Fiscal year Ended June 30, 2007 - psers
Fiscal year Ended June 30, 2007 - psers
Fiscal year Ended June 30, 2007 - psers
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Page 16<br />
TABLE 6<br />
ANALYSIS OF CHANGE IN UNFUNDED ACCRUED LIABILITY<br />
AS OF JUNE <strong>30</strong>, <strong>2007</strong><br />
($ Amounts in Thousands)<br />
Item<br />
Amount<br />
1. Unfunded Accrued Liability at <strong>June</strong> <strong>30</strong>, 2006 $ 12,162,635<br />
2. Interest Credit at 8.50% to <strong>June</strong> <strong>30</strong>, <strong>2007</strong> 1,033,825<br />
3. Contributions Toward Unfunded Accrued Liability (112,313)<br />
4. Change due to Effect of 4% Floor on FY <strong>2007</strong> -<br />
Pension Contribution<br />
5. Expected Unfunded Accrued Liability at <strong>June</strong> <strong>30</strong>, <strong>2007</strong><br />
(1) + (2) - (3) + (4) $ 13,<strong>30</strong>8,773<br />
6. Actual Unfunded Accrued Liability at <strong>June</strong> <strong>30</strong>, <strong>2007</strong> $ 9,438,032<br />
7. Increase (Decrease) from Expected<br />
(6) - (5) $ (3,870,741)<br />
8. Reasons for Increase (Decrease)<br />
(a) Experience (Gains) Losses<br />
(i) Gain from Investment Return on<br />
Actuarial Value of Assets $ (2,787,600)<br />
(ii) Loss from New Entrants and Pickups 242,000<br />
(iii) Gain from Salary Increases Less than Expected (1,154,455)<br />
(iv) Loss from Mortality Experience 113,484<br />
(v) Gain from Vested Termination Experience<br />
(Retirement/Disability/Termination) (342,086)<br />
(vi) Gain from Non-vested Termination Experience (93,416)<br />
(vii)Loss from Data/Miscellaneous 151,332<br />
Subtotal $ (3,870,741)<br />
(b) Changes in Assumptions and Funding Method $ -<br />
(c) Grand Total $ (3,870,741)<br />
THE PUBLIC SCHOOL EMPLOYEES’<br />
RETIREMENT SYSTEM OF PENNSYLVANIA<br />
BUCK CONSULTANTS