Example.A pension plan uses the calendar year as the plan year and the shortfall method. Its estimated unit charge applicable to 1980 is 80 cents per hour of covered employment. During 1980, there were 125,000 hours of covered employment. The net shortfall charge for the plan year is $100,000 (i.e., 125,000 × $.80), regardless of the amount which would be charged and credited to the funding standard account under section 412 (b)(2) and (3)(B) had the shortfall method not applied. The funding standard account for 1980 will be separately credited for the amount considered contributed for the plan year under section 412 (b)(3)(A). The other items which may be credited, if applicable, are a waived funding deficiency and the alternative minimum funding standard credit adjustment under section 412(b)(3)(C) and (D) because these items are not credits under section 412(b)(3)(B).
| Example | Plan year (calendar year basis) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1973 | 1974 | 1975 | 1976 | 1977 | 1978 | 1979 | 1980 | 1981 | 1982 | 1983 | 1984 | |
| Plan A | V | V | V | V | ||||||||
| Contract 1 | E/B | E/B | E/B | E/B | ||||||||
| Base unit estimation date 1 | 1973 | 1973 | 1973 | 1976 | 1976 | 1979 | 1979 | 1979 | 1979 | |||
| Plan B | V | V | V | V | ||||||||
| Contract 2 | 2 | 2 | 2 | B* | E/B | E/B* | ||||||
| Contract 3 | E/B | E/B | E/B | E/B | ||||||||
| Base unit estimation date 1 | 1973 | 1973 | 1973 | 1976 | 1976 | 1976 | 1976 | 1979 | 1979 | |||
| Plan C | V | V | V | V | V | V | V | V | V | V | V | V |
| Contract 4 | E/B | E/B* | E/B* | |||||||||
| Contract 5 | E/B | E/B* | E/B* | |||||||||
| Base unit estimation date 1 | 1974 | 1974 | 1977 | 1977 | 1977 | 1977 | 1978 | 1979 | 1981 | |||
| 1 The base unit estimation date may be on or any time after the actuarial valuation date in the year indicated on this line. | ||||||||||||
| 2 No contract. | ||||||||||||
| * Denotes that a prior contract ends and a new contract begins prior to the fifth month of a plan year. | ||||||||||||
Example 1.A multiemployer plan described in section 414 (f) is maintained with the calendar year as the plan year and uses the shortfall method. The plan uses the frozen initial liability funding method. A five percent interest assumption is used by the plan, with payments computed as of the first day of each plan year for all items. The expiration dates of contracts in effect during plan years 1976, 1977, and 1978 are such that the amortization of gains or losses for each year must begin in the fifth following plan year. The assumed plan costs and estimated base units for selected years, and the computations under this section which follow from such assumptions are shown in the following table. In the table, “*” denotes an assumed item. The remaining figures have been calculated on the basis of these assumptions.
(A) Computation of Net Shortfall Charge and Shortfall Gain or Loss
Plan year 1976 1977 1978 1. Normal cost* $100,000 $100,000 $100,000 2. Amortization of unfunded liability* 50,000 50,000 50,000 3. Total annual computation charges $150,000 $150,000 $150,000 4. Estimated base units* 100,000 100,000 100,000 5. Estimated unit charge (line 3 ÷ line 4) $1.50 $1.50 $1.50 6. Actual units during year* 80,000 90,000 110,000 7. Net shortfall charge for year (line 5 × line 6) 120,000 135,000 165,000 8. Shortfall (gain) or loss (line 3−line 7) 30,000 15,000 ($15,000)
(B) Annual Amortization Amount
9. Year of shortfall gain or loss 1976 1977 1978 10. First year of amortization 1981 1982 1983 11. Last year of amortization 1996 1997 1998 12. (Gain) or loss adjusted for interest to year amortization begins (1-1-76 to 1-1-81, etc.) $38,288 $19,144 ($19,144) 13. Annual amortization (16 years) $3,364 $1,682 ($1,682)
(C) Computation of Net Shortfall Charges for Selected Years (Including Shortfall Amortization)
Plan year 1981 1982 1983 14. Normal cost* $120,000 $125,000 $130,000 15. Amortization of unfunded liability* 50,000 50,000 50,000 16. Shortfall amortization (see line 13) from: 1976 3,364 3,364 3,364 1977 1,682 1,682 1978 (1,682) 17. Total annual computation charges 173,364 180,046 183,364 18. Estimated base units* 110,000 110,000 110,000 19. Estimated unit charge (line 17 ÷ line 18) 1.576 1.637 1.667 20. Actual units during year* 105,000 110,000 105,000 21. Net shortfall charge for year (line 19 × line 20) 165,480 180,070 175,035 22. Shortfall (gain) loss (line 17−line 21) 7,884 (24) 8,329 The amounts in line 22 will be amortized beginning 1986, 1987, and 1988, respectively. The $24 gain in 1982 results from rounding the estimated unit charge.
Example 2.Assume the facts in Example 1. Also assume that the plan uses the frozen initial liability funding method, that the unfunded liability as of January 1, 1976 (corresponding to a 40-year charge of $50,000 due at the beginning of the year) is $900,850, and that actual contributions at the rate of $1.75 per unit are paid at mid-year in 1976.
(A) Computation of the Unfunded Liability as of December 31, 1976
1. Unfunded liability as of 1/1/76 $900,850 2. Normal cost (that used in the calculation of the total annual computation charges) 100,000 3. Interest at 5% due on items 1 and 2 50,043 4. Contribution with interest: $1.75 × 80,000 × 1.025 (actual contribution rate times acutal base units times interest adjustment from mid-year) 143,500 5. Unfunded liability as of 12/31/76: item 1 + item 2 + item 3 −item 4 907,393
(B) Computation of the Outstanding Balance of the Bases as of December 31, 1976
1. Original base: ($900,850−$50,000) × 1.05 $893,393 2. Shortfall loss $30,000 × 1.05 31,500 3. Total 924,893 (D) Reconciliation of computations
(C) Computation of the Credit Balance as of December 31, 1976
1. Net shortfall charge (§ 1.412 (c) (1)-2 (b)) adjusted for interest: $120,000 × 1.05 $126,000 2. Actual contributions with interest 143,500 3. Credit balance as of 12/31/76: item 2−item 1 17,500 As of January 1, 1977, the unfunded liability ($907,393) equals the outstanding balance of the bases minus the credit balance ($924,893−$17,500 = $907,393).
Example.Assume the facts in Example 2 from paragraph (g) (6) of this section, except that the entry age normal funding method is used. Also assume that as of December 31, 1976, the actual unfunded liability is $900,000.
(A) Computation of Expected Unfunded Liability
1. Actual unfunded liability as of 1-1-76 $900,850 2. Normal cost portion of annual computation charge as of 1-1-76 100,000 3. Interest at 5% due on items 1 and 2 50,043 4. Contribution received with interest: $1.75 × 80,000 × 1.025 (actual contribution rate times actual base units times interest adjustment at mid-year) 143,500 5. Expected unfunded liability as of 12-31-76 (item 1 + item 2 + item 3 − item 4) 907,393
(B) Computation of Gain or Loss
1. Expected unfunded liability as of 12-31-76 $907,393 2. Actual unfunded liability as of 12-31-76 900,000 3. Gain (or loss) (item 1 − item 2) 7,393