Loading...
HomeMy WebLinkAbout2001-10-18 - Agendas - Final FAYE TTEVILLE THE CITY OF FAYETTEVILLE, ARKANSAS POLICE PENSION AND RELIEF FUND BOARD AGENDA OCTOBER 18, 2001 A meeting of the Fayetteville Police Pension and Relief Fund Board will be held on Thursday, October 18, 2001 , at 1 :30 p.m. in Room 326 of the City Administration Building located at 113 West Mountain Street, Fayetteville, Arkansas. 1 . Approval of the minutes 2. Pension List 3. Investment Report 4. Lora Bender, US Social Security Office How Civil Service Benefits affect Social Security. 5. Other Business • 113 WEST MOUNTAIN 72701 501521-7700 FAX 501 575-8257 JOINT SPECIAL MEETING OF THE • FIRE AND POLICE PENSION BOARDS MAY 179 2001 A special joint meeting of the Fayetteville Fire and Police Pension Boards was held on May 17, 2001 at 11 :00 a.m. in Room 326 of the City Administration Building located at 113 West Mountain Street, Fayetteville, Arkansas. PRESENT: Ron Wood, Danny Farrar, Marion Doss, Gene Warford, Eldon Roberts, Hollis Spencer, John Maguire and Steve Davis. Mr. Williams stated the judge had made his rulings that the attorney fees were 25% of the total amount. The total amount which was determined to illegally exacted. It had been determined that $213,469 .50 had been paid to both the Pension Board, more than what the constitution allowed. The judge had made the determination that the attorneys for the plaintiffs were entitled to their 25% and they were entitled to it within fourteen days of the judges order. The judges order was entered on May 11 , 2001 . It was filed on May 14, 2001 . He did not know exactly what they means. He stated if they were to be more careful they needed to assume the fourteen days stated on the 110'. The total amount of the attorney's fees was $53,367.38. When they had the funds and the checks were cut, he would write out a release so that they will be totally clear from the attorney. When they receive the money, they had to sign the release. They could not • come back again. In the future, there would be the remainder of the money that they would have to pay. If they did not pay within the fourteen days, then the attorney could start charging interest. Mr. Roberts asked if their boards had to act on this. They did not have a quorum here. Mr. Williams stated he would feel safer with a quorum. They might alert their investment people that they would have to do this. He thought it would be better to officially do this. They did not have an option, because the judge had ordered this. They could garnish this if they wanted to. He asked that they get a quorum as quickly as they could to go ahead and authorize this action. Mr. Roberts asked if they were going to be required to pay all of this back, aside from attorney fees or was it a portion of what was actually returned. Mr. Williams stated it was his understanding that there was a set amount that they agreed to pay. He was not involved in this case. He knew that not even half of the money was returned. The 25% had been based on the entire amount, not what had been returned. He thought that once they paid the attorney fees, then it would only be the amount that the tax payers actually asked for back. They had already rolled back the millage at the County. Be thought that in order to get back to a higher millage, that the City Council could not just go back to the higher millage, but they would need a vote of the people to go back to the original millage. He knew that the various other entities were facing terrible problems with this and had voted to go back to the millage, • J • Fire and Police Special Meeting May 17, 2001 Page 2 even though, it had been rolled back temporary by this suit. He thought they could go back to the citizens and have it reinstated. Mr. Davis stated the $213,000 that the court system had declared illegally exacted. That was the total. That included the legal fees and the refund amount. The only payments which had to come out of the money was the legal fees at $53,000 and our portion of what the taxpayers actually claimed. The County was going to send out the first checks on the refund on June 30. Special meetings were set for Monday, May 21 , 2001 at 1 :30p.m. and 2:00 p.m. for Police and Fire Pension Boards • • MINUTES OF A MEETING OF THE FAYETTEVILLE POLICE PENSION AND RELIEF FUND BOARD MAY 219 2001 A special meeting of the Fayetteville Police Pension and Relief Fund Board was held on May 21 , 2001 in Room 326 of the City Administration Building. PRESENT: Mayor Coody, Eldon Roberts, Hollis Spencer, Dr. Mashburn, Randy Bradley, Heather Woodruff, Steve Davis, Kit Williams and John Maguire, Mr. Williams stated they would need a motion to pay the amount ordered by the Judge for the attorney's fees that amount is $26,683 .69. He added the Fire Pension Fund would be responsible for the other half. Mr. Roberts stated he had contacted their investment person and asked them to get with our accounting department to make sure that amount was in our checking account in order to pay this bill. Mr. Williams explained the judge had ordered this amount to be paid. There was a stipulated amount of $213,000. Attorney fees were twenty-five percent of that. Mr. Spencer moved to pay the bill for attorney fees. Mr. Roberts seconded the motion. The • motion carried unanimously. Mr. Williams stated there was also a bill from the County which represented one-half of what was owed to the tax payers. Dr. Mashburn asked if this took into account the people who did not request their money back. He had not requested his money back. He wanted it to stay where it could do the most good. Mr. Williams replied it did. This was only the amount that was actually going to paid back to the tax payers. In response to questions from Mr. Roberts, Mr. Williams stated in order for the attorneys to collect their check they would have to sign a release stating the attorney fees were paid in full. Mr. Roberts asked when the other half of the County's fees would be due. Mr. Williams replied it would be next year. There would also be some administrative fees, however, that would be a pretty small amount. Mr. Roberts moved to pay the refund amount to the county. Mr. Bradley seconded the motion. The motion carried unanimously. Meeting adjourned. • • MINUTES OF A MEETING OF THE FAYETTEVILLE POLICE PENSION AND RELIEF FUND BOARD JULY 199 2001 A meeting of the Fayetteville Police Pension and Relief Fund Board was held on July 19, 2001 at 1 :30 p.m. in Room 326 of the City Administration Building located at 113 West Mountain Street, Fayetteville, Arkansas. PRESENT: Randy Bradley, Hollis Spencer, Eldon Roberts, Jerry Friend, Dr. Mashburn, Heather Woodruff, and Kit Williams. ABSENT: Mayor Coody. MINUTES Dr. Mashburn moved to approve the minutes from April 19, 2001. Mr. Spencer seconded the motion. Upon roll call the motion carried unanimously. Mr. Roberts stated the meeting on May 17, 2001 was not a regular meeting and they did not have a quorum, but they did discuss the information regarding the Amendment 59 law suite. Mr. Spencer moved to approve the minutes from May 17, 2001 . Alderman Roberts seconded • the motion. The motion carried unanimously. Mr. Friend noted he was not present at the May 17, 2001 meeting and did not second the motion regarding the taxpayer refunds. Mr. Friend moved to approve the minutes amending his attendance and replacing his name with Mr. Bradley who seconded the motion and addition of the exact amount of the payment. Mr. Bradley seconded the motion. The motion carried unanimously. PENSION LIST Mr. Roberts stated the State supplemental money had not come in and the retirees did not receive it on their July check. A letter had been sent out with the July checks explaining the shortage. There had been a law passed this last session which increased the State Supplemental benefit to fifty dollars per person. It was fifteen dollars for everyone except for those drawing less than four hundred dollars, who received fifty dollars. RON HASKINS Mr. Roberts stated when he heard Mr. Haskins had passed away he had called accounting and asked them to send a check the estate of Ron Haskins. They needed to formalize the expenditure of $200.00. Mr. Friend moved to approve the $200.00 funeral expense for Ron Haskins. Mr. Bradley • seconded the motion. The motion carried unanimously. Police Pension July 19, 2001 • Page 2 ELECTION OF BOARD MEMBERS Mr. Roberts stated there were three retired representatives on the board, JerryFriend, Hollis Spencer, and Randy Bradley. Randy' s term had expired. Mr. Spencer stated a telephone poll had been taken to reappoint Randy Bradley. Mr. Roberts stated his term had also expired. The law did not define how the elections were to be held. He presented a letter from the remaining seven active members with signatures supporting his reappointment. AMENDMENT 59 Mr. Roberts stated an invoice had been presented regarding the administrative cost for the refund. Dr. Mashburn moved to approve the payment in the amount of $1 ,257.02 to Washington County. Mr. Spencer seconded the motion. The motion carried unanimously. INVESTMENT REPORT Ms. Longer stated that they had received copies of their actuarial reports from 1997 and 1999. She • had gone through them and looked at the differences. She had not be successful in getting a hold of Kathryn Hinshaw. However she had contacted Jody Cario. She stated they could go over what she had found out and they could formalize some questions then she could come back with more information. Their first report showed the portfolio appraisal for the equity and fixed income portfolio as of June 30, 2001 . Their equity weighing was approximately 38.55 with stocks plus their equity mutual funds. That was a little above the lower range of 35-50% that was in their policy. The portfolio value went up this quarter by about 2%. The cash balance was about $ 100,000. The market value was approximately $ 10,821 ,000. The market was down in July. In the Stock Account there were ample reserves. They had maintained their core holdings. They had been able to hold onto cash reserves, looking for better buying opportunities. They were close to 40% stocks . They had the potential to go up to 50%, which would be adding another million dollars to the stock side of the portfolio. They had the cash reserves and the short term bonds in order to do that. They were trying to keep the buying power in their pocket. General Motors was one of their best performers this year. This was the first year in eighteen years that she had bought General Motors. There were a lot of reasons for them to be purchased this year. General Motors was capturing market share from Ford, because of all of Ford's problems. They had received about a 20% return on GM this year. Their Realized Gains year to date were about $62,000. Their Net Income, dividends and interest, was $7911 ,000. In the Bond Account, they had continued to extend maturity and take advantage of the higher interest rates. The short term rates had dropped, but the long term rates were back up. They had • Police Pension • July 19, 2001 Page 3 been able to buy some of the 6% longterm bonds. They had been able to buy some very attractive government agency with above a 6% coupon with some call features. The yield on book value, fixed income securities has gone up from 331 , the yield on book value is about a 6.3%. They had been able to increase that to 6.5% yield. They had extended the maturity from 3.5 years, average maturity, to 4.3 years. They had been able to take advantage of the yield curve that they had to move some money out into the longer maturities and to increase their yields on income yield. Yesterday, the thirty year bond was at 5.5%. The three year treasury was at 4% or a little lower. They had 6.5% locked in treasuries going from agencies and high grade corporate. They did not have a lot of price risk in there because their weighted average maturity was 4.5 years. They always had enough the short maturities to use that for purchasing power for when the opportunity is there to increase yield and to extend maturity, which is what they had done. Contributions and Distributions, the withdraws, year-to-date, were approximately $295,000. In the Performance Report, the Equity and Fixed Income at the end of last year, their average annual return for the prior ten years was about 12.5% on stock, 6.6% on fixed income, and about 9% over all. Last year, their total account was about unchanged. That was because of the mix between the bonds and the stocks. Basically, the stocks were down in-line with the S&P500, which was minus 10%. With their bonds up 9%, their total account value held its value really well in the midst of a terrible market. The same kind of thing was happening this year to date. Their stocks were • down 11 .6%, but their stock portfolio was just down 7.4% because they had so much of it sitting in cash reserves and short term bonds. Their total account was down about 2.4% thru June 30. It was still holding its value. It compared to year-to-date, the S&P500 was down 7.50/opercent. The NASDQ was down about 12.6%. They still had a lot of purchasing power and flexibility in the portfolio. Fixed Income had done well year-to-date it was up about 3 .5%. Yesterday, the bonds dropped and the bonds performed very well yesterday. The Equity Portfolio which showed their industry weighing. They had just started stepping back into some of the tech stocks. A lot of these companies were down about 70-80% off their highs. They had been able to do some shopping a little at a time. They had added Dell Computer to the portfolio, at 27.5 she felt that was a good value. With Microsoft announcing that their revenue this quarter was running ahead of expectations, that was good news for Dell. They were so dominate in the industry now. Microsoft had a new plat form coming out. It was a completely new operating system, Microsoft Window ST, it was support to leapfrog the Windows 95, 98, 2000 upgrade. They were looking at another upgrade cycle. The last time every one upgraded in mass was going into Y2K. She knew they had done it in their office. They had to buy all new computers. They had to go the Windows 98 because Windows 95 was not compliant. That took more speed and more memory, so they had to buy new computers. To go into the SP cycle, which was suppost to be revolutionary compared to 95,98, 2000 platform. She thought Dell would be the beneficiary of another upgrade cycle. They had also be able to add a few other tech names in there. She was very comfortable with the ones that they had were strong. A summary of their investment policy was also included in the report. They had the balanced investment approach. Even though the growth side over the last two years had not done much, it has • help supplement what the income return would have been in a straight bond portfolio. They were Police Pension July 19, 2001 • Page 4 starting to see indications where the bad news does not cause the stocks to go down any more. People were starting to look past this quarter and look into next year. Dr. Mashburn stated Walmart would probably benefit more from the tax cut than anyone. Ms. Longer stated they had increased their Walmart, because he was right. There would be billions of dollars coming into consumers hands right at back-to-school time. The tax cut would not be enough to make a car payment or to buy something big. 1997 and 1999 actuaries were distributed to compare. Mr. Roberts asked what had caused them to go from over funded to under funded. Ms. Longer replied it was just taking the benefit from 50% of paid to 90% of paid. There was nothing else changed. Their portfolio value had not gone down. The only thing that had changed was the liability to the current beneficiaries and the future. On page four the contributions were listed. The big difference was the necessary employer contributions, the amount needed in addition to the investment income. In 1997 the amount was $74,000. In 1999 the amount was $847,000. That was because they went from over funded to under funded. This contribution assume that the dollar contribution grows at a rate of 4% per year and that they are made continuously throughout • the year. The actual contribution from the employer has not changed that much. In 1997 the employer contributed was $588,261 . In 1999 the employer contributed $618,023 , so they could see that the difference was the contribution rate. It had remained fairly constant. The major differences were listed on page five. The liabilities in 1997 were $8,870,530. Their assets were $9, 126,449. Their unfunded liabilities was a positive credit of $255,946. In 1999 the liabilities for the total inactive lives jurnped from 5.9 million to 10. 5 million. The liability for the total asset jumped from 2.9 to 5.2 million. Their total liabilityjumped from 8.8 million to 15 .36 million. It was all just the change in the formula, from 50% of pay to 90% of pay. What that did when it was factored into the liability of going forward the whole difference between the two reports was the difference in the liabilities. Their liabilities go from 8.8 million to 15.3 million, Their asset value still improved by about 15% during that time from 9. 1 million to 10.5 million. But, their unfunded liability, even though their asset grew by 15%, their unfunded liability when up to 4.78 million. Mr. Roberts noted most every thing had doubled, but then the benefits had doubled. Ms. Longer stated it was all in the liability equation, because their assets had grown. Their actuary assumption was 6% a year asset growth. They had been growing at 9%. During this two year period their growth had been 15%. Their employer contribution was keeping up with what it was doing before. Factoring out everything, the only thing that she could come up with in this report was the liability side. • • Police Pension July 19, 2001 Page 5 Mr. Williams asked how they could get back in order, because they would get to the point that they could not pay. Ms. Longer stated that was why they needed to talk to the actuary about. She wanted to see the age of the work force and how they had attrition the retired people. There was a hump there were they were facing the maximum payout, then the attrition would start to take the payout down. Mr. Roberts stated all of this was done through the actuary in Little Rock, which was the state law. They had come back in 1999, they could pay their benefit to the retired people at 100% of pay. Dr. Mashburn stated they had ordered a special study in 1999. The study had come back say they could pay up to 100% of salary. They did not think that was wise and went with 90% of salary. Mr. Roberts stated there were two methods which the State allowed the actuaries to use to determine if a fund could increase benefits. One of them was an actuary evaluation, the second one was called a cash flow evaluation. They had to have at least fifty participants on the pension plan to do that. That was the route they had taken. It passed with flying colors and that was why they and received a letter back from them stating they go to 100% of salary. He had called the actuary and talked to • them. They had advised him to do 90%, because that was more conservative and more safe. He then came to the board and told them what he had learned. In August of 1999, the board raised everyone to 90% of salary. Then they received their actuary evaluation, which was done every two years, that was when they found out they were in sad actuarial standing. Everyone was wondering why this had done so much damage to their plan, when they had been told they could do 100% of salary and they only did 90% of salary. He had expected it to affect the plan adversely, but not this bad. He questioned what the actuaries were taking into account. They were suppose to take everything into consideration. They knew everything about everyone on the pension plan. They factored in salary increases, the economy. They were normally very conservative. If they erred it was on the side of conservation. The State would really be concerned if they knew that the fund had lost some of their funding. They had lost one-fifth of a mil on real estate property tax. They had lost nearly $70,000 in pay out. Another thing to consider was new formula they used in figuring their insurance turnback check which they received every year. They were not sure how that was going to effect them. The fire department had gone down considerably. He did not know where they were at. Last year they had recieved $364,000. That was to be divided between them and LOPFI. Their share had been around $ 150,000. The check was due in anytime. The third thing was that when people retired from the force, 18% of their salary no longer came into the pension plan. When those seven people retire, that money would not be coming in and that money would be taken out. They should have factored that into the equation. But they probably factored in that the millage would stay the same and they probably figured the tum back check would stay the same. They may get more, he did not know, but it was still up in the air. They had received information from the actuaries several years ago stating they had to • average 6% annual rate of return on their investments to satisfy their actuarial projects, but what they Police Pension • July 19, 2001 Page 6 were talking about was 50% of salary, they were not talking about what the benefits were today. He had assumed Ms. Longer knew what was going on, but he could tell by her reaction at the last meeting that she was surprised what happening. She had replied investments alone would not support the 90% of salary to the end of time. The other things were changing. That was why he wanted her to review the actuary reports. He did not know where they were to go from here. He was concerned about this. Ms. Longer stated she was glad he had brought it up. Dr. Mashburn stated the seven that were still down there were on very high salaries. When they went off that would make a big change to the fund, plus the ones they were losing through attrition were at the low end of the pay scale. It would take eight or ten to make up for their salaries. Ms. Longer stated on page ten, 1989, which was where they started, they could see that their unfunded liabilitywas 2. 175 million ofwhich represented about 36% oftheir total requirement. They were only funded at 64% of their liability. That was when they got involved in doing the investment policy and strategy. As their 6% acturary assumptions, but then their returns had come in higher than that 6%. By 1997, they were 100% funded. What has happened now, was that increased benefit has brought them back down to 68% funded. Which is about where they were in 1989. Going forward • if they had a situation where the returns exceeded that 6% assumption, then they were going to be closer to fully funded. That was where the 6% to 9% came in and that was what moved it from 68% funded to 102% funded. Now with the benefit increase what that did to the actuarial computer program when they ran that forward and the back dated it to the present value and liabilities. What it had done was put them back where they were in 1989 as far as their funding. Mr. Roberts stated he did not know how the cash flow evaluation that they had done compared to the actuary study. He did not know if they looked at the actuary study or not. Coupled with their current returns lately he did not know where they stood. He questioned if they send something to Little Rock asking them where they were and where they needed to go. They had told them they could do 100% of salary and they only did 90% and now they were in trouble. Ms. Longer stated from 1997 to 1999 their returns were an average of 8.5% which exceeded their expected return. It was not a return issue, it was more of coming future liabilities. Their liabilities were coming up faster than their asset side could accommodate. She stated it was a dramatic change. She questioned what their factors were that they were putting into the computer. Ms. Longer stated she would contact Osborn, Carreiro and Associates and ask some questions. She suggested having someone from their firm come to their next meeting. Mr. Roberts did not know if they would be able to, but maybe they could send a letter. He did not believe that they had factored in everything. Currently, they were paying out approximately $80,000 • Police Pension • July 19, 2001 Page 7 per month, approximately one million dollars a year and that was without the seven people still working. Ms. Longer stated that was 8.7% of principle value, if there was no money coming in to off set the outgo. With an asset allocation which was 50% bonds, yielding 6.5%, it would require a 12.5% annual yield per year consistently on stock to get to 8% of weighed average return. How this effected investment policy, they had a situation where their capital needed to be protected, but at the same time it needed to be protected, because without it they could not possibly make it. She thought that they needed some clarification and then see how it effected their investment policy. At the present time she felt the balanced approach was still very valid. They could not go fully into stock and risk a lot. They can't really go more into bonds. If they were to take money off their stocks to put into bonds they would be lucky to get 5%. The more they went over there they pretty much guaranteed they could not get to where they needed to be. At this point the policy was still very valid, but it was real important to get the questions answered and what were their assumptions. Was it really as bad as it looked on paper. They might have put some assumptions that they did not show. There was a missing link. Dr. Mashburn stated they had not received large returns in 2000 and 2001 . It was no fault of Ms. • Longer. Mr. Roberts stated he would not be so concerned but other things had taken a turn for the south too. Ms. Longer stated the two year return period between the 1997 and the 1999 report, the returns had actually exceeded the actuary assumption by 8.5% per year. Mr. Roberts stated they had been under the assumption that 6% was all that they needed to turn on their money every year, however, that was talking about 50% of salary. And that was all that was ever promised to people. They have done better than that. Ms. Longer stated she would call the actuary and go through the two reports, then they would see if they needed to come to the next meeting. Mr. Roberts stated he would like to know what assumptions they had made in the cash flow study, because the actuary report did not support what the evaluation and supported. Now there was more going out and less coming in than when they did the report and it was going to get worse. Mr. Friend stated that they hired Ms. Longer to manage their portfolio and they had asked her to do this extra stuff, when would she be billing them for this additional work. Ms. Longer replied they did this for their clients. They were involved in estate planning for their • clients. Police Pension July 19, 2001 Page 8 OTHER BUSINESS Mr. Roberts stated a retired member had asked if they could start receiving the minutes of the meeting. Dr. Mashburn asked if they wanted to mail them to everyone or if they wanted to mail a letter stating they were available in the City Clerk's office and not to be out of the expense. Mr. Spencer suggested sending a notice of the meetings to the retirees. If they wanted to know what was going on then they could come. Mr. Williams stated that it did not make sense since they were looking over the benefits that they were letting them know why. Since they might behaving to go the other direction that they let them know what was going on. Dr. Mashburn suggested a slip be put into their check inviting them to come the meetings. If anyone was unable to attend the meeting then they could receive the minutes of the meeting. That way the ones that were interested then they could come. Mr. Williams stated he was concerned because they were heading toward a decision where they • might have to lower the benefits. The more notice you could give people the better. Mr. Friend asked if Ms. Woodruff could also send out a list of the pension members and their phone numbers. Ms. Woodruff clarified that they wanted a letter sent out listing all the meetings for the remainder of the year. She asked if they wanted her to send the minutes from this agenda along with this meeting minutes and an invitation to come to the meetings. Mr. Roberts added they could do the same for next year. Mr. Roberts stated he hoped people understood that when they did something like this it was not this board doing it. When they raised the benefits to 90% it was not this board, the people in Little Rock allowed them to do it. It was their responsibility to act on what those people told them. It was their responsibility to do what was right and correct for the pension fund. If the report came back gloom and doom and hoped most people would understand that. Meeting adjourned at 3 :05 p.m. • . FAYETTEVILLE THE CITY OF FAYETTEVILLE, ARKANSAS To: Police Pension and Relief Fund Members From: Heather Woodruff, City Clerk Date: October 10, 2001 Re: Police Pension Meetings On behalf of the Police Pension and Relief Fund Board, I would like to invite you to our next regularly scheduled meeting on Thursday, October 18, 2001 , at 1 :30 p.m. in Room 326 of the City Administration Building located at 113 West Mountain Street, Fayetteville, Arkansas. Enclosed you will find our agenda as well as the minutes from our last three meetings. I have also provided our schedule for 2002. All of our meetings are open to public and members are encouraged to come. • • 0 113 WEST MOUNTAIN 72701 501521-7700 FAX 501 575.8257 THE CITY OF FAYETTEVILLE, ARKANSAS To: Police Pension and Relief Fund Board and Members From: Heather Woodruff, City Clerk Date: October 10, 2001 Listed below are the dates for our Police Pension Fund Board meetings for the year 2002. If any changes need to made please call me at 575-8323. First Quarter 1 :30 p.m. Thursday January 17 Second Quarter 1 :30 p.m. Thursday April 18 • Third Quarter 1 :30 p.m. Thursday July 18 Fourth Quarter 1 :30 p.m. Thursday October 17 cc: Elaine Longer, Longer Investment Retired Members 113 WEST MOUNTAIN 72701 501521-7700 FAX 501575-8257 - e 1690 Osborn , Carreiro & Associates , Inc . One Union 124 West Capitol Avenue • ACTUARIES • CONSULTANTS • ANALYSTS Little Rod`' Arkansas 72201 (501 )376-6043 0 October 3, 2001 Board of Trustees Police Pension and Relief Fund of Fayetteville. AR 113 West Mountain Fayetteville, AR 72701 Gentlemen : This report presents the results of our actuarial study of the the assets and liabilities of the Police Pension and Relief Fund of Fayetteville, as of January 1 . 1999. The report analyzes the effect of the recent benefit increase. The purpose of this report is to evaluate the current and projected status of the plan under current plan provisions and under the proposed (and implem- - ented ) 90% of salary bas benefit. PROCESS We prepared a cash flow analysis. This was done by first projecting out the benefit payments from the fund for the next 50 years. Next, the contribution income to the fund was projected. This contribution income includes the 6% member contribution , the 69 city match , local millage contributions, insurance premium taxes, and some fines. Exhibit 1 details the assumptions we made regarding these contributions. Once the benefit payout . and contribution income projections were prepared , 6% j investment return was added. The benefit payout stream was also projected based on the current plan and the proposal. Exhibit 1 shows the results. STATUS OF PLAN BEFORE BENEFIT INCREASE Exhibit 1 shows the projected benefits, income, and assets based on current contribution levels. The fund was fully funded at this point in time, that is , there were no unfunded liabilities. We project that the pension fund will not be depleted over the life of its members. i I i t - Board of Trustees - page -2 - Osborn , Carrelro & Associates, Inc . . Police Pension and Relief Fund of FayetAMWARIES CONSULTANTS ANALYSTS October 3 , 2001 BENEFIT INCREASE ' We reviewed the effect of the increase mentioned above for all present and future retirees. The projections (see graphs in Exhibit 1 ) indicated that a proposed and implemented; 90% ' base benefit, while it would slow the growth of the amount of assets in the fund , is not expected to deplete the fund . In s fact, the projection show that the total assets of the .fund would remain about the same over the next several years. Since this final report was not issued at the time the benefit increase was granted , we have also projected the fund using the actual experience of 1999 and 2000. You will notice on the chart the increase in 2000 because of the better than expected investment income results. You will also notice that I reduced income in future - years to reflect the reduction of millage because of the lawsuit. As you can see, the projection stills shows good long term results. In our opinion , the cash flow projections show that the fund would be actu- arially sound based on Arkansas Fire and Police Pension Review Board Rule 4 if benefits were increased as described above, that is, a 90% base benefit for future and current retirees , and surviving spouses . t t These results depend , of course, upon the actuarial assumptions being met. Note also that actual results will vary on a year- by- year basis from the pro- jections. This report is based on the participant and financial data you F supplied to the Arkansas Fire and Police Pension Review Board. We did not G audit this data, although we did review it for reasonableness and consistency. j. The purpose of this report was described earlier. This report is not intended for any other purpose or for use by persons who are not familiar with such matters. i If you have any questions or comments, please let me know. _ Ir Sincerely , J d Carreiro, . A. S . A. , M . A. A. A. Associate Actuary { k e I EXHIBIT 1 PROJECTION OF ASSETS LEVELS The graph on the following page projects the asset levels in the future . based on three sets of assumptions : ( 1 ) Using the assumptions used by the Arkansas State Fire and Police Pension Review Board ( these are the assumptions used in the December 31 , 1997 actuarial valuation , and the graph is labeled as "Current Plan" ) ; and ( 2 ) Using the same assumptions in ( 1 ) above , except increase all current and future retireees , and surviving spouses to a 90% base benefit . ( 3 ) Using the same assumptions in ( 2 ) above , except substitute the actual experience of 1999 and 2000 . The future millage was also reduced to reflect a recently concluded lawsuit . The graph shows that the current income will maintain the fund under either projection . • In addition to the assumptions listed in Exhibit 5 , the following assumptions were also made : ( I ) The local millage of one mill was assumed to produce $250 , 000 in income per year increasing 27 per year . This amount averaged about $260 , 000 over the past three years . We reduced this amount in the experience adjusted projection down to $224 , 000 with a 27 per year increase . ( 2 ) The City ' s matching contribution was' assumed to be 67 of covered payroll . ( 3 ) The insurance premium tax turnback has averaged around $ 170 , 000 for the last three years . This amount was assumed to be $ 165 , 000 in 1999 , drop- ping evenly to $ 150 , 000 in the year 2005 . For the year 2009 and later , the amount was assumed to be proportional to the number of retirees . ( 4 ) The amount of income generated from city fines has averaged about $ 110 , 000 per year over the last three years . This amount was assumed to continue at $ 110 , 000 per year without increase . • 1 a W M (D 0 � 0 1%- LO tO s to Mtn O t� tn 1� 00 � R V 0ON 0t0 V M 1� Ne- . fOr 000 0 V tO r r 0OM a to N Nr dU _ V O0M � 0r0zs0r 0Nt00 V 01` t0 t0 t0 nO V 'O N N M V v v (O t` 0 0 O N M V (O 00 0 M tO n O N c2a � v � � � � vNN � .N_. .M... .M.. c < (D 00 NO (0 V 0MUm) 00 (O 00 V MOM V Mph V V r (D (D V V 0000 V 00rMr� r MLf) (Dr r t� r r (O (O (O0 �0 V >( 0O 000000 n tDM � m 0 V .� wtoN00 MOh V � M c2 + I of of o 0 of dof ai ofd 06 06 06 ( 1' r r (fl (o (o (ri L6 tri ri v m a � m QO Q J t00t0 Nt0 t0 V LO N 0 0 0 Or N M � V M000t00 V 0O N0 (0 <- 0 n V O M V t0 t0 0 lb N 00 0 M y rV OI� MOtOM000 t0 VMM Vt0h0V0t0 M '- � M ON (4M V V tO (D (D r� 0O 00 T- N M t0 d MtOh y Q y 00 V 0I� M00 (DOM V r 0 (O .-- O nO V 0O 00r V n c (D tOM V Cl V Lf) 00 N LO 0) V O t� tO MO O O N M (D O V 0 y (O (0 O (D (D (D 00 r n t` W 00 O W NM V LO 0tn W aO -- E r- .- V- V- � NN Ca Z 0 N C C 0 t 0 - v U c MM h0O M 0 (O 0O tO 00 N V NO a0 V 00 N (O 0000 V 0 .- t0 ON V tO w(D (� 0Ohn0 t0 V N .- 00O0 V M � 0 LL to C0 N r NtDfD (Drr � f` f` t` t` f` rt` rrrr0 (O (000 (ON c c o Op (-' a cE C V M Q N m t9 . m at m a w 4 0- 0 c n m a o °tri V OD O (0+7 (00 0 LO VLO V 00 CO r N CO V 0 � VM 0_ N0 00i 000 W M V cn L V 47 N) NN NMMM V V V tO t0 O O h 0O 0O 00 .- � N M V On X Q O EU r- r- T- N N N N N N N N W M E U) of y _ H m w ¢ a j (0 c ' c m U o w t . Z M y > O winM 0r� LO V 0 OD M e- Nr (O 00O �-- 0 to 0 V ON N d C O V 0O N 0 O M h � t0 O t0 O t0 M V N 0 M (� r r0 7 C � C U d 1 C4 y (D (D (D n 1` r` 0O 0O 0000 � � N N M Vto tO (D r 00 � LL C .0 y 0 O C d C Cm C — NU E m 0 Vin t000O 0 (D MtO 0Mr N00 V ON Lo V 0NtO C 0 (0 (O t0 N tO t0 M 0 (O (D r r co co 0O 0000 NN 0) tO t0 tO tO t0 tO t0 N t0 N to tO tO t0 N t0 M) tO (O (O CO 0 (D 0 (0 O c E O w t 0O MM OD V nt0 MNN � X00000000 M M M N Ua E d • y7 ]ED 0) 000 C) V tO 0 t` 0000 FNM V t00t` OD00 .- N MC0 0 0 0 0 0 0 0 0 0 0 0 0 r C) 0 N N N N 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 � N N N N N N N N N N N N N N N N N N N N M M NO N N O N • - W N N L W W � y M M N N 1 cc - •� a I 1 _ N � L L 0 0 Ii (� � cl N N ,/1 1 •— 0 On CD ° a LL q " 3 O N N T cu cc LL • 00 co CD OO OO O O O O O O O O OO O O NON O OO O O O O O O M N N � Lf1ON ONO N M co N O N O � ON V OI O CAV 0MODN 0Mn(D NOnrV v0v VV V 000 nr 0 M n00n NMN W0DV0DNnNVrCooMr0N U d N M N N M VV M M M N N r r r v v v v • C 47 w U l0 c Q J LC) Lr) O 0) (O V CO (OM CD o 00 M V (D C) V M (3) (w) V V (O rN O (D n n n 0 n o 0 M V N W V 00 V (D n 0) O N V 0 �pU Or NN r On (O r00 V O i0 r (D NnNn N00 MD M O OD 'C 0) (D (0 (6 (d 00MM (O V V V MM NN r r00 O) OI OD OD 7 n (0 2 r r r r r r r r r r r r r r r r r r r r () Q Q J 00MV (DV NnnO) O (DODOr V (� V rn NOD (OM V 0Nrr OCD r M rI V (DODO rr 0001 a10 00 0rNV (D 07 r (O W OOOr rrr �"' r rr000OO r r �- rr N' N' N N r r r r r r r r r r r r r r r r r r r r r r r r r VI Q y Nr M nu) W " too MO N0 n m0 V M (O moo C r )O N (O nM vN V V .V... M.. � M (000 N (00 V O (Or O (D M N N r r r N N M M V N ' E o C: Z U N c 7C 'O t U r 'a 00 V N0) V (ONNMnMrO (Onnn V 0) N (O00n (nN C d w 00 (D O (D V 00 M V N o o (O M r 0) n (O N O n V co N LL ut N C 0001 OO r '- N NN N N N NN Nr rr �- r 0 0 0 M 0 CC 0) y O p7 U C E O y U E c w m m c mQ a • w y a a O 0 C C o O ON (OO x000 CO n (O (DM o V M (DM M )OO nn0n O r N N N N N N r r r r r N N N M V LO (0 00 0) V (D N _ a 7 N N N N N N N N N N N N N N N N N N N N_ N M M M X O O E U C r6l r r r r r r r r r r r r r r r r r r r w a. lL (A o o d y Q l9 ~ Co C 7 0) ani U o w m _ 0 V R N d n V naD NaDOOODn V 000000) r (DNOr V 00) N y 7 c O C OIrNMv V (O (O V V V V' MMMM v V (Omna00ry �. Z .p a O 0) v) (DOOO (DO0O0 (D fD tD 0 (D (D OtD tD CD (D (Onnn > > E E LL c N U 0 c (D c CN c � U E - m L U V to Ln 0) 00 ODm r MM 00M n rLO V n (O0 Mnr (O C i (D (D (p (O (O M LO (D (D (D (D n n OD 00 00 0) 0) O O O r r N N > — 0) (O (O NN MMMNMNON MNNM N (00000 (D (D t0 O c E Ow C 0) (D M M 00 V r D 1 n (O M N N r r r r O O O O O O O O C M M M N r e r U aI • J-OE 0) O a00 V (0) 0000) O rN M V (OfOn aDm 0 NMc01 0 0 0 0 0 0 0 0 0 0 ' r r r r r r N N N N crno00000000000000000000000 w r N N N N N N N N N N N N N N N N N N N N N N N N 4 M (h O N N � N *a Go W N N 1 um W A� W ■_ MM W O N N \V O L � = o CLo 0 Do L N N v a - ._ c — o O AMP m G� 'o a •— o 0 3 N N LL LL. U • rn rn 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O O O 0 0 0 0 0 0 0 0 0 N 0 N 0 N 0 O 0 0 O 0 O O ! M N N V- V- 0 N 0 VI 0 N O N 47 m M N N [ f 0oWrWLC) rVnW (nO (OVMNrnf� rnWr wWM0n am mr " too mw � rw MLO VONr rMr- wMM 4) W V MN rQ) r (ONOrM O W N W MrvNO (ONO W U 2 V V V M M M M M N N N r r v r N M v 4 c � � Q M n r v r M W O n N n W r r O r M m r r W M O 0 V n r V W r N r W W M (n (n V r N W 0 M W W r V W 0 C a % M W n n (O M M O r� IT O W N UO Cl) 0) V O) U) O U) f0 n U) N NN (O L6 16 (O 14i Ni V' M MNNT- X00 000) W W n Q� � W Q J M r 0 n m W W W O W N m W r n 0 V W 0 0 (O r Cr) (n r nCM V W V W (oN W r V W 0 t Nr Mr W (n OONO V I O r M V (O (O U) (O V V M N N r r r r r N M (O W 0 N (O 4) O r r r V- r r r r r r r r r r r r r r r N N y N r r r r r r r r r r r r r r r r r r r r r r r r r C W d 'C N O M N W V N W N 0 0 N W V V M (O O) O W (n N V 0 W W N N W C n W r M W r � � v W r v (o v M `-' r V r O V W M W M N O N d V (n Nr rrrNNM E c M ti z M W c C o - 0 0 O r U O C N c U r M N 0 V (O N N M n M r O W n n r V 0 N In W r W N N 0000V WrMV (nW W (nM 0r (nNOr VrWo N W C W W O O r r N N N N N N N N N r r r r 0 0 0 0 0 r V-: T-: r r 0 0 3 um c E o = m y U E C r m W c (Dm > Y a • ; f a O N 'O n n v n W V N O r MM W I� r n m NW co) r r VM r co t d N W r 0 0 0 0 0 0 m W W W W W W 0 m O r N M V W W t U 3 Q ] r V N N N N N N r r r r r r r r r N N N N N N N X p O W (L FLy o o > Co c c ~ U0 w ) (a yl M M (O (n r M V M O r M 0 (O N 0 WW O V 0 W W W M d 7 C m WrW WrrrnnWW (n u'l (OV V V0LOLO Wr WON p N c y v ao W W W W W CO W W W W W W W W W W W W W W W n n R > > n E EI LL o c o m E c D rn m cc - U) E - W cV n _ CO W °v V W W m n r n W o M r O V r o M W m N (O W r a C r N r r r r r N N N N M M MV V V V 0LO (O0 W W U N O N — O M O_ C O O CL a 'C O W MM W V r On (nMNN '- r rOOO OO O OO C L (O N M N r r r U E • r O M d L 0 0 r N M V W n CO 0 O_ r N M_ V v) W r W m O r N M N 0 0 0 0 0 0 0 0 0 0 0 0 r r r r r r N N N N c 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 W E r N N N N N N N N N N N N N N N N N N N N N N N N L ej W U d d Y � N N W W A N O N O N O UlCn Ln O r N N W O O O O O O O O O O O O O O O O O O O O O O O O O G O O O O m OD co CL w CD 0 o N C w w r• CL � O D � � n = O 3 CD _ m 0OD co X � CD c� II M AL y CD m cn w W � N CD mn CD PIL OD J J 00 CD W W EXHIBIT 3 SUMMARY OF FINANCIAL INFORMATION (Items D-E determined by Osborn, Ca reiro and Associates, Inc.) Year Ended Year Ended Year Ended A. INCOME 12/31/1998 12/31/1999 12/31 /2000 l Contributions Employee $ 31 ,882 $ 29,940 $ 28,412 Donations 401 331 300 Employer/Court Fines/Other 189,475 183,581 183,834 Insurance Tax 169,271 1707356 160,748 Local Millage 246,287 264,086 274,399 • Adjustment to prior year 0 0 0 asset value 2 Net Investment Income 838,702 3879891 353,232 TOTAL INCOME $ 11476,018 $ 1 ,036, 185 $ 11000,925 B. EXPENSES I Administrative $ 31725 $ 4,825 $ 31000 2 Benefits 479,245 650,771 8929592 3 Refunds 0 0 0 TOTAL EXPENSES $ 482,970 $ 655,596 $ 895,592 • EXHIBIT 3 (Continued) C ASSETS (at book value) 12/31 / 1998 12/31 /1999 12/31/2000 l Cash & Checking Accounts $ 0 0 0 2 Bank Deposits 33476 22,846 6, 149 3 Savings and Loan Deposits 0 0 0 4 Other Cash Equivalents 496,526 50,981 5569257 5 US Govt. Securities 31701 ,380 315929780 39795,671 6 Non-US Govt Securities 0 0 0 7 Mortgages 0 0 0 8 Corporate Bonds 1 ,7409520 23161 ,348 2,2961916 • 9 Common Stocks 41050,975 4,573 ,841 3 ,845,361 10 Other 126,620 104,739 110,555 11 Payables 0 (61449) (5,490) TOTAL ASSETS $ 10, 119,497 $ 10,5005086 $ 10,605,419 D. RATIO OF ASSETS TO ANNUAL EXPENSES: 21 .0 16.0 11 .8 E. NET INVESTMENT RETURN: 9. 1 % 3.8% 3.4% F. TOTAL MARKET VALUE 11 ,374,032 11 ,665,225 111412,261 (Used only for GASB calculations) Fayetteville Police Pension Fund • ,F Exhibit 3 (Continued) 12/31 / 1996 12/31 /1997 12/31 /1998 12/31/1999 12/31 /2000 F. TOTAL MARKET VALUE I . Market Value, end of year - 8,455, 191 9,970,550 11 ,374,032 11 ,665,225 11 ,412,261 (Used for GASB calculations, page 9) 2. Market Value, beginning of year 71675,316 8,455, 191 9,970,550 11 ,374,032 11 ,665,225 G. DEVELOPMENT OF ACTUARIAL VALUE OF ASSETS I . Actuarial Value of Assets, beginning of year 71187,710 7,806,933 8,655,598 9,692, 117 10,572,573 2. Non Investment Net Cash Flow 147,798 163,371 154,346 (7,302) (247,899) 3. Development of Investment Income (a) Total Market Investment Income (FI -F2-G2) 632,077 1 ,351 ,988 1 ,249, 136 298,495 (5,065) (b) Amount for Immediate Recognition (6% GI ) 431 ,263 468,416 519,336 581 ,527 634,354 (c) Amount for Phased In Recognition (G3a-G3b) 200,814 883,572 729,800 (283,032) (639,419) (d) Phased 1n Recognition Current year : 20% of3(c) 40, 163 176,714 145,960 (56,606) ( 127,884) First Prior Year 40, 163 176,714 145,960 (56,606) • Second Prior Year 40, 163 176,714 145,960 Third Prior Year 40, 163 176,714 Fourth Prior Year 40,163 Total Phased In Recognition 40, 163 216,877 362,837 306,231 178,347 (e) Actuarial Value Investment Income 471 ,425 685,293 882, 173 887,758 812,701 ( 3(b) + 3(d) ) 4. Actuarial Value of Assets, End of year ( I + 2 + 3(e) ) 7,806,933 81655,598 9,692,117 10,572,573 11 , 137,375 5 . Net Investment Return on the 6.5% 8.7% 10. 1 % 92% 7.8% Actuarial Value of Assets Note: The Pension Review Board's Board Rule H I I first applies this methodology to determine the Actuarial Value of Assets for the 12/31 /99 actuarial valuation report. Different methods were used to determine the Actuarial Value of Assets for the 12/31/98 and earlier reports. • Exhibit 3 Employee Profile Employee data needed for the valuation was obtained from the records furnished by the administrator. The following table shows a detailed breakdown of the present participants by the number of participants and total salary. Actives Years of Service 30 and Age 0-5 5-10 10-15 15-20 20-25 25.30 Over Total Under Count 0 0 0 0 0 0 0 fl 25 Salary 0 0 0 0 0 0 0 fl< 25-29 Count 0 0 0 0 0 0 0 V Salary 0 0 0 0 0 0 0 0 30-34 Count 0 0 0 0 0 0 0 fl' Salary 0 0 0 0 0 0 0 Ilt 35-39 Count 0 0 0 3 0 0 0 3' Salary 0 0 0 121 ,894 0 0 0 12:,1!94; 4044 Count 0 0 0 1 2 0 0 3 I9s Salary 0 0 0 37,659 84,378 0 0 122,037.: 45-49 Count 0 0 0 2 0 0 0 2 Salary 0 0 0 73,339 0 0 0 73,330: 50-54 Count 0 0 0 1 1 0 1 ................................. ........_....................... ................................. ... ...._................._.... ...._._........................ ................................. Salary 0 0 0 42,076 42,650 0 61 ,030 a46,756i 55-59 Count 0 0 0 0 0 0 0 U'¢ Salary 0 0 0 0 0 0 0 0 60-64 Count 0 0 0 0 0 0 1 1 Salary 0 0 0 0 0 0 68,356 68,356: 65 8 Count 0 0 0 0 0 0 0 0' Over Salary 0 0 0 0 0 0 0 0 Unknown Count 0 0 0 0 0 0 0 fli Age Salary 0 0 0 0 0 0 0 fli Total Count 0 :: 0 0 7 12 Salary d i} fl 274,967 !27,028 <t 129:386 534,383' • Exhibit 3 10 Inactive Profile Employee data needed for the valuation was obtained from the records furnished by the administrator. The following table shows a detailed breakdown of the present participants by the number of participants and total annual benefit. Retirees and Survivors Years Since Retirement 10 and Age 0-1 1 -2 2-3 3-4 4-5 5.10 Over Total Under Count 0 0 0 0 0 0 0 fl": 40 Benefit 0 0 0 0 0 0 0 40-44 Count 0 1 0 0 0 0 0 Benefit 0 19,393 0 0 0 0 0 19,393: 45-49 Count 0 0 0 1 0 0 0 . 1=i Benefit 0 0 0 30,864 0 0 0 30,864:: 50-54 Count 0 0 1 0 0 2 1 ................................. ................................. Benefit 0 0 19,943 0 0 31 ,225 17,315 68,4831; 55-59 Count 0 1 0 0 0 2 6 9 Benefit 0 16,350 0 0 0 27,661 69,033 113 043:: 60-64 Count 0 0 0 0 0 3 4 Benefit 0 0 0 0 0 50,795 38,714 :::89450$: 65-69 Count 0 0 0 0 0 0 6 6: Benefit 0 0 0 0 0 0 48,947 .:,. .... .;48,94 :# 70-74 Count 0 0 0 0 0 2 6 B' Benefit 0 0 0 0 0 27,639 47,399 75,03$; 75-79 Count 0 0 0 0 0 0 6 6 Benefit 0 0 0 0 0 0 36,655 36,655: 80-84 Count 0 0 0 0 0 0 0 0 Benefit 0 0 0 0 0 0 0 0 85 & Count 0 0 0 0 0 0 5 ,. ;';,,;,,;_,,,,,5,: ................................. ..............................._ ................................. ................................. ................................. Over Benefit 0 0 0 0 0 0 26,55926,859: Unknown Count 0 0 0 0 0 0 0 6' Age Benefit 0 0 0 0 0 0 0 0! Total Count fl 2 1 1 0 ' 9 .-:3 4 4r Benefit 0 : 35,743 19;943 30 864 0 ? 137,320 284;821 508,4911. • 10/ 23/ 2000 02 : 21 5u13ibiudi UUbUNH k-4AI (L1r.0 One Union National Mau.Sulte 1690 Osborn , Carreiro s . Associates , Jnc . I Z4 West Cwpltot Avemre Little Rock. Arkanw 72201 ACTUARIES CONSULTANTS ANALYSTS (501 )376-W43 October 19, 2001 c/o Elaine Longer Bow ofTrustees Investments nv In er est Police Pension and Relief Fund of Fayetteville, AR P LoP.O. est 269 113 West Mountain Fayetteville, AR 72702 Fayetteville, AR 72701 Gentlemen: You have received and reviewed our report dated October 3 , 2001 concerning the assets and liabilities of the Police Peilsion and Relief Fund of Fayetteville, as of January 1 , 1999. A j question has been raised about the following paragraph from page 2 of the report . 'la our opinion, the cash flow projections show that the fund would be actuarially sound based 't on Arkansas Fire and Police Pension Review Board Rule 4 if benefits were increased as • described above, that is, a 90°/a base benefit for future and current retirees, and surviving spouses." The question is whether we included surviving spouses in our projections and, if so, could the board go ahead and increase this group of recipients:` The answer is that we did include the current surviving spouses in our projections and that the board may go ahead and increase this group of recipients without further study or filing with the Pension Review Board. if you have any questions or comments, please let me know. Sincerely, ot1 r Carreiro, A. S .A., M. A. A.A. Associate Actuary ce; Cathym Hinshaw, Executive Director Arkansas Fire and Police Pension Review Board �. • POLICE PENSION AND RELIEF FUND BOARD AGENDA SEPTEMBER 219 2000 A meeting of the Fayetteville Police Pension and relief Fund Board will be held on September 21 , 2000 at 1 :30 p.m. in 313 of the City Administration Building located at 113 West Mountain Street, Fayetteville, Arkansas. 1 . Approval of the. minutes 2. Pension list 3 . Investment report 4. Other business 5. Information: Revised Actuarial Report for 1999. • •