Actuarial Section. Comprehensive Annual Financial Report For Fiscal Year Ended June 30, 2013

Transcription

1 Comprehensive Annual Financial Report For Fiscal Year Ended June 30, 2013 Actuarial Section Actuary s Certification Letter Summary of Actuarial Assumptions and Methods Sample Annual Rates Per 10,000 Employees Determination of Actuarial Value of Assets Solvency Test Schedule of Active Member Valuation Data Schedule or Retirees and Beneficiaries Determination of Contribution Sufficiency Schedule of Changes in Unfunded Actuarial Accrued Liabilities Great Northern passenger trains at the St. Paul locomotive terminal in Great Northern s Jackson Street Roundhouse is located just two blocks from PERA s office and now houses the Minnesota Transportation Museum. - Photo by Richard R. Wallin, courtesy of the Minnesota Historical Society -

2 2013 Comprehensive Financial Report This page left blank intentionally.

3 Actuary s Certification Letter The following plan changes were recognized this year for all plans: The funding ratio threshold that must be attained to pay a 2.5% post-retirement benefit increase to benefit recipients was changed from 90% for one year to 90% for two consecutive years. The funding ratio thresh- Actuarial Section November 26, 2013 Board of Trustees Retirement Association 60 Empire Drive, Suite 200 St. Paul, MN Members of the Board: We have prepared and presented to you our annual actuarial valuation of the General Employees Retirement Fund (GERF), the Police and Fire Fund (PEPFF), the Correctional Fund (PECF), and the Minneapolis Employees Retirement Fund (MERF) as of June 30, In this Comprehensive Annual Financial Report (CAFR), all supporting schedules in the Actuarial Section, the Schedule of Funding Progress and the Schedule of Employer Contributions in the Financial Section have been prepared by PERA based on the information included in reports on the annual actuarial valuation prepared by Gabriel Roeder Smith & Company (GRS). In order to gain a full understanding of the actuarial condition of the systems, it is important to read and understand the full actuarial reports. They are available, along with an online copy of the Comprehensive Annual Financial Report, on the PERA website. Valuation Results The results of the valuations are summarized in the following table. For all plans except MERF, because the valuations smooth asset returns over five years, the actuarial value of assets is lower than the fair value of assets. The funding ratios on that basis are lower and the deficiencies are higher than the market value of asset results. The valuation for MERF is based on the market value of assets. Accrued Liability Contribution Sufficiency/ Funding Ratio Deficiency (% of Pay) Actuarial Market Actuarial Market Statutory Value Value Value Value Amortization Plan of Assets of Assets of Assets of Assets Date GERF 72.82% 77.84% (1.65)% (0.15)% 2031 PEPFF 81.23% 86.89% (2.64)% 0.65% 2039 PECF 90.98% 96.21% 0.26% 1.19% 2031 MERF 74.44% 74.44% % % 2031 The fundamental financing objective of the fund is to establish contribution rates which will remain approximately level as a percentage of active member payroll from generation to generation and meet the required deadline for full funding. GERF and PEPFF currently have contribution deficiencies. A contribution deficiency means that over the long run, without further changes or favorable actuarial experience, the contributions scheduled to be made to the fund will not meet the goal of full funding by the statutory amortization date. Changes in Actuarial Assumptions and Methods For the PEPFF, the post-retirement investment rate assumption was changed from 7.0% (6.5% for the select period ending June 30, 2017) to 7.5% (7.0% for the select period ending June 30, 2017) to reflect the post-retirement increase change from 1.5% to 1.0%. 53

4 Actuary's Certification Letter (Continued) old that determines when a 1.0% post-retirement benefit increase must be paid was changed from less than 90% for one year to less than 80% for one year or less than 85% for two consecutive years. (For MERF, post-retirement benefit increases depend upon the GERF funding ratio threshold.) For the PEPFF, the following change was recognized: Member contributions as a percent of pay will increase from 9.6% to 10.2% beginning January 1, 2014 and to 10.8% beginning January 1, Employer contributions will increase from 14.4% to 15.3% beginning January 1, 2014 and to 16.2% beginning January 1, State contributions of $9 million will be made annually on October 1st beginning in State contributions continue until both the PEPFF and the Minnesota State Retirement System s State Patrol Plan reach 90% funding (on a Market Value of Assets basis). Vesting requirement changed to 50% vested after 10 years grading to 100% vested after 20 years for members hired after June 30, For members hired after June 30, 2014, allowable service used to determine benefits is limited to 33 years, with a refund of the pro-rata share of employee contributions for excess years of service. For retirements after June 30, 2019, reduction for early retirement is 5/12% per month for each month that the member is under age 55 at the time of retirement (phased in over a five-year period for retirements occurring between June 1, 2014 and June 30, 2019). Post-retirement increases were reduced from 1.5% per year to 1.0% per year. Increases revert to inflation up to 2.5% when a 90% funding ratio is reached for two consecutive years (funding ratio calculated using Market Value of Assets). For retirements after May 31, 2014, the first post-retirement increase will be delayed two years. In the aggregate, the basic financial and membership data provided to us as of June 30, 2013 by the association office appears reasonable in comparison to last year, and we have relied upon the data as submitted in performing the actuarial valuation and preparing trend data schedules. The actuarial cost method and the assumptions related to asset valuation, investment return, earnings progression and active member payroll growth are specified by State Statute. All other assumptions are based on actual experience with changes recommended by the actuary, adopted by the PERA Board, and approved by the Legislative Commission on Pensions and Retirement (LCPR). To the best of our knowledge and belief, the valuations were performed in accordance with generally accepted actuarial principles and procedures, current GASB pronouncements, the requirements Statutes, Section , and the requirements of the Standards for Actuarial Work established by the LCPR. In our opinion, the results of the reports reflect the actuarial position of the plans on an ongoing basis under the prescribed assumptions, methods, and procedures. Brian B. Murphy and Bonita J. Wurst are Members of the American Academy of Actuaries and meet the Qualification Standards of the American Academy of Actuaries to render the actuarial opinions contained in this report. In addition, Mr. Murphy meets the requirements of approved actuary under Minnesota Statutes, Section , Subdivision 1, Paragraph (c). The signing actuaries are independent of the plan sponsor. We are not aware of any relationship that would impair the objectivity of our work. Respectfully submitted, Brian B. Murphy, FSA, EA, MAAA Bonita J. Wurst, ASA, EA, MAAA BBM/BJW:sc 54

5 Actuarial Section Summary of Actuarial Assumptions and Methods General Employees Retirement Fund Police & Fire Fund Actuarial Cost Method Entry Age Normal, with costs allocated as a level percentage of payroll. Actuarial gains (losses) reduce (increase) the unfunded actuarial accrued liability. (1960)* Actuarial Cost Method Entry Age Normal, with costs allocated as a level percentage of payroll. Actuarial gains (losses) reduce (increase) the unfunded actuarial accrued liability. (1960) Actuarial Assumptions 1. Mortality a. Active RP 2000 non-annuitant generational mortality table, white collar adjustment, set forward 5 years for males and set back 3 years for females. (2010) b. Retired RP 2000 annuitant generational mortality table, white collar adjustment, set back 2 years for females. (2010) c. Disabled RP 2000 disabled retiree mortal ity table set back 4 years for males and set forward 7 years for females. (2010) 2. Retirement Age Age related table from age 55 to 70. (2010) 3. Disability Graded rates.(2000) 4. Termination Select & Ultimate Table with select rates applicable to the first 3 years of employment. (2002) 5. Allowance for Prior year expenses expressed Expenses as a percentage of prior year payroll. (1989) 6. Earnings Progression Service based table. (2012) 7. Active Member 3.75 per year. (2011) Payroll Growth 8. Investment Return 8.0% compounded annually FY , 8.5% thereafter (2012) 9 Retiree COLA 1% per year until the fund is 90% funded for two consecutive years, then 2.5% per year. (2013) Asset Valuation Method Fair market value smoothed over 5 years. (2008) Actuarial Assumptions 1. Mortality a. Active RP 2000 non-annuitant generational mortality table, white collar adjustment, set back 2 years. (2011) b. Retired RP 2000 annuitant generational mortality, white collar adjustment. (2011) c. Disabled RP 2000 healthy annuitant mortality table, white collar adjustment, set forward 8 years. (2011) 2. Retirement Age Age related table from age 50 to 70. (2011) 3. Disability Graded rates. (2003) 4. Termination Select & Ultimate Table with select rates applicable to the first 3 years of employment. (2011) 5. Allowance for Prior year expenses expressed Expenses as a percentage of prior year payroll. (1989) 6. Earnings Progression Service based table. (2011) 7. Active Member 3.75% per year. (2011) Payroll Growth 8. Investment Return 8.0% compounded annually FY , 8.5% thereafter (2012) 9. Retiree COLA 1% per year until the fund is 90% funded for two consecutive years, then CPI up to 2.5% per year. (2013) Asset Valuation Method Fair market value smoothed over 5 years. (2008) * Year in parenthesis is the date of adoption. 55

6 Summary of Actuarial Assumptions and Methods (Continued) Correctional Fund Minneapolis Employees Retirement Fund Actuarial Cost Method Entry Age Normal, with costs allocated as a level percentage of payroll. Actuarial gains (losses) reduce (increase) the unfunded actuarial accrued liability. (1999) Actuarial Cost Method Entry Age Normal, with costs allocated as a level percentage of payroll. Actuarial gains (losses) reduce (increase) the unfunded actuarial accrued liability. (1960) Actuarial Assumptions 1. Mortality a. Active RP 2000 nonannuitant generational mortality table, white collar adjustment (2012) b. Retired RP 2000 annuitant generational mortality table, white collar adjustment (2012) c. Disabled RP 2000 disabled mortality table. (2012) 2. Retirement Age Age related table from age 50 to 70. (1999) 3. Disability Graded rates. (1999) 4. Termination Graded rates. (1999) 5. Allowance for Prior year expenses expressed Expenses as a percentage of prior year payroll. (1999) 6. Earnings Progression Age related table incorporating a 3% base inflation assumption. (2012) 7. Active Member 3.75% per year. (2012) Payroll Growth 8. Investment Return 8.0% compounded annually FY , 8.5% thereafter (2012) 9. Retiree COLA 1% per year until fund is 90% funded for two consecutive years, then 2.5% per year. (2013) Asset Valuation Method Fair market value smoothed over 5 years. (2008) 56 Actuarial Assumptions 1. Mortality a. Active RP 2000 healthy sex distinct annuitant mortality table, white collar adjustment, projected to (2010) b. Retired RP 2000 healthy sex distinct annuitant mortality table, white collar adjustment, projected to (2010) c. Disabled RP 2000 healthy sex distinct annuitant mortality table, white collar adjustment, reduced by 20%. (2010) 2. Retirement Age 61 years, or if older than age 61, one year from the valuation date. (1984) 3. Disability Graded rates. (1985) 4. Termination Graded rates. (1985) 5. Allowance for Prior year expenses increased by Expenses 4% and expressed as a percentage of prior year payroll. (1991) 6. Earnings Progression Total reported pay for prior calendar year increased 1.98% to prior fiscal year and 4% annually for each future year. (1991) 7. Active Member Payroll Growth 8. Investment Return 8.0% compounded annually FY , 8.5% thereafter (2012) 9. Retiree COLA 1% per year until the fund is 90% funded for two consecutive years, then 2.5% per year. (2013) Asset Valuation Method Market Value. (2008)

7 Actuarial Section Other Assumptions Separation GERF uses Select Table for first three years. Year Percent Year Percent Year Percent 1 40% 2 15% 3 10% PEPFF also uses Select Table for first three years. Year Percent Year Percent Year Percent 1 8% 2 5% 3 3.5% PECF also uses Select Table for first three years. Year Percent Year Percent Year Percent 1 25% 2 20% 3 15% Annuity Selection Married members are assumed to elect the following forms of annuities: General Employees Retirement Fund Benefit Option (% chosen) Gender Single-life 25% 50% 75% 100% Male 40% 5% 15% 10% 30% Female Police and Fire Fund Benefit Option (% chosen) Gender Single-life 25% 50% 75% 100% Male 15% 10% 20% 20% 35% Female Correctional Fund Benefit Option (% chosen) Gender Single-life 25% 50% 75% 100% Male 40% 5% 10% 10% 35% Female Minneapolis Employees Retirement Fund Benefit Option (% chosen) Gender Single-life 25% 50% 75% 100% Male 100% Female 100 Salary Increases The General Employees Retirement Fund (GERF) and the Police & Fire Fund (PEPFF) use salary increase tables based on years of public service, as follows: Yrs. of Salary Increase Service GERF PEPFF % 13.0% Family Composition GERF: 75% of males and 70% of females are married. Beneficiary for males is 3 years younger, Beneficiary for females is 2 years older. PEPFF: 85% of males and 65% of females are married. Beneficiary for males is 3 years younger. Beneficiary for females is 4 years older. PECF: 85% of members are married. Wives are 3 years younger than husbands. MERF: 67% of members are married. Wives are 3 years younger than husbands. 57

8 Actuarial Tables Sample Annual Rates per 10,000 Employees, June 30, General Employees Retirement Fund Pre-Retirement Mortality Disability Termination Salary Age Male Female Male Female Male Female Increase Police and Fire Fund Pre-Retirement Mortality Disability Termination Salary Age Male Female Male Female Male Female Increase Correctional Plan Pre-Retirement Mortality Disability Termination Salary Age Male Female Male Female Male Female Increase ,470 1, % ,470 1, % , % % % % % % % % % Minneapolis Employees Retirement Fund Pre-Retirement Mortality Disability Termination Salary Age Male Female Male Female Male Female Increase ,100 2,100 4% ,100 1,100 4% % % % % % % % % % Salary increase assumptions for the General Employees Retirement Fund are tied to years of public service rather than age. (See Page 57.) Salary increase assumptions for the Public Employees Police & Fire Fund are tied to years of public service rather than age. (See Page 57.)

9 Actuarial Section Determination of Actuarial Value of Assets As of June 30, 2013 (in thousands) General Employees Retirement Fund Fair value of assets available for benefits (a) $ 15,084,608 Original % Not Unrecognized Calculation of unrecognized return Amount Recognized Return Year ended June 30, 2013 $ 833,405 80% $ 666,724 Year ended June 30, 2012 (821,722) 60% (493,033) Year ended June 30, ,657,793 40% 663,118 Year ended June 30, ,522 20% 134,504 Total unrecognized return (b) $ 971,313 Actuarial value of assets (a-b) $14,113,295 Police and Fire Fund Fair value of assets available for benefits (a) $ 6,346,741 Original % Not Unrecognized Calculation of unrecognized return Amount Recognized Return Year ended June 30, 2013 $ 354,260 80% $ 283,408 Year ended June 30, 2012 (307,690) 60% (184,614) Year ended June 30, ,285 40% 261,314 Year ended June 30, ,440 20% 53,688 Total unrecognized return (b) $ 413,796 Actuarial value of assets (a-b) $ 5,932,945 Correctional Plan Fair value of assets available for benefits (a) $ 366,750 Original % Not Unrecognized Calculation of unrecognized return Amount Recognized Return Year ended June 30, 2013 $ 19,267 80% $ 15,413 Year ended June 30, 2012 (16,702) 60% (10,021) Year ended June 30, ,598 40% 12,639 Year ended June 30, ,703 20% 1,941 Total unrecognized return (b) $ 19,972 Actuarial value of assets (a-b) $ 346,778 Minneapolis Employees Retirement Fund In accordance with Minnesota Statutes, actuarial asset value is equal to the fair market value of assets. 59

10 Solvency Test Last Six Years (in Thousands) General Employees Retirement Fund Actuarial Accrued Liability For: Portion of Accrued Active Current Retirees Active Members Liabilities Covered Valuation Member and (Employer Financed) Valuation by Valuation Assets Date Contribution (1) Beneficiaries(2) Portion (3) Assets /30/08 $2,109,827 $ 9,826,846 $5,793,174 $13,048, % 100% 19.2% 6/30/09 2,273,256 10,368,306 6,157,854 13,158, /30/10 2,420,862 9,713,177 5,046,917 13,126, /30/11 2,548,609 10,195,812 5,154,428 13,455, /30/12 2,644,948 10,785,022 5,168,927 13,661, /30/13 2,739,037 11,432,882 5,207,850 14,113, Police and Fire Fund Actuarial Accrued Liability For: Portion of Accrued Active Current Retirees Active Members Liabilities Covered Valuation Member and (Employer Financed) Valuation by Valuation Assets Date Contribution (1) Beneficiaries(2) Portion (3) Assets /30/08 $440,786 $3,513,091 $1,964,184 $5,233, % 100% 65.1% 6/30/09 485,324 3,729,392 2,081,558 5,239, /30/10 531,676 3,547,230 1,884,766 5,188, /30/11 571,695 3,801,239 1,990,612 5,274, /30/12 609,387 4,654,847 2,139,061 5,797, /30/13 647,401 4,635,133 2,021,498 5,932,

11 Actuarial Section Correctional Fund Actuarial Accrued Liability For: Portion of Accrued Active Current Retirees Active Members Liabilities Covered Valuation Member and (Employer Financed) Valuation by Valuation Assets Date Contribution (1) Beneficiaries(2) Portion (3) Assets /30/08 $44,596 $ 55,875 $ 92,101 $192, % 100% 100.4% 6/30/09 51,082 69, , , /30/10 56,834 74, , , /30/11 62,736 88, , , /30/12 66, , , , /30/13 70, , , , Minneapolis Employees Retirement Fund Actuarial Accrued Liability For: Portion of Accrued Active Current Retirees Active Members Liabilities Covered Valuation Member and (Employer Financed) Valuation by Valuation Assets Date Contribution (1) Beneficiaries(2) Portion (3) Assets /30/08 $42,862 $1,472,538 $61,454 $1,214, % 79.6% 0.0% 6/30/09 37,849 1,459,581 53, , /30/10 32,913 1,220,873 32, , /30/11 26,189 1,185,874 26, , /30/12 26,515 1,177,655 15, , /30/13 26,720 1,132,091 8, ,

12 Schedule of Active Members Valuation Data Last Six Years General Employees Retirement Fund Valuation Valuation * Annual % Increase Date Number Payroll Average Pay in Average Pay 6/30/08 143,562 $4,952,751,000 $34, % 6/30/09 143,353 5,130,307,000 35, /30/10 140,389 5,160,545,000 36, /30/11 139,952 5,183,629,000 37, /30/12 139,330 5,201,524,000 37, /30/13 139,763 5,256,798,000 37, Police and Fire Fund Valuation Valuation * Annual % Increase Date Number Payroll Average Pay in Average Pay 6/30/08 10,961 $746,743,000 $68, % 6/30/09 11, ,887,000 71, /30/10 11, ,171,000 72, /30/11 10, ,689,000 73, /30/12 10, ,180,000 74, /30/13 10, ,003,000 75, Correctional Fund Valuation Valuation * Annual % Increase Date Number Payroll Average Pay in Average Pay 6/30/08 3,710 $163,937,000 $44, % 6/30/09 3, ,770,000 46, /30/10 3, ,693,000 48, /30/11 3, ,157,000 49, /30/12 3, ,043,000 49, /30/13 3, ,707,000 50, Minneapolis Employees Retirement Fund Valuation Valuation * Annual % Increase Date Number Payroll Average Pay in Average Pay 6/30/ $12,698,000 $60, % 6/30/ ,842,000 62, /30/ ,883,000 62, /30/ ,747,000 63, /30/ ,272,000 65, /30/ ,258,000 66, * Payroll is based on salary at the end of the fiscal year, not on actual payroll during the year as shown in the financial section.

13 General Employees Retirement Fund Actuarial Section Schedule of Retirees and Beneficiaries Last Six Years Added to Rolls Removed from Rolls Year-End Total % Change Average Year Number Annual Number Annual Annual in Annual Annual Ended Added Allowances Removed Allowances Number Allowances Allowances Allowances 6/30/08 4,552 $69,065,000 2,108 $27,228,000 63,880 $ 835,146, % $13,074 6/30/09 4,358 71,682,000 2,179 32,436,000 66, ,392, ,237 6/30/10 4,692 79,514,000 2,277 34,332,000 68, ,574, ,430 6/30/11 5,717 81,012,863 2,370 36,248,863 71, ,338, ,427 6/30/12 6,145 87,604,170 2,431 36,693,120 75,535 1,015,249, ,441 6/30/13 5,956 92,483,227 2,408 40,328,616 79,083 1,067,403, ,497 Police and Fire Fund Added to Rolls Removed from Rolls Year-End Total % Change Average Year Number Annual Number Annual Annual in Annual Annual Ended Added Allowances Removed Allowances Number Allowances Allowances Allowances 6/30/ $25,372, $7,572,000 7,194 $300,928, % $41,830 6/30/ ,685, ,396,000 7, ,217, ,953 6/30/ ,314, ,308,000 7, ,223, ,188 6/30/ ,607, ,332,815 7, ,498, ,406 6/30/12 1,786 82,541, ,639,948 9, ,399, ,801 6/30/ ,615, ,645,380 9, ,369, ,764 Correctional Fund Added to Rolls Removed from Rolls Year-End Total % Change Average Year Number Annual Number Annual Annual in Annual Annual Ended Added Allowances Removed Allowances Number Allowances Allowances Allowances 6/30/08 47 $ 471,000 4 $ 48, $2,376, % $7,472 6/30/ , , ,023, ,832 6/30/ , , ,634, ,240 6/30/ , , ,432, ,394 6/30/ ,047, , ,312, ,751 6/30/ ,125, , ,257, ,068 MinneapolisEmployees Retirement Fund Added to Rolls Removed from Rolls Year-End Total % Change Average Year Number Annual Number Annual Annual in Annual Annual Ended Added Allowances Removed Allowances Number Allowances Allowances Allowances 6/30/ $3,775, $7,205,000 4,646 $147,826, % $31,818 6/30/ ,236, ,248,000 4, ,708, ,098 6/30/ ,814, ,616,000 4, ,906, ,365 6/30/ ,339, ,720,140 4, ,525, ,753 6/30/ ,168, ,542,616 4, ,151, ,316 6/30/ ,812, ,130,664 3, ,832, ,749 63

14 Determination of Contribution Sufficiency As of June 30, 2013 (in thousands) General Employees Retirement Fund Statutory Contributions M.S. Chapter 353 Percent of Payroll Dollar Amount Employee Contributions 6.25% $ 328,565 Employer Contributions 7.25% 381,142 Total (a) 13.50% $ 709,707 Actuarially Required Contributions M.S. Chapter 356 Retirement 4.91% $ 258,097 Normal Cost Disability 0.29% 15,244 Death 0.13% 6,833 Deferred 1.02% 53,631 Refund 0.47% 24,708 Total 6.82% $ 358,513 Amortization of Supplemental Contribution (UAAL) 8.14% $ 427,903 Allowance for Administrative Expenses 0.19% 9,988 Total (b) 15.15% $ 796,404 Contribution Sufficiency (Deficiency) (a - b) -1.65% $ (86,697) Projected annual payroll for fiscal year beginning July 1, 2013 $5,256,798 Police and Fire Fund Statutory Contributions M.S. Chapter 353 Percent of Payroll Dollar Amount Employee Contributions 9.90% $ 81,378 Employer Contributions 14.85% 122,067 Minneapolis Police Contributions 0.93% 7,612 Minneapolis Fire Contributions 0.48% 3,922 Virginia Fire Contributions 0.00% 25 State Contributions 1.09% 9,000 Total (a) 27.25% $224,004 Actuarially Required Contributions M.S. Chapter 356 Retirement 14.27% $ 117,299 Normal Cost Disability 2.96% 24,331 Death 0.48% 3,946 Deferred 1.03% 8,467 Refund 0.16% 1,315 Total 18.90% $ 155,358 Amortization of Supplemental Contribution (UAAL) 10.90% $ 89,598 Allowance for Administrative Expenses 0.09% 740 Total (b) $245,696 Contribution Sufficiency (Deficiency) (a - b) -2.64% $ (21,692) Projected annual payroll for fiscal year beginning July 1, 2013 $822,003 Retirement Fund Active Members 160, , , , , , The number of active employees participating in PERA s three primary defined benefit plans, while declining in past years, stabalized in (See Page 62.)

15 Actuarial Section Correctional Fund Statutory Contributions M.S. Chapter 353E Percent of Payroll Dollar Amount Employee Contributions 5.83% $ 10,185 Employer Contributions 8.75% 15,287 Total (a) 14.58% $25,472 Actuarially Required Contributions M.S. Chapter 356 Retirement 8.27% $ 14,449 Normal Cost Disability 2.02% 3,529 Death 0.18% 314 Deferral 1.60% 2,795 Refund 0.53% 926 Total 12.60% $ 22,013 Amortization of Supplemental Contribution (UAAL) 1.60% 2,795 Allowance for Administrative Expenses 0.12% 210 Total (b) 14.32% $25,018 Contribution Sufficiency (Deficiency) (a - b) 0.26% $ 454 Projected annual payroll for fiscal year beginning July 1, 2013 $174,707 Minneapolis Employees Retirement Fund Statutory Contributions M.S. Chapter 353 Percent of Payroll Dollar Amount Employee Contributions 9.75% $ 415 Employer Regular Contributions 9.75% 415 Employer Additional Contributions 94.27% 4,014 Employer Supplemental Contributions % 27,000 State Contributions % 24,000 Total (a) 1,311.51% $55,844 Actuarially Required Contributions M.S. Chapter 356 Retirement 4.39% $ 187 Normal Cost Disability 2.71% 115 Survivor 0.26% 11 Deferral 2.44% 104 Refund 0.89% 38 Total 10.69% $ 455 Amortization of Supplemental Contribution (UAAL) % 32,426 Allowance for Administrative Expenses 3.20% 136 Allowance for 1992 Investment Expenses 4.86% 207 Total (b) % $33,224 Contribution Sufficiency (Deficiency) (a - b) % $22,620 Projected annual payroll for fiscal year beginning July 1, 2013 $ 4,258 Retirement Fund Annuitants 89,352 80,000 70,000 60,000 50,000 40,000 30,000 71, The number of annuitants from PERA s three primary benefit plans has increased at an annualized rate of 5 percent since (See page 63.) 65

16 Schedule of Changes in Unfunded Actuarial Accrued Liabilities (UAAL) For the Fiscal Year Ended June 30, 2013 (in thousands) General Employees Retirement Fund Public Employees Police and Fire Fund Public Employees Correctional Fund Minneapolis Employees Retirement Fund A. UAAL at Beginning of Year (7/1/12) $4,937,215 $1,605,427 $36,745 $376,924 B. Change Due to Interest Requirements and Current Rate of Funding 1. Normal Cost and Expenses 365, ,710 21, Contributions (700,585) (202,429) (24,107) (55,873) 3. Interest on A, B1 and B2 443, ,176 4,216 30,826 C. Expected UAAL at End of Year (A+B) $5,045,923 $1,722,884 $38,682 $352,587 D. Increase (Decrease) Due to Actuarial Losses (Gains) Because of Experience Deviations from Expected* 1. Age and Service Retirements 10,806 (7,928) (691) 12, Disability Retirements (936) (2,037) (1,587) (63) 3. Death-in-Service Benefits (7,831) 1, Withdrawals (35,074) 3,363 (997) (13,644) 5. Salary Increases (132,170) (67,411) (5,744) (824) 6. Investment Income 238,976 88,183 2,052 (43,848) 7. Mortality of Annuitants (13,347) 5, (7,172) 8. Other Items 160,127 (18,477) 2,355 (1,181) E. UAAL at End of Year Before Plan Amendments and Changes in Actuarial Assumption (C+D) $5,266,474 $1,725,648 $34,401 $298,310 F. Change in UAAL Due to Change in Plan Provisions 0 (354,561) 0 0 G. Change in UAAL Due to Change in Actuarial Assumptions and Methods H. Change in unfunded actuarial accrued liability due to changes in decrement timing and methodology I. UAAL at End of Year 6/30/13 (E+F+G+H) $5,266,474 $1,371,087 $34,401 $298, * Explanatory Notes: 1. If members retire earlier than assumed, there is a loss; if later, a gain. 2. If more members take a disability than assumed, there is a loss; if fewer, a gain. 3. If fewer active members die than assumed, there is a loss; if more, a gain. 4. If fewer members terminate employment than assumed, there is a loss; if more, a gain. 5. If there are larger salary increases than assumed, there is a loss; if smaller, a gain. 6. If there is a smaller investment return than assumed, there is a loss; if larger, a gain. 7. If benefit recipients live longer than assumed, there is a loss; if less, a gain. 8. Miscellaneous gains and losses.

17 2013 Comprehensive Financial Report This page left blank intentionally.

18 Retirement Association 60 Empire Drive, Suite 200, St. Paul, Minnesota