DALLAS AREA RAPID TRANSIT (DART) EMPLOYEES DEFINED BENEFIT RETIREMENT PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016

Similar documents
DALLAS AREA RAPID TRANSIT (DART) EMPLOYEES DEFINED BENEFIT RETIREMENT PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2015

CITY OF EVANSTON POLICE PENSION FUND ACTUARIAL VALUATION AS OF JANUARY 1, 2016

CITY OF MELBOURNE GENERAL EMPLOYEES' AND SPECIAL RISK CLASS EMPLOYEES' PENSION PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2017

AUSTIN POLICE RETIREMENT SYSTEM ACTUARIAL VALUATION AS OF DECEMBER 31, 2016

CITY OF NAPLES FIREFIGHTERS PENSION AND RETIREMENT SYSTEM ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016

CITY OF OCALA GENERAL EMPLOYEES RETIREMENT SYSTEM ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2015

CITY OF CAPE CORAL MUNICIPAL GENERAL EMPLOYEES' RETIREMENT PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016

CITY OF MELBOURNE POLICE OFFICERS' RETIREMENT TRUST FUND OCTOBER 1, 2016 ACTUARIAL VALUATION REPORT

CITY OF TARPON SPRINGS FIREFIGHTERS' PENSION TRUST FUND ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2015

CITY OF WINTER GARDEN PENSION PLAN FOR GENERAL EMPLOYEES ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016

CITY OF HOLLYWOOD FIREFIGHTERS PENSION FUND ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2015

ENGLEWOOD AREA FIRE CONTROL DISTRICT FIREFIGHTERS' PENSION TRUST FUND ACTUARIAL VALUATION AS OF OCTOBER 1, 2016

CITY OF DUNEDIN FIREFIGHTERS RETIREMENT SYSTEM ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2017

CITY OF PENSACOLA FIREFIGHTERS RELIEF AND PENSION FUND ACTUARIAL VALUATION AND REPORT AS OF OCTOBER 1, 2014

CITY OF WEST MELBOURNE POLICE OFFICERS RETIREMENT PLAN ACTUARIAL VALUATION AS OF OCTOBER 1, 2015

CITY OF CRESTVIEW POLICE OFFICERS' AND FIREFIGHTERS' RETIREMENT PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016

TOWN OF MEDLEY DEFINED BENEFIT PLAN ACTUARIAL VALUATION AS OF OCTOBER 1, 2017

CITY OF PALM COAST VOLUNTEER FIREFIGHTERS RETIREMENT TRUST FUND ACTUARIAL VALUATION AS OF OCTOBER 1, 2017

CITY OF OCALA POLICE OFFICERS' RETIREMENT SYSTEM ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016

CITY OF OVIEDO FIREFIGHTERS' PENSION TRUST FUND ACTUARIAL VALUATION AS OF OCTOBER 1, 2017

CITY OF KISSIMMEE MUNICIPAL FIREFIGHTERS RETIREMENT PLAN ACTUARIAL VALUATION AS OF OCTOBER 1, 2017

CITY OF PINELLAS PARK FIREFIGHTERS PENSION FUND ACTUARIAL VALUATION AS OF OCTOBER 1, 2016

CITY OF KISSIMMEE MUNICIPAL POLICE OFFICERS RETIREMENT FUND ACTUARIAL VALUATION AS OF OCTOBER 1, 2017

CITY OF ORMOND BEACH FIREFIGHTERS PENSION TRUST FUND ACTUARIAL VALUATION AND REPORT AS OF OCTOBER 1, 2017

CITY OF OCALA POLICE OFFICERS' RETIREMENT SYSTEM ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2015

CITY OF OCOEE MUNICIPAL POLICE OFFICERS' AND FIREFIGHTERS' RETIREMENT TRUST FUND ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2017

CITY OF DADE CITY POLICE OFFICERS' PENSION FUND ACTUARIAL VALUATION AS OF OCTOBER 1, 2016

EAST NAPLES FIRE CONTROL AND RESCUE DISTRICT FIREFIGHTERS' PENSION PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2014

CITY OF COCOA BEACH FIREFIGHTERS' RETIREMENT SYSTEM ACTUARIAL VALUATION REPORT PERFORMED AS OF OCTOBER 1, 2016

We are pleased to present to the Board the GASB Statement No. 67 measured as of December 31, 2013 for the Austin Police Retirement System.

TOWN OF MEDLEY POLICE OFFICERS' RETIREMENT SYSTEM. ACTUARIAL VALUATION AS OF OCTOBER 1, 2014 (Revised May 20, 2015)

RE: GASB Statement No. 67 and No. 68 City of Cape Coral Municipal General Employees Retirement Plan


City of Marine City Retirement

City of Dover, Delaware General Employee Pension Plan. July 1, 2016 Actuarial Valuation Report

RETIREMENT PLAN FOR T H E E M P L O Y E E S R E T I R E M E N T FUND OF THE CITY OF D A L L A S ACTUARIAL VALUATION R E P O R T AS OF D E C E M B E R

RE: GASB Statement No.67 and No.68 City of Holly Hill Police Officers Pension Board

METROPOLITAN WATER RECLAMATION DISTRICT OF CHICAGO OTHER POSTEMPLOYMENT BENEFITS PROGRAM ACTUARIAL VALUATION AS OF DECEMBER 31, 2017 INCLUDING:

City of Marine City Retirement

City of El Paso, Texas El Paso Firemen s Pension Fund

NORTH CAROLINA NATIONAL GUARD PENSION FUND Report on the Actuarial Valuation Prepared as of December 31, 2012

E M P L O Y E E S R E T I R E M E N T S Y S T E M O F R H O D E I S L A ND ACTUARIAL VALUATION R E P O R T AS OF J U N E 3 0, 201 3

RE: Revised GASB Statement No.67 and No.68 Town of Longboat Key Police Officers Retirement System

Please find enclosed the annual disclosures that satisfy the October 1, 2016 financial reporting requirements made under Section

ST. PAUL TEACHERS RETIREMENT FUND ASSOCIATION A CTUARIAL V ALUATION

P U B L I C E M P L O Y E E S R E T I R E M E N T A S S O C I A T I O N O F M I N N E S O T A

Please find enclosed the annual disclosures that satisfy the October 1, 2017 financial reporting requirements made under Section

13420 Parker Commons Blvd., Suite 104 Fort Myers, FL (239) Fax (239)

STATE POLICE RETIREMENT BENEFITS TRUST STATE OF RHODE ISLAND ACTUARIAL VALUATION R E P O R T AS OF J U N E 3 0, 201 6

January 31, Retirement Board 40 Fountain Street, First Floor Providence, RI Dear Members of the Board:

CITY OF ST. PETE BEACH FIREFIGHTERS RETIREMENT SYSTEM ACTUARIAL IMPACT STATEMENT #2 (MEMBERS USE EXCESS STATE MONIES RESERVE) March 14, 2017

June 19, Compute the City s recommended contribution rate for the Fiscal Year beginning July 1, 2015.

National Guard Pension Fund Principal Results of Actuarial Valuation as of December 31, 2014

CONTENTS. 1-2 Summary of Benefit Provisions 3 Asset Information 4-6 Retired Life Data Active Member Data Inactive Vested Member Data

El Paso County Retirement Plan

As required, we will timely upload the required data to the State s online portal prior to the filing deadline.

November Minnesota State Retirement System State Patrol Retirement Fund St. Paul, Minnesota. Dear Board of Directors:

CITY OF WINTER SPRINGS DEFINED BENEFIT PLAN CHAPTER , F.S. COMPLIANCE REPORT

MINNESOTA STATE RETIREMENT SYSTEM STATE EMPLOYEES RETIREMENT FUND

STATE POLICE RETIREMENT BENEFITS TRUSTSTATE OF RHODE ISLAND ACTUARIAL VALUATION REPORT AS OF JUNE 30, 2017

P U B L I C E M P L O Y E E S R E T I R E M E N T A S S O C I A T I O N O F M I N N E S O T A

University of Puerto Rico Retirement System. Actuarial Valuation Report

STATE POLICE RETIREMENT BENEFITS TRUST STATE OF RHODE ISLAND ACTUARIAL VALUATION R E P O R T AS OF J U N E 3 0, 201 5

University of Puerto Rico Retirement System. Actuarial Valuation Valuation Report

December 19, St. Paul Teachers' Retirement Fund Association 1619 Dayton Avenue, Room 309 St. Paul, Minnesota

November Public Employees Retirement Association of Minnesota General Employees Retirement Plan St. Paul, Minnesota

Please find enclosed the annual disclosures that satisfy the October 1, 2017 financial reporting requirements made under Section

ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, City of Plantation General Employees Retirement System

ORLANDO UTILITIES COMMISSION PENSION PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016

As required, we will timely upload the required data to the State s online portal prior to the filing deadline.

Dear Trustees of the Local Government Correctional Service Retirement Plan:

The Town of Middletown Pension Plan

Cavanaugh Macdonald. The experience and dedication you deserve

ST. PAUL TEACHERS' RETIREMENT FUND ASSOCIATION

City of Ann Arbor Employees' Retirement System. Actuarial Valuation and Report June 30, 2018

C I T Y O F F O R T P I E R C E R E T I R E M E N T A N D B E N E F I T S Y S T E M

The Town of Middletown Pension Plan

F I R E A N D P O L I C E P E N S I O N A S S O C I A T I O N

Please find enclosed the annual disclosures that satisfy the October 1, 2017 financial reporting requirements made under Section

Please find enclosed the annual disclosures that satisfy the October 1, 2016 financial reporting requirements made under Section

Registers of Deeds Supplemental Pension Fund Report on the Annual Valuation Prepared as of December 31, 2013

Registers of Deeds Supplemental Pension Fund Principal Results of Actuarial Valuation as of December 31, 2015

December 4, Minnesota State Retirement System Legislators Retirement Fund St. Paul, Minnesota. Dear Board of Directors:

E M P L O Y E E S R E T I R E M E N T S Y S T E M O F R H O D E I S L A ND ACTUARIAL VALUATION R E P O R T AS OF J U N E 3 0, 201 6

WYOMING JUDICIAL RETI R E M E N T S Y S T E M ACTUARIAL VALUATION R E P O R T FOR T H E Y E A R B E G I N N I N G J A N U A R Y 1,

CITY OF DEARBORN HEIGHTS POLICE AND FIRE RETIREMENT SYSTEM

Registers of Deeds Supplemental Pension Fund. Report on the Annual Valuation Prepared as of December 31, 2014

Please find enclosed the annual disclosures that satisfy the October 1, 2014 financial reporting requirements made under Section

Registers of Deeds Supplemental Pension Fund Principal Results of Actuarial Valuation as of December 31, 2016

As required, we will timely upload the required data to the State s online portal.

St. Paul Teachers Retirement Fund Association

Conduent Human Resource Services Retirement Consulting. Public Employees Retirement System of New Jersey

February 3, Experience Study Judges Retirement Fund

S T A T E P O L I C E R E T I R E M E N T B E N E F I T S T R U S T S T A T E O F R H O D E I S L A N D A C T U A R I A L V A L U A T I O N R E P O R

CITY OF FORT COLLINS GENERAL EMPLOYEES RETIREMENT PLAN ACTUARIAL VALUATION AS OF JANUARY 1, Prepared by:

Town of Longboat Key Consolidated Retirement System (Police Officers) Senate Bill 534 (Section , Florida Statutes) Compliance

Please find enclosed the annual disclosures that satisfy the October 1, 2016 financial reporting requirements made under Section

Please find enclosed the annual disclosures that satisfy the October 1, 2014 financial reporting requirements made under Section

Please find enclosed the annual disclosures that satisfy the October 1, 2017 financial reporting requirements made under Section

St. Paul Teachers Retirement Fund Association

Transcription:

DALLAS AREA RAPID TRANSIT (DART) EMPLOYEES DEFINED BENEFIT RETIREMENT PLAN ACTUARIAL VALUATION REPORT AS OF OCTOBER 1, 2016 CONTRIBUTIONS APPLICABLE TO THE PLAN/FISCAL YEAR ENDING SEPTEMBER 30, 2017

February 24, 2017 Retirement Committee Dallas Area Rapid Transit 1401 Pacific Avenue Dallas, TX 75201 Re: DART Employees Defined Benefit Retirement Plan Dear Committee Members: We are pleased to present to the Committee this report of the annual actuarial valuation of the DART Employees Defined Benefit Retirement Plan. The 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. Please note that this valuation may not be applicable for any other purposes. The valuation has been conducted in accordance with generally accepted actuarial principles and practices, including the applicable Actuarial Standards of Practice as issued by the Actuarial Standards Committee, and reflects the financing objectives of the Employer, as well as applicable federal laws and regulations. In our opinion, the assumptions used in this valuation, as adopted by the Retirement Committee, 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 valuation, we have relied on personnel, plan design, and asset information supplied by the DART faculty, 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. 13420 Parker Commons Blvd., Suite 104 Fort Myers, FL 33912 (239) 433-5500 Fax (239) 481-0634 www.foster-foster.com

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 DART, nor does anyone at Foster & Foster, Inc. act as a member of the Retirement Committee of the DART Employees Defined Benefit Retirement Plan. 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 239-433-5500. Respectfully submitted, Foster & Foster, Inc. By: Bradley R. Heinrichs, FSA, EA, MAAA Enrolled Actuary #14-6901 BRH/lke Enclosures

TABLE OF CONTENTS Section Title Page I Introduction a. Summary of Report 5 b. Changes Since Prior Valuation 7 c. Comparative Summary of 8 Principal Valuation Results II Valuation Information a. Reconciliation of Unfunded 11 Actuarial Accrued Liabilities b. Maintenance Schedule of Minimum 12 Contribution Amortization Bases c. Detailed Actuarial (Gain)/Loss Analysis 13 d. Actuarial Assumptions and 14 Methods e. Valuation Notes 16 III Trust Fund 17 IV Member Statistics a. Statistical Data 21 b. Member Reconciliation 22 V Summary of Plan Provisions 23 VI Governmental Accounting Standards 25 Board Disclosure Information Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 4

SUMMARY OF REPORT The annual actuarial valuation of the DART Employees Defined Benefit Retirement Plan, performed as of October 1, 2016, has been completed, and the results are presented in this Report. The contribution amounts developed in this valuation are applicable to the plan/fiscal year ended September 30, 2017. The contribution requirements, compared with amounts developed in the October 1, 2015 actuarial valuation report, are as follows: Valuation Date Applicable Plan/Fiscal Yr. End 10/1/2016 9/30/2017 10/1/2015 9/30/2016 Minimum Required Contribution ¹ (Payable on September 30) $7,754,873 $9,217,479 ¹ Reflects minimum required contribution payable at end of plan year. As can be seen, the Minimum Required Contribution has decreased by approximately $1.46 million since the previous valuation. There are three main sources that contributed to this decrease in the actuarial required contribution. The first source was due to an amortization charge base which was fully paid off in conjunction with the previous valuation. Additionally, there was net favorable actuarial experience during the year, on the basis of the actuarial assumptions. The primary components of favorable experience included an 8.10% investment return (Actuarial Asset Basis) which exceeded the 7.00% assumption, favorable retirement experience and a decrease in the Consumer Price Index which resulted in no cost of living adjustments being granted to retirees. These gains were partially offset by the effect of unfavorable inactive mortality. Finally, as the result of an actuarial experience study dated August 19, 2016, the Retirement Committee approved a number of changes to the actuarial assumption and methods, which contributed to a decrease in the actuarial required contribution. The specific changes are outlined on page 7 and the impact of these changes are displayed in the comparative summary section of this report. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 5

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 to discuss the Report and answer any pending questions concerning its contents. Respectfully submitted, FOSTER & FOSTER, INC. By: Drew D. Ballard, EA, MAAA By: Bradley R. Heinrichs, FSA, EA, MAAA Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 6

CHANGES SINCE PRIOR VALUATION Plan Changes There have been no changes in benefits since the prior valuation. Actuarial Assumption/Method Changes In conjunction with an actuarial experience study dated August 19, 2016, the Retirement Committee approved a number of changes to the actuarial assumptions and methods, as outlined below: - The actuarial cost method was changed from the Projected Unit Credit to the Entry Age Normal actuarial cost method. - The outdated funding method of developing the minimum required contribution as if the plan were subject to Section 412 of the Internal Revenue Code of 1986 was removed. Beginning with this valuation, the minimum required contribution will be developed to be consistent with the methodology utilized for other public pension plans. - The assumed rate of investment return was lowered from 7.00% to 6.75% per year, net of all expenses. - The salary increase assumption was lowered from 3.25% to 3.00% per year until the assumed retirement age. - The assumed rates of mortality were amended to remove incorporating fully generational mortality improvements and implement projecting mortality improvements to the valuation date. - The assumed rates of retirement were amended at certain ages. - The assumed rates of termination were amended at certain ages and to eliminate varying rates by gender. - The assumed rates of disablement were reduced in half. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 7

COMPARATIVE SUMMARY OF PRINCIPAL VALUATION RESULTS A. Participant Data New Asmp/Mthd Old Asmp/Mthd 10/1/2016 10/1/2016 10/1/2015 Number Included Actives 288 288 298 Service Retirees 507 507 509 Beneficiaries 205 205 210 Disability Retirees 35 35 36 Terminated Vested 155 155 163 Total 1,190 1,190 1,216 Total Annual Payroll $18,914,468 $18,914,468 $18,937,919 Payroll Under Assumed Ret. Age 18,536,367 18,536,367 18,566,864 Annual Rate of Payments to: Service Retirees 8,495,500 8,495,500 8,529,396 Beneficiaries 2,069,151 2,069,151 2,092,791 Disability Retirees 443,208 443,208 452,532 Terminated Vested 1,319,720 1,319,720 1,405,337 B. Assets Actuarial Value 168,727,902 168,727,902 157,995,381 Market Value 168,333,813 168,333,813 154,468,247 C. Liabilities Present Value of Benefits Actives Retirement Benefits 97,635,453 95,020,130 91,706,376 Disability Benefits 1,207,004 2,644,306 2,744,569 Death Benefits 1,788,709 1,885,766 1,925,790 Vested Benefits 780,246 488,030 716,623 Service Retirees 90,033,549 89,937,193 90,884,094 Beneficiaries 18,350,028 18,232,214 18,062,504 Disability Retirees 4,205,028 4,147,433 4,292,373 Terminated Vested 13,683,943 13,726,908 13,940,173 Total 227,683,960 226,081,980 224,272,502 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 8

New Asmp/Mthd Old Asmp/Mthd C. Liabilities - (Continued) 10/1/2016 10/1/2016 10/1/2015 Present Value of Future Salaries 98,433,418 107,555,168 114,690,553 Normal Cost (Retirement) 1,110,387 2,122,503 2,101,328 Normal Cost (Disability) 36,799 60,021 64,210 Normal Cost (Death) 59,069 11,481 10,303 Normal Cost (Vesting) 165,716 8,430 13,826 Total Normal Cost 1,371,971 2,202,435 2,189,667 Present Value of Future Normal Costs 7,221,558 13,170,690 14,026,047 Accrued Liability (Retirement) 91,836,636 82,238,534 78,119,620 Accrued Liability (Disability) 1,011,037 2,362,292 2,425,546 Accrued Liability (Death) 1,469,566 1,793,417 1,832,751 Accrued Liability (Vesting) (127,385) 473,299 689,394 Accrued Liability (Inactives) 126,272,548 126,043,748 127,179,144 Total Actuarial Accrued Liability 220,462,402 212,911,290 210,246,455 Unfunded Actuarial Accrued Liability (UAAL) 51,734,500 44,183,388 52,251,074 Funded Ratio (AVA / AL) 76.5% 79.2% 75.1% D. Actuarial Present Value of Accrued Benefits Accrued Benefits Inactives 126,272,548 126,043,748 127,179,144 Actives 79,219,974 75,013,678 70,714,110 Total 205,492,522 201,057,426 197,893,254 Funded Ratio (MVA / PVAB) 81.9% 83.7% 78.1% Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 9

New Asmp/Mthd Old Asmp/Mthd Valuation Date 10/1/2016 10/1/2016 10/1/2015 Applicable to Fiscal Year Ending 9/30/2017 9/30/2017 9/30/2016 E. Development of Actuarial Required Contribution (1) Total Normal Cost $1,371,971 $2,202,435 $2,189,667 (2) Expected Employee Contributions 3,346 3,346 3,242 (3) Net Amortization Requirement 5,895,893 5,400,871 6,428,041 (4) Interest at Funding Rate to End of Year 490,355 531,997 603,013 (5) Minimum Required Contribution (End of Year) (1)-(2)+(3)+(4) $7,754,873 $8,131,957 $9,217,479 % of Covered Payroll 41.8% 43.9% 49.6% ------------------------------------------------------------------------------------------------------------------------------------------- (6) Minimum Required Contribution a. If paid on September 30 $7,754,873 $8,131,957 $9,217,479 b. If paid on April 1 $7,509,695 $7,865,959 $8,915,972 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 10

RECONCILIATION OF UNFUNDED ACTUARIAL ACCRUED LIABILITIES (1) Unfunded Actuarial Accrued Liability as of October 1, 2015 $52,251,074 (2) Employer Normal Cost developed as of October 1, 2015 2,186,425 (3) Expected interest on (1) and (2) 3,810,625 (4) Employer contributions to the System during the year ended September 30, 2016 9,217,479 (5) Expected interest on (5) 349,055 (6) Expected Unfunded Actuarial Accrued Liability as of September 30, 2016 (1)+(2)+(3)-(4)-(5) 48,681,590 (7) Change to UAAL due to Assumption/Method Changes 7,551,112 (8) Change to UAAL due to Actuarial (Gain)/Loss (4,498,202) (9) Unfunded Accrued Liability as of October 1, 2016 51,734,500 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 11

MAINTENANCE SCHEDULE OF MINIMUM CONTRIBUTION AMORTIZATION BASES Charge Bases Type of Date Years 10/1/2016 Amortization Base Established Remaining Amount Amount Assum Change 10/1/2001 15 $10,688,242 $1,082,013 Actuarial Loss 10/1/2002 1 112,791 112,791 Actuarial Loss 10/1/2003 2 727,395 375,572 Actuarial Loss 10/1/2004 3 312,283 110,963 Actuarial Loss 10/1/2005 4 1,461,646 401,954 Assum Change 10/1/2005 19 332,657 29,588 Actuarial Loss 10/1/2008 7 1,817,405 313,154 Actuarial Loss 10/1/2009 8 7,225,944 1,122,637 Actuarial Loss 10/1/2010 9 391,688 55,720 Actuarial Loss 10/1/2011 10 5,555,746 732,456 VRIP Amendment 10/1/2011 25 1,767,438 138,890 Assum Change 10/1/2011 25 14,321,284 1,125,404 Actuarial Loss 10/1/2012 11 9,252,345 1,141,494 Actuarial Loss 10/1/2013 12 231,265 26,913 Method Change 10/1/2015 29 2,901,112 215,924 Assum/Method Change 10/1/2016 30 7,551,112 555,791 Total Charge Bases $64,650,353 $7,541,264 Credit Bases Type of Date Years 10/1/2016 Amortization Base Established Remaining Amount Amount Actuarial Gain 10/1/2006 5 ($1,028,610) ($233,435) Actuarial Gain 10/1/2007 6 (2,288,396) (446,273) Assum Change 10/1/2012 26 (1,605,874) (124,286) Actuarial Gain 10/1/2014 13 (3,460,064) (382,344) Actuarial Gain 10/1/2015 14 (34,707) (3,662) Actuarial Gain 10/1/2016 15 (4,498,202) (455,371) Total Credit Bases ($12,915,853) ($1,645,371) Net Charge $51,734,500 $5,895,893 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 12

DETAILED ACTUARIAL (GAIN)/LOSS ANALYSIS (1) Unfunded Actuarial Accrued Liability (UAAL) as of October 1, 2015 $52,251,074 (2) Expected UAAL as of October 1, 2016 48,681,590 (3) Summary of Actuarial (Gain)/Loss, by component: Investment Return (Actuarial Asset Basis) (1,725,431) Salary Increases (179,926) Active Decrements (1,028,862) Inactive Mortality 661,170 CPI Increase (1,953,367) Other (271,786) Increase in UAAL due to (Gain)/Loss (4,498,202) Assumption/Method Changes 7,551,112 (4) Actual UAAL as of October 1, 2016 $51,734,500 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 13

ACTUARIAL ASSUMPTIONS AND METHODS Mortality Rate Healthy Lives: RP-2000 Combined Healthy Table (sex distinct) with rates increased by 8.59% and with mortality improvement projections to the valuation date (previously fully generational) using Scale AA. Disabled Lives: RP-2000 Disabled Mortality Table (sex distinct). The assumed rates of mortality are reasonable as they sufficiently accommodate expected future mortality improvements. The rates were approved in conjunction with an actuarial experience study performed in 2016. Interest Rate Retirement Age 6.75% (previously 7.00%) per year compounded annually, net of all expenses. This is supported by the target asset allocation of the trust and the expected long-term return by asset class. Age Current Rate Previous Rate 55 7.5% 10.0% 56 5.0 5.0 57 5.0 5.0 58 10.0 5.0 59 10.0 5.0 60 10.0 5.0 61 10.0 5.0 62 25.0 20.0 63 25.0 10.0 64 25.0 10.0 65 25.0 50.0 66 25.0 20.0 67 25.0 40.0 68 25.0 20.0 69 25.0 20.0 70 100.0 100.0 The assumed rates of retirement were approved in conjunction with an actuarial experience study performed in 2016. Salary Increases Payroll Growth 3.00% (previously 3.25%) per year until the assumed retirement age. The assumed rate of salary increase was approved in conjunction with an actuarial experience study performed in 2016. None. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 14

Inflation Valuation Compensation 2.50% per year. This is reasonable based on long-term historical increases. Future compensation utilized for valuation purposes is developed as the sum of: 1) Base pay (projected with salary increases) 2) Bonus pay (projected with salary increases) 3) Service-Incentive pay (projected assuming payment of $6 per month of service (maximum of $150 per month) Termination Rate 1.50% per year prior to age 54, and 1.00% per year on and after attainment of age 54. Previously, members were assumed to terminate employment at varying rates based on age and gender. These rates were approved in conjunction with an actuarial experience study performed in 2016. Disability Rate Members are assumed to become disabled prior to retirement at varying rates based on age. Sample rates are as follows: Age Current Rate Previous Rate 45 0.06% 0.12% 50 0.12 0.24 55 0.21 0.42 60 0.30 0.60 These rates were approved in conjunction with an actuarial experience study performed in 2016. Marital Status Actuarial Cost Method Actuarial Asset Method 85% of male participants and 65% of female participants are assumed to be married. Additionally, male spouses are assumed to be three years older than female spouses. Entry Age Normal (previously Projected Unit Credit) Actuarial Cost Method. All assets are valued at market value with an adjustment made to uniformly spread actuarial investment gains and losses (as measured by actual market value investment return against expected market value investment return) over a fiveyear period. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 15

VALUATION NOTES Total Annual Payroll is the annual rate of valuation compensation as of the valuation date of all covered Members. Payroll Under Assumed Retirement Age is the annual rate of valuation compensation for all Members who are not subject to a 100% probability of retirement as of the valuation date. 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 determined for each participant as the present value of future benefits, determined as of the member s entry age, amortized as a level percentage of compensation over the anticipated number of years of participation, determined as of the entry age. Individual Entry Age Normal Actuarial Cost Method (Level Percent of Compensation) 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. Unfunded Actuarial Accrued Liability (UAAL) is the difference between the actuarial accrued liability (described above) and the actuarial value of assets. Under the Entry Age Normal Actuarial Cost Method, an actuarial gain or loss, based on actual versus expected UAAL, is determined in conjunction with each valuation of the plan. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 16

STATEMENT OF FIDUCIARY NET POSITION SEPTEMBER 30, 2016 ASSETS MARKET VALUE Total Cash and Equivalents 3,308,930 Receivables: Other 3,796 From Broker for Investments Sold 59,868 Total Receivable 63,664 Investments: Fixed Income 66,017,071 Equity 82,576,854 Real Estate 16,896,562 Total Investments 165,490,487 Total Assets 168,863,081 LIABILITIES Payables: Accounts Payable, Expenses 157,823 To Broker for Investments Purchased 371,445 Total Liabilities 529,268 NET POSITION RESTRICTED FOR PENSIONS 168,333,813 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 17

STATEMENT OF CHANGES IN FIDUCIARY NET POSITION FOR THE YEAR ENDED SEPTEMBER 30, 2016 Market Value Basis ADDITIONS Contributions: Member 2,000 Employer 9,217,479 Total Contributions 9,219,479 Investment Income: Net Increase in Fair Value of Investments 13,515,797 Interest & Dividends 3,388,977 Less Investment Expense¹ (837,719) Net Investment Income 16,067,055 Total Additions 25,286,534 DEDUCTIONS Distributions to Members: Benefit Payments 11,202,655 Total Distributions 11,202,655 Administrative Expense 218,313 Total Deductions 11,420,968 Net Increase in Net Position 13,865,566 NET POSITION RESTRICTED FOR PENSIONS Beginning of the Year 154,468,247 End of the Year 168,333,813 ¹Investment related expenses include investment advisory, custodial and performance monitoring fees. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 18

ACTUARIAL ASSET VALUATION September 30, 2016 Actuarial Assets for funding purposes are developed by recognizing the total actuarial investment gain or loss for each Plan Year over a five year period. In the first year, 20% of the gain or loss is recognized. In the second year 40%, in the third year 60%, in the fourth year 80%, and in the fifth year 100% of the gain or loss is recognized. The actuarial investment gain or loss is defined as the actual return on investments minus the actuarial assumed investment return. Actuarial Assets shall not be less than 80% nor greater than 120% of Market Value of Assets. Gains/(Losses) Not Yet Recognized Plan Year Amounts Not Yet Recognized by Valuation Year Ending Gain/Loss 2016 2017 2018 2019 2020 09/30/2012 8,139,300 0 0 0 0 0 09/30/2013 5,041,554 1,008,311 0 0 0 0 09/30/2014 2,159,773 863,909 431,955 0 0 0 09/30/2015 (10,584,350) (6,350,610) (4,233,740) (2,116,870) 0 0 09/30/2016 5,105,376 4,084,301 3,063,226 2,042,150 1,021,075 0 Total (394,089) (738,559) (74,720) 1,021,075 0 Development of Investment Gain/(Loss) Market Value of Assets, 09/30/2015 154,468,247 Contributions Less Benefit Payments (1,983,176) Expected Investment Earnings* 10,743,366 Actual Net Investment Earnings 15,848,742 2016 Actuarial Investment Gain/(Loss) 5,105,376 *Expected Investment Earnings = 0.07 * [154,468,247 + 0.5 * (1,983,176)] Development of Actuarial Value of Assets (1) Market Value of Assets, 09/30/2016 168,333,813 (2) Gains/(Losses) Not Yet Recognized (394,089) (3) Actuarial Value of Assets, 09/30/2016, (1) - (2) 168,727,902 (A) 09/30/2015 Actuarial Assets: 157,995,381 (I) Net Investment Income: 1. Interest and Dividends 3,388,977 2. Change in Actuarial Value 10,382,752 3. Investment & Administrative Expenses (1,056,032) Total 12,715,697 (B) 09/30/2016 Actuarial Assets: 168,727,902 Actuarial Asset Rate of Return = 2I/(A+B-I): 8.10% Market Value of Assets Rate of Return: 10.33% Actuarial Gain/(Loss) due to Investment Return (Actuarial Asset Basis) 1,725,431 10/01/2016 Limited Actuarial Assets: 168,727,902 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 19

CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS SEPTEMBER 30, 2016 Actuarial Asset Basis REVENUES Contributions: Member 2,000 Employer 9,217,479 Total Contributions 9,219,479 Earnings from Investments: Interest & Dividends 3,388,977 Change in Actuarial Value 10,382,752 Total Earnings and Investment Gains 13,771,729 EXPENDITURES Distributions to Members: Benefit Payments 11,202,655 Total Distributions 11,202,655 Expenses: Investment related¹ 837,719 Administrative 218,313 Total Expenses 1,056,032 Change in Net Assets for the Year 10,732,521 Net Assets Beginning of the Year 157,995,381 Net Assets End of the Year² 168,727,902 ¹Investment related expenses include investment advisory, custodial and performance monitoring fees. ²Net Assets may be limited for actuarial consideration. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 20

STATISTICAL DATA 10/1/2013 10/1/2014 10/1/2015 10/1/2016 Actives Number N/A 311 298 288 Average Current Age N/A 56.8 57.6 58.4 Average Age at Employment N/A 25.5 25.3 25.1 Average Past Service N/A 31.3 32.3 33.3 Average Annual Salary N/A $61,508 $63,550 $65,675 Service Retirees Number N/A 504 509 507 Average Current Age N/A 71.2 71.7 71.9 Average Annual Benefit N/A $16,459 $16,757 $16,756 Beneficiaries Number N/A 209 210 205 Average Current Age N/A 74.5 74.4 73.9 Average Annual Benefit N/A $9,825 $9,966 $10,093 Disability Retirees Number N/A 37 36 35 Average Current Age N/A 66.5 67.5 67.9 Average Annual Benefit N/A $12,330 $12,570 $12,663 Terminated Vested Number N/A 172 163 155 Average Current Age N/A 55.0 55.8 56.6 Average Annual Benefit N/A $8,840 $8,622 $8,514 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 21

VALUATION PARTICIPANT RECONCILIATION 1. Active lives a. Number in prior valuation 10/1/2015 298 b. Terminations i. Vested (partial or full) with deferred benefits 0 ii. Non-vested or full lump sum distribution received 0 c. Deaths i. Beneficiary receiving benefits (1) ii. No future benefits payable 0 d. Disabled 0 e. Retired (10) f. Continuing participants 287 g. Rehires 1 h. Total active life participants in valuation 288 2. 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 509 210 36 163 918 Retired 17 0 0 (7) 10 Vested Deferred 0 0 0 0 0 Death, With Survivor (9) 10 0 0 1 Death, No Survivor (10) (18) (1) 0 (29) Disabled 0 0 0 0 0 QDRO 0 3 0 0 3 Rehires 0 0 0 (1) (1) Expired Annuities 0 0 0 0 0 Data Corrections 0 0 0 0 0 b. Number current valuation 507 205 35 155 902 Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 22

SUMMARY OF PLAN PROVISIONS Eligibility Credited Service Compensation Final Average Compensation Member Contributions Participants who on September 30, 1995 were covered under one of the Former Plans (DTS Employees Retirement Plan, DTS Retirement Plan A, DTS Retirement Plan B). The current plan is closed to future new entrants. All service as a Participant until the termination of employment. Actual or equivalent hourly base pay rate in effect on October 1 st of any year multiplied by 2,080 plus the Service-Incentive Pay (SIP) and Operator s Performance Bonus paid in that year. Average Compensation for the 3 best consecutive calendar years immediately preceding retirement or termination. Those electing to contribute under the Prior Plan contribute 3.0% of base pay. Normal Retirement Date Attainment of Age 60. Benefit Non-Contributory Members: 2.0% of Final Average Compensation per year of service through October 1, 1983 plus 1.5% of Final Average Compensation per year of service thereafter. Contributory Members: 2.0% of Final Average Compensation per year of service. Form of Benefit Actuarially equivalent 50% Joint & Contingent Survivor Annuity (married) or Life Annuity (single). Options available. Early Retirement Date Benefit Age 55 and 10 years of Credited Service. Accrued benefit, reduced 5.0% per year that the benefit commencement date precedes Age 60. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 23

Vesting All members are currently 100% vested in their accrued benefit. If a member terminates employment prior to retirement eligibility, the member will receive their accrued benefit payable at Early (reduced) or Normal Retirement Age. Disability Eligibility Benefit Service Incurred Non-Service Incurred Covered from Date of Employment. 10 years of Credited Service. Accrued Benefit. Death Benefits Pre-Retirement Eligibility Benefit Post-Retirement COLA 10 years of Credited Service. Accrued Benefit (using service assuming member continued employment to age 60) multiplied by 46.0% Benefits payable in accordance with option selected at retirement. Equal to the percentage increase (up or down) in the average consumer price index as of September 30, not in excess of 5% in any one year, with such excess held in reserve. The annual adjustment is payable on January 1 st of each year and is based on the original annuity at commencement. In no event shall any adjustment downward result in a benefit less than that to which the member was originally entitled. Dallas Area Rapid Transit Employees' Defined Benefit Retirement Plan FOSTER & FOSTER 24