21.05.2014 Views

PHFA Annual Report 2003 - Pennsylvania Housing Finance Agency

PHFA Annual Report 2003 - Pennsylvania Housing Finance Agency

PHFA Annual Report 2003 - Pennsylvania Housing Finance Agency

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

66 67<br />

REQUIRED SUPPLEMENTAL INFORMATION (UNAUDITED)<br />

Schedule of Funding Progress Schedule I<br />

Entry Age<br />

Actuarial<br />

UAAL as a<br />

Actuarial Accrued Unfunded Percentage<br />

Actuarial Value of Liability AAL Funded Covered of Covered<br />

Valuation Assets (AAL) (UAAL) Ratio Payroll Payroll<br />

Date (a) (b) (b-a) (a/b) (c) ((b-a)/c)<br />

1/1/1992 $ 7,112,838 $ 6,186,234 $ (926,604) $ 115.0% 4,411,010 $ (21.0)%<br />

1/1/1993 7,864,913 7,108,441 (756,472) 110.6% 4,616,834 (16.4)%<br />

1/1/1994 8,805,927 8,311,636 (494,291) 105.9% 5,369,330 (9.2)%<br />

1/1/1995 9,090,611 9,206,150 115,539 98.7% 5,542,521 2.1%<br />

1/1/1996 11,670,289 10,483,711 (1,186,578) 111.3% 5,940,643 (20.0)%<br />

1/1/1997 13,747,019 12,172,812 (1,574,207) 112.9% 6,207,591 (25.4)%<br />

1/1/1998 16,964,790 13,519,709 (3,445,081) 125.5% 6,260,962 (55.0)%<br />

1/1/1999 20,141,983 15,248,566 (4,893,417) 132.1% 6,620,237 (73.9)%<br />

1/1/2000 23,276,799 17,220,429 (6,056,370) 135.2% 7,264,117 (83.4)%<br />

1/1/2001 22,054,056 19,250,828 (2,803,228) 114.6% 8,254,152 (34.0)%<br />

1/1/2002 19,817,523 21,685,184 1,867,661 91.4% 8,807,505 21.2%<br />

1/1/<strong>2003</strong> 17,544,690 24,123,020 6,578,330 72.7% 9,757,609 67.4%<br />

Notes to Supplemental Schedules<br />

Additional information as of the latest actuarial valuation follows:<br />

<strong>2003</strong> 2002<br />

Valuation date January 1, <strong>2003</strong> January 1, 2002<br />

Actuarial cost method Aggregate actuarial cost method Aggregate actuarial cost method<br />

Amortization method Level dollar Level dollar<br />

Asset valuation method Market value as determined by Market value as determined by<br />

the trustee<br />

the trustee<br />

Actuarial assumptions<br />

Investment rate of return 7.5 percent 7.5 percent<br />

Projected salary increases 4.5 percent 4.5 percent<br />

Includes inflation at cost-of- Moderate, based on long-term Moderate, based on long-term<br />

living adjustments historical average rates historical average rates<br />

Schedule of Contributions from the Employer and Other Contributing Entities Schedule II<br />

Calendar <strong>Annual</strong> Contributions<br />

Year Required From Percentage<br />

Ended Contribution Employer Contributed<br />

1992 $ 296,773 $ 296,773 $ 100.0%<br />

1993 331,673 331,673 100.0%<br />

1994 410,807 410,807 100.0%<br />

1995 402,720 402,720 100.0%<br />

1996 319,844 319,844 100.0%<br />

1997 367,179 368,000 100.2%<br />

1998 208,114 333,590 160.3%<br />

1999 135,384 167,000 123.4%<br />

2000 87,968 375,000 426.3%<br />

2001 455,464 550,000 120.8%<br />

2002 988,466 1,200,000 121.4%<br />

The information presented in the required supplementary schedules was determined as part of the actuarial valuations at<br />

the dates indicated.

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!