Laserfiche WebLink
<br />REDWOOD CITY <br />IMPACT OF 2ND TIER RETIREE HEALTH PROPOSAL <br />BASED ON THE JUNE 30, 2017 OPEB ACTUARIAL VALUATION <br /> <br /> September 24, 2018 <br />1 <br /> <br />SEIU <br /> <br />Proposed 2nd tier retiree health benefit is the same as the current plan benefit except for the following <br />changes to the cap for service retirements only: <br /> Pre-Medicare Cap Post-Medicare Cap <br />Current Retirees No change No change <br />Current Actives No change Kaiser Senior Adv. Single Rate <br />Future Hires 90% Kaiser Bay Area Single Rate Kaiser Senior Adv. Single Rate <br /> <br />Impact on June 30, 2017 Valuation Results – Current Actives and Retirees Only <br />(Amounts in thousands) <br /> <br /> Results for SEIU Only <br /> Current <br />Plan Proposal Impact <br /> 6/30/17 Present Value of Benefit <br /> Actives $ 19,539 $ 18,389 $ (1,150) <br /> Retirees 11,720 11,720 - <br /> Total 31,259 30,109 (1,150) <br /> 6/30/ 17 Actuarial Accrued Liability <br /> Actives $ 14,014 $ 13,167 $ (847) <br /> Retirees 11,720 11,720 - <br /> Total 25,734 24,887 (847) <br /> 6/30/17 Actuarial Value of Assets1 (8,123) (8,123) - <br /> 6/30/17 Unfunded AAL 17,611 16,764 (847) <br /> 2017/18 Actuarial Determined Contribution <br /> Normal Cost plus Administrative Expenses $ 750 $ 708 $ (42) <br /> Amortization of Unfunded AAL 1,247 1,171 (76) <br /> Total 1,997 1,879 (118) <br /> 2017/18 Projected Payroll 17,401 17,401 - <br /> 2017/18 ADC as a % of Projected Payroll 11.5% 10.8% (0.7%) <br /> <br />Note - Results are based on the June 30, 2017 OPEB valuation, including census data and actuarial <br />methods and assumptions. Changes in unfunded AAL are amortized over 15 years. <br /> <br />1 Assets allocated based on 6/30/17 valuation Actuarial Accrued Liability. <br />8.A. - Page 17