The HPD infamous 3% compound COLA pension –
There has been a lot of talk, most notably from frmr town councilman John Matson, that the pension was not implemented according to the letter of the law. I asked the town’s solicitor about it and she said it looked as though Matson was right, but she wasn’t sure, and that if it was true there probably wasn’t anything we could do about it now.
I have spoken with one other council person and told them what I’m going to say here – for the protection of the town I think we should have a written opinion from our counsel ending this question once and for all. If there was anything improper can we do anything about it, and if not, why.
How much is our pension system going to cost us?
The contract states that longevity and holiday pay are included in the calculation for pensions. I don’t have average holiday pay, nor do I know if that includes comp and sick time, so I won’t include it just to play it safe.
I also used a conservative average yearly wage increase of 5% (the actual current average is 7%).
I used the actual pay numbers from our latest retiree and worked backwards to determine how much the employee contributed over the years. The employee works 20 years (contract minimum) and lives for another 28 years (from 55 to 78).
The defined contribution method (private sector) says the employee contributes 8% of salary and the employer matches it (which is rare in this economic times).
The accumulated pension in the private sector method gains 3% interest and is paid out over the same 28 years.
The defined benefit method (HPD) has the same 8% employee contribution, but the town contribution is based on what benefits are defined to be paid – in our case it is the gross salary with a 3% increase, compound yearly.\
I want to compare what it is going to cost the town if we used a defined contribution pension program like private sector businesses and the defined benefit pensions found in the public sector – using the HPD as an example.
So, let’s get started.
The most recent employee to retire (Patrolman Georgetti) had a total income of $80,550 last year. Using the 3% compound COLA and assuming he lives the average of 28 years after retirement, he will be receiving $178,924 per year by then. We will have paid him a total of $3,458,085 over those 28 years. For that the employee paid $82,678 into the system while the town has to cover the rest (approximately $3m).
Now let’s compare that to the private sector. If the same employee, making the same income, paid into a defined contribution plan, the employee would contribute the same $82,678 but the employee would contribute another $82,678 – NOT the estimated $3m to meet the defined benefit obligation.
Assuming we had all 16 employees retire tomorrow (after working the required 20 years) – and didn’t add a single additional employee ever again (like Exeter) our total liability would be $55,329,372. That’s what we owe right now – assuming nothing is done retroactively to remove this crazy pension gift.
This is very serious stuff for a small town. I hope when the HTC votes on this contract they have taken these numbers into consideration. Anything other than a defined contribution plan is going to bankrupt the town. I’m happy to recalculate is someone points out an error in the method.
| |
Total |
8% |
|
| Year |
Pay |
Emp cont |
|
| 1 |
30,395.83 |
2,431.67 |
|
| 2 |
31,995.61 |
2,559.65 |
|
| 3 |
33,679.59 |
2,694.37 |
|
| 4 |
35,452.20 |
2,836.18 |
|
| 5 |
37,318.11 |
2,985.45 |
|
| 6 |
39,282.22 |
3,142.58 |
|
| 7 |
41,349.70 |
3,307.98 |
|
| 8 |
43,526.01 |
3,482.08 |
|
| 9 |
45,816.85 |
3,665.35 |
|
| 10 |
48,228.26 |
3,858.26 |
|
| 11 |
50,766.59 |
4,061.33 |
|
| 12 |
53,438.52 |
4,275.08 |
|
| 13 |
56,251.07 |
4,500.09 |
|
| 14 |
59,211.65 |
4,736.93 |
|
| 15 |
62,328.05 |
4,986.24 |
|
| 16 |
65,608.48 |
5,248.68 |
|
| 17 |
69,061.56 |
5,524.92 |
|
| 18 |
72,696.38 |
5,815.71 |
|
| 19 |
76,522.50 |
6,121.80 |
Total paid in |
| 20 |
80,550.00 |
6,444.00 |
82,678.33 |
| Pension begins1 |
80,550.00 |
|
|
| 2 |
82,966.50 |
|
|
| 3 |
85,455.50 |
|
|
| 4 |
88,019.16 |
|
|
| 5 |
90,659.73 |
|
|
| 6 |
93,379.53 |
|
|
| 7 |
96,180.91 |
|
|
| 8 |
99,066.34 |
|
|
| 9 |
102,038.33 |
|
|
| 10 |
105,099.48 |
|
|
| 11 |
108,252.46 |
|
|
| 12 |
111,500.04 |
|
|
| 13 |
114,845.04 |
|
|
| 14 |
118,290.39 |
|
|
| 15 |
121,839.10 |
|
|
| 16 |
125,494.28 |
|
|
| 17 |
129,259.10 |
|
|
| 18 |
133,136.88 |
|
|
| 19 |
137,130.98 |
|
|
| 20 |
141,244.91 |
|
|
| 21 |
145,482.26 |
|
|
| 22 |
149,846.73 |
|
|
| 23 |
154,342.13 |
|
|
| 24 |
158,972.39 |
|
|
| 25 |
163,741.57 |
|
|
| 26 |
168,653.81 |
|
|
| 27 |
173,713.43 |
|
|
| 28 |
178,924.83 |
|
|
| |
Total 3,458,085.81 |
|
|
| all 16 |
55,329,372.95 |
|
|