Consent-General Government # 26.
Board of Supervisors
Financial Services
- Meeting Date:
- 06/06/2023
- Brief Title
- 2021 Pension Funding Report and Additional Discretionary Contribution
From:
Chad Rinde, Chief Financial Officer, Department of Financial Services
Staff Contact:
Chad Rinde, Chief Financial Officer, Department of Financial Services, x8050
Supervisorial District Impact:
Countywide
Subject
Accept CalPERS Annual Valuation Reports as of June 30, 2021; receive update on the status of pension funding; and authorize the Chief Financial Officer to make an additional discretionary contribution to CalPERS in coordination with the Yolo County Superior Court. (No general fund impact) (Rinde)
Recommended Action
- Accept the CalPERS Annual Valuation Reports as of June 30, 2021 for the Miscellaneous and Safety Plans;
- Receive an update on the status of pension funding; and
- Authorize the Chief Financial Officer to update the Memorandum of Understanding with the Yolo County Superior Court and make an additional discretionary funding contribution to CalPERS.
Strategic Plan Goal(s)
![]() |
In Support of All Goals (Internal Departments Only) |
Reason for Recommended Action/Background
The Pension Funding Policy (Attachment A), adopted in May 2018, requires that the County Administrator or Chief Financial Officer provide an annual report to the Board of Supervisors on the status of pension funding as well as a summary of the actuarial valuation reports for the upcoming fiscal year once released by the California Public Employees’ Retirement System (CalPERS).
Pension Funding Status
The tables below provide a summary of the funded status for the Miscellaneous and Safety plans for the most recent five years:
Pension Funding Status
The tables below provide a summary of the funded status for the Miscellaneous and Safety plans for the most recent five years:
Miscellaneous Plan
| Valuation Date | Accrued Liability | Market Value of Assets | Unfunded Liability | Funded Ratio | Annual Covered Payroll |
| 6/30/2021 | $873,682,659 | $659,854,549 | $213,828,111 | 75.5% | $98,622,923 |
| 6/30/2020 | $821,817,657 | $538,969,551 | $282,848,106 | 65.6% | $96,433,712 |
| 6/30/2019 | $788,803,907 | $521,305,474 | $267,498,433 | 66.1% | $92,741,240 |
| 6/30/2018 | $753,503,877 | $498,338,141, | $255,165,736 | 66.1% | $86,457,783 |
| 6/30/2017 | $694,805,957 | $468,048,005 | $226,757,952 | 67.4% | $82,607,781 |
Safety Plan
| Valuation Date | Accrued Liability | Market Value of Assets | Unfunded Liability | Funded Ratio | Annual Covered Payroll |
| 6/30/2021 | $279,995,683 | $215,350,599 | $64,645,084 | 76.9% | $24,265,000 |
| 6/30/2020 | $259,208,391 | $172,366,557 | $86,841,834 | 66.5% | $23,547,159 |
| 6/30/2019 | $245,793,550 | $163,046,769 | $82,746,781 | 66.3% | $23,638,718 |
| 6/30/2018 | $232,675,846 | $152,555,374 | $80,120,472 | 65.6% | $22,153,328 |
| 6/30/2017 | $211,921,385 | $140,459,704 | $71,461,681 | 66.3% | $22,260,933 |
As the tables above show, the funded ratio for the Miscellaneous Plan increased from 65.6% to 75.5%, while the funded ratio for the Safety Plan increased from 66.5% to 76.9%%. These increases in funded status were a result of CalPERS returns of 21.3% in 2020-21 significantly exceeding the target rate of return of 7.0%. While not yet reflected, CalPERS announced returns of -6.1% in 2021-22 that underperformed their targeted rate of return. These returns will be factored into the June, 2022 valuation (to be received in Summer 2023) and will decrease funded status and increase contributions when compared to the current valuation.
Actuarial Report Summary
As the pension plan administrator, CalPERS performs various administrative services including investment, benefit administration, and actuarial services for the County of Yolo. The Actuarial Valuation Reports as of June 30, 2021 for both the Miscellaneous and Safety plans (Attachment B and C) are used to set the County’s pension funding rates for the 2023-24 fiscal year. Key assumptions used in the Actuarial Reports are summarized below:
| Actuarial Assumption | June 30, 2021 Valuation | June 30, 2020 Valuation |
| Actuarial Cost Method | Entry Age Normal | Entry Age Normal |
| Discount Rate | 6.80% | 7.00% |
| Payroll Growth | 2.80% | 2.75% |
| Inflation | 2.30% | 2.50% |
| Amortization Period | Investment gains/ losses - 20 years Assumption/Benefit changes - 20 years |
Investment gains/ losses - 20 years Assumption/Benefit changes - 20 years |
CalPERS performed their Asset Liability Management (ALM) process leading into the June 30, 2021 valuation. This along with the Risk Mitigation policy resulted in the CalPERS Board of Administration voting to reduce the current discount rate to 6.8% and adopt new actuarial assumptions including a slightly longer life expectancy for retirees and beneficiaries. While this results in a higher liability, strong investment gains during the 2020-21 fiscal year mitigated the increase in the short term.
The table below provides a summary of the required employer contribution rates for both the Miscellaneous and Safety plans over the past five years, as well as projected employer contribution rates for the next five years as included in the actuarial valuation report:
| Fiscal Year | Miscellaneous | Safety |
| 2019-20 Actual | 38.44% | 40.15% |
| 2020-21 Actual | 30.40% | 43.70% |
| 2021-22 Actual | 31.37% | 44.44% |
| 2022-23 Actual | 32.69% | 46.88% |
| 2023-24 Actual | 32.57% | 46.29% |
| 2024-25 Projected | 31.80% | 45.30% |
| 2025-26 Projected | 28.80% | 43.80% |
| 2026-27 Projected | 27.80% | 40.90% |
| 2027-28 Projected | 26.40% | 39.10% |
| 2028-29 Projected | 24.90% | 36.90% |
Pension Trust
The Pension Funding Policy approved by the Board in 2018 provided for the establishment of a Section 115 Pension Trust in order to accumulate assets to safeguard the County’s ability to pay the required annual pension contribution and to obtain long-term savings from paying down the unfunded liability. The table below shows the activity and balances of the Pension trust since it was established in 2018:
| Fiscal Year | Contributions | Earnings | Fees | Ending Balance |
| 2017-18 | $800,000 | $67 | $0 | $800,067 |
| 2018-19 | $2,523,500 | $52,501 | $3,688 | $3,372,380 |
| 2019-20 | $2,425,800 | $146,619 | $14,290 | $5,930,509 |
| 2020-21* | $0 | $749,012 | $23,029 | $6,656,493 |
| 2021-22* | $0 | -$783,491 | $24,456 | $5,845,398 |
* No contribution made due to an additional discretionary contribution made to CalPERS in coordination with the Yolo County Superior Court.
Additional Discretionary Contribution
In Fiscal Year 2021-22 the Board of Supervisors authorized the Chief Financial Officer to make a discretionary contribution to CalPERS in coordination with the Yolo County Superior Court. Based on an analysis prepared by the Department of Financial Services (DFS), the Courts contributed a share of 7.0046% and the County 92.9954% based on the calculated share of the Miscellaneous Plan unfunded liability between the two agencies. The County also made a proportional contribution to the Safety Plan. These additional discretionary contributions are shown below:
| Miscellaneous Plan | Safety Plan | Total County Contribution | ||
| Fiscal Year | Courts | County | ||
| 2021-22 Actual | $236,388 | $2,401,161 | $737,201 | $3,318,362 |
For 2022-23, DFS has updated the analysis to determine if additional discretionary contributions are feasible while maintaining the target balance in the Pension Trust. Based on this updated analysis (Attachment D), the County is able to make an additional discretionary contribution of up to $3.7 million assuming the Court makes a proportionate contribution of $277,000.
| Miscellaneous Plan | Safety Plan | Total County Contribution | ||
| Fiscal Year | Courts | County | ||
| 2022-23 Proposed | $276,930 | $2,894,538 | $875,084 | $3,769,622 |
Staff recommends that the Board authorize the Chief Financial Officer to make an additional discretionary contribution to CalPERS based on the proportionate Miscellaneous Plan share between the County and the Court as reflected in Attachment D, and in an amount not to exceed a total County contribution of $3,769,622.
Collaborations (including Board advisory groups and external partner agencies)
The Department of Financial Services has worked with the Yolo County Superior Court to gauge the Court's interest in making an additional discretionary contribution. Staff from DFS provided the updated analysis to the Court in May 2023 and the Court indicated their interest in paying a budgeted amount toward the pension plan's unfunded liability.
Competitive Bid Process/Vendor Performance
Not Applicable
Fiscal Impact
Fiscal impact (see budgetary detail below)
Fiscal Impact (Expenditure)
- Total cost of recommended action:
- $ 3,769,622
- Amount budgeted for expenditure:
- $ 3,769,622
- Additional expenditure authority needed:
- $ 0
- One-time commitment:
- Yes
Source of Funds for this Expenditure
- Pension ISF
- $3,769,622
Further explanation as needed:
No general funds are required for this action. Funding for the additional discretionary contribution is available in the Pension Internal Service Fund.
Attachments
- Att. A. Pension Funding Policy
- Att. B. Miscellaneous Actuarial Valuation - 2021
- Att. C. Safety Actuarial Valuation - 2021
- Att. D. Additional Discretionary Payment Calculation
Form Review
| Inbox | Reviewed By | Date |
|---|---|---|
| Tom Haynes | Tom Haynes | 05/30/2023 01:58 PM |
| County Counsel | Hope Welton | 05/30/2023 02:07 PM |
- Form Started By:
- crinde
- Started On:
- 05/22/2023 09:23 PM
- Final Approval Date:
- 05/30/2023
