SLIDE 23 23 23
Funding Progress Schedule Funding Progress Schedule
51.43 51.43 4,632,086 4,632,086 13.18 13.18 2,382,420 2,382,420 2,744,210 2,744,210 361,790 361,790 6/30/X2 6/30/X2 44.98 44.98 4,774,084 4,774,084 12.20 12.20 2,147,410 2,147,410 2,445,810 2,445,810 298,400 298,400 6/30/X1 6/30/X1 35.11% 35.11% $ 4,789,238 $ 4,789,238 10.73% 10.73% $1,681,290 $1,681,290 $1,883,350 $1,883,350 $202,060 $202,060 6/30/X0 6/30/X0
((b ((b – – a) / c) a) / c) (c) (c) (a / b) (a / b) (b (b – – a) a) (b) (b) (a) (a) Date Date UAAL as a UAAL as a Percentage Percentage
Payroll Payroll Covered Covered Payroll Payroll Funded Funded Ratio Ratio Unfunded Unfunded AAL AAL (UAAL) (UAAL) Actuarial Actuarial Accrued Accrued Liability Liability (AAL) (AAL) — — Entry Age Entry Age Actuarial Actuarial Value of Value of Assets Assets Actuarial Actuarial Valuation Valuation