Laserfiche WebLink
CONTRACT AMENDMENT COST ANALYSIS - VALUATION BASIS: NNE 30, 1999 <br />SAFETY PLAN FOR CITY OF SANTA ANA <br />EMPLOYER NUMBER 137 <br />Benefit Description: 21362.2,3% @ 50 Full Formula <br />year. For example, a plan amendment could cause a plan to move all the way from being super -funded to <br />being in an unfunded position. <br />The changes in your plan's accrued liability, unfunded accrued liability, and the funded ratio as of June <br />30, 1999 due to the plan amendment are shown in the table below. <br />While the tables above give the changes in the "cost" and funded status of the plan due to the amendment, <br />there remains the question of what will happen to the employer contribution rate because of the change in <br />plan provisions. <br />CaIPERS policy is to implement rate changes due to plan amendments immediately on the effective date <br />of the change in plan benefits. In general, the policy also provides that the change in unfunded liability <br />due to the plan amendment will be separately amortized over a period of 20 years from the effective date <br />of the amendment and all other components of the plan's unfunded liability/excess assets will continue to <br />be amortized separately. <br />However, special rules have to be applied to plans with a current employer contribution rate of zero. The <br />pre -amendment excess assets in these plans were sufficient to cover the employer's normal cost for one or <br />more years into the future. A plan amendment will use up some or all of the pre -amendment excess <br />assets. If there is still excess assets (i.e. if the plan is still ahead of schedule) after the plan amendment, <br />the remaining excess assets were spread over the greater of 5 years or the number of years for which the <br />excess assets would keep the employer rate equal to zero. If the amendment uses up all excess assets and <br />creates an unfunded liability (i.e. from being ahead of schedule to behind schedule), the post -amendment <br />unfunded liability was amortized over 20 years. <br />The table below shows the immediate short-term change in your plan's employer contribution rate due to <br />the plan amendment. <br />Rate <br />Component <br />Pre -Amendment <br />Change Due to <br />Post -Amendment <br />Pre -Amendment <br />Plan Amendment <br />Post Method Change <br />Normal Cost <br />13.067% <br />& Method Change <br />17.762% <br />Accrued Liability <br />$ 366,269,832 <br />$ 42,645,475 <br />$ 408,915,307 <br />Assets <br />472,514,555 <br />0 <br />472,514,555 <br />Unfunded Liability <br />Funded Ratio <br />$ 42,645,475 <br />$ (106,244,723) <br />129.0% <br />$ (63,599,248) <br />115.6% <br />While the tables above give the changes in the "cost" and funded status of the plan due to the amendment, <br />there remains the question of what will happen to the employer contribution rate because of the change in <br />plan provisions. <br />CaIPERS policy is to implement rate changes due to plan amendments immediately on the effective date <br />of the change in plan benefits. In general, the policy also provides that the change in unfunded liability <br />due to the plan amendment will be separately amortized over a period of 20 years from the effective date <br />of the amendment and all other components of the plan's unfunded liability/excess assets will continue to <br />be amortized separately. <br />However, special rules have to be applied to plans with a current employer contribution rate of zero. The <br />pre -amendment excess assets in these plans were sufficient to cover the employer's normal cost for one or <br />more years into the future. A plan amendment will use up some or all of the pre -amendment excess <br />assets. If there is still excess assets (i.e. if the plan is still ahead of schedule) after the plan amendment, <br />the remaining excess assets were spread over the greater of 5 years or the number of years for which the <br />excess assets would keep the employer rate equal to zero. If the amendment uses up all excess assets and <br />creates an unfunded liability (i.e. from being ahead of schedule to behind schedule), the post -amendment <br />unfunded liability was amortized over 20 years. <br />The table below shows the immediate short-term change in your plan's employer contribution rate due to <br />the plan amendment. <br />Rate <br />Component <br />Pre -Amendment <br />Change Due to <br />Plan Amendment <br />& Method Change <br />Post -Amendment <br />Post Method Change <br />Normal Cost <br />13.067% <br />4.695% <br />17.762% <br />Unfunded/Excess Asset Cost <br />1959 Survivor <br />(13.067)% <br />0.000% <br />(4.695)% <br />0.000% <br />(17.762)% <br />0.000% <br />Total Employer Rate <br />0.000% <br />(0.000)% <br />0.000% <br />Amortization Period <br />36 Years <br />8 Years <br />December 8, 2000 Page 2 of 3 <br />1:19 PM <br />