Agenda 05-03-17
CITY OF BOYNTON BEACH
MUNICIPALFIREFIGHTERS
PENSION TRUST FUND
13790 NW 4 Street, Suite 105
Sunrise, Florida 33325
Telephone: 954.636.7170 & 561.340.3470 Toll Free Fax:866.769.0678
AGENDA
CITY OF BOYNTON BEACH MUNICIPAL FIREFIGHTERS PENSION TRUST FUND
2080 High Ridge Road
Boynton Beach, FL 33426
May 3, 2017 at 9:00 A. M.
1.CALL TO ORDER
2.ROLL CALL
1
3.PUBLIC DISCUSSION
4.CONSENT AGENDA
a.Warrant (Invoices) Ratifications / Approvals
b.Review of Previous Meeting Minutes
5.NEW / UNFINISHED BUSINESS
a.DROP Interest Calculation
b.Pre-Employment Health Screening
6.INVESTMENT REPORT
a.Schroders- First Quarter Investment Report- Melissa Krajewski & David Harris
1. Schroders TIPS Agreement
2.Schroders Investment Guidelines Update for TIP’s Account
b. Crescent Direct Lending- First Quarter Investment Report – Pete Mitchell
1. CDL Fund II Presentation
7.MONITOR REPORT
a.And Co Consulting – First Quarter Investment Performance Review --David West
8.ATTORNEY’S REPORT
a.Adam Levinson – Attorney’s Report
9.PLAN ADMINISTRATOR’S REPORT
a.Transition Update
b.New Invoice Payment Procedure with Regions
c.Checking Account at Wells Fargo
d.Death Checks/ Confirmation of Benefit Forms
e.2016 Annual Report
f.2016 Actuarial Valuation Report
g.State Financial Disclosure Form 1 Filing for Trustees
h.Fiduciary Trust Liability Insurance
i.New Forms Review
j.Web Site Update
k.Board Credit Cards
10.OPEN DISCUSSION
11.ADJOURNMENT
12.NEXT MEETING DATE: August 9, 2017 at 10 A.M.
IN COMPLIANCE OF STATE LAW, THE BOARD OF TRUSTEES FINDS THAT A PROPER AND LEGITIMATE PURPOSE IS SERVED WHEN
MEMBERS OF THE PUBLIC HAVE BEEN GIVEN A REASONABLE OPPORTUNITY TO BE HEARD ON A MATTER BEFORE THE BOARD.
THEREFORE, THE BOARD OF TRUSTEES HAVE DETERMINED AND DECLARED THAT THEY WILL A LOT FIFTEEN (15) MINUTES IN TOTAL
FOR THIS PURPOSE; HOWEVER EACH PERSON IS LIMITED TO NO MORE THAN THREE(3)MINUTES TO COMMENT AT EACH MEETING.
Remember to Visit Us: bbffp.org
CITY OF BOYNTON BEACH
MUNICIPAL FIREFIGHTERS FIRE
PENSION TRUST FUND a , '1410 �
13790 NW 4 Street, Suite 105
Sunrise, Florida 33325
Telephone: 954.636.7170 & 561.340.3470 Toll Free Fax: 866.769.0678
ADMINISTRATIVE EXPENSE BUDGET
The City of Boynton Beach Municipal Firefighters Pension Trust Fund will strive to create an
Administrative Expense Budget that features Fund expenditures for the Fiscal year 2017/2018. It
should be noted that the Fund's income is derived from Investment Returns, State Contributions,
City of Boynton Beach Contributions, Employee Contributions and Recapture Fees from brokerage
firms.
TYPE OF EXPENDITURES AMOUNTS
1 Investment Monitor Services $45,000.00
2 Legal Services $50,000.00
3 Actuary Services $45,000.00
4 Audit Services $20,000.00
5 Plan Administrator Services $48,000.00
6 Postage $1,000.00
7 Office Supplies $1,000.00
8 Board Liability Insurance $15,000.00
9 Custodial Services $45,000.00
10 Association Fees $5,000.00
11 Trustee Travel and Education $25,000.00
Web Site&Computer Program
12 Updates and Design $7,500.00
13 Disability Hearing(s) $40,000.00
14 Misc. Expenditures $30,000.00
TOTAL ADMINISTRATIVE
EXPENDITURES $377,500.00
Approximately As a Percentage of Plan Assets 0.38%
This Administrative Expense Budget was adopted and approved by vote of the Board of Trustees on May 3,2017.
Matt Petty,Char Jon Raybuck, Secretary
Remember to Visit Us: bbffp.org
GRSGabriel Roeder Smith&Company
Consultants&Actuaries
CITY OF BOYNTON BEACH MUNICIPAL FIREFIGHTERS' PENSION TRUST FUND
Chapter 112.664, F.S. Compliance Report
In Connection with the October 1, 2016 Funding Actuarial Valuation Report
And the Plan's Financial Reporting for the Year Ending September 30, 2016
G R S Reonsutiremeltinnt
Cg
P:954.5271616 I F:954.525.0083 I www.grsconsulting.com
April 28,2017
Board of Trustees
City of Boynton Beach Municipal
Firefighters Pension Fund
Boynton Beach, Florida
Dear Board Members:
Gabriel. Roeder, Smith & Company (GRS) has been engaged by the City of Boynton Beach Municipal
Firefighters Pension Fund(System)to prepare a disclosure report to satisfy the requirements set forth in Ch.
112.664. F.S.and as further required pursuant to Ch. 60T-1.0035. F.A.C.
This report was prepared at the request of the Board and is intended for use by the Retirement Board and
those designated or approved by the Board. This report may be provided to parties other than the System
only in its entirety and only with the permission of the Board.
The purpose of the report is to provide the required information specified in Ch. 112.664. F.S. as well as
supplement this information with additional exhibits. This report should not be relied on for any purpose
other than the purpose described above.
The findings in this report are based on data or other information through September 30. 2016. Future
actuarial measurements may differ significantly from the current measurements presented in this report
due to such factors as the following: plan experience differing from that anticipated by the economic or
demographic assumptions: changes in economic or demographic assumptions; increases or decreases
expected as part of the natural operation of the methodology used for these measurements (such as the
end of an amortization period or additional cost or contribution requirements based on the plan's funded
• status): and changes in plan provisions or applicable law. The scope of this engagement does not include
an analysis of the potential range of such measurements.
This report was based upon information furnished by the City and the Board concerning Plan benefits.
financial transactions, plan provisions and active members, terminated members, retirees and
• beneficiaries. We checked for internal and year-to-year consistency, but did not otherwise audit the data.
We are not responsible for the accuracy or completeness of the information provided by the City.
Except as otherwise indicated as required for the disclosures contained herein. this report was prepared
using certain assumptions selected by the Board as described in our October 1, 2016 actuarial valuation
report. This report is also based on the Plan Provisions. census data, and financial information as
summarized in our October I. 2016 actuarial valuation report. Please refer to the October 1, 2016
actuarial valuation report,dated March 8, 2017,for summaries and descriptions of this information.
The use of an investment return assumption that is 2% higher than the investment return assumption used
to determine the funding requirements does not represent an estimate of future Plan experience nor does it
reflect an observation of future return estimates inherent in financial market data. The use of this
investment return assumption is provided as a counterpart to the Chapter 112.664, Florida Statutes
• One East Broward Blvd. Suite 505 I Ft.Lauderdale,FL 33301
•
requirement to utilize an investment return assumption that is 2% lower than the assumption used to
determine the funding requirements. The inclusion of the additional exhibits showing the effect of using
a 2% higher investment return assumption shows a more complete assessment of the range of possible
results as opposed to showing a one-sided range as required by Florida Statutes.
Peter N. Strong and Jeffrey Amrose are members of the American Academy of Actuaries and meet the
Qualification Standards of the American Academy of Actuaries to render the actuarial opinions contained
herein. The signing actuaries are independent of the plan sponsor.
This report has been prepared by actuaries who have substantial experience valuing public employee
retirement systems. To the best of our knowledge the information contained in this report is accurate and
fairly presents the actuarial position of the Retirement Plan as of the valuation date. All calculations have
been made in conformity with generally accepted actuarial principles and practices, with the Actuarial
Standards of Practice issued by the Actuarial Standards Board and with applicable statutes.
With respect to the reporting standards for defined benefit retirement plans or systems contained in Section
. 112.664(1) F.S.,the actuarial disclosures required under this section were prepared and complete by me or
under my direct supervision,and I acknowledge responsibility for the results. To the best of my knowledge.
the results are complete and accurate, and in my opinion, meet the requirements of Section 112.664(1). F.S.
and Section 60T-1.0035,F.A.C.
Respectfully submitted,
GABRIEL, ROEDER, SMITH AND COMPANY
By
IL
Abe
By
`eter N. Strong, FSA, MAAJ FCA J,�• rey Arnrose, MAAA,FCA
Enrolled Actuary No. 17-69'D rolled Actuary No. 17-6599
Senior Consultant&Actuary Senior Consultant& Actuary
tylw Retirement
Consulting
..'" ". .; .. ' .. - "` .. . . . '. 'r e : ,..2_. . ♦n.74,.....,,. t ,.'.N" .:.. `'La .... _ . ..
TABLE OF.CONTENTS
Title Page
Ch. 112.664,F.S.Results
Schedule of Changes in Net Pension Liability
1. Using financial reporting assumptions per GASB Statement No.67 1
2. Using assumptions prescribed in Section 112.664(1)(a),F.S. 2
3. Using assumptions prescribed in Section 112.664(1)(b),F.S. 3
4. Using the mandated mortality and funding interest rate+2% 4
Assets Versus Benefit Payments Projections
1. Using assumptions from the Plan's latest actuarial valuation 5
2. Using assumptions prescribed in Section 112.664(1)(a),F.S. 6
3. Using assumptions prescribed in Section 112.664(1)(b),F.S. 7
4. Using the mandated mortality and funding interest rate+2% 8
Actuarially Determined Contribution 9
GRS
. . 1
Schedule of Changes in the Employers'Net Pension Liability
Using Financial Reporting Assumptions per GASB Statement No. 67
Fiscal year ending September 30, 2016
1. Total pension liability
a. Service Cost $ 3,204,682
b. Interest 9,542,671
c.Benefit Changes -
d.Difference between actual&expected experience&Other (418,827)
e. Assumption Changes -
f. Benefit Payments (5,176,836)
g. Contribution Refunds -
h.Net Change in Total Pension Liability 7,151,690
I. Total Pension Liability-Beginning 126,579,666
j. Total Pension Liability-Ending $ 133,731,356
2. Plan Fiduciary Net Position
a. Contributions-Employer(From City) $ 4,195,420
b. Contributions-Employer(From State) 923,246
c. Contributions-Member 1,485,128
d.Net Investment Income 9,197,486
e. Benefit Payments (5,176,836)
f. Contribution Refunds -
g. Administrative Expense (161,122)
h Other 271,411
i.Net Change in Plan Fiduciary Net Position 10,734,733
j.Plan Fiduciary Net Position-Beginning 80,406,693
k. Plan Fiduciary Net Position-Ending $ 91,141,426
3.Net Pension Liability/(Asset) 42,589,930
Certain Key Assumptions
Valuation Date 10/01/2015
Measurement Date 09/30/2016
Investment Return Assumption 7.50%
Mortality Table 1983 Group Annuity
Mortality Table
GRS
• 2
Schedule of Changes in the Employers'Net Pension Liability
Using Assumptions required under 112.664(1)(a),F.S.
Fiscal year ending September 30, 2016
1. Total pension liability
a. Service Cost $ 3,476,445
b. Interest 10,029,090
c. Benefit Changes -
d. Difference between actual&expected experience&Other 79,370
e. Assumption Changes -
f. Benefit Payments (5,176,836)
g. Contribution Refunds -
h.Net Change in Total Pension Liability 8,408,069
i.Total Pension Liability-Beginning 132,793,487
j. Total Pension Liability-Ending $ 141,201,556
2. Plan Fiduciary Net Position
a. Contributions-Employer(From City) $ 4,195,420
b. Contributions -Employer(From State) 923,246
c. Contributions-Member 1,485,128
d.Net Investment Income 9,197,486
e. Benefit Payments (5,176,836)
f. Contribution Refunds -
g. Administrative Expense (161,122)
b. Other 271,411
i.Net Change in Plan Fiduciary Net Position 10,734,733
j. Plan Fiduciary Net Position-Beginning 80,406,693
k.Plan Fiduciary Net Position-Ending $ 91,141,426
3.Net Pension Liability/(Asset) 50,060,130
Certain Key Assumptions
Valuation Date 10/01/2015
Measurement Date 09/30/2016
Investment Return Assumption 7.50%
Mortality Table RP-2000 fully generational
using Scale AA
GRS
3
Schedule of Changes in the Employers'Net Pension Liability
Using Assumptions required under 112.664(1)(b),F.S.
Fiscal year ending September 30, 2016
1.Total pension liability
a. Service Cost $ 5,498,963
b.Interest 9,358,252
c.Benefit Changes -
d. Difference between actual&expected experience&Other 79,370
e.Assumption Changes -
f. Benefit Payments (5,176,836)
g. Contribution Refunds -
h.Net Change in Total Pension Liability 9,759,749
i.Total Pension Liability-Beginning 167,199,807
j.Total Pension Liability-Ending $ 176,959,556
2.Plan Fiduciary Net Position
a. Contributions -Employer(From City) $ 4,195,420
b. Contributions-Employer(From State) 923,246
c. Contributions -Member 1,485,128
d.Net Investment Income 9,197,486
e.Benefit Payments (5,176,836)
f. Contribution Refunds -
g. Administrative Expense (161,122)
h. Other 271,411
i.Net Change in Plan Fiduciary Net Position 10,734,733
j.Plan Fiduciary Net Position-Beginning 80,406,693
k. Plan Fiduciary Net Position-Ending $ 91,1412426
3. Net Pension Liability/(Asset) 85,818,130
Certain Key Assumptions
Valuation Date 10/01/2015
Measurement Date 09/30/2016
Investment Return Assumption 5.50%
Mortality Table RP-2000 fully generational
using Scale AA
GRS
4
Schedule of Changes in the Employers'Net Pension Liability
Using Assumptions under 112.664(1)(b),F.S. except 2% higher investment return assumption
Fiscal year ending September 30, 2016
1. Total pension liability
a. Service Cost $ 2,285,851
b. Interest 10,376,899
c.Benefit Changes -
d.Difference between actual&expected experience&Other 79,370
e.Assumption Changes -
f. Benefit Payments (5,176,836)
g. Contribution Refunds -
h. Net Change in Total Pension Liability 7,565,284
i.Total Pension Liability-Beginning 109,493,395
j.Total Pension Liability-Ending $ 117,058,679
2. Plan Fiduciary Net Position
a. Contributions-Employer(From City) $ 4,195,420
b. Contributions-Employer(From State) 923,246
c. Contributions-Member 1,485,128
d.Net Investment Income 9,197,486
e. Benefit Payments (5,176,836)
f. Contribution Refunds -
g.Administrative Expense • (161,122)
h. Other 271,411
i.Net Change in Plan Fiduciary Net Position 10,734,733
j.Plan Fiduciary Net Position-Beginning 80,406,693
k. Plan Fiduciary Net Position-Ending $ 91,141,426
3.Net Pension Liability/(Asset) 25,917,253
Certain Key Assumptions
Valuation Date 10/01/2015
Measurement Date 09/30/2016
Investment Return Assumption 9.50%
Mortality Table RP-2000 fully generational
using Scale AA
GRS
5
Asset and Benefit Payment Projection
Not Reflecting Any Contributions from the Employer, State or Employee
Using Assumptions from the Plan's Latest Actuarial Valuation
Market Value of Expected Projected Benefit Market Value of
FYE Assets (BOY) Investment Return Payments Assets (EOY)
2017 74,883,095 5,390,469 6,020,360 74,253,204
2018 74,253,204 5,328,028 6,425,662 73,155,570
2019 73,155,570 5,231,061 6,816,193 71,570,438
2020 71,570,438 5,102,967 7,061,762 69,611,643
2021 69,611,643 4,938,992 7,516,838 67,033,797
2022 67,033,797 4,737,130 7,744,128 64,026,799
2023 64,026,799 4,496,201 8,154,918 60,368,082
2024 60,368,082 4,213,438 8,377,805 56,203,715
2025 56,203,715 3,886,631 8,763,938 51,326,408
2026 51,326,408 3,511,038 9,025,146 45,812,300
2027 45,812,300 3,086,090 9,328,864 39,569,526
2028 39,569,526 2,611,118 9,509,239 32,671,405
2029 32,671,405 2,090,523 9,595,535 25,166,393
2030 25,166,393 1,522,365 9,736,399 16,952,359
2031 16,952,359 904,795 9,776,839 8,080,315
2032 8,080,315 237,793 9,819,484 -
2033 - - 9,825,996 -
2034 - - 9,878,921 -
2035 - - 9,891,189 -
2036 - - 9,892,611 -
2037 - - 9,873,512 -
2038 - - 9,837,590 -
2039 - - 9,791,981 -
2040 - - 9,728,473 -
2041 - - 9,656,583 -
2042 - - 9,570,960 -
Number of years for which current market value of assets is adequate to sustain
the payment of expected retirement benefits,reflecting no contributions from the
Employer. Employee or State, contrary to Florida Statutes and Planprovisions: 15.83
Certain Key Assumptions
Valuation Investment Return Assumption 7.50%
Valuation Mortality Table FRS Mortality-Special Risk
Note: As required in Section 112.664(c)of the Florida Statutes, the projection of the Fund assets do
not include contributions from the Employer. Employee or State. which is contrary to Florida Statutes
and Plan provisions. For this reason, these projections should not be viewed as a representation of
the amount of time the Fund can sustain benefit payments. Under the GASB standards which DO
include contributions from the employer, employee and State, the Fund is expected to be able to
sustain the benefit payment demands in the near-term and long-term future.
GRS
• 6
Asset and Benefit Payment Projection
Not Reflecting Any Contributions from the Employer, State or Employee
Using Assumptions required under 112.664(1)(a), F.S.
Market Value of Expected Projected Benefit Market Value of
FYE Assets (BOY) Investment Return Payments Assets (EOY)
2017 74,883,095 5,390,469 6,020,360 74,253,204
2018 74,253,204 5,328,028 6,425,662 73,155,570
2019 73,155,570 5,231,061 6,816,193 71,570,438
2020 71,570,438 5,102,967 7,061,762 69,611,643
2021 69,611,643 4,938,992 7,516,838 67,033,797
2022 67,033,797 4,737,130 7,744,128 64,026,799
2023 64,026,799 4,496,201 8,154,918 60,368,082
2024 60,368,082 4,213,438 8,377,805 56,203,715
2025 56,203,715 3,886,631 8,763,938 51,326,408
2026 51,326,408 3,511,038 9,025,146 45,812,300
2027 45,812,300 3,086,090 9,328,864 39,569,526
2028 39,569,526 2,611,118 9,509,239 32,671,405
2029 32,671,405 2,090,523 9,595,535 25,166,393
2030 25,166,393 1,522,365 9,736,399 16,952,359
2031 16,952,359 904,795 9,776,839 8,080,315
2032 8,080,315 237,793 9,819,484 -
2033 - - 9,825,996 -
2034 - - 9,878,921 -
2035 - - 9,891,189 -
2036 - - 9,892,611 -
2037 - - 9,873,512 -
2038 - - 9,837,590 -
2039 - - 9,791,981 -
2040 - - 9,728,473 -
2041 - - 9,656,583, -
2042 - - 9,570,960 -
Number of years for which current market value of assets is adequate to sustain
the payment of expected retirement benefits, reflecting no contributions from the
Employer. Employee or State, contrary to Florida Statutes and Plan provisions: 15.83
Certain Key Assumptions
Valuation Investment Return Assumption 7.50%
Valuation Mortality Table FRS Mortality-Special Risk
Note: As required in Section 112.664(c)of the Florida Statutes, the projection of the Fund assets do
not include contributions from the Employer.Employee or State, which is contrary to Florida Statutes
and Plan provisions. For this reason, these projections should not be viewed as a representation of
the amount of time the Fund can sustain benefit payments. Under the GASB standards which DO
include contributions from the employer, employee and State, the Fund is expected to be able to
sustain the benefit payment demands in the near-term and long-term future.
GRS
. , . , ' 7
Asset and Benefit Payment Projection
Not Reflecting Any Contributions from the Employer, State or Employee
Using Assumptions required under 112.664(1)(b),F.S.
Market Value of Expected Projected Benefit Market Value of
FYE Assets (BOY) Investment Return Payments Assets(EOY)
2017 74,883,095 3,953,010 6,020,360 72,815,745
2018 72,815,745 3,828,160 6,425,662 70,218,243
2019 70,218,243 3,674,558 6,816,193 67,076,608
2020 67,076,608 3,495,015 7,061,762 63,509,861
2021 63,509,861 3,286,329 7,516,838 59,279,352
2022 59,279,352 3,047,401 7,744,128 54,582,625
2023 54,582,625 2,777,784 8,154,918 49,205,491
2024 49,205,491 2,475,912 8,377,805 43,303,598
2025 43,303,598 2,140,690 8,763,938 36,680,350
2026 36,680,350 1,769,228 9,025,146 29,424,432
2027 29,424,432 1,361,800 9,328,864 21,457,368
2028 21,457,368 918,651 9,509,239 12,866,780
2029 12,866,780 443,796 9,595,535 3,715,041
2030 3,715,041 - 9,736,399 -
2031 - - 9,776,839 -
2032 - - 9,819,484 -
2033 - - 9,825,996 -
2034 - - 9,878,921 -
2035 - - 9,891,189 -
2036 - - 9,892,611 -
2037 - - 9,873,512 -
2038 - - 9,837,590 -
2039 - - 9,791,981 -
2040 - - 9,728,473 -
2041 - - 9,656,583 -
2042 - - 9,570,960 -
Number of years for which current market value of assets is adequate to sustain
the payment of expected retirement benefits, reflecting no contributions from the
Employer,Employee or State, contrary to Florida Statutes and Plan provisions: 13.33
Certain Key Assumptions
Valuation Investment Return Assumption 5.50%
Valuation Mortality Table FRS Mortality- Special Risk
Note: As required in Section 112,664(c)of the Florida Statutes, the projection of the Fund assets do
not include contributions from the Employer. Employee or State, which is contrary to Florida Statutes
And Plan provisions. For this reason, these projections should not be viewed as a representation of
the amount of time the Fund can sustain benefit payments. Under the GASB standards which DO
include contributions from the employer, employee and State, the Fund is expected to be able to
sustain the benefit payment demands in the near-term and long-term future.
8
Asset and Benefit Payment Projection
Not Reflecting Any Contributions from the Employer, State or Employee
Using Assumptions under 112.664(1)(b), F.S. except 2% higher investment return assumption
Market Value of Expected Projected Benefit Market Value of
FYE Assets (BOY) Investment Return Payments Assets (EOY)
2017 74,883,095 6,827,927 6,020,360 75,690,662
2018 75,690,662 6,885,394 6,425,662 76,150,394
2019 76,150,394 6,910,518 6,816,193 76,244,719
2020 76,244,719 6,907,815 7,061,762 76,090,772
2021 76,090,772 6,871,574 7,516,838 75,445,508
2022 75,445,508 6,799,477 7,744,128 74,500,857
2023 74,500,857 6,690,223 8,154,918 73,036,162
2024 73,036,162 6,540,490 8,377,805 71,198,847
2025 71,198,847 6,347,603 8,763,938 68,782,512
2026 68,782,512 6,105,644 9,025,146 65,863,010
2027 65,863,010 5,813,865 9,328,864 62,348,011
2028 62,348,011 5,471,372 9,509,239 58,310,144
2029 58,310,144 5,083,676 9,595,535 53,798,285
2030 53,798,285 4,648,358 9,736,399 48,710,244
2031 48,710,244 4,163,073 9,776,839 43,096,478
2032 43,096,478 3,627,740 9,819,484 36,904,734
2033 36,904,734 3,039,215 9,825,996 30,117,953
2034 30,117,953 2,391,957 9,878,921 22,630,989
2035 22,630,989 1,680,112 9,891,189 14,419,912
2036 14,419,912 899,993 9,892,611 5,427,294
2037 5,427,294 46,601 9,873,512 -
2038 - - 9,837,590 -
2039 - - 9,791,981 -
2040 - - 9,728,473 -
2041 - - 9,656,583 -
2042 - - 9,5 70,960 -
Number of years for which current market value of assets is adequate to sustain
the payment of expected retirement benefits,reflecting no contributions from the
Employer. Employee or State, contrary to Florida Statutes and Plan provisions: 20.50
Certain Key Assumptions
Valuation Investment Return Assumption 9.50%
Valuation Mortality Table FRS Mortality-Special Risk
Note: As required in Section 112.664(c)of the Florida Statutes, the projection of the Fund assets leo
pot include contributions from the Employer,Employee or State, which is contrary to Florida Statutes
and Plan provisions. For this reason, these projections should not be viewed as a representation of
the amount of time the Fund can sustain benefit payments. Under the GAS standards which DO
include contributions from the employer, employee and State, the Fund is expected to be able to
sustain the benefit payment demands in the near-term and long-term future.
GRS
9
ACTUARIALLY DETERMINED CONTRIBUTION
112.664(1)(b)F.S.
' except 2%higher
Plan's Latest 112.664(1)(a)F.S. 112.664(1Xb)F.S. investment return
Actuarial Valuation Assumptions Assumptions assumption
A.Valuation Date October 1,2016 October 1,2016 October 1,2016 October 1,2016
B. Actuarially Determined Contribution(ADC)
to Be Paid During Fiscal Year Ending 9/30/2018 9/30/2018 9/30/2018 9/30/2018
C. Assumed Date(s)of Employer Contributions 10/1/2017 10/1/2017 10/1/2017 10/1/2017
D.Annual Payment to Amortize Unfunded
Actuarial Liability $ 3,598,572 $ 3,598,572 $ 4,789,395 $ 2,405,535
E. Employer Normal Cost 2,394,174 2,394,174 4,459,461 1,188,136
F. Employer ADC if Paid on Valuation Date:D+E 5,992,746 5,992,746 9,248,856 3,593,671
G.Employer ADC Adjusted for Frequency
of Payments 5,992,746 5,992,746 9,248,856 3,593,671
H. Employer ADC Adjusted for Frequency
of Payments as%of Covered Payroll 56.09 % 56.09 % 86.56 % 33.63 %
L Covered Payroll per Valuation 10,684,549 10,684,549 10,684,549 10,684,549
J. Assumed Rate of Increase in Covered Payroll
to Contibution Year 2.74 % '2.74 % 2.74 % 2.74 %
K. Covered Payroll for Contribution Year 10,977,306 10,977,306 10,977,306 10,977,306
L Employer ADC for Contribution Year.H x K 6,157,171 6,157,171 9,501,956 3,691,668
M.Estimated State Revenue in Contribution Year 781,954 781,954 781,954 781,954
N.Net Employer ADC in Contribution Year 5,375,217 5,375,217 8,720,002 2,909,714
O.Net Employer ADC as%of Covered Payroll
in Contribution Year: N+K 48.97 % 48.97 % 79.44 % 26.51 %
P. Expected Member Contribution 1,317,277 1,317,277 1,317,277 1,317,277
Q.Total Contribution(Including Members)in
Contribution Year 7,474,448 7,474,448 10,819,233 5,008,945
R. Total Contribution as%of Covered Payroll in
Contribution Year:Q+K 68.09% 68.09% 98.56% 45.63
S.Certain Key Assumptions
Investment Return Assumption 7.50% 7.50% 5.50% 9.50%
Mortality Table FRS Mortality- FRS Mortality- FRS Mortality- FRS Mortality-
Special Risk Special Risk • Special Risk Special Risk
GRS