02.06.2014 Views

Fiscal year Ended June 30, 2007 - psers

Fiscal year Ended June 30, 2007 - psers

Fiscal year Ended June 30, 2007 - psers

SHOW MORE
SHOW LESS

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

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

Saved successfully!

Ooh no, something went wrong!