Public Policy
  Analysis, opinion & ideas from Steve Harry

Directory

About/Contact

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.

Earnings

   
 

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:

  • The final leave payout figure provided by the City may include money that can't be included in FAC. Here is what the ordinance says can be included:

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