Detail of department programs
Download 5.49 Mb. Pdf ko'rish
|
THIS PAGE INTENTIONALLY LEFT BLANK 779
FIRE AND POLICE PENSION FUND
BASIS FOR THE PROPOSED BUDGET
2016-17 2017-18 Adopted Budget Estimated Expenditures Proposed Budget
$ 616,234,998
$ 616,235,000
Tax and Revenue Anticipation Notes
$ 636,782,956
$ 616,234,998
$ 616,235,000
Total
$ 636,782,956
The City’s contribution to the Los Angeles Fire and Police Pension (LAFPP) Fund is based on rates prepared by an actuary and adopted by the LAFPP Board. The total contribution also includes the Excess Benefit Plan payment which is transferred to the Controller. The contribution and Excess Benefit Plan will be funded through the issuance of tax and revenue anticipation notes.
By funding the required contribution through the issuance of notes, the City will be able to make the entire contribution in July 2017, rather than spreading the payments throughout the year. As a result, the pension fund expects to gain additional investment earnings on the payment, which discounts the City contribution by approximately 3.4 percent. The discount reduces the required City contribution to the pension fund by approximately $21.6 million and is reflected above. The appropriation for the payment of the principal and borrowing costs on the tax and revenue anticipation notes is in the 2017 Tax and Revenue Anticipation Notes (TRAN), Debt Service Fund.
slightly offset by a decrease in the contribution rate. Expressed as a percentage of the City’s budgeted payroll, the 2017-18 combined City contribution rate is 44.26 percent compared to 44.54 percent in 2016-17. The lower contribution rate reflects the results of the most recent LAFPP valuation. The City’s contribution rate for 2017-18 has decreased due to lower than expected cost of living adjustment (COLA) increases during 2015-16 for retirees, beneficiaries, and Deferred Retirement Option Program (DROP) members, lower than expected sworn salary budgets for the Fire and Police Departments, as well as a higher than expected return on the valuation value of assets (after smoothing).
The administrative expenses are separately identified in the contribution rate in conjunction with Governmental Accounting Standards Board (GASB 67) reporting.
The system’s overall funded ratio, using actuarial value of assets, increased from 85.0 percent to 87.4 percent as of June 30, 2016 and is broken down as follows: retirement (93.9 percent) and health (48.1 percent). 780
Fire and Police Pension Fund CITY CONTRIBUTION: 2016-17 Budget 2017-18 Proposed Budget Change from 2016-17 Budget Actuarial Requirements TIER 1 requirements: Retirement 1. Amortization of UAAL 1 15,019,337 $ 14,845,840 $ (173,497) $ Health 2. Amortization of UAAL 1,845,779 $ 1,701,267 $ (144,512) $ Subtotal 16,865,116 $ 16,547,107 $ (318,009) $
767,956 $ 350,715 $ (417,241) $ 2. Amortization of UAAL 10,792,889
5,905,258
(4,887,631)
2 27,953
13,107
(14,846)
Health 4. Employer Normal Cost 108,128 $ 50,123 $ (58,005) $ 5. Amortization of UAAL 57,008,595
59,916,762
2,908,167 1,843 864 (979)
Subtotal 68,707,364 $ 66,236,829 $ (2,470,535) $
1. Employer Normal Cost 15,509,144 $
15,512,824 $
3,680 $ 2. Amortization of UAAL 32,101,927
40,616,651
8,514,724 3. Pension Admin Expenses 849,688
851,941
2,253
Health 4. Employer Normal Cost 4,117,720 $ 4,353,327 $
235,607 $ 5. Amortization of UAAL 4,704,593
5,329,135
624,542
6. Health Admin Expenses 56,023 56,172 149
Subtotal 57,339,095 $ 66,720,050 $ 9,380,955 $
1. Employer Normal Cost 6,399,378 $ 6,207,722 $
(191,656) $ 2. Amortization of UAAL 16,189,334
18,868,019
2,678,685 3. Pension Admin Expenses 335,065
327,670
(7,395)
Health 4. Employer Normal Cost 1,550,137 $ 1,595,140 $
45,003 $ 5. Amortization of UAAL 2,767,408
3,168,675
401,267
6. Health Admin Expenses 22,092 21,605 (487)
Subtotal 27,263,414 $ 30,188,831 $ 2,925,417 $ 1. Unfunded Actuarial Accrued Liability (UAAL). 2. Beginning in 2015-16, administrative expenses are separately identified in the contribution rate in conjunction with Governmental Accounting Standards Board (GASB 67) reporting. 781
Fire and Police Pension Fund CITY CONTRIBUTION: 2016-17 Budget 2017-18 Proposed Budget Change from 2016-17 Budget TIER 5 requirements: Retirement 1. Employer Normal Cost 222,908,510 $
222,640,605 $
(267,905) $ 2. Amortization of UAAL 98,824,713
89,103,138
(9,721,575) 3. Pension Admin Expenses 10,592,519
10,668,928
76,409
Health 4. Employer Normal Cost 48,772,149 $
51,703,268 $
2,931,119 $ 5. Amortization of UAAL 34,221,985
35,406,773
1,184,788 6. Health Admin Expenses 698,408 703,446 5,038
Subtotal 416,018,284 $ 410,226,158 $ (5,792,126) $
1. Employer Normal Cost 13,542,976 $
21,400,078 $
7,857,102 $ 2. Amortization of UAAL 7,337,579
10,399,015
3,061,436 3. Pension Admin Expenses 786,477
1,245,145
458,668
Health 4. Employer Normal Cost 5,781,909 $ 9,605,406 $
3,823,497 $ 5. Amortization of UAAL 2,540,928
4,132,240
1,591,312
6. Health Admin Expenses 51,856 82,097 30,241
Subtotal 30,041,725 $ 46,863,981 $ 16,822,256 $
$ 616,234,998 $ 636,782,956 $ 20,547,958 - $ General Fund to LAFPP 614,931,398 $ 635,935,256 $ 21,003,858 $
1,303,600 $ 847,700
$ (455,900) $
Tax and Revenue Anticipation Notes $ 616,234,998 $ 636,782,956 $ 20,547,958
$ 616,234,998 $ 636,782,956 $ 20,547,958 782
THIS PAGE INTENTIONALLY LEFT BLANK 783
ATTORNEY CONFLICTS PANEL BASIS FOR THE PROPOSED BUDGET
The 2017-18 Proposed Budget for the Attorney Conflicts Panel (ACP) relates to the current year funding as follows:
Amount % Change
2016-17 Adopted Budget $ 4,125,974
2017-18 Proposed Budget $ 5,125,974
Change from 2016-17 Budget
$ 1,000,000
24.2%
The ACP program includes funding for contracts with outside law firms to represent the City in conflict-of-interest matters which preclude the City Attorney’s Office from providing representation . The 2017-18 Proposed Budget appropriation to the ACP is $5,125,974 and represents an increase of $1,000,000 from the 2016-17 appropriation of $4,125,974 due to a significant increase in Complex Police Litigation cases, as well as the continued high costs of the Community Redevelopment Agency assignments, and in anticipation of future necessary expenditures.
The Proposed Budget is based on estimated expenditures from legal services and representation to the City and related defendants on conflict matters that: 1) were referred to the ACP in prior years but remain open and active; and 2) are anticipated referrals to the ACP for 2017-18. Historical case data (Table 1) and expenditures (Table 2) as of March 31, 2017 were used to determine funding needs for 2017-18.
Table 1 Historical Case Referral Frequency by Type of Litigation Fiscal Year Employment Litigation Police Employment Litigation Complex Police Litigation Police Tort Litigation General and Business Litigation Tort Negligence Public Law Labor Community Redevelopment Agency Appellate Redevelopment Total 2007-08
9
4
14
1
1
- -
- - - 29 2008-09
7
3
3
2
- 3
1
- -
- 19 2009-10
1
- 4
7
2
- 1
- - - - 15 2010-11
2
2
8
4
1
- -
- 1 -
2011-12 -
1
8
3
- - 4 2
- -
2012-13 4
2
4
3
2
- - 4 1
- -
2013-14 9
2
3
10
2
1
- -
- - 28 2014-15
1
2
3
17
- 1
- - - 3
-
2015-16
3
4
6
8
- 1
- - - 1
2
25 2016-17*
1
3
15
3
3
1
-
-
-
1
-
27 Total 37 25 61 63 14 7 2 9 4 6 2 230 784
Attorney Conflicts Panel
Table 2 Historical Fiscal Year Expenditures by Type of Litigation Fiscal Year Employment Litigation Police Employment Litigation Complex Police Litigation Police Tort Litigation General and Business Litigation Tort Negligence Public Law Labor Community Redevelopment Agency Appellate Redevelopment Totals 2007-08
$ 470,018 $ 1,373,503 $ 989,114 $ 219,056 $ 148,705 $ - $ - $ - $ - $ - $ - $ 3,200,396 2008-09
640,181 661,649 382,450 46,841 25,540 4,883 9,302 - - - - 1,770,846 2009-10
138,764 460,884 111,919 5,739 77,410 59,573 2,965 - - - - 857,254 2010-11
58,807 341,343 114,245 61,970 420 69,997 68,255 - - - - 715,037 2011-12
17,222 208,580 283,331 74,278 79,827 - 491 11,280 - 50,000 - 725,009 2012-13 4,775 478,824 171,739 242,424 12,233 - - 467,272 761,911 - - 2,139,178 2013-14 154,981 153,057 691,905 233,429 32,715 25,000 17,852 635,235 2,901,437 50,381 - 4,895,992 2014-15 293,221 197,558 2,632,599 723,427 3,055 71,902 - 313,532 1,111,686 - - 5,346,980 2015-16 1,348,822 340,850 373,880 939,935 393,692 97,590 210 172,102 1,709,050 130,519 - 5,506,649 2016-17* 658,604 98,554 422,479 651,710 - - - 147,345 1,031,002 463 17,868 3,028,025
*Note: Tables 1 and 2 reflect 2016-17 year-to-date case referral activity and expenditures as of March 31, 2017. From Fiscal Year 2012-13 through 2016-17, the ACP experienced a sharp increase in conflict assignments involving complex and high exposure issues. These include complex police and employment cases, labor matters, and redevelopment assignments relating to the former Community Redevelopment Agency of Los Angeles. Many are expected to continue into 2017-18.
785 BUSINESS IMPROVEMENT DISTRICT TRUST FUND
BASIS FOR THE PROPOSED BUDGET
The 2017-18 Proposed Budget for the Business Improvement District Trust Fund relates to current year funding as follows:
Download 5.49 Mb. Do'stlaringiz bilan baham: |
ma'muriyatiga murojaat qiling