Loading...
HomeMy WebLinkAboutDocumentation_Pension Public Safety_Tab 7E_6/7/1996 117 Florida League of Cities,Inc. Florida League of Cities, Inc. 201 West Park Avenue Public Risk Services Post Office Box 1757 135 East Colonial Drive Tallahassee, FL 32302-1757 Post Office Box 530065 Telephone (904) 222-9684 Orlando, FL 32853-0065 • Suncom 278-5331 E�FLORIDA LEAGUE Of CITIES Telephone (407) 425-9142 FAX (904) 222-3806 Suncom 344-6767 Er Reply to —- _ -— ❑ Reply to March 6, 1996 Mr. Bill Kascavelis Finance Director Village of Tequesta P.O. Box 3273 Tequesta, FL 33469-0273 RE: Village of Tequesta Municipal Firefighters' Pension Fund Actuarial Valuation Report - October 1, 1995 For use During Fiscal Year Beginning October 1, 1995 Dear Mr. Kascavelis: It is our pleasure to forward theVillage of Tequesta Municipal Firefighters' Pension Fund Actuarial Review for use during Fiscal Year Beginning October 1, 1995 as prepared by Boggs & Associates for the Florida League of Cities. The report has been forwarded to the Division of Retirement pursuant to Chapter 187.35, Fl. Stat. If you should have any questions, please do not hesitate to contact our office. Sincerely, Joy e Case `‘,,P sion Services Manager enclosure cc: Mr. Charles Slavin, State of Florida, Division of Retirement Florida Municipal Self Florida Municipal Health Florida Municipal Pension Florida Municipal Insurance Insurers Fund (Workers' Trust Fund Trust Fund Trust(Liability and Compensation) Property) • Florida League of Cities,Inc. Florida League of Cities, Inc. 201 West Park Avenue Public Risk Services Post Office Box 1757 135 East Colonial Drive Tallahassee, FL 32302-1757 Post Office Box 530065 Telephone (904) 222-9684 Orlando, FL 32853-0065 Suncom 278-5331 R�FIARIU4 LEAGUEOF CITIES Telephone (407) 425-9142 FAX (904) 222-3806 Suncom 344-6767 Reply to -- _ = _ - Reply to • DATE: 04/06/96 INVOICE: 96-031 TO: Mr. Bill Kascavelis Finance Director Village of Tequesta P.O. Box 3273 Tequesta, FL 33469-0273 DESCRIPTION: Village of Tequesta Municipal Firefighters' Pension Plan Actuarial Valuation - October 1, 1995 $4.000.00 TOTAL AMOUNT DUE $4,000.00 : KIRSU BEONIRA AEI:, : ` ;;<;:> ;>>::»::>:: ::<:: ::,,:;::::� J. J"iS;:iY :5 S':>':i'it:^.,�$}}j{`�:�Sii is ;npvv.} '{; }"3.<i<:4�{:v'•��iM r. :.F.Jrr. .«::. nF... .:fi..../... AS` :Mf• #i#i•: �?� ���4:.�:> :•'•. � �+:is • ':.8.:<� fi1:.�'.:�•...�'r•;:n<;:;�:y;;>::visiii:::•isti r.;.<:'r,'.':.;i::4i.^.::::::_:y::'{'ir•:i iirit:i:?;:ri.>.� ':' i.�.{i�x�:;l:}%kti<":}';::i:;<:: Florida Municipal Self Florida Municipal Health Florida Municipal Pension Florida Municipal Insurance Insurers Fund (Workers' Trust Fund Trust Fund Trust(Liability and Compensation) • Property) FLORIDA MUNICIPAL PENSION TRUST FUND Village of Tequesta Municipal Firefighters' Pension Fund Actuarial Review - October 1, 1995 For Fiscal year October 1, 1995 - September 30, 1996 Sponsored and Administered by: FLORIDA LEAGUE OF CITIES, INC. 201 West Park Avenue, P.O. Box 1757 Tallahassee, FL 32302-1757 * (904) 222-9684 Suncom 289-5331 * Fax (904) 222-3806 • PENSION CONSULTANTS BOGGS & ASSOCIATES Murray Cohen, Ph.D., ASA, MSPA, EA 4325 Middle Lake Drive Tampa, FL 33624 —J (813) 963-5352. March 29, 1996 Board of Trustees Village of Tequesta Municipal Firefighters' Pension Fund P.O. Box 3273 Tequesta, FL 33469-0273 Gentlemen: Village of Tequesta, Florida Tequesta Municipal Firefighters' Pension Fund Actuarial Review-October 1, 1995 For Use During Fiscal Year Beginning 10/1/95 It is our pleasure to forward our Actuarial Review of the Retirement System for the Firefighters of the Village of Tequesta, Florida. Our report is divided into the following six sections: Review of Costs Actuarial Concepts Cost Certification Funded Status Analysis of Assets Plan Outline This report should be considered as a single document and figures extracted from it should not be used out of context. Very truly ours, u yE. Cn MEC/cw Enclosure IAPR 5 15ii REVIEW OF COSTS Summary of Valuation Results 10/1/94 10/1/95 Number Covered Active 14 17 Retired 0 0 Disabled (Receiving Benefits from System) 0 0 Vested Terminations 0 0 Beneficiaries Receiving Death Benefits 0 0 Covered Annual Payroll Total 396,888 544,583 Under Assumed Retirement Age 396,888 544,583 Present Value of Retirement Benefits Total 1,128,492 1,558,396 Accrued to Date and Vested 21,384 44,832 Assets Market 83,601 222,632 Actuarial 70,543 189,922 Unfunded Accrued (Past Service) Liability 0 0 Total Normal (Current Year's) Cost 86,471 112,732 % of Payroll 21.8% 20.7% Minimum Funding of the Unfunded Accrued Liability 0 0 % of Payroll 0.0% 0.0% Deficit 0 0 % of Payroll 0.0% 0.0% Total Required Annual Contribution 86,471 112,732 % of Payroll 21.8% 20.7% Source of Contributions Members 19,844 27,229 % of Payroll 5.0% 5.0% Non-Employee Contribution* 66,627 85,503 % of Payroll 16.8% 15.7% *See page 8 for details. ACTUARIAL BASIS What is an Actuarial Valuation? An Actuarial Valuation is a mathematical device for measuring the liabilities under a pension plan and to determine a schedule of contributions to finance the plan. The actual cost of a pension plan cannot be determined until its entire experience is complete; however, actuarial techniques determine a pattern of contributions which will finance the liabilities in an orderly fashion. Assumptions are made regarding future experience in regard to the rate of investment return on invested funds, the probability of death, disability and other terminations from employment, the rate of future salary increases, etc. The set of actuarial assumptions and the valuation method selected by the actuary become the basis for making a valuation of the pension plan. The degree of conservatism to be reflected in the actuarial assumptions is a matter of judgment of the actuary, who is charged by the Employee Retirement Income Security Act with the responsibility of selecting assumptions which, in the aggregate, offer his best estimate of anticipated experience under the plan. An actuarial valuation does not determine ultimate pension plan costs; only the actual experience in regard to the many variables involved will establish the true cost of the plan. An Actuarial Valuation, however, reveals the year to year incidence of contributions necessary to soundly fund pension benefits. The incidence of contributions, or "funding schedule," may be increasing, level or decrease from year to year as a percent payroll, depending on the actuarial funding method utilized. Annual actuarial valuations are made to adjust contributions gradually as actual experience emerges. Changes in the assumptions may be required if the experience consistently departs from the valuation assumptions. Description of Aggregate Actuarial Cost Method The valuation method used in this report is the "Aggregate Actuarial Cost" funding method. Under this method of actuarial valuation, the present value of benefits, less all assets, are equarted to the present value of future employer contributions, and of future employee contributions, if any. The required contribution is then expressed as a percentage of current payroll. Because actuarial assumptions will not prove to be exactly correct in the future, the actual contribution rate will vary from year to year either up or down as actual experience departs from that assumed. In other words, there will be actuarial gains or losses each year arising from mortality, turnover rates, salary increases, new entrants and investment gains or losses, as experience differs from the actuarial assumptions made in the valuation. Under the aggregated actuarial cost method, the funfunded value of future benefits, adjusted for these gains and losses is, in effect, amortized over the future active working years of the employees. The effect of this procedure is to spread the gains and losses over future years, thus avoiding sharp fluctuations in the rate of employer contributions. 2 I , COST CERTIFICATION As requested, I have determined the costs arising under the Village of Tequesta, Florida -- Municipal Firefighters' Pension Fund for the year beginning October 1, 1995. Calculations have been based on the employees' data and other information furnished by the Florida League of Cities and asset information furnished by the City and the Florida League of Cities and NationsBank. A copy of the costs determined, together with the calculation method and assumptions used, is attached. This actuarial calculations were prepared by me and I acknowledge responsibility for the results. To the best of my knowledge, the results are complete and accurate, and in my opinion, the techniques and assumptions used are reasonable and meet the requirements and intent of Part VII, Chapter 112, Florida Statutes. There is no benefits or expense to be provided by the plan and/or paid from the plan's assets for which liabilities or current costs have not been established or otherwise taken into account in the valuation. All known events or trends which may require a material increase in plan costs or required contribution rates have been taken into account in the valuation. Enrollment I.D. Number 2423-94 76. Mur ay ./Cohen Date --I 1 I 1 I, E 3 ACTUARIAL ASSUMPTIONS FOR VALUATION OF LIABILITIES 1. Assumptions Concerning Future Events Sample Values (Rates are per 1,000 lives) Age: 20 30 40. 50 60 Mortality Rate Before and After Retirement: The 1983 Group Annuity Mortality Table(GAM-83) (Set back 5 years for females) Disability Rate Male: 0.30 0.40 0.70 4.80 0.00 Female: 0.30 0.40 0.70 4.80 0.00 Withdrawal Rate Male: 80.0 64.0 20.0 00.0 0.00 Female: 80.0 64.0 20.0 00.0 0.00 Salary Scale 6.0 Per Annum Rate of Death and Recovery Among Disabled Lives 1983 Group Annuity Mortality Table (Set forward 5 years) Rate of Retirement Assume retirement occurs at the later of normal retirement date or the valuation date. Rate of Early Retirement Age: 52 51 52 12 54 55 .10 .15 .20 .20 .20 1.00 Interest Rate 8% Per Annum Disability Benefit Assumptions 75% Service, 25% Non-Service Death Benefit Assumptions 20% Service, 80% Non-Service Termination Benefit Assumptions Vested Participants are assumed to elect a deferred benefit. Normal Form of Payment 10 year certain and life. 4 Expenses $7,000 Valuation of Assets Market value for equities. Market value for bonds, cash and cash equivalents. The valuation of assets is in conformity with Florida Statute 112. Funding Method Normal Retirement Benefits Aggregate Actuarial Cost Method. Ancillary Benefits Aggregate Actuarial Cost Method. • • 5 VILLAGE OF TEQUESTA, FLORIDA MUNICIPAL FIREFIGHTERS' PENSION FUND PRESENT VALUE OF EXPECTED BENEFITS AS OF OCTOBER 1, 1995 • Active ive Participants 10/1/94 10/1/95 10/1/95* - Retirement 928,162 1,283,963 1,359,360 Vesting & Refunds 60,347 62,035 64243 Disability 78,325 83,433 86,486 Death 61,658 59,218 48,307 Total 1,128,492 1,488,649 1,558,396 Retired and Separated • Longevity 0 0 0 Disability 0 0 0 Beneficiaries 0 0 0 Vested Terminated 0 0 0 Total 0 0 0 Present Value of Expected Benefits 1,128,492 1,488,649 1,558,396 Present Value of Future Salaries 4,970,779 6,997,306 7,048,436 '*Revised mortality assumption (from the UP 84 to GAM 83) • II 6 NORMAL COST DEVELOPMENT FOR PLAN YEAR BEGINNING OCTOBER 1, 1995 10 1 95 10/1/94 1. Present Value of Expected Benefits 1,558,396 1,128,492 2. Actuarial Value of Assets 189,922 70,543 3. Present Value of Future Contributions (1) - (2) 1,368,474 1,057,949 4. Present Value of Future Employee Contributions 352,422 248,539 5. Present Value of Future Non-employee Contributions (3) - (4) 1,016,052 809,410 6. Present Value of Future Payroll 7,048,436 4,970,779 7. City Normal Cost Rate (5) - (6) 14.4152% 16.2834% 8. Expenses 7,000 2,000 9. Normal Cost Payroll 544,583 396,888 10. Non-Employee Benefit Normal Cost 78,503 64,627 11. Non-Employee Normal Cost (7) x (9) + (8) Beginning of Fiscal Year - 10/01/95 85,503 66,627 End of Fiscal Year - 09/30/96 92,343 71,957 7 DEVELOPMENT OF NON-EMPLOYEE COSTS FOR PLAN YEAR BEGINNING OCTOBER 1, 1995 I Cost % of Pact Non-Employee Normal Cost (10/01/95) 85,503 15.7% Amortization of Unfunded Liability 0 0.0% Total Non-Employee Benefit Cost (10/1/95) 85,503 15.7% Deficit as of 10/1/95 0 0.0% Total Non-Employee Contribution for Plan Year (1) Beginning of Fiscal Year (10/1/95) 85,503 15.7% (2) End of Fiscal Year (9/30/96) 92,343 17.0% Estimated State Contributions (1) Beginning of Fiscal Year (10/1/95) 16,500 3.0% (2) End of Fiscal Year (9/30/96) 17,820 3.3% Estimated City Contributions (1) Beginning of Fiscal Year (10/1/95) 69,003 12.7% (2) End of Fiscal Year (9/30/96) 74,523 13.7% Surplus Non-Employee Contribution (1) Beginning of Fiscal Year (10/1/95) 32,710 6.0% (2) End of Fiscal Year (9/30/96) 35,327 6.5% Estimated Minimum City Contribution* (1) Beginning of Fiscal Year (10/1/95) 36,293 6.7% (2) End of Fiscal Year (9/30/96) 39,196 7.2% *This is the minimum amount which must be contributed to the trust excluding employee contributions. It includes payments from the State. III 8 PAST CONTRIBUTIONS FOR YEAR ENDING 9/30/95 Required Payments - Non-Employee 9/30/95 Normal Cost for Benefits 64,627 69,797 Pension Board Expenses 5,347 5,561 Total Normal Cost 69,974 75,358 Amortization'Cost 0 0 Total Required Contribution - Non-Employee 69,974 75,358 Contributions - Non-Employee City 76,161 78,956 State of Florida 14,959 15,009 Total Contributions - Non-Employee 91,120 93,965 Non-Employee Contribution Surplus (10/1/94) 13,058 14,103 Non-Employee Contribution Surplus (10/1/95) 32,710 Estimated Contributions - Employee 19,844 21,432 Actual Contributions - Employee 26,445 27,503 9 COMPARATIVE SUMMARY OF PRINCIPAL VALUATION RESULTS Valuation Valuation A. participant Date 10/1/9i 10/1/95 Number Included Active 14 17 Retirees 0 0 Beneficiaries 0 0 Disabilities 0 0 Vested Terminated 0 0 Total Annual Payroll All Actives Included 396,888 544,583 Below Retirement Age 396,880 544,583 Total Annual Payment of Benefits to Retirees and Beneficiaries 0 0 B. Assets Actuarial Value 70,543 189,922 Statement Value (using MV of Stocks, Market Value of Bonds) 83,601 222,632 C. Liabilities Present Value of Benefits Total (Future) 1,128,492 1,558,396 Accrued to Date and Vested 21,864 44,832 Unfunded Actuarial Accrued Liability 0 0 Employee Contributions 21,384 44,832 D. pension Cost Normal Cost (Total) 86,471 112,732 21.8% 20.7% Payment Required to Amortize Unfunded Liability 0 0 0.0% 0.0% Total Required Contributions 86,471 112,732 21.8% 20.7% i Deficit 0 0 0.0% 0.0% 1 Total Required Contributions (including normal costs, amortization payment(s) , and interest, if any 86,471 112,732 As a % of Payroll 21.8% 20.7% 10 i 1 1 1I Estimated Member Contributions 19,844 27,229 5.0% 5.0% Non-Member Contributions 66,627 85,503 16.8% 15.7% Estimated Premium Tax Refund 12,000 16,500 3.0% 3.0% Remaining Amount to be Contributed by City 54,627 69,003 As a % of Payroll (Beginning of Year) 13.8% 12.7% Surplus Non-Employee Contribution 13,058 36,293 3.3% 6.7% • E. Schedule Illustrating the Amortization of Unfunded Liabilities • Projected Unfunded Year Accrued Liability % of Payroll 10/1/95 0 0.0% 10/1/96 0 0.0% 10/1/97 0 0.0% 10/1/98 0 0.0% • F. Comparison of Actual and Assumed Annual Salary Increases* Year Ended Actual Assumed 9/30/95 14.1% 6.0% • 9/30/94 • 13.3% 6.0% 3. Comparison of Actual and Assumed Annual Investment Return Year Ended Actual Assumed • 9/30/95 21.6% 8.0% 9/30/94 (0.1%) 8.0% • _ H. Entry Age Present Values 10/1/95 Benefits 1,065,453 Salaries 6,539,863 Employee Contributions 326,993 Li 11 • VILLAGE OF TEQUESTA, FLORIDA MUNICIPAL FIREFIGHTERS' PENSION PLAN PENSION BENEFIT OBLIGATION AS OF OCTOBER 1, 1995 GASB NO. 5 INFORMATION A. Valuation Date 10/1/95 10/1/94 B. Actuarial Assumptions - The discount rate and projected salary increases used in the calculation of the Pension Benefit Obligation are the same as those used for funding purposes. The annual rate of return used for discounting is 8.0% and the annual rate of salary increases is 6.0% • C. Number of Members Included in the Calculations: 1. Retirees & Beneficiaries currently receiving benefits and terminated employees entitled to benefits but not yet receiving them. 0 0 2. Current Employees a. Vested 0 0 b. Non-Vested 17 14 c. Total 17 14 D. Projected Benefit Obligation Inactive 10/1/95 10/1/94 Retirees and beneficiaries currently receiving benefits 0 0 Terminated employees not yet receiving benefits 0 0 Current Employees Employee Contributions 44,832 21,384 Vested Benefits - Employer Financed 0 0 Non-Vested Benefits - Employer Financed 105,959 45,407 Total Pension Benefit Obligation 150,791 66,791 Net Assets Available for Benefits at Market* 222,632 83,601 Unfunded Pension Benefit Obligation 0 0 E. Effect on. the Pension Benefit Obligation of any Current Year Changes 1. Actuarial Assumptions 5,271 (556) ( 2. Benefit Provisions 0 1,074 *Market value of assets is listed here. However, the plan or the employer may choose to use a value of assets other than market value in its disclosures. • 12 CHANGE IN PENSION BENEFIT OBLIGATION a. Pension Benefit Obligation as of 10/1/94 66,791 b. Increase due to Benefit Accruals for Additional Service, Time and Salary Increases. This also includes deviations from expected actuarial contingencies. 81,726 c. Benefit Payments to Pensioners and Refunds (2,997) d. Increase due to Change in Actuarial Assumptions 5,271 e. Increase due to Change in Benefit Provisions 0 f. Pension Benefit Obligation as of 10/1/95 150,791 r 13 ANALYSIS OF LIVES I. Key Statistics Relating to Estimated Active Employees 10/1/94 10/1/95 Number of Employees 14 17 Annual Earnings 396,888 544,583 Annual Earnings Under Retirement Age 396,888 544,583 Average: Current Age 32.5 32.8 Past Service 1.1 1.8 Age at Hire 31.4 34.6 Annual Earnings 28,349 32,034 II. Key Statistics Relating to Retired Employees Number of Employees 0 0 Total Annual Pensions 0 0 Average Annual Pension 0 0 III. Key Statistics Relating to Terminated Employees with Deferred Vested Pensions Number of Lives 0 0 Total Annual Pension 0 0 Average Annual Pension 0 0 IV. Key Statistics Relating to Beneficiaries Receiving Benefits Number of Lives 0 0 Total Annual Pensions 0 0 Average Annual Pension 0 0 V. Key Statistics Relating to Disabled Employees Receiving Benefits Number of Lives 0 0 Total Annual Pensions 0 0 Average Annual Pension 0 0 14 RECONCILIATION OF PARTICIPANT DATA VALUATION GROUP Terminated Active Retired Vested Disabled Participants Participants Beneficiaries Participants Participants Total 1. As Reported in 10/1/94 14 0 0 0 0 14 2. Terminated (a) with vested benefits (0) (0) (b) without vested benefits (1) - (1) 3. Died (a) with eligible spouse 0 0 (b) without eligible spouse 0 0 4. Lump sum Distributions 0 0 5. Disabled 0 0 6. Retired & Vested Retired 0 0 7. Re-employed 0 0 8. New Entrants 4 4 9. Cessation of Benefit Payments 0 0 10. As Reported in 10/1/95 Valuation 17 0 0 0 0 17 15 ACTIVE MEMBERS - YEARS OF PAST SERVICE Age 0-1 2-4 5-9 10-14 15-19 20-24 25 & Over Total 16-20 0 0 0 0 0 0 0 0 21-25 2 1 0 0 0 0 0 3 26-30 1 2 0 0 0 0 0 3 - 31-35 2 5 0 0 0 0 0 7 36-40 1 2 0 0 0 0 0 3 41-45 0 0 0 0 0 0 0 0 46-50 0 1 0 0 0 0 0 .1 51-55 0 0 0 0 0 0 0 0 56 & Over 0 0 0 0 0 0 0 0 TOTAL 6 11 0 0 0 0 0 17 16 SUMMARY OF RECEIPTS AND DISBURSEMENTS SEPTEMBER 30, 1994 - SEPTEMBER 30, 1995 Market Value of Assets as of September 30, 1994 • 83,601 Receipts: Interest, Realized and Unrealized Gain 29,810 • Contributions - Employees 26,445 City 76,161 State 14,959 Other 0 117,565 Adjustments 0 0 147,375 Disbursements: Contribution Refunds 2,997 Benefit Payments - Retirement 0 Beneficiary 0 Disability 0 0 Expenses 5,347 Other 0 5,347 Total Disbursements 8,344 Market Value of Assets as of September 30, 1995 222,632 • l � 17 DETERMINATION OF ACTUARIAL VALUE OF ASSETS OCTOBER 1, 1995 Market Value of Stocks and Other Securities 122,666 Market Value of Government Obligations and Corporate Bonds and Debentures 95,323 Cash and Cash Equivalents 5,150 Other (1,431) Total Assets in Trust (10/1/95) 221,708 Interest Receivables 924 Accounts Receivable 0 Accounts Payable 0 Total Market Value of Assets (10/1/95) 222,632 Non-Employee Contribution Surplus 32,710 Actuarial Asset Value (10/1/95) 189,922 18 PLAN OUTLINE FOR THE MUNICIPAL FIREFIGHTERS' RETIREMENT PLAN AND TRUST FUND OF THE VILLAGE OF TEQUESTA, FLORIDA • Plan: The Village of Tequesta Municipal Firefighters' Pension Trust Fund as amended through September 30, 1994. Eligibility: All Firefighters, as of the effective date and all future new Firefighters when hired, shall become a participant. Salary: With respect to a Firefighter, compensation means, base compensation to include regular earnings, vacation pay, sick pay, longevity and periodical inactive pay, plus all tax deferred items; excludes lump sum payments. Credited Service: Total number of years and fractional parts of years of service in completed months measured from date of employment. Final Monthly Compensation: One-twelfth of the highest average earnings during the five best successive years out of the last ten years of creditable service prior to separation as an active member. Accrued Benefit: Means a fraction of the normal retirement benefit to which a participant would be entitled at their Normal Retirement Date based on final monthly compensation. The numerator of the fraction is the years of participation at the time of severance and the denominator is the years of participation in the Plan that would have accrued at their Normal Retirement Date. Normal Retirement Date: The first of the month coincident with or next following the date of attainment of age 55 and 10 years of service or earlier attainment of age 52 and 25 years of service. Normal Retirement Benefit: The monthly retirement benefit shall be equal to number of years of credited service multiplied by 3.0% and multiplied by final monthly compensation. Normal Form of Benefit: The normal form of benefit is a ten (10) year certain and life annuity. Early Retirement Date: The first of the month coincident with or next following the later of the attainment of age fifty and the completion of ten years of credited service. Early Retirement Benefit: The monthly retirement benefit shall equal the accrued benefit as calculated for normal retirement but actuarially reduced for starting before the normal retirement date. The reduction for any year may not be greater than 5%. 19 Termination of Service Benefit: If a member terminates before completing 10 years of credited service all contributions are returned. After the completion of 10 years of credited service, any member who elects to leave their contributions in the fund will receive their accrued benefit at their normal retirement date. Disability (On-Duty) : A member deemed to be totally and permanently disabled from service connected injury or disease will receive the greater of (a) or (b) : (a) Monthly pension equal to 42% of average compensation based on final 5 years of service, or (b) An amount equal to years of credited service multiplied by 3% of average monthly salary based upon final. 5 years of service. Disability (Off-Duty) : A member deemed to be totally and permanently disabled from a Non-service cause shall be entitled to the greater of (a) or (b) : (a) Monthly pension equal to 25% of average compensation based upon final 5 years of service, or (b) An amount equal to the number of years of his credited service multiplied by 3% of his average monthly salary based upon final 5 years of service. Pre-Retirement Death Benefit: Firefighters' beneficiary shall receive: (a) Line-of-Duty Death: Benefit of 50% of average compensation for life. (b) Non-Line-of-Duty Death: Benefit to the spouse of a member with 10 years of credited service is the actuarial equivalent of the accrued normal retirement benefit. Post-Retirement Death Benefit: Optional forms that are actuarial equivalent to the normal form of benefit may be chosen with Board and beneficiary approval. Employee Contributions: All participants contribute 5% of their compensation. THIS IS INTENDED AS AN OUTLINE OF PLAN PROVISIONS AND DOES NOT ALTER THE INTENT OR MEANING OF THE PROVISIONS CONTAINED IN THE PLAN DOCUMENT (ORDINANCE) . 20