esposito We are operating out of a shared plan and a defined benefit plan. At the time we developed the share plan, there was no guidance or any similar kind of a plan built strictly for volunteer corporations. You and I went through this, the Ice Miller evaluation and ordinance revisions. We have revised ordinances that went to the IRS and the IRS approved it and the ordinance was accepted by the City. So we ve been operating as we think appropriately all this while. Ans: Attorney Pedro Herrera That s right. You have been since confirmation wise. All of your ordinances are filed with the Division of Retirement and how do you know that you are in compliance? They tell you essentially when they send you the check for your 175 monies every September. Chair Esposito - I know we are in compliance with our ordinance. In 2015 or 2016, the State of Florida required every share plan, excuse me, every pension plan to have a share plan component. I am not aware of what those requirements are when you put them next to the plan that we developed initially when there was no guidance. What I am asking is, is there a formula or format for the new requirements? Ans: Attorney Pedro Herrera - Sure, that s a good question. Obviously David can chime in, he knows this stuff really well too. But I ll take a first crack at it. Essentially the, as the Chair pointed out, back in 2015 July there was a change to 175 and 185 and it essentially mandated what they call a DC component. A defined contribution component as part of the defined benefit plan. It s part of your chapter175 part. This is all portion of the statute which deals with the-what I referenced a little bit ago, the chapter 175 premium tax money and how those monies are allocated. Just taking a step, do you guys recall when Scott went over everything with you, the prior version of the law, the pre-amended version, essentially really only said that 175 money should be used exclusively for additional benefit. That language led to a lot of maybe controversy is a strong word, but a lot of varying interpretations of what that meant and City of Palm Coast Page 2

3 Volunteer Firefighters' Pension Board Meeting Minutes February 16, 2018 how those monies were to be used. We kind of went through this is the frozen amount, and anything over and above the frozen amount would be used only for firefighters in terms of additional benefits. Then a little bit later we had a change in kind of interpretation from the State, from the Division of Retirement, and it was coined the Naples letter. I don t know if you guys recall that. Chair Esposito That Naples letter was many years back, wasn t it? Ans: Attorney Pedro Herrera - Yes, that was back in 2011, I believe it was. And then fast forward again. The reason why I bring it up was because the Naples letter, the guidance from the division was basically almost 180 degrees different than its prior interpretation of what that language that I quoted meant. And then fast forward a little bit more, a couple of years later, where we actually had the legislative amendment to the statute in 2015 which requires or sets forth certain mechanisms for how those 175 monies are to be used. There is essentially two that you can follow for how to allocate those monies. One of them, we are going to call it the default option and one is the mutual consent option. And obviously mutual consent essentially means if there is a union involved, which I understand there is not here. If there is a union is involved they can collectively bargain with the employer for how to use those monies and they can come to an agreement and those monies can be used however the two parties agree. Again provided it s for some benefit for the firefighters and some reduction in the required contribution for the employer. It can t be used to build any fire stations or something like that. It has to be a pension benefit. And then if there is no union which I understand is the case here, respectively the mutual consent can be reached through an agreement between the majority of the plan members and the employer, the City. That s one way to allocate those monies. After that, if there is no mutual consent, the parties can t agree on how to allocate these monies, then there s that default option that I mentioned earlier. And essentially what that means is the monies will get divided 50/50 based on the amount that is received currently and the amount that was received as of So what that means, by way of example if the plan received $100k in 2017 and the plan received $50k in 2012, the $50k balance would get divided 50/50. $25k would go towards the defined contribution component, the share plan for the plan members and $25k would go to the City to act essentially as a credit against its required contributions and your required contributions. So despite the State providing that guidance by virtue of the legislative amendment it does not specify kind of the who, what, where, when, how. And it really does leave that up to the local entity, the pension plan. The members and the town, the City rather to devise how to split those monies up. The State only requires that we have a share plan. That we have this DC component. But within that, there really is no guidance from the State and they really do leave that up to the administrative body and the local municipality to really figure out the who, what, when, where. So varying cities have different versions of these share plans and how the money is allocated. Chair Esposito Pedro, just to clear something up for me. The difference between defined contribution and defined benefit. I don t believe that we have a defined contribution part of this. We are strictly defined benefit and the fall over to that is share. Does the share plan constitute defined contribution? Ans: Attorney Pedro Herrera - Yes, it s a little bit of a misnomer but the defined contribution component that I mentioned that s required now by the statute, the Division of Retirement has stated and provided its opinion that share plan, that word existence before, which there were many such plans across the state, those qualified as a, those counted, those were grandfathered in as the defined contribution component. And the reason being, a defined contribution plan as you guys know, is essentially you are putting in a certain amount periodically but you are not guaranteeing a benefit, you are just guaranteeing what the contribution is. So in this case for the share plan, it s whatever the 175 money allocation is. The defined benefit is the other City of Palm Coast Page 3

4 Volunteer Firefighters' Pension Board Meeting Minutes February 16, 2018 way, the contributions may vary but you re getting a defined benefit at the end of your career. You know exactly what your pension is going to be at the end of your career. Although the contributions may vary throughout the course, at the end you have a set benefit. So to answer your question that was a little bit of a long way to answer but yes, the share plan that you guys have qualifies as the defined contribution component that is required by state statute. Chair Esposito: Did you say something about taxes? At the end of your sentence, you said something about taxes. I missed what you said. Ans: Attorney Pedro Herrera No I m sorry. I don t think I did but if I did, I apologize. The share plan does qualify as the defined contribution component that is required by state. Chair Esposito As a consequence of the share plan being considered contribution form, is that clear at first view or is that something that we should put in a new ordinance that certifies or stipulates that we consider share and the contribution Ans: Attorney David Robinson That your share plan satisfies the defined contribution. I don t think that s necessary because it is in the statute. Chair Esposito It s up to you. Do you want to have a vote on that? Ans: Vice Chair Wilsey I don t think it is necessary that we amend that ordinance, that s too much. Attorney Pedro Herrera Is it a council or commission, I apologize. Ans: Chairman Esposito Council Chair Esposito: Anything else you want to add to this, Pedro? Ans: Attorney Pedro Herrera No, unless there is more questions from the Board. I think our direction is clear. We re going to review the ordinance again both for potential tax compliance language as well as for compliance for the state statute. If anything we see that may need to be revised, we re going to bring that back to the Board for discussion and its consideration and then again just the same process that guys have followed. If the Board believes that it should make these changes then we would submit that to the City Attorney s Office for its review and then it would be passed along to the City. So from our perspective, our marching orders are to clear and we are happy to do it. So hopefully what we ll do is, we ll get you guys something. If there is any suggestions or recommendations, we ll get you that well in advance of your next meeting so that way everybody has an opportunity to go through it and maybe ask any questions or comments that you guys might have. And then we can have a nice little discussion at the next Board meeting. Chair Esposito: Does the Board have any further questions? No further questions from the Board. Attorney David Robinson, provided an overview of legislative updates. Chairman Esposito: I m sorry what was that? Ans: Attorney David Robinson A cancer presumption bill Chairman Esposito: What does that do for us? Ans: Attorney David Robinson It changes the benefits that would be payable. Chairman Esposito: What benefits? Ans: Attorney David Robinson The benefits under your plan. Ans: Attorney Pedro Herrera It doesn t change the amount of the benefit. Whatever the Chairman Esposito: What benefit are we talking about? City of Palm Coast Page 4

5 Volunteer Firefighters' Pension Board Meeting Minutes February 16, 2018 Ans: Attorney Pedro Herrera What it does is, it changes the presumption. So similar to...i know you are familiar with the heart and lung bill. Where if you have certain types of heart disease and you are disabled from that heart disease. You are presumed to have incurred that disease in the line of duty. It s what s called a rebuttable presumption so essentially the burden of proof would shift from the member whose applying for the benefit it would shift to the Board, essentially, to somehow prove that he did not incur it in the line of duty. So we would have to show by a greater weight of the evidence that... I m throwing a lot of legal terms at you. We would just have to show that the for example: he had that heart disease or she had that heart disease prior to coming to work. That would be a fact that would rebut the presumption that would change the presumption from that he got it or she got it in the line of duty. Chairman Esposito: In the normal course of events, with you as our attorney, and somebody is deemed to have acquired cancer as a result of his duties, what benefit comes from where? As a volunteer organization, what benefits do we have that would come to fruition as a consequence of that determination? Ans: Attorney Pedro Herrera So you do have a statutory disability benefit that would be payable to that member. Chair Esposito: From whom? Ans: Attorney Pedro Herrera From the pension fund. Vice Chair Wilsey: If I m understanding this right. So you re saying that if this, excuse me, when this passes if someone is not vested and they get cancer then does that make them automatically vested? Because we re defined benefit with no salaries. Understand that. Because once someone has 5 years, they get it-it doesn t matter what happens to them. They are going to get the payout of their defined benefit. Ans: Attorney David Robinson You still have to meet the requirements for disability or for death or for whatever it is. There difference is whether it occurred. There are different benefits for death or disability that occurs in the line of duty or not in the line of duty. And that s when the presumption changes. Ans: Attorney Pedro Herrera To answer the question that was just posed, there is no vesting requirement for a line of duty or a service connected disability. You are eligible for that one day one. Chairman Esposito: What benefit? We re workers compensation. We re unsalaried. Ans: Attorney Pedro Herrera - Let me look at your ordinance and see how it is that you guys have defined it. I ll answer that question more thoroughly once we get a chance to review your ordinance and make sure that everything that I am telling you is correct. Chairman Esposito Anything else David? Ans: Attorney David Robinson As he mentioned we will be reviewing the plan to make sure that all of the IRS compliance language is in there. G. NEW BUSINESS SHARE PLAN, COMPLIANCE WITH STATE Attorney David Robinson - Pedro do you want, I don t know if you heard earlier that Doug couldn t make the meeting. You did receive a copy of the actuarial evaluation? Ans: Chairman Esposito Yes, we did. Attorney David Robinson: Pedro do you want to have them accept the actuarial report and then just have Doug present it at the next meeting? Attorney Pedro Herrera So is Doug able to call in or he s not able to call in or anything? Ans: Chair Esposito No, I don t think. Attorney Pedro Herrera: We are the new guys here. So let me just make sure that we City of Palm Coast Page 5

6 Volunteer Firefighters' Pension Board Meeting Minutes February 16, 2018 are not changing things up or changing how you guys have done it in the past Chairman Esposito: To the Board, without Doug coming here and going through that valuation do you want to accept it then? Ans: Vice Chair Wilsey Well I noticed on the that Robert Schroeder had some changes to the valuation so I want to make sure that those are made. Attorney Pedro Herrera: Have you guys in the past accepted the valuation report without Doug presenting it? Ans: Chairman Esposito No. He always comes and verbally goes through the report with us. Vice Chair Wilsey: Is there a deadline for this to be Ans: Chairman Esposito I don t think so but we ll check them. A motion to table the voting on the valuation by Vice Chair Wilsey, and seconded by Board Member Stevens; motion carried unanimously LOSAP BENEFIT BALANCE TO ROBERT WIENERS ESTATE - LUMP SUM A motion to approve a lump sum payment for the Weiner s estate -pending legal review, by Board Member Stevens, and seconded by Vice Chair Wilsey; motion carried unanimously. H. OLD BUSINESS PENSION BENEFIT CORRECTIONS FOR A. FORTE AND V. DEVITA Chairman Esposito wanted to ensure Board was aware and confirm with Doug that changes are included. The Agenda Item was Received and Filed. I. PUBLIC COMMENTS Chair Esposito called for Public Comments. There were none. J. DISCUSSION BY BOARD OF ITEMS NOT ON THE AGENDA Chairman Esposito updated the Board on payout under the share plan for people who are vested but terminated. Vice Chair Wilsey: You said immediate like the next year, correct? Like in January or is it something that happens directly afterwards? Ans: Chairman Esposito No, as soon as it happens within a month or two, they can just zero it out. Board Member Rick Stevens: Is that broken in installments? Ans: Chairman Esposito Depending upon the three year, excuse me the $3000 maximum. And the same thing would apply to the Weiner s account. Vice Chair Wilsey: Does that automatically make the member vested if they become disabled before their vesting time? Ans: Attorney Pedro Herrera Yes. City of Palm Coast Page 6

7 Volunteer Firefighters' Pension Board Meeting Minutes February 16, 2018 ADJOURNMENT This meeting was adjourned at 9:41 AM. Respectfully submitted, Kay Spears, Recording Secretary ATTACHMENTS TO MINUTES City of Palm Coast Page 7

8 CITY OF PALM COAST VOLUNTEER FIREFIGHTERS RETIREMENT TRUST FUND ACTUARIAL VALUATION AS OF OCTOBER 1, 2017 CONTRIBUTIONS APPLICABLE TO THE PLAN/ FISCAL YEAR ENDED SEPTEMBER 30, 2019

9 January 22, 2018 Board of Trustees City of Palm Coast Firefighters' Pension Board 124 Bullard Parkway Palm Coast, FL Re: City of Palm Coast Volunteer Firefighters Retirement Trust Fund Dear Board: We are pleased to present to the Board this report of the annual actuarial valuation of the City of Palm Coast Volunteer Firefighters Retirement Trust Fund. Included are the related results for GASB Statements No. 67 and No. 68. The funding valuation was performed to determine whether the assets and contributions are sufficient to provide the prescribed benefits and to develop the appropriate funding requirements for the applicable plan year. The calculation of the liability for GASB results was performed for the purpose of satisfying the requirements of GASB Statements No. 67 and No. 68. Use of the results for other purposes may not be applicable and may produce significantly different results. The valuations have been conducted in accordance with generally accepted actuarial principles and practices, including the applicable Actuarial Standards of Practice as issued by the Actuarial Standards Board, and reflect laws and regulations issued to date pursuant to the provisions of Chapters 112 and 175, Florida Statutes, as well as applicable federal laws and regulations. In our opinion, the assumptions used in the valuations, as adopted by the Board of Trustees, represent reasonable expectations of anticipated plan experience. Future actuarial measurements may differ significantly from the current measurements presented in this report for a variety of reasons including: changes in applicable laws, changes in plan provisions, changes in assumptions, or plan experience differing from expectations. In conducting the valuations, we have relied on personnel, plan design, and asset information supplied by the City of Palm Coast, financial reports prepared by the custodian bank, and the actuarial assumptions and methods described in the Actuarial Assumptions section of this report. While we cannot verify the accuracy of all this information, the supplied information was reviewed for consistency and reasonableness. As a result of this review, we have no reason to doubt the substantial accuracy of the information and believe that it has produced appropriate results. This information, along with any adjustments or modifications, is summarized in various sections of this report Parker Commons Blvd., Suite 104 Fort Myers, FL (239) Fax (239)

10 The total pension liability, net pension liability, and certain sensitivity information shown in this report are based on an actuarial valuation performed as of October 1, The total pension liability was rolled-forward from the valuation date to the plan s fiscal year ending September 30, 2017 using generally accepted actuarial principles. It is our opinion that the assumptions used for this purpose are internally consistent, reasonable, and comply with the requirements under GASB No. 67 and No. 68. The undersigned is familiar with the immediate and long-term aspects of pension valuations, and meets the Qualification Standards of the American Academy of Actuaries necessary to render the actuarial opinions contained herein. All of the sections of this report are considered an integral part of the actuarial opinions. To our knowledge, no associate of Foster & Foster, Inc. working on valuations of the program has any direct financial interest or indirect material interest in the City of Palm Coast, nor does anyone at Foster & Foster, Inc. act as a member of the Board of Trustees of the City of Palm Coast Volunteer Firefighters Retirement Trust Fund. Thus, there is no relationship existing that might affect our capacity to prepare and certify this actuarial report. If there are any questions, concerns, or comments about any of the items contained in this report, please contact me at Respectfully submitted, Foster & Foster, Inc. By: Douglas H. Lozen, EA, MAAA Enrolled Actuary # DHL/lke Enclosures

11 TABLE OF CONTENTS Section Title Page I Introduction a. Summary of Report 5 b. Changes Since Prior Valuation 7 c. Comparative Summary of Principal Valuation Results 8 II Valuation Information a. Reconciliation of Unfunded Actuarial Accrued Liabilities 14 b. Detailed Actuarial (Gain)/Loss Analysis 16 c. Actuarial Assumptions and Methods 17 d. Valuation Notes 19 e. Partial History of Premium Tax Refunds 20 III Trust Fund 21 IV Member Statistics a. Statistical Data 26 b. Age and Service Distribution 27 c. Valuation Participant Reconciliation 28 V Summary of Plan Provisions 29 VI Governmental Accounting Standards Board Statements 32 Disclosure Information City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 4

12 SUMMARY OF REPORT The regular annual actuarial valuation of the City of Palm Coast Volunteer Firefighters Retirement Trust Fund, performed as of October 1, 2017, has been completed, and the results are presented in this Report. The results of this valuation are applicable to the plan/fiscal year ended September 30, The contribution requirements, compared with those set forth in October 1, 2016 Actuarial Valuation Report, are as follows: Valuation Date Applicable Plan/Fiscal Yr. End 10/1/2017 9/30/ /1/2016 9/30/2018 Total Required Contribution ¹ $149,747 $146,847 Member Contributions (Est.) 0 0 City and State Required Contribution 149, ,847 State Contribution ² 200, ,000 Balance from City ³ 0 0 ¹ The City must contribute an amount equal to the applicable Normal Cost (adjusted for interest), less the applicable State Contribution. The Total Required Contribution for the fiscal years ending September 30, 2018 and September 30, 2019 reflects this statutory funding requirement (Chapter (13)). ² Mutual Consent reached per Chapter , Laws of Florida. Annual State Monies in excess of $200,000 are allocated to the Share Plan. ³ There City has access to a $301, reserve in the event its contribution requirement is ever greater than $0. Experience since the prior valuation was more favorable than expected relative to the Plan s actuarial assumptions. The primary sources of actuarial gain included a 7.22% investment return (Actuarial Asset basis), exceeding the 7.00% assumption, and favorable turnover experience. These gains were partially offset by no inactive mortality. Additionally, this valuation reflects a statutory change in the mortality assumption. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 5

13 The balance of this Report presents additional details of the actuarial valuation and the general operation of the Fund. The undersigned would be pleased to meet with the Board of Trustees in order to discuss the Report and any pending questions concerning its contents. Respectfully submitted, FOSTER & FOSTER, INC. By: Douglas H. Lozen, EA, MAAA By: Christine M. O Neal, FSA, EA, MAAA City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 6

14 CHANGES SINCE PRIOR VALUATION Plan Changes Ordinance , adopted and effective July 17, 2017, amended the Plan for changes to the definition of Spouse, in addition to certain no-cost items pertaining to eligibility for Disability benefits, and actuarial calculations associated with changes to a join pensioner. Ordinance , adopted November 21, 2017, and effective retroactively to September 30, 2017, increased the level of Chapter 175 Premium Tax Revenue utilized for the Share Plan and City funding offset to $200,000. Letters of No Actuarial Impact were submitted for the above Ordinances. Actuarial Assumption/Method Changes Pursuant to the provisions of Chapter , Laws of Florida, the mortality assumption reflects a change from the rates utilized by the Florida Retirement System in the July 1, 2015 valuation to those utilized in the July 1, 2016 valuation for special risk participants. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 7

15 COMPARATIVE SUMMARY OF PRINCIPAL VALUATION RESULTS A. Participant Data 10/1/ /1/2016 Actives Service Retirees Beneficiaries 1 1 Disability Retirees 0 0 Terminated Vested 3 2 Total Total Annual Payroll $0 $0 Payroll Under Assumed Ret. Age 0 0 Annual Rate of Payments to: Service Retirees 119, ,060 Beneficiaries 3,600 3,600 Disability Retirees 0 0 Terminated Vested 11,700 7,800 B. Assets Actuarial Value (AVA) ¹ 3,905,224 3,599,205 Market Value (MVA) ¹ 4,040,315 3,537,093 C. Liabilities Present Value of Benefits Actives Retirement Benefits 1,166,426 1,061,721 Disability Benefits 23,459 21,116 Death Benefits 11,729 17,270 Vested Benefits 180, ,059 Refund of Contributions 0 0 Service Retirees 963, ,547 Beneficiaries 6,753 9,802 Disability Retirees 0 0 Terminated Vested 13,079 13,210 Share Plan Balances ¹ 823, ,497 City Reserve ¹ 301, ,147 Total 3,490,490 3,300,369 City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 8

16 C. Liabilities - (Continued) 10/1/ /1/2016 Present Value of Future Salaries 0 0 Present Value of Future Member Contributions 0 0 Normal Cost (Retirement) 110, ,107 Normal Cost (Disability) 2,899 2,719 Normal Cost (Death) 1,337 1,843 Normal Cost (Vesting) 20,367 18,224 Normal Cost (Refunds) 0 0 Total Normal Cost 135, ,893 Present Value of Future Normal Costs 640, ,976 Accrued Liability (Retirement) 649, ,205 Accrued Liability (Disability) 10,586 9,484 Accrued Liability (Death) 6,161 8,315 Accrued Liability (Vesting) 75,371 79,186 Accrued Liability (Refunds) 0 0 Accrued Liability (Inactives) 983, ,559 Share Plan Balances ¹ 823, ,497 City Reserve ¹ 301, ,147 Total Actuarial Accrued Liability (EAN AL) 2,849,781 2,716,393 Unfunded Actuarial Accrued Liability (UAAL) (1,055,443) (882,812) Funded Ratio (AVA / EAN AL) 137.0% 132.5% City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 9

17 D. Actuarial Present Value of Accrued Benefits 10/1/ /1/2016 Vested Accrued Benefits Inactives + Share Plan Balances ¹ 1,806,775 1,728,056 Actives 483, ,943 Member Contributions 0 0 Total 2,289,933 2,060,999 Non-vested Accrued Benefits 113, ,904 Total Present Value Accrued Benefits (PVAB) 2,403,671 2,269,903 Funded Ratio (MVA / PVAB) 168.1% 155.8% Increase (Decrease) in Present Value of Accrued Benefits Attributable to: Plan Amendments 0 Assumption Changes 0 New Accrued Benefits 143,160 Benefits Paid (162,594) Interest 153,202 Other 0 Total 133,768 City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 10

18 Valuation Date 10/1/ /1/2016 Applicable to Fiscal Year Ending 9/30/2019 9/30/2018 E. Pension Cost Normal Cost ² $149,747 $146,847 Administrative Expenses ² 28,059 32,147 Payment Required to Amortize Unfunded Actuarial Accrued Liability over 30 years (as of 10/1/2017) ² (92,813) (76,865) Total Required Contribution 84, ,129 Expected Member Contributions ² 0 0 Expected City and State Contribution 84, ,129 F. Past Contributions Plan Years Ending: 9/30/2017 City and State Requirement 109,250 Actual Contributions Made: Members (excluding buyback) 0 City 0 State 200,000 ³ Total 200,000 G. Net Actuarial (Gain)/Loss (81,069) ¹ The asset values and liabilities include accumulated Share Plan Balances and City Reserve as of 9/30/2017 and 9/30/2016. ² The funding rate as of October 1, 2017 includes a 1.5 year interest load. ³ Reflects Mutual Consent City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 11

19 H. Schedule Illustrating the Amortization of the Total Unfunded Actuarial Accrued Liability as of: Year Projected Unfunded Actuarial Accrued Liability 2017 (1,055,443) ¹ I. (i) 3 Year Comparison of Actual and Assumed Salary Increases Actual Assumed Year Ended 9/30/2017 N/A N/A Year Ended 9/30/2016 N/A N/A Year Ended 9/30/2015 N/A N/A (ii) 3 Year Comparison of Investment Return on Actuarial Value Actual Assumed Year Ended 9/30/ % 7.00% Year Ended 9/30/ % 7.65% Year Ended 9/30/ % 7.65% (iii) Average Annual Payroll Growth (a) Payroll as of: 10/1/2017 $0 10/1/ (b) Total Increase 0.00% (c) Number of Years 0.00 (d) Average Annual Rate 0.00% ¹ Since the City may not offset its funding obligation with a negative amortization payment, no projection of the UAAL is provided with this valuation. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 12

20 STATEMENT BY ENROLLED ACTUARY This actuarial valuation was prepared and completed by me or under my direct supervision, and I acknowledge responsibility for the results. To the best of my knowledge, the results are complete and accurate, and in my opinion, the techniques and assumptions used are reasonable and meet the requirements and intent of Part VII, Chapter 112, Florida Statutes. There is no benefit or expense to be provided by the plan and/or paid from the plan's assets for which liabilities or current costs have not been established or otherwise taken into account in the valuation. All known events or trends which may require a material increase in plan costs or required contribution rates have been taken into account in the valuation. Douglas H. Lozen, EA, MAAA Enrolled Actuary # Please let us know when the report is approved by the Board and unless otherwise directed we will provide copies of the report to the following offices to comply with Chapter 112 Florida Statutes: Mr. Keith Brinkman Bureau of Local Retirement Systems Post Office Box 9000 Tallahassee, FL Ms. Sarah Carr Municipal Police and Fire Pension Trust Funds Division of Retirement Post Office Box 3010 Tallahassee, FL City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 13

21 RECONCILIATION OF UNFUNDED ACTUARIAL ACCRUED LIABILITIES (1) Unfunded Actuarial Accrued Liability as of October 1, 2016 ($882,812) (2) Sponsor Normal Cost developed as of October 1, ,893 (3) Expected administrative expenses for the year ended September 30, ,092 (4) Expected interest on (1), (2) and (3) (51,476) (5) Sponsor contributions to the System during the year ended September 30, ,000 (6) Expected interest on (5) 2,071 (7) Expected Unfunded Actuarial Accrued Liability as of September 30, 2017 (1)+(2)+(3)+(4)-(5)-(6) (974,374) (8) Change to UAAL due to Assumption Change 0 (9) Change to UAAL due to Actuarial (Gain)/Loss (81,069) (10) Unfunded Actuarial Accrued Liability as of October 1, 2017 (1,055,443) Type of Date Years 10/1/2017 Amortization Base Established Remaining Amount Amount method change 10/1/ ,541 69,082 actuarial gain 10/1/ (289,946) (26,218) actuarial gain 10/1/ (598,027) (52,757) benefit change 10/1/ , actuarial gain 10/1/ (191,716) (16,536) method change 10/1/ (126,851) (10,941) actuarial loss 10/1/ ,542 8,157 actuarial loss 10/1/ ,284 1,018 assumption 10/1/ ,815 1,311 benefit change 10/1/ (205,403) (17,030) actuarial gain 10/1/ (21,512) (1,753) actuarial gain 10/1/ (115,645) (9,274) assumption 10/1/ ,122 3,298 actuarial gain 10/1/ (124,166) (9,813) software change 10/1/ ,696 5,192 actuarial gain 10/1/ (217,642) (16,969) actuarial gain 10/1/ (278,773) (21,466) assumptions 10/1/ ,245 15,776 actuarial loss 10/1/ , City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 14

22 Type of Date Years 10/1/2017 Amortization Base Established Remaining Amount Amount actuarial gain 10/1/ (81,069) (6,106) (1,055,443) (83,994) City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 15

23 DETAILED ACTUARIAL (GAIN)/LOSS ANALYSIS (1) Unfunded Actuarial Accrued Liability (UAAL) as of October 1, 2016 ($882,812) (2) Expected UAAL as of October 1, 2017 (974,374) (3) Summary of Actuarial (Gain)/Loss, by component: Investment Return (Actuarial Asset Basis) (7,965) Active Decrements (73,129) Inactive Mortality 19,762 Other (19,737) Increase in UAAL due to (Gain)/Loss (81,069) Assumption Changes 0 (4) Actual UAAL as of October 1, 2017 ($1,055,443) City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 16

24 ACTUARIAL ASSUMPTIONS AND METHODS Mortality Rates Healthy Lives: Female: RP2000 Generational, 100% Combined Healthy White Collar, Scale BB Male: RP2000 Generational, 10% Combined Healthy White Collar / 90% Combined Healthy Blue Collar, Scale BB Healthy Inactive Lives: Female: RP2000 Generational, 100% Annuitant White Collar, Scale BB Male: RP2000 Generational, 10% Annuitant White Collar / 90% Annuitant Blue Collar, Scale BB Disabled Lives: Female: 60% RP2000 Disabled Female set forward two years / 40% Annuitant White Collar with no setback, no projection scale Male: 60% RP2000 Disabled Male setback four years / 40% Annuitant White Collar with no setback, no projection scale The assumed rates of mortality were mandated by Chapter , Laws of Florida. This law mandates the use of the assumption used in either of the two most recent valuations of the Florida Retirement System (FRS). The above rates are those outlined in the July 1, 2016 FRS actuarial valuation report for special risk employees. We feel this assumption sufficiently accommodates future mortality improvements. Previously, the special risk rates from the July 1, 2015 FRS actuarial valuation report were used. Termination Rates Disability Rates See table on following page (1304B). These rates are conservative compared to long-term plan experience. See table on following page (1201); 75% of disabled lives are assumed to be service-related. This assumption is consistent with other Florida public safety plans. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 17

25 Retirement Age The earlier of attainment of age 55 with 10 years of credited service, age 52 with 25 years of credited service, or age 62 with 5 years of credited service. Also, any member who has reached Normal Retirement is assumed to continue employment for one additional year. This assumption is consistent with historical plan experience. Interest Rate Early Retirement Payroll Growth Administrative Expenses Funding Method 7.00% per year, compounded annually, net of investment-related expenses. This assumption is reasonable, given the plan s investment policy and long-term target returns by asset class. Commencing with attainment of Early Retirement Status (age 50 with 10 years of service), members are assumed to retire with an immediate subsidized benefit at the rate of 5% per year. This assumption is reasonable for the existing plan provisions regarding Early Retirement. None. $25,393, based on actual expenses incurred during the prior fiscal year. Entry Age Normal Actuarial Cost Method. An interest load of 1.5 years (at the current valuation assumption of 7.00%) has been applied for the determination of Sponsor funding requirement. Asset Valuation Method Each year, the prior Actuarial Value of Assets is brought forward utilizing the historical geometric fouryear average Market Value return. It is possible that over time this technique will produce an insignificant bias above or below Market Value. % Terminating % Becoming Disabled Age During the Year During the Year % 0.03% City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 18

26 VALUATION NOTES Total Annual Payroll not applicable. Present Value of Benefits is the single sum value on the valuation date of all future benefits to be paid to current Members, Retirees, Beneficiaries, Disability Retirees and Vested Terminations. Normal (Current Year's) Cost is the current year's cost for benefits yet to be funded. Unfunded Actuarial Accrued Liability (UAAL) is a liability which arises when a pension plan is initially established or improved and such establishment or improvement is applicable to all years of past service. Under the Entry Age Normal Actuarial Cost Method, there is also a new UAAL created each year equal to the actuarial gain or loss for that year. Total Required Contribution is equal to the Normal Cost plus an amount sufficient to amortize the Unfunded Accrued Liability over no more than 30 years. The required amount is adjusted for interest according to the timing of contributions during the year. Individual Entry Age Normal Actuarial Cost Method is the method used to determine required contributions under the Plan. The use of this method involves the systematic funding of the Normal Cost (described above) and the Unfunded Accrued (Past Service) Liability. The actuarial accrued liability for active participants is the difference between the present value of future benefits and the present value of future Normal Costs. The actuarial accrued liability for inactive participants is the present value of future benefits. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 19

27 PARTIAL HISTORY OF PREMIUM TAX REFUNDS Received During Increase from Fiscal Year Amount Previous Year , % , % , % , % , % , % , % , % , % , % , % , % , % , % , % City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 20

28 STATEMENT OF FIDUCIARY NET POSITION SEPTEMBER 30, 2017 ASSETS MARKET VALUE Cash and Cash Equivalents: Cash 16, Total Cash and Equivalents 16, Investments: Mutual Funds: Fixed Income 1,567, Equity 2,456, Total Investments 4,024, Total Assets 4,040, LIABILITIES Total Liabilities 0.00 NET POSITION RESTRICTED FOR PENSIONS 4,040, City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 21

29 STATEMENT OF CHANGES IN FIDUCIARY NET POSITION FOR THE YEAR ENDED SEPTEMBER 30, 2017 Market Value Basis ADDITIONS Contributions: State 232, Total Contributions 232, Investment Income: Earnings/(Losses) as disclosed in FMPTF statement 465, Less Investment Expense¹ (7,246.19) Net Investment Income 458, Total Additions 691, DEDUCTIONS Distributions to Members: Benefit Payments 121, Lump Sum Share Distributions 40, Total Distributions 162, Administrative Expense 25, Total Deductions 187, Net Increase in Net Position 503, NET POSITION RESTRICTED FOR PENSIONS Beginning of the Year 3,537, End of the Year 4,040, ¹Investment related expenses include investment advisory, custodial and performance monitoring fees. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 22

30 ACTUARIAL ASSET VALUATION SEPTEMBER 30, 2017 Actuarial Assets for funding purposes are developed by increasing the Actuarial Assets used in the most recent actuarial valuation of the Fund by the average annual market value rate of return (net of investment related expenses) for the past four years. Actuarial Assets shall not be less than 80% nor greater than 120% of Market Value of Assets. Details of the derivation are set forth as follows: Plan Year End Rate of Return¹ 09/30/ % 09/30/ % 09/30/ % 09/30/ % Annualized Rate of Return for prior four (4) years: 7.22% (A) 10/01/2016 Actuarial Assets: $3,599, (I) Net Investment Income: 1. Interest and Dividends 465, Realized Gains (Losses) Change in Actuarial Value (197,202.86) 4. Investment Related Expenses (7,246.19) Total 261, (B) 10/01/2017 Actuarial Assets: $3,905, Actuarial Asset Rate of Return = 2I/(A+B-I): 7.22% 10/01/2017 Limited Actuarial Assets: $3,905, /01/2017 Market Value of Assets: $4,040, Actuarial Gain/(Loss) due to Investment Return (Actuarial Asset Basis) $7, ¹Market Value Basis, net of investment related expenses. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 23

31 CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS SEPTEMBER 30, 2017 Actuarial Asset Basis REVENUES Contributions: State 232, Total Contributions 232, Earnings from Investments: Earnings/(Losses) as disclosed in FMPTF statement 465, Change in Actuarial Value (197,202.86) Total Earnings and Investment Gains 268, EXPENDITURES Distributions to Members: Benefit Payments 121, Lump Sum Share Distributions 40, Total Distributions 162, Expenses: Investment related¹ 7, Administrative 25, Total Expenses 32, Change in Net Assets for the Year 306, Net Assets Beginning of the Year 3,599, Net Assets End of the Year² 3,905, ¹Investment related expenses include investment advisory, custodial and performance monitoring fees. ²Net Assets may be limited for actuarial consideration. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 24

32 SUPPLEMENTAL CHAPTER 175 SHARE PLAN ACTIVITY October 1, 2016 through September 30, /30/2016 Balance $761,497 Prior Year Adjustment (27,072) Plus Additions 32,597 Investment Return Earned (est.) 97,018 Administrative Fees 0 Less Distributions (40,837) 9/30/2017 Balance (est.) $823,203 City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 25

33 STATISTICAL DATA 10/1/ /1/ /1/ /1/2017 Actives Number Average Current Age Average Age at Employment Average Past Service Service Retirees Number Average Current Age Average Annual Benefit $5,536 $5,479 $5,479 $5,418 Beneficiaries Number Average Current Age Average Annual Benefit $3,600 $3,600 $3,600 $3,600 Disability Retirees Number Average Current Age N/A N/A N/A N/A Average Annual Benefit N/A N/A N/A N/A Terminated Vested Number Average Current Age Average Annual Benefit $3,900 $3,900 $3,900 $3,900 City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 26

34 AGE AND SERVICE DISTRIBUTION PAST SERVICE AGE Total Total City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 27

35 VALUATION PARTICIPANT RECONCILIATION 1. Active lives a. Number in prior valuation 10/1/ b. Terminations i. Vested (partial or full) with deferred benefits (1) ii. Non-vested or full lump sum distribution received (12) c. Deaths i. Beneficiary receiving benefits 0 ii. No future benefits payable 0 d. Disabled 0 e. Retired (1) f. Continuing participants 23 g. New entrants 16 h. Total active life participants in valuation Non-Active lives (including beneficiaries receiving benefits) Service Retirees, Vested Receiving Receiving Receiving Death Disability Vested Benefits Benefits Benefits Deferred Total a. Number prior valuation Retired Vested Deferred Death, With Survivor Death, No Survivor Disabled Refund of Contributions Rehires Expired Annuities Data Corrections b. Number current valuation City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 28

36 SUMMARY OF PLAN PROVISIONS (Through Ordinance No ) Credited Service Total years and fractional parts of years of service with the City as Firefighter. Credited Service is based on Length of Service Award Pension Program Qualification Criteria. Normal Retirement Date Benefit (Monthly) Form of Benefit Earlier of age 62 with the completion of 5 years of Credited Service, age 55 with the completion of 10 years of Credited Service, or age 52 with the completion of 25 years of Credited Service. $65.00 times Credited Service. 10 Year Certain and Life thereafter (options available). Early Retirement Date Benefit Amount Age 50 & 10 years of Credited Service. Accrued benefit, reduced 3% per year, from age 55 or age 62. Disability Eligibility Service Incurred Non-Service Incurred Exclusions Benefit Duration Covered from Date of Employment. Ten years of Credited Service. Disability resulting from use of drugs, illegal participation in riots, service in military, etc. Benefit accrued to date of disability. Payable for life (with 120 payments guaranteed) or until recovery (as determined by the Board). City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 29

37 Death Eligibility Benefit Post-Retirement Five years of Credited Service. Accrued benefit paid to Beneficiary for ten years, beginning at the Member s Normal Retirement Date (unreduced) or Early Retirement Date (reduced). According to option selected, if any. Vesting (Termination) Eligibility Benefit Five years of Credited Service. Accrued benefit payable at the Member's election, on his otherwise Early or Normal Retirement Date. Contributions Premium Tax City 1.85% tax on premiums for fire insurance policies. Remaining amount necessary for payment of Normal (current year's) Cost and amortization of the accrued past service liability over 30 years. Supplement Benefit (Share Accounts) Initial Crediting Annual Crediting Investment earnings Maximum Benefit Vesting Eligibility for Distribution 80% of the $1,505,738 Excess State Monies Reserve, established as of September 30, 2014, is allocated to eligible participants. Annual Premium tax revenues received by the City in excess of the $200,000 applicable frozen amount shall be allocated to participant accounts on a pro-rata basis (based on Credited Service). Eligible Share Accounts shall be credited or debited annually, based on the Plan s net-of-fees investment performance for the immediately preceding Plan Year. $3,000 combined for benefits payable under the Length of Service Award Pension Program and allocations pursuant to the Supplement Benefit program. Five years of Credited Service. Eligible for Normal or Early Retirement. City of Palm Coast Volunteer Firefighters' Retirement Trust Fund FOSTER & FOSTER 30