Professional Documents
Culture Documents
DC Plan for Future Hires, Design Changes for Current Employees and General Fund Relief
Therefore, the portion of the benefit based on past service that is earned as of the effective date will continue to increase based on future salary increases and will continue to reflect the provisions of the current plan (for example definition of pensionable pay).
4
Reduce Multiplier by .5% for all employees currently above 2% level, except for those already buying up
option to buy-up to retain higher multiplier
6
Once the actuarial rate is less than the collared rate, the collars no longer apply
Proposal includes tapering the contribution collars
Reduce rate increase from 4.5% to 2.25% for 2013-14 Increase rate by .5% each year until reaches 4.5% or the ARC
7
Impact of Reform:
Actuarial Projections
Projections are estimates of the various proposed reforms for SERS and PSERS
Based on Millimans replication valuations of the 2011 valuations (latest information available at the time)
Subsequent updates were included for 2012 asset and payroll information
Actual impact will be determined by the respective actuaries for each system
10
Actuarial Projections
Projections are based on a myriad of assumptions
Assumptions used in 2011 actuarial valuations by respective actuaries Population projections Market value of assets earn the assumed return of 7.5% each year of the projection (deterministic model)
Actual costs will ultimately be determined by the benefits provided by the systems; not the actuarial calculations provided in the model Future funding obligations will be determined by an actuarial valuation of the system as of future valuation dates
11
6,000.0
5,000.0
Pension contributions are expected to become a greater and greater percentage of the overall budget squeezing funding for other programs
4,000.0
3,000.0
2,000.0
$550M Increase
$600M Increase
1,000.0
$500M Increase
Baseline Expectations
12
25.00%
11 years of contribution rates expected to be at or Very steep climb up the hill until contributions rate reach recommended actuarial rates
20.00%
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
13
25.00%
20.00%
Very steep climb up the hill until contributions rate reach recommended actuarial rates
15.00%
10.00%
5.00%
14
70,000.0
60,000.0
50,000.0
40,000.0
20,000.0
10,000.0
Baseline Expectations
15
DC Plan Only
SERS+PSERS: Unfunded Liability
(Amounts in Millions)
80,000.0 70,000.0
60,000.0
50,000.0
40,000.0
Introducing DC plan helps change the Commowealth's risk profile long term But UAL is largely unaffected until many years out
30,000.0
20,000.0
10,000.0
Baseline Expectations
16
25.00%
10 years of contribution rates still expected to be at or exceed 25% Impact of introducing a DC plan takes many years to have a material impact on contribution rates
20.00%
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
17
25.00%
Slight difference in cost of ongoing DB plan for Act 120 members versus the DC plan contribution rate of 4%
20.00%
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
18
6,000.0
5,000.0
4,000.0
Impact of introducing a DC plan takes many years to have a material impact on contributions
3,000.0
2,000.0
1,000.0
Baseline Expectations
19
6,000.0
Adjustment to collars needed to help mitigate short-term budget crunch, but increases long-term budget pressures
5,000.0
4,000.0
3,000.0
2,000.0
1,000.0
Baseline Expectations
20
25.00%
20.00%
15.00%
Adjustment to collars needed as hill too steep to climb But results in higher contributions in future years
10.00%
5.00%
0.00%
Baseline Expectations
21
25.00%
20.00%
Adjustment to collars needed as hill too steep to climb But results in higher contributions in future years
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
22
70,000.0
60,000.0
50,000.0
40,000.0
Adjustment to collars needed as hill too steep to climb Increases UAL, exacerbating PA's long-term problem Proverbial kicking the can down the road
30,000.0
20,000.0
10,000.0
Baseline Expectations
23
Introducing DC plan helps change the Commowealth's risk profile long term But UAL is still higher than current projections until the end of the period This solution does not address PA's pension problem
DC Plan for New Hires - No Collars Introducing DC plan for New Hires w/ Collars
24
25.00%
20.00%
15.00%
Introducing DC plan for new hires helps reduce contribution rates in future years But possible variation in contribution rates in future years is significantly diminished This solution does not address PA's pension problem
10.00%
5.00%
0.00% Baseline Expectations Adjustment to the Rate Collars DC Plan for New Hires - No Collars Introducing DC plan for New Hires w/ Collars
25
30.00%
25.00%
20.00%
Introducing DC plan for new hires helps reduce contribution rates very slightly Possible variation in contribution rates in future years is significantly diminished
15.00%
5.00%
0.00%
DC Plan for New Hires - No Collars Introducing DC plan for New Hires w/ Collars
26
DC Plan for New Hires - No Collars Introducing DC plan for New Hires w/ Collars
27
6,000.0
5,000.0
4,000.0
3,000.0
2,000.0
By including reforms for current employees, the hill is signifcantly reduced making the burden on future taxpayers somewhat more manageable But it is still going to be difficult
1,000.0
Baseline Expectations
28
Contribution Rates SERS- DC Plan for New Employees and All Reforms for Current
SERS: Blended Contribution Rates as Percent of Payroll
35.00% 30.00%
25.00%
20.00%
15.00%
By including reforms for current employees, the hill is signifcantly reduced making the burden on future taxpayers somewhat more manageable But it is still going to be difficult
10.00%
5.00%
0.00%
Baseline Expectations
29
Contribution Rates PSERS- DC Plan for New and All Reforms for Current Employees
PSERS: Blended Contribution Rates as Percent of Payroll
35.00%
25.00%
20.00%
By including reforms for current employees, the hill is signifcantly reduced making the burden on future taxpayers somewhat more manageable
15.00%
5.00%
0.00%
Baseline Expectations
30
UAL Comparison- DC Plan for New and All Reforms for Current Employees
SERS+PSERS: Unfunded Liability
(Amounts in Millions)
80,000.0 70,000.0 60,000.0 50,000.0 40,000.0 30,000.0
www.budget.state.pa.us
By including reforms for current employees, unfunded liability is reduced plus the climb to full actuarial funding is possible without significant budget cuts in other areas
20,000.0
10,000.0 (10,000.0) Baseline Expectations Introducing DC plan for New Hires w/ Collars All Proposed Refoms
31
Collar Adjustment Plus DC Plan for New Employees and TWB for Current Employees
SERS+PSERS: Projected Contribution Dollars Payable From General Fund
(41.4% of SERS contributions and nearly 60% of PSERS) (Amounts in Millions)
7,000.0 6,000.0 5,000.0 4,000.0 3,000.0 2,000.0 1,000.0 -
Limiting pay to the Social Security Taxable Wage Base has minimal impact on the contributions but does have significant impact on higher paid individuals
Baseline Expectations
32
Contribution Rates SERS-DC Plan for New and TWB for Current Employees
SERS: Blended Contribution Rates as Percent of Payroll
35.00%
30.00%
25.00%
20.00%
Limiting pay to the Social Security Taxable Wage Base has minimal impact on the contribution rates but does have significant impact on higher paid individuals
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
33
Contribution Rates PSERS- DC Plan for New and TWB for Current Employees
PSERS: Blended Contribution Rates as Percent of Payroll
35.00%
25.00%
20.00%
Limiting pay to the Social Security Taxable Wage Base has minimal impact on the contribution rates but does have significant impact on higher paid individuals
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
34
UAL Collar Comparison- DC Plan for New and TWB for Current Employees
SERS+PSERS: Unfunded Liability
80,000.0
(Amounts in Millions)
70,000.0
60,000.0
50,000.0
40,000.0
Limiting pay to the Social Security Taxable Wage Base has minimal impact on the unfunded liability but does have significant impact on higher paid individuals
30,000.0
20,000.0
10,000.0
Baseline Expectations
35
Collar Adjustment Plus DC Plan for New Employees and NY Style Limit for Current Employees
SERS+PSERS: Projected Contribution Dollars Payable From General Fund
(41.4% of SERS contributions and nearly 60% of PSERS) (Amounts in Millions)
7,000.0 6,000.0 5,000.0 4,000.0 3,000.0 2,000.0 1,000.0
Extending final average compensation period and implementing anti-spiking measures impacts all current employees
Baseline Expectations
36
Contribution Rates SERS- DC Plan for New Employees and NY Style Limit for Current
SERS: Blended Contribution Rates as Percent of Payroll
35.00%
30.00%
20.00%
Extending final average compensation period and implementing anti-spiking measures impacts all current employees
15.00%
10.00%
5.00%
0.00% 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
Baseline Expectations Introducing DC plan for New Hires w/ Collars DC Plan + NY LIm for Current Ees
37
Contribution Rates PSERS- DC Plan for New Employees and NY Style Limit for Current
PSERS: Blended Contribution Rates as Percent of Payroll
35.00%
25.00%
20.00%
Extending final average compensation period and implementing anti-spiking measures impacts all current employees
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
38
UAL Collar Comparison- DC Plan for New and NY Style Limit for Current Employees
SERS+PSERS: Unfunded Liability
(Amounts in Millions)
80,000.0 70,000.0
60,000.0
50,000.0
40,000.0
Extending final average compensation period and implementing anti-spiking measures impacts all current employees
30,000.0
20,000.0
10,000.0
Baseline Expectations
39
Collar Adjustment Plus DC Plan for New Employees and Neutral Option 4 for Current Employees
SERS+PSERS: Projected Contribution Dollars Payable From General Fund
(41.4% of SERS contributions and nearly 60% of PSERS) (Amounts in Millions)
7,000.0
6,000.0
5,000.0
4,000.0
3,000.0
2,000.0
Modifying actuarial factors to make cost of Option 4 consistent with the annuity cost in the actuarial valuation Does not impact Act 120 employees
1,000.0
Baseline Expectations
40
Contribution Rates SERS-DC Plan for New and Neutral Option 4 for Current Employees
SERS: Blended Contribution Rates as Percent of Payroll
35.00%
30.00%
25.00%
20.00%
15.00%
Modifying actuarial factors to make the cost of Option 4 consistent with the annuity cost in the actuarial valuation Does not impact Act 120 employees
10.00%
5.00%
0.00%
Baseline Expectations
41
Contribution Rates PSERS- DC Plan for New and Neutral Option 4 for Current Employees
PSERS: Blended Contribution Rates as Percent of Payroll
35.00%
25.00%
20.00%
Modifying actuarial factors to make cost of Option 4 consistent with the annuity cost in the actuarial valuation
15.00%
5.00%
0.00%
Baseline Expectations
42
UAL Collar Comparison- DC Plan for New and Neutral Option 4 for Current Employees
SERS+PSERS: Unfunded Liability
(Amounts in Millions)
80,000.0 70,000.0 60,000.0 50,000.0 40,000.0 30,000.0 20,000.0 10,000.0 Baseline Expectations Introducing DC plan for New Hires w/ Collars DC Plan + Neutral Opt 4 for Current Ees
Modifying actuarial factors to make the cost of Option 4 consistent with the annuity cost in the actuarial valuation Does not impact Act 120 employees
43
Collar Adjustment Plus DC Plan for New Employees and Multiplier Change for Current Employees
SERS+PSERS: Projected Contribution Dollars Payable From General Fund
(41.4% of SERS contributions and nearly 60% of PSERS) (Amounts in Millions)
7,000.0
6,000.0
5,000.0
4,000.0
3,000.0
2,000.0
Reducing multiplier to 2% is worth approximately 70% of the savings contained in the proposed reforms
1,000.0
Baseline Expectations
44
Contribution Rates SERS-DC Plan for New and Multiplier Reduction for Current Employees
SERS: Blended Contribution Rates as Percent of Payroll
35.00%
30.00%
25.00%
20.00%
15.00%
Reducing multiplier to 2% is worth approximately 70% of the savings contained in the proposed reforms
10.00%
5.00%
0.00%
Baseline Expectations
45
Contribution Rates PSERS- DC Plan for New and Multiplier Reduction for Current
PSERS: Blended Contribution Rates as Percent of Payroll
35.00%
25.00%
20.00%
Reducing multiplier to 2% is worth approximately 70% of the savings contained in the proposed reforms
15.00%
10.00%
5.00%
0.00%
Baseline Expectations
46
UAL Collar Comparison- DC Plan for New and Multiplier reduction for Current Employees
SERS+PSERS: Unfunded Liability
(Amounts in Millions)
80,000.0 70,000.0 60,000.0 50,000.0 40,000.0 30,000.0 20,000.0 10,000.0 (10,000.0) Baseline Expectations Introducing DC plan for New Hires w/ Collars DC Plan + 2% Multiplier for Current Ees
Reducing multiplier to 2% is worth approximately 70% of the savings contained in the proposed reforms
47
www.budget.state.pa.us
Tapering of Collars Defined Contribution Plan for New Employees 4% ER Contribution Rate - Eff July 2014 Current Employee Reforms Taxable Wage Base Limit NY Style Limit & 5-year Final Earnings Neutral Option 4 Reduce Multiplier from 2.5% to 2% Combined (will not add due to interaction of changes) All Changes All Changes - DC 2015
PSERS (Amounts represent about 57% - 60% of total contribution dollars) (129.3) (293.3) (425.0) (321.5) (33.6) 0.0 0.0 0.0 0.0 0.0 0.0 (129.3) (129.3) (7.2) 0.0 1.9 3.0 7.2 11.6 (288.9) (293.3) (22.6) 0.1 4.4 7.1 16.6 27.0 (420.6) (420.3) (38.1) 0.1 7.1 11.2 26.1 (40.5) (400.1) (399.7) (53.6) 0.1 (0.4) (40.6) (143.8) (284.9) (372.1) (371.7)
Tapering of Collars Defined Contribution Plan for New Employees 4% ER Contribution Rate - Eff Jan 2014 Current Employee Reforms Taxable Wage Base Limit NY Style Limit & 5-year Final Earnings Neutral Option 4 Reduce Multiplier from 2.5% to 2% Combined (will not add due to interaction of changes) Reduce multiplier for JUD, LEG and STP All Changes All Changes - DC 2015 SERS + PSERS All Changes - DC 2015
(58.2) (0.4) 0.0 0.0 0.0 0.0 0.0 0.0 (58.6) (58.2) (187.5)
SERS (Amounts represent 41.4% of total contribution dollars) (107.1) (145.4) (171.9) (1.2) 0.0 0.0 0.0 0.0 0.0 0.0 (108.3) (107.6) (400.9) (1.9) 0.0 0.0 0.0 0.0 0.0 0.0 (147.3) (146.7) (567.0) (2.6) 0.0 0.0 0.0 0.0 0.0 0.0 (174.5) (173.9) (573.6)
(98.3) (3.3) 0.0 0.0 0.0 0.0 0.0 (3.2) (104.8) (105.1) (476.8)
48
www.budget.state.pa.us
Tapering of Collars Defined Contribution Plan for New Employees 4% ER Contribution Rate - Eff July 2014 Current Employee Reforms Taxable Wage Base Limit NY Style Limit & 5-year Final Earnings Neutral Option 4 Reduce Multiplier from 2.5% to 2% Combined (will not add due to interaction of changes) All Changes All Changes - DC 2015
PSERS (Amounts represent about 57% - 60% of total contribution dollars) 539.3 1,425.0 1,465.5 2,227.1 (116.7) (6.4) (285.4) (608.8) (1,442.5) (2,247.1) (1,824.5) (1,820.3) (318.1) (9.5) (691.9) (1,085.1) (2,719.6) (4,039.7) (2,932.8) (2,931.4) (625.8) (3.2) (534.5) (684.3) (2,017.1) (2,738.8) (1,899.1) (1,905.6) (1,182.1) (18.8) (1,498.8) (2,397.5) (6,273.1) (9,312.4) (8,267.4) (8,271.6)
Tapering of Collars Defined Contribution Plan for New Employees 4% ER Contribution Rate - Eff Jan 2014 Current Employee Reforms Taxable Wage Base Limit NY Style Limit & 5-year Final Earnings Neutral Option 4 Reduce Multiplier from 2.5% to 2% Combined (will not add due to interaction of changes) Reduce multiplier for JUD, LEG and STP All Changes All Changes - DC 2015 SERS + PSERS All Changes - DC 2015
(580.9) (9.4) 0.0 0.0 0.0 0.0 0.0 (3.2) (593.5) (591.5) (2,205.8)
SERS (Amounts represent 41.4% of total contribution dollars) 289.9 579.0 560.3 (95.1) (11.8) (171.1) (131.1) (422.3) (689.5) (55.5) (550.2) (551.4) (2,371.7) (437.5) (23.8) (341.8) (284.7) (865.0) (1,368.0) (108.1) (1,334.6) (1,338.8) (4,270.2) (906.3) (9.0) (111.1) (137.9) (334.3) (442.9) (32.4) (821.3) (817.0) (2,722.6)
848.3 (1,448.3) (44.6) (624.0) (553.7) (1,621.6) (2,500.4) (199.2) (3,299.6) (3,298.7) (11,570.3)
49