Pension discrepancies need to be
explained
October 26, 2018; updated
November 29, 2018
My original story, posted October
26, is below, under the heading Original story. In that story, I wondered why my calculation of pension for 14 Lansing police and
firefighters came out higher than the pension amounts provided to me by
the City. I based my calculation on
2016 payroll information, also
provided by the City. One possible reason, I surmised, was that the final leave payout figure
in the 2016 payroll
information included money that could not be included in final
average compensation (FAC), one of the factors in the pension
calculation.
That turned out to be the answer. I reached that
conclusion after examining a detailed report of payments received in the
last two years of Michael Keith's employment. He is one of he 14, a firefighter who retired 6/30/2016.
At the end of that 15-page report,
which was provided by the City in response to a FOIA request, is a "recap" providing totals. Here
they are, slightly
reorganized.
|
|
|
|
Hours |
Amount |
|
Deductions |
SALARY FIXED AMOUNT |
4641.50 |
107,389.97 |
|
FEDERAL INCOME TAX |
13,613.12 |
HOLIDAY FIRE |
24.00 |
4,118.38 |
|
STATE INCOME TAX |
5,495.99 |
FIRE ACTING ENGINEER |
1150.50 |
910.35 |
|
CITY TAX NON RESIDEN |
774.55 |
PAY ADJ W/O RETIREMT |
36.00 |
841.43 |
|
PHYSICIANS HLTH PLAN |
479.10 |
HRLY RT ADJ |
8.00 |
182.57 |
|
AETNA LIFE INSURANCE |
181.92 |
FLSA RATE ADJ |
4.00 |
54.19 |
|
RETIREMENT FIRE |
16,437.13 |
OVERTIME 1.50 FIRE |
813.00 |
28,197.42 |
|
ING |
32,300.00 |
FLSA PAY FIRE |
56.00 |
652.63 |
|
FIRE DUES |
1,916.50 |
SICK LEAVE FORFEITED |
4610.86 |
0 |
|
FIRE BENEFIT ASSOC |
339.00 |
SICK REIMB HRS DEDUC |
36.00 |
356.76 |
|
TOTAL: |
71,537.31 |
RETRO PAY |
1.00 |
314.44 |
|
|
|
SICK TIME USED |
363.00 |
8,345.52 |
|
|
|
VACATION USED |
539.69 |
12,487.79 |
|
NET PAY: |
132,589.22 |
PERSONAL LEAVE USED |
88.00 |
2,036.66 |
|
|
|
FOOD/CLOTHING |
|
1,918.92 |
|
|
|
LONGEVITY PAY |
|
3,200.00 |
|
|
|
SICK LEAVE BUYOUT |
680.00 |
21,394.76 |
|
|
|
VACATION LV BUYOUT |
408.00 |
9,536.17 |
|
|
|
PERSONAL LV BUYOUT |
48.00 |
1,121.90 |
|
|
|
LONGEVITY BUYOUT |
|
1,066.67 |
|
|
|
TOTAL:
|
|
204,126.53 |
|
|
|
Payments received in his last two years totaled
$204,126.53. His FAC - average annual compensation for his best
consecutive 24 months - was $84,769.50. We know this because when we
know the pension and service amount and we remember our high school
algebra, we can calculate FAC:
If pension equals FAC times service
times .032, FAC equals pension divided by the product of service and
.032. Keith's pension is $67,815.60 and his service was 25 years, so his FAC was $84,769.50.
Double Keith's FAC
and we get $169,539. That's quite a lot less than the $204,126.53 he
received during his last 24 months, which means $34,587.53 of the
compensation he received in that period
was not included in his FAC. According to City
ordinance, this is what is included in FAC for a firefighter:
-
annual base salary
-
overtime pay
-
acting pay
-
ambulance wage
differential pay
-
longevity
-
holiday pay
-
field training instructor pay
-
retroactive pay (prorated by effective date)
That would seem
include only the following items from the recap, although it is hard to tell from the
descriptions:
SALARY FIXED AMOUNT |
107,389.97 |
HOLIDAY FIRE |
4,118.38 |
FIRE ACTING ENGINEER |
910.35 |
OVERTIME 1.50 FIRE |
28,197.42 |
RETRO PAY |
314.44 |
LONGEVITY PAY |
3,200.00 |
TOTAL:
|
144,130.56 |
That leaves us $25,408.44 short of the $169,539.
Without more information, I can't determine what additional payments
were included in FAC, and I don't know how to get that information.
Original story
Based on 2016 wage information provided by the City
of Lansing, I calculated pensions for 14 police and firefighters who
retired in 2016. I've compared them below with straight life pension
amounts provided by the City:
Name |
Dept |
Retirement
Date |
Age |
Provided
SL Pension |
Calculated
SL Pension |
Difference |
Brown, Jeffrey |
Fire |
12/24/2016 |
49 |
59,399.04 |
72,491.14 |
13,092.10 |
Baylis, Susan M. |
Police |
11/15/2016 |
47 |
70,517.40 |
112,292.08 |
41,774.68 |
Kraus, James |
Police |
8/1/2016 |
54 |
80,312.76 |
119,904.82 |
39,592.06 |
Hamel, Michael R. |
Fire |
8/7/2016 |
50 |
72,662.52 |
99,496.03 |
26,833.51 |
Keith, Michael A. |
Fire |
6/30/2016 |
54 |
67,815.60 |
81,317.83 |
13,502.23 |
Whitney, James |
Fire |
6/25/2016 |
56 |
67,385.04 |
82,526.42 |
15,141.38 |
Ankney, David |
Fire |
6/18/2016 |
53 |
69,931.08 |
82,952.64 |
13,021.56 |
Hamilton, Donald
J. |
Fire |
6/24/2016 |
52 |
80,333.64 |
103,314.73 |
22,981.09 |
Vessel, Greg |
Fire |
6/18/2016 |
52 |
65,866.80 |
80,435.65 |
14,568.85 |
Rose, Michael P. |
Fire |
6/24/2016 |
50 |
63,509.40 |
67,759.38 |
4,249.98 |
Pawluk, William
W. |
Fire |
6/25/2016 |
47 |
79,763.76 |
99,148.24 |
19,384.48 |
Epling, Bryan P. |
Fire |
6/22/2016 |
45 |
66,914.16 |
79,031.86 |
12,117.70 |
Medina, Patricio |
Fire |
5/23/2016 |
52 |
71,957.04 |
86,369.37 |
14,412.33 |
Oberst, William
A. |
Fire |
2/19/2016 |
54 |
79,163.04 |
92,862.10 |
13,699.06 |
The straight life amounts provided by the City were provided as monthly amounts in the
chart below, which is from an
August 29 letter. I converted them to yearly for the above
chart.
My pension calculations required a lot of assumptions, but
they are reasonable. In the Police and Fire Retirement System, pensions
are calculated as years of service times FAC times 3.2%. For all 14 retirees, years of service was 25. FAC (final average
compensation) is average wages for the employee's best 2 years. I
assumed those were the employee's last 2 years.
In 2017, the City gave me 2016 payroll information for all City employees. You can see it
here. For each
employee, I was given regular wages, overtime, miscellaneous and final
leave payout. Here is the info for our 14 retirees:
Name |
Regular
Wages |
Overtime |
Misc |
Final Leave
Payout |
Brown, Jeffrey |
67,344.33 |
4,608.72 |
2,568.96 |
34,507.95 |
Baylis, Susan M. |
71,049.29 |
3,561.39 |
7,062.64 |
109,991.02 |
Kraus, James |
52,519.75 |
2,238.65 |
4,102.60 |
112,969.38 |
Hamel, Michael R. |
56,156.30 |
0.00 |
968.96 |
62,403.26 |
Keith, Michael A. |
34,948.41 |
7,269.02 |
0.00 |
33,960.93 |
Whitney, James |
37,485.27 |
5,065.54 |
0.00 |
30,824.00 |
Ankney, David |
36,059.37 |
6,216.21 |
0.00 |
25,845.29 |
Hamilton, Donald
J. |
42,851.79 |
9,403.55 |
1,294.15 |
41,545.92 |
Vessel, Greg |
36,054.80 |
5,424.10 |
0.00 |
22,973.86 |
Rose, Michael P. |
37,416.88 |
52.15 |
0.00 |
13,987.13 |
Pawluk, William
W. |
43,150.15 |
8,122.96 |
0.00 |
36,405.24 |
Epling, Bryan P. |
36,610.86 |
2,242.66 |
0.00 |
34,573.51 |
Medina, Patricio |
30,301.41 |
6,147.74 |
0.00 |
29,854.35 |
Oberst, William
A. |
13,213.65 |
181.99 |
0.00 |
36,578.90 |
Regular wages, overtime and miscellaneous are for a
partial year - up until the employee's retirement. Final leave payout is
for things such as accumulated vacation time. Miscellaneous includes
such things as sick leave buy back, longevity and contract signing
bonus, according to
information I obtained in 2011.
To calculate FAC, I assumed that regular wages and
overtime were accumulated at the same rate in the last 24 months as for
the time worked in 2016. I combined regular wages and overtime and
divided by the number of days worked in 2016 (from
this
site), then multiplied by 365 to get annual earnings. (I ignored
miscellaneous payments.) Then I doubled annual earnings, added final
leave payout, and divided by 2, giving FAC.
Name |
Retirement
Date |
Regular
Wages |
Overtime |
Days in
2016 |
Annual
Earnings |
Final Leave
Payout |
2 yrs wages
+Final Leave |
FAC |
Calculated
Pension |
Brown, Jeffrey |
12/24/2016 |
67,344.33 |
4,608.72 |
358 |
73,359.95 |
34,507.95 |
181,227.86 |
90,613.93 |
72,491.14 |
Baylis, Susan M. |
11/15/2016 |
71,049.29 |
3,561.39 |
319 |
85,369.59 |
109,991.02 |
280,730.19 |
140,365.10 |
112,292.08 |
Kraus, James |
8/1/2016 |
52,519.75 |
2,238.65 |
214 |
93,396.34 |
112,969.38 |
299,762.05 |
149,881.03 |
119,904.82 |
Hamel, Michael R. |
8/7/2016 |
56,156.30 |
0.00 |
220 |
93,168.41 |
62,403.26 |
248,740.07 |
124,370.04 |
99,496.03 |
Keith, Michael A. |
6/30/2016 |
34,948.41 |
7,269.02 |
182 |
84,666.82 |
33,960.93 |
203,294.58 |
101,647.29 |
81,317.83 |
Whitney, James |
6/25/2016 |
37,485.27 |
5,065.54 |
177 |
87,746.02 |
30,824.00 |
206,316.04 |
103,158.02 |
82,526.42 |
Ankney, David |
6/18/2016 |
36,059.37 |
6,216.21 |
170 |
90,768.16 |
25,845.29 |
207,381.60 |
103,690.80 |
82,952.64 |
Hamilton, Donald J. |
6/24/2016 |
42,851.79 |
9,403.55 |
176 |
108,370.45 |
41,545.92 |
258,286.82 |
129,143.41 |
103,314.73 |
Vessel, Greg |
6/18/2016 |
36,054.80 |
5,424.10 |
170 |
89,057.64 |
22,973.86 |
201,089.14 |
100,544.57 |
80,435.65 |
Rose, Michael P. |
6/24/2016 |
37,416.88 |
52.15 |
176 |
77,705.66 |
13,987.13 |
169,398.45 |
84,699.22 |
67,759.38 |
Pawluk, William W. |
6/25/2016 |
43,150.15 |
8,122.96 |
177 |
105,732.68 |
36,405.24 |
247,870.61 |
123,935.30 |
99,148.24 |
Epling, Bryan P. |
6/22/2016 |
36,610.86 |
2,242.66 |
174 |
81,503.07 |
34,573.51 |
197,579.66 |
98,789.83 |
79,031.86 |
Medina, Patricio |
5/23/2016 |
30,301.41 |
6,147.74 |
143 |
93,034.54 |
29,854.35 |
215,923.44 |
107,961.72 |
86,369.37 |
Oberst, William A. |
2/19/2016 |
13,213.65 |
181.99 |
50 |
97,788.17 |
36,578.90 |
232,155.24 |
116,077.62 |
92,862.10 |
Once you have FAC, pension can be calculated by
multiplying by .8. Eight-tenths is what you get when you multiply 25
by .032. In other words, when years of service is 25, pension is 80% of FAC.
As you can see from the chart at the top, my
calculated pension for all 14 retirees is higher than the pension
amount provided by the City, and the difference is substantial - over $41,000
in one case. Here are some possible explanations:
For a police officer member, included
compensation is defined as annual base salary, overtime pay
(including holiday pay), longevity, gun allowance, clothing
allowances, sick leave reimbursement (buy-back), shift premium
and retroactive pay (prorated by effective date). For a Police
Supervisory Division Unit member, the definition of included
compensation also includes compensatory time buy-back (up to a
maximum of 160 hours), provided that the compensatory time was
earned in the same 24 months on which final average compensation
is based. For a firefighter member, included compensation is
defined as annual base salary, overtime pay, acting pay,
ambulance wage differential pay, longevity, holiday pay, field
training instructor pay and retroactive pay (prorated by
effective date).
-
Overtime earned was higher than usual in the time
worked in 2016.
-
The City is providing bad information, either
for the straight life pension or the 2016 payroll. Or both.
-
Police and firefighters are getting shorted on
their pensions.
The people of Lansing - and our police and
firefighters - need an explanation.
Send comments, questions,
and tips to
stevenrharry@gmail.com, or call or text
me at 517-505-2696. If
you'd like to be notified by email when I post a new story, let me
know.
Previous stories
|