|
Total OPEB Liability
<br />Service Cost
<br />Interest
<br />Changes in Benefit Terms
<br />Differences Between Expected and Actual Experience
<br />Changes in Assumptions
<br />Benefit Payments, Including Refunds of Employee Contributions
<br />Net Change in Total OPEB Liability
<br />Total OPEB Liability - Beginning
<br />Total OPEB Liability - Ending
<br />Covered Payroll
<br />City's Total OPEB Liability as a Percentage of Covered
<br />Payroll
<br />Notes to Schedule
<br />Valuation Date
<br />Methods and Assumptions used to Determine Contribution Rates:
<br />CITY OF PARIS, TEXAS
<br />Required Supplementary Information
<br />Texas Municipal Retirement System -
<br />Schedule of Changes in Total OPEB Liability and Related Ratios
<br />Year Ended September 30, 2023
<br />Schedule 5
<br />Plan Year Ended December 31,
<br />2022 2021 2020 2019 2018 2017
<br />$ 71,397 $
<br />64,802 $
<br />42,722 $
<br />26,769 $
<br />30,592 $
<br />26,990
<br />27,229
<br />25,046
<br />32,883
<br />37,003
<br />33,951
<br />33,850
<br />(44,459)
<br />(28,573)
<br />(34,781)
<br />(40,603)
<br />(13,049)
<br />m
<br />(476,731)
<br />44,084
<br />175,630
<br />178,024
<br />(67,751)
<br />76,984
<br />w , i V
<br />y a
<br />f 1 M _.....�,._...
<br />,.51.,
<br />9413)
<br />L93W
<br />(459,690)
<br />77,204
<br />205,773
<br />190,242
<br />(25,670)
<br />128,436
<br />m.. 1.4...._
<br />1_385480
<br />1,179,707
<br />989.465
<br />1,015,135
<br />586 .699
<br />$ 1,002,994 $
<br />1,462,654 $
<br />1„385,480 $
<br />,,,,,,...e,,._. ..,m....-�,,...--
<br />1,179,707 $
<br />... ___•
<br />989..465 $
<br />1,015,135
<br />$ 14,279,353 $
<br />12,461,905 $
<br />11,867,235 $
<br />12,167,574 $
<br />11,766,222 $
<br />11,734,791
<br />7.02%
<br />11.74%
<br />11.67%
<br />9.70%
<br />8.41%
<br />8.65%
<br />Actuarially determined contribution rates are calculated as of December 31, and become effective in January 13 months later.
<br />Inflation
<br />2.501%
<br />Salary Increases
<br />3.50% to 11.50°/, including inflation.
<br />Investment Rate of Return
<br />2.00%
<br />Mortality
<br />Service retirees: 2019 Municipal Retirees of Texas Mortality Tables. The rates are projected on a fully
<br />generational basis with scale UMP. Disabled retirees: 2019 Municipal Retirees of Texas Mortality Tables with
<br />a 4 year set -forward for males and a 3 year set -forward for females. In addition, a 3.3% and 3% minimum
<br />mortality rate will be applied to reflect the impairment for younger members who become disabled for males
<br />and females, respectively. The rates are projected on a fully generational basis by Scale UMP to account for
<br />future mortality improvements subject to the floor.
<br />Other Information
<br />There were no benefit changes during the year.
<br />Note: The pension schedules in the required supplementary information are intended to show information for ten years. Additional years' information will be displayed as it becomes available.
<br />82
<br />
|