Lessons Learned From The Pension Crises

Similar documents
NCPERS Pension Funding Forum

San Diego City Employees Retirement System. City of San Diego. Actuarial Valuation as of June 30, Produced by Cheiron

Actuarial Concepts 101. Presented By: Jason L. Franken, FSA, EA, MAAA

Pension Workshop January 24 th 2012

San Diego City Employees Retirement System. Actuarial Valuation as of June 30, 2013 for the San Diego Unified Port District. Produced by Cheiron

Measuring Risk in Public Pension Plans

Options to Address Unfunded Pension Liability. Presentation to City Council August 13, 2010 Karen Montgomery, Assistant City Manager

State Universities Retirement System of Illinois. Actuarial Valuation Report as of June 30, 2018

City of San José Federated City Employees Retirement System

Tulare County Employees Retirement Association

State Teachers Retirement System of Ohio

How Did State & Local Pension Plans Become Underfunded?

City of Brockton Contributory Retirement System

U.S. Public Pension Plan Contribution Analysis

November 6, Board of Trustees State Universities Retirement System of Illinois 1901 Fox Drive Champaign, Illinois 61820

CITY OF TEMPLE TERRACE POLICE OFFICERS' RETIREMENT SYSTEM SECTION , FLORIDA STATUTES COMPLIANCE

Getting a grip on GASB and pension funding

The City of Omaha Police & Fire Retirement System

Government Employees' Retirement System of the Virgin Islands

San Joaquin County Employees Retirement Association

AMORTIZATION ISSUES: A MAJOR SOURCE OF UNDERFUNDING

Tacoma Employees Retirement System

Massachusetts Water Resources Authority Employees Retirement System

San Joaquin County Employees Retirement Association

State Board of Administration

Employes Retirement System of the City of Milwaukee

CITY OF HAINES CITY GENERAL EMPLOYEES' PENSION PLAN SECTION , FLORIDA STATUTES COMPLIANCE

PAPERS NEW TRUSTEE WORKSHOP

Status Update. Donna M. Mueller, CEO IOWA PUBLIC EMPLOYEES RETIREMENT SYSTEM

Minnesota Legislative Commission on Pensions and Retirement

Options to Address Unfunded Pension Liability

CITY OF WINTER GARDEN PENSION PLAN FOR FIREFIGHTERS AND POLICE OFFICERS SECTION , FLORIDA STATUTES COMPLIANCE

October 8, Board of Trustees State Universities Retirement System of Illinois 1901 Fox Drive Champaign, Illinois 61820

Kevin Woodrich, FSA, FCA, EA, MAAA Cheiron R. Evan Inglis, FSA, CFA Nuveen NCPERS 2018 Annual Conference & Exhibition May New York, NY

CITY OF PARK RIDGE SLEP GASB STATEMENT NO. 68 EMPLOYER REPORTING ACCOUNTING SCHEDULES DECEMBER 31, 2014

There may also be changes specific to your plan such as contract amendments and funding changes.

Developing a Pension Funding Policy for State and Local Governments

There may also be changes specific to your plan such as contract amendments and funding changes.

State of Wyoming Retirement System Actuarial Valuation Report for the Year Beginning January 1, 2018

Actuarial. Actuarial. Actuarial. Actuarial. Actuarial. Actuarial. Actuarial

Benefit Provisions and Valuation Data. 1-3 Summary of Benefit Provisions 4-6 Retired Life Data 7-9 Active Member Data Asset Information

There may also be changes specific to your plan such as contract amendments and funding changes.

There may also be changes specific to your plan such as contract amendments and funding changes.

CITY OF CAPE CORAL MUNICIPAL FIREFIGHTERS' RETIREMENT PLAN SECTION , FLORIDA STATUTES COMPLIANCE

There may also be changes specific to your plan such as contract amendments and funding changes.

Santa Barbara County Employees Retirement System. Actuarial Valuation as of June 30, Produced by Cheiron

Pension Plan for Bargaining Unit Employees of TriMet

There may also be changes specific to your plan such as contract amendments and funding changes.

STATE OF IOWA PEACE OFFICERS RETIREMENT, ACCIDENT AND DISABILITY SYSTEM

MEMORANDUM CITY COUNCIL. SUBJECT: SEE BELOW DATE: April 5, City Administrator Approval /s/ Scott P. Johnson 4/5/13 INFORMATION

ACTUARIAL VALUATION REPOR

Pension Plan of Town of West Warwick Management Summary of 7/1/2013 Actuarial Valuation

L A B O R E R S A N D R E T I R E M E N T B O A R D E M P L O Y E E S A N N U I T Y A N D B E N E F I T F U N D O F C H I C A G O ACTUARIAL VALUATION

District's proportion of the FRS net pension liability % %

Arizona PSPRS Pension Task Force Actuary 101

Table of Contents. Basic Financial Objective and Operation of the Retirement System A-1 Financial Objective A-3 Financing Diagram

TriMet Defined Benefit Retirement Plan for Management and Staff Employees

Measuring Risk in Pension Plans Stress Testing

Discussion of Valuation Results

Maine Public Employees Retirement System State Employee and Teacher Retirement Program. Actuarial Valuation Report as of June 30, 2017

M U N I C I P A L E M P L O Y E E S A N N U I T Y A N D B E N E F I T F U N D O F C H I C A G O ACTUARIAL VALUATION R E P O R T F O R T H E Y E A R

Actuarial Section. Actuarial Section THE BOTTOM LINE. The average MSEP retirement benefit is $15,609 per year.

MISCELLANEOUS PLAN OF THE CITY OF ANAHEIM (CalPERS ID: ) Annual Valuation Report as of June 30, 2012

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

M A R Y L A N D S T A T E R E T I R E M E N T A N D P E N S I O N S Y S T E M

Housing Trust Fund Corporation GASB 45 Valuation for the fiscal year ending March 31, 2011

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

CONTENTS VALUATION RESULTS AND COMMENTS

ALSIP ELEMENTARY SD 126 REGULAR

Liabilities, Investment Return and Asset Smoothing

OHIO PUBLIC EMPLOYEES RETIREMENT SYSTEM

Understanding Your Actuarial 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

Florida Retirement System

REQUIRED SUPPLEMENTARY INFORMATION

Arbor Park SD 145 Regular. GASB Statement No. 68 Employer Reporting Accounting Schedules December 31, 2017

DISCUSSION ITEM EXECUTIVE SUMMARY

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

Intensive Actuarial Review:

Monroe County Employees Retirement System

ACTUARIAL VALUATION REPORT

Maine Public Employees Retirement System Judicial Retirement Program. Actuarial Valuation Report as of June 30, 2017

Subject: Actuarial Valuation Report for the Year Ending December 31, 2016

Review of October 1, 2017 Actuarial Valuation Results

Fire and Police Pension Fund, San Antonio

Marin County Employees Retirement Association

Conduent Human Resource Services. City of Milwaukee Policemen s Annuity and Benefit Fund Actuarial Valuation Report

In addressing some possible viable options and recommendations, the Pension Subcommittee has prepared a presentation enumerates a number of basic fina

City of Milwaukee Policemen s Annuity and Benefit Fund

CITY OF CONCORD JUNE 30, 2015 REQUIRED SUPPLEMENTARY INFORMATION

PERS Overview Senate Committee on Workforce

Wayne County Airport Authority Division of the Wayne County Employees Retirement System Annual Actuarial Valuation Report September 30, 2017

Metropolitan Transit Authority Union Pension Plan

MISCELLANEOUS PLAN OF THE CITY OF ESCONDIDO (CalPERS ID: ) Annual Valuation Report as of June 30, 2012

Arapahoe County Retirement Plan

Employees Retirement System of the City of Baltimore

CITY OF FREEPORT ACCOUNTING FOR POST-EMPLOYMENT BENEFIT PLANS UNDER GASB #45 FOR FISCAL YEAR ENDING APRIL 30, 2017

Report on a Possible New Plan Design for the Shelby County Retirement System

Pension Plan Funding

More of the same Are you ready for GASB 74 & 75?

Transcription:

Lessons Learned From The Pension Crises February 2, 2012 Gene Kalwarski FSA, MAAA, EA

Topics Defined Benefit Pension Plan Crisis What Lessons Have We Learned? What Can Be Done? 1

Defined Benefit Pension Plan Crisis The coming private pension plan crisis: the unavoidable... Required Reading on Multi-Employer Pension Plan Crisis The Truth... Corporate Pension Plan Shortfall Crisis Brewing - How to Play It Massive Pension Fund Crisis in the US America's Coming Pension Crisis (55, pension plan, move, social... U.S. Pension Crisis: the $3 Trillion Crisis Issue: Is There a US Pension Crisis? Solving the Global Pension Crisis The Economist on the U.S. Pension Crisis The US Pension Crisis is here now Massive Taxpayer Backlash Over Pension Crisis is Coming 2

S&P 500 12 Month Rolling Returns 65% 45% 25% 5% -15% -35% -55% 1926 1932 1938 1944 1950 1956 1962 1968 1974 1980 1986 1992 1998 2004 2010 3

Extraordinary Market Environment Fiscal Yr S&P 500 Fiscal Yr S&P 500 Fiscal Yr S&P 500 Ending Return Ending Return Ending Return 6/30/1932-67.6% 6/30/2001-14.8% 6/30/1942-9.3% 6/30/2009-26.4% 6/30/1974-14.5% 6/30/1988-6.9% 6/30/1931-23.4% 6/30/1947-13.3% 6/30/1934-6.1% 6/30/1930-22.9% 6/30/2008-13.1% 6/30/1984-4.6% 6/30/1970-22.8% 6/30/1962-12.7% 6/30/1940-2.7% 6/30/1938-20.0% 6/30/1982-11.4% 6/30/1939-1.9% 6/30/2002-18.0% 6/30/1949-9.5% 6/30/1958-0.6% Number of negative July fiscal years by decade 1930's 6 1970's 2 1940's 4 1980's 3 1950's 1 1990's 0 1960's 1 2000-2009 4 4

What Made This Downturn So Different? Highest level of assets ever Highest allocation to risky assets ever Highest level of retiree liability ever Most aggressive actuarial assumptions ever Highest benefit levels ever More competition for the pension contribution All the above combined to drastically leverage the impacts of the 2008 market downturn 5

6 What Lessons Have We Learned?

Lessons We Have Learned Measuring success through peer investment performance ranking is a recipe for disaster Baseline actuarial projections are never right Surplus spending on benefit enhancements and contribution holidays is not sound Increasing discount rates during the 1980s and 1990s increased the level of risk in DB Plans Negative cash flows can have a major impact on investment performance and contribution volatility The traditional investment/actuarial models are broken Too few DB Plans understood how much risk they absorbed 7

Measuring Success through Peer Investment Return Rankings is a Recipe for Disaster Each plan has a unique liability structure Each plan has a unique risk appetite Focusing on return ranking led many plans to seek riskier asset classes 8

9 Baseline (as Assumed) Actuarial Projections are Never Right July 1, Assets-MV AVA final FR UAL AL ER Contrib EE Contrib Benefits 2012 13,136,702,034 16,069,058,488 91.1% 1,574,335,838 17,643,394,326 325,280,404 179,911,728 920,640,139 2013 13,712,345,010 15,935,239,356 86.1% 2,565,586,433 18,500,825,789 451,202,673 187,108,197 969,781,249 2014 14,419,323,152 15,498,829,817 79.9% 3,892,697,283 19,391,527,100 550,365,763 194,592,525 1,029,497,891 2015 15,229,341,375 15,443,062,936 76.0% 4,864,749,198 20,307,812,134 690,973,503 202,376,226 1,089,074,888 2016 16,193,843,018 16,410,187,169 77.2% 4,842,363,090 21,252,550,259 805,002,794 210,471,275 1,141,896,308 2017 17,304,527,666 17,434,333,730 78.4% 4,801,396,672 22,235,730,402 823,454,095 218,890,126 1,210,574,307 2018 18,457,368,361 18,537,369,166 79.7% 4,707,305,290 23,244,674,456 844,726,336 227,645,731 1,285,038,282 2019 19,652,882,996 19,712,433,486 81.2% 4,563,773,924 24,276,207,410 852,750,865 236,751,560 1,363,027,779 2020 20,877,309,463 20,930,634,058 82.6% 4,398,653,912 25,329,287,970 866,794,567 246,221,622 1,444,773,495 2021 22,135,592,832 22,184,695,179 84.0% 4,217,894,199 26,402,589,377 873,537,092 256,070,487 1,528,810,855 2022 23,420,769,025 23,467,914,146 85.3% 4,028,324,270 27,496,238,416 887,218,359 266,313,307 1,616,231,737 2023 24,738,997,045 24,785,314,502 86.6% 3,823,961,330 28,609,275,831 856,210,666 276,965,839 1,704,240,005 2024 26,046,240,118 26,092,187,857 87.7% 3,651,421,677 29,743,609,534 866,179,926 288,044,473 1,794,422,175 2025 27,382,341,290 27,428,101,502 88.8% 3,471,587,548 30,899,689,050 830,660,736 299,566,252 1,885,071,284 2026 28,702,266,527 28,747,941,925 89.6% 3,331,870,918 32,079,812,844 840,405,946 311,548,902 1,975,656,589 2027 30,052,263,787 30,097,900,917 90.4% 3,189,151,435 33,287,052,351 863,653,489 324,010,858 2,066,111,136 2028 31,449,282,847 31,494,902,116 91.2% 3,029,930,098 34,524,832,215 875,868,622 336,971,292 2,154,169,143 2029 32,888,490,017 32,934,100,864 92.0% 2,865,141,062 35,799,241,927 891,479,252 350,450,144 2,239,642,819 2030 34,379,867,944 34,425,474,937 92.7% 2,691,612,308 37,117,087,246 909,329,762 364,468,149 2,320,262,687 2031 35,935,349,379 35,980,954,595 93.5% 2,507,153,934 38,488,108,529 802,545,717 379,046,875 2,397,213,115 2032 37,434,884,410 37,480,488,798 93.9% 2,441,136,234 39,921,625,033 807,059,965 394,208,750 2,471,027,583 2033 38,993,492,037 39,039,096,042 94.2% 2,388,084,014 41,427,180,056 823,636,913 409,977,100 2,539,207,146 2034 40,634,712,744 40,680,316,571 94.6% 2,337,391,691 43,017,708,262 842,350,761 426,376,184 2,602,108,597 2035 42,373,261,461 42,418,865,206 94.9% 2,287,971,286 44,706,836,492 862,236,434 443,431,232 2,657,385,348 2036 44,226,452,193 44,272,055,900 95.2% 2,239,690,091 46,511,745,991 883,229,143 461,168,481 2,704,132,239 2037 46,213,838,710 46,259,442,399 95.5% 2,192,511,737 48,451,954,137 905,355,833 479,615,220 2,741,428,099 2038 48,357,500,995 48,403,104,676 95.8% 2,146,410,031 50,549,514,707 928,654,124 498,799,829 2,771,246,336 2039 50,679,248,520 50,724,852,198 96.0% 2,101,360,306 52,826,212,504 953,164,242 518,751,822 2,793,204,478 2040 53,203,048,562 53,248,652,238 96.3% 2,057,338,553 55,305,990,791 978,928,262 539,501,895 2,807,279,440 2041 55,954,823,453 56,000,427,128 96.5% 2,014,321,313 58,014,748,441 1,005,990,100 561,081,971 2,811,578,134 2042 58,964,546,314 59,010,149,988 96.8% 1,972,285,666 60,982,435,655 1,034,395,569 583,525,250 2,805,966,177

Surplus Spending on Benefit Enhancements and Contribution Holidays is Not Sound Discount rate Actual return 10

11

Increasing Discount Rates During the 1990s Increased the Level of Risk in DB Plans (assumes asset mix changes with change in discount rate) 175% Plan's Funded Status in 2028 based on Discount Rate Selected 150% Funded Status 125% 100% 75% 4.50% 5.00% 5.50% 6.00% 6.50% 7.00% 7.50% 8.00% 50% 5% 25% 50% 75% 95% Percentiles 12

Without Negative Cash Flows, Market Volatility Can be Managed Starting Assets $ 1,000 Net Cash Flow 0.0% Net Cash Flow Growth 0.0% Market Cycle du New Cash Level Volatile ASSETS Year Flow Returns Returns level volatile 1 2 $ - $ - 8.0% 8.0% -2.0% -6.0% $1,080 $1,166 $980 $921 3 $ - 8.0% -9.0% $1,260 $838 4 $ - 8.0% 5.5% $1,360 $885 5 $ - 8.0% 8.0% $1,469 $955 6 $ - 8.0% 11.0% $1,587 $1,060 7 $ - 8.0% 15.0% $1,714 $1,219 8 $ - 8.0% 18.0% $1,851 $1,439 9 $ - 8.0% 21.0% $1,999 $1,741 10 $ - 8.0% 24.0% $2,159 $2,159 reported return= 8.0% 8.0% actual return = 8.0% 8.0% Asset Loss/(Gain) $0 % of Level Assets 100% $2,500 $2,000 $1,500 $1,000 $500 $0 Level Returns Volatile Returns 1 2 3 4 5 6 7 8 9 10 13

With Negative Cash Flows, Market Volatility Difficult to Manage Starting Assets $ 1,000 Net Cash Flow -6.0% Net Cash Flow Growth 10.0% Market Cycle du $1,200 $1,000 Level Returns Volatile Returns New Cash Level Volatile ASSETS Year Flow Returns Returns level volatile 1 2 $ (60.0) $ (66.0) 8.0% 8.0% -2.0% -6.0% $1,018 $1,030 $921 $801 3 $ (72.6) 8.0% -9.0% $1,037 $660 4 $ (79.9) 8.0% 5.5% $1,037 $614 5 $ (87.8) 8.0% 8.0% $1,029 $572 6 $ (96.6) 8.0% 11.0% $1,011 $533 7 $ (106.3) 8.0% 15.0% $982 $499 8 $ (116.9) 8.0% 18.0% $939 $462 9 $ (128.6) 8.0% 21.0% $880 $418 10 $ (141.5) 8.0% 24.0% $803 $361 reported return= 8.0% 8.0% actual return = 8.0% 4.2% Asset Loss/(Gain) $443 % of Level Assets 45% $800 $600 $400 $200 $0 1 2 3 4 5 6 7 8 9 10 14

With Negative Cash Flows, Up Down Markets Don t Fully Restore Starting Assets $ 1,000 Net Cash Flow -6.0% Net Cash Flow Growth 10.0% Market Cycle UD New Cash Level Volatile ASSETS Year Flow Returns Returns level volatile 1 $ (60.0) 8.0% 24.0% $1,018 $1,173 2 $ (66.0) 8.0% 21.0% $1,030 $1,347 3 $ (72.6) 8.0% 18.0% $1,037 $1,511 4 $ (79.9) 8.0% 15.0% $1,037 $1,651 5 $ (87.8) 8.0% 11.0% $1,029 $1,741 6 $ (96.6) 8.0% 8.0% $1,011 $1,779 7 $ (106.3) 8.0% 5.5% $982 $1,768 8 $ (116.9) 8.0% -9.0% $939 $1,498 9 $ (128.6) 8.0% -6.0% $880 $1,283 10 $ (141.5) 8.0% -2.0% $803 $1,117 reported return= 8.0% 8.0% actual return = 8.0% 10.0% Asset Loss/(Gain) ($314) % of Level Assets 139% $2,000 $1,800 $1,600 $1,400 $1,200 $1,000 $800 $600 $400 $200 $0 Level Returns Volatile Returns 1 2 3 4 5 6 7 8 9 10 15

Traditional Investment/Actuarial Models are Broken Investment Side Deficiencies Quarterly returns chasing Too much focus on peer comparisons It s contribution volatility that matters, not investment volatility Managers are hired and fired at the worst possible times Actuarial Side Deficiencies Actuarial Valuation Process is antiquated Actuarial Valuation Process focuses too much on a single measurement at a single point in time. Traditional baseline actuarial projections will almost always be wrong, and rarely focus on the range of potential outcomes Actuarial and Investment advice are not adequately connected 16

17 What Can Be Done?

What Can Be Done? Increase the transparency and awareness of risk Revamp the traditional investment and actuarial models of reporting and analysis 18

Focus on Better Risk Measures The single greatest risk to all defined benefit pension plans is the inability to pay benefits without having to increase contributions to unsustainable levels When a pension plan s contributions reach unsustainable levels, bad things happen to the plan sponsor and plan members 19

Better Risk Measure = Leverage Ratios Ratio of assets to payroll Ratio of liabilities to payroll Rationale: With all other things being equal, when Plan A has a leverage ratio twice as large as Plan B, then for the same unfavorable experience the impact on Plan A s contribution will be twice as large 20

Changes and Issues Maturity and Risk Plan Assets as a % of Payroll 10% Asset Loss as % of Payroll 700% 70% 600% 60% 500% 50% 400% 40% 300% 30% 200% 20% 100% 10% 0% 1980s 1990s 2000s 0% 1980s 1990s 2000s 21

Leverage Ratios Using Center Of Retirement Research (Boston College) Data Base Results 12 10 Multiple of Payroll 8 6 4 75th to 95th 50th to 75th 25th to 50th 5th to 25th 2 0 Percentile AAL MVA 5th 2.72 1.56 25th 4.39 2.58 50th 5.37 3.19 75th 6.79 3.99 95th 9.81 6.69 22 National data extracted from 2009 Public Plans Database, Center for Retirement Research, Boston College

Traditional Actuarial Model Annual Valuation performed much like those in the 1960s Performed usually 6-9 months after the fact Produces a single number based on where you have been No actuarial risk analysis Disconnect with monthly investment reporting and asset allocation 100% funding is the holy grail Valuation Date June 30, 2005 June 30, 2004* Number of active members Annual salaries Number of annuitants and beneficiaries Annual allowances 72,281 $ 2,703,430 37,402 $ 994,745 71,950 $ 2,641,533 35,803 $ 914,879 Assets: Market value $ 13,456,026 $ 12,858,540 Actuarial value $ 14,598,843 $ 14,255,131 Unfunded actuarial accrued liability $ 4,536,027 $ 3,362,495 Amortization period (years) 30 30 Univ. Non-Univ. Univ. Non-Univ Pension Plan: Normal Accrued liability 14.39% 9.43 17.84% 8.94 14.19% 8.18 18.02% 7.31 Total 23.82% 26.78% 22.37% 25.33% Member State (ARC) 7.625% 16.195 9.105% 17.675 7.625% 14.745 9.105% 16.225 Total 23.82% 26.78% 22.37% 25.33% Life Insurance Fund: State 0.17% 0.17% 0.17% 0.17% Medical Insurance Fund: Member State Match State Additional Total Total Contributions 0.75% 0.75 0.00 1.50% 25.49% 0.75% 0.75 0.00 1.50% 28.45% 0.75% 0.75 0.00 1.50% 24.04% Contribution rates for fiscal year ending: June 30, 2008 June 30, 2007 0.75% 0.75 0.00 1.50% 27.00% Member Statutory State Statutory Required Increase State Special 8.375% 11.625 1.32 4.17 9.855% 13.105 1.32 4.17 8.375% 11.625 0.11 3.93 9.855% 13.105 0.11 3.93 Total 25.49% 28.45% 24.04% 27.00% 23

Revamp the Traditional Model Analyze risk of not meeting goals Exceeding affordable contribution levels Avoiding extremely volatile contributions patterns 100% funding is an illusion Technology allows for continuous examination of Plan s financial prospects Can be based on today s assets Look forward and produce a variety of possible results Integrate investment policy with Board s funding goals (and track them!) 24

Actuarial Tools Can Stress Test Future Returns \ Baseline Amortization Period 30 pay fixed dollar N Asset sm/mthd 5 New Historical 1 = Fixed, 2=Layers, 3= Rolling 3 annual increase 0.0% Asset corridor 80% 120% 2010 36.2% 1935 Discount Rate 7.50% Mortality Tble Curr 2011 25.8% 2012-23.7% 2013 23.6% 2014 0.9% 2015-5.8% 2016-7.3% 2017 15.0% 2018 19.0% 2019 15.2% 2020 26.7% 2021-5.2% 2022 3.3% 2023 5.1% 2024 14.2% 2025 22.8% 2026 16.0% 2027 13.9% $35 $30 $25 $20 $15 $10 $5 $700 $600 $500 $400 $300 $200 $100 2028 0.3% Avg 9.7% $0 Actuarial Liability AVA MVA 84% 83% 86% 92% 90% 91% 91% 89% 81% 80% 81% 83% 88% 89% 90% 90% 91% 95% 100% 105% 107% $0 2009 2011 2013 2015 2017 2019 2021 2023 2025 2027 2029 $800 Employer Contributions GASB Minimum 25

Actuarial Tools Can Give You Probabilities of Success Starting Funding Ratio% 100% Equity 60% Discount Rate 7.50% return= 7.2% Benefits 0% Amortization Period 30 risk= 10.8% Contributions 0% Immunize InactiveLiability 0% 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% 150% 125% Contribution Rate 5% 25% 50% 75% 95% 2012 2014 2016 2018 2020 2022 2024 2026 2028 2030 2032 2034 2036 2038 2040 Funding Ratio 100% 75% 50% 25% 0% 26