NYCERS General - Office of the Comptroller City of New York · 2019. 6. 3. · 45 0 5 0.0000 0.01 0.01 0.0000 0.0000 46 0 14 0.0000 0.04 0.04 0.0000 0.0000 47 1 25 0.0400 0.08 0.08

NYCERS General

New York City Retirement Systems

369

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths

Total Exposed Actual Rate

Current Assumption

Proposed Assumption Current Proposed

41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 0 N/A 0.00 0.00 N/A N/A45 0 5 0.0000 0.01 0.01 0.0000 0.000046 0 14 0.0000 0.04 0.04 0.0000 0.000047 1 25 0.0400 0.08 0.08 12.5000 12.500048 0 42 0.0000 0.15 0.15 0.0000 0.000049 0 61 0.0000 0.22 0.22 0.0000 0.000050 0 130 0.0000 0.52 0.52 0.0000 0.000051 1 230 0.0043 1.08 1.08 0.9259 0.925952 0 308 0.0000 1.69 1.69 0.0000 0.000053 2 404 0.0050 2.55 2.55 0.7843 0.784354 3 450 0.0067 3.22 3.22 0.9317 0.931755 3 608 0.0049 4.89 4.89 0.6135 0.613556 1 946 0.0011 8.25 8.25 0.1212 0.121257 14 1,192 0.0117 11.14 11.14 1.2567 1.256758 13 1,547 0.0084 15.31 15.31 0.8491 0.849159 15 1,798 0.0083 18.66 18.66 0.8039 0.803960 30 2,051 0.0146 22.07 22.07 1.3593 1.359361 24 2,295 0.0105 26.73 26.73 0.8979 0.897962 40 3,293 0.0121 40.92 40.92 0.9775 0.977563 69 4,579 0.0151 60.13 60.13 1.1475 1.147564 69 5,087 0.0136 70.13 70.13 0.9839 0.983965 71 5,451 0.0130 78.56 78.56 0.9038 0.903866 85 5,820 0.0146 89.36 89.36 0.9512 0.951267 103 6,053 0.0170 98.68 98.68 1.0438 1.043868 99 5,859 0.0169 101.29 101.29 0.9774 0.977469 100 5,760 0.0174 105.47 105.47 0.9481 0.948170 105 5,531 0.0190 107.28 107.28 0.9787 0.978771 116 5,581 0.0208 117.81 117.81 0.9846 0.984672 121 5,528 0.0219 126.29 126.29 0.9581 0.958173 118 5,313 0.0222 130.97 130.97 0.9010 0.901074 132 5,094 0.0259 135.19 135.19 0.9764 0.976475 129 4,718 0.0273 134.47 134.47 0.9593 0.959376 149 4,509 0.0330 148.62 148.62 1.0026 1.002677 160 4,328 0.0370 162.56 162.56 0.9843 0.984378 146 3,983 0.0367 168.49 168.49 0.8665 0.866579 166 3,814 0.0435 180.08 180.08 0.9218 0.921880 178 3,554 0.0501 185.77 185.77 0.9582 0.958281 183 3,279 0.0558 189.50 189.50 0.9657 0.965782 181 3,061 0.0591 193.93 193.93 0.9333 0.933383 202 2,874 0.0703 198.39 198.39 1.0182 1.018284 205 2,654 0.0772 198.17 198.17 1.0345 1.034585 174 2,450 0.0710 197.08 197.08 0.8829 0.882986 204 2,283 0.0894 208.33 208.33 0.9792 0.979287 248 2,060 0.1204 211.28 211.28 1.1738 1.173888 223 1,837 0.1214 209.97 209.97 1.0621 1.062189 236 1,579 0.1495 199.77 199.77 1.1814 1.181490 218 1,306 0.1669 181.89 181.89 1.1985 1.198591 189 1,051 0.1798 163.48 163.48 1.1561 1.156192 140 823 0.1701 141.33 141.33 0.9906 0.990693 137 659 0.2079 123.77 123.77 1.1069 1.106994 114 518 0.2201 105.88 105.88 1.0767 1.076795 83 388 0.2139 86.33 86.33 0.9614 0.961496 77 281 0.2740 67.64 67.64 1.1384 1.138497 50 183 0.2732 47.25 47.25 1.0582 1.058298 47 135 0.3481 37.37 37.37 1.2577 1.257799 32 97 0.3299 28.46 28.46 1.1244 1.1244

100+ 62 158 0.3924 51.71 51.71 1.1990 1.1990Total 5,268 133,637 0.0394 5,200.21 5,200.21 1.0130 1.0130

New York City Employees' Retirement System - GeneralService Retirees' Mortality Assumption and Experience

Mortality By Lives - Men4-Year Period Ending 2017

Expected Deaths Actual/Expected

Proposed Assumptions are 100% of the Current Rates

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM04MU


370

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 1 0.0000 0.00 0.00 N/A N/A45 0 1 0.0000 0.00 0.00 N/A N/A46 0 2 0.0000 0.00 0.00 N/A N/A47 0 4 0.0000 0.00 0.00 N/A N/A48 0 6 0.0000 0.01 0.01 0.0000 0.000049 0 11 0.0000 0.02 0.02 0.0000 0.000050 0 24 0.0000 0.05 0.06 0.0000 0.000051 0 27 0.0000 0.07 0.08 0.0000 0.000052 0 32 0.0000 0.10 0.11 0.0000 0.000053 1 50 0.0200 0.19 0.19 5.2632 5.263254 0 65 0.0000 0.27 0.27 0.0000 0.000055 0 185 0.0000 0.83 0.84 0.0000 0.000056 2 484 0.0041 2.43 2.48 0.8230 0.806557 8 793 0.0101 4.46 4.54 1.7937 1.762158 12 1,203 0.0100 7.46 7.61 1.6086 1.576959 9 1,481 0.0061 10.02 10.23 0.8982 0.879860 17 1,788 0.0095 13.12 13.38 1.2957 1.270661 25 2,156 0.0116 17.09 17.44 1.4628 1.433562 25 3,249 0.0077 27.29 27.84 0.9161 0.898063 45 4,864 0.0093 43.18 44.03 1.0421 1.022064 67 5,631 0.0119 53.03 54.09 1.2634 1.238765 54 6,205 0.0087 62.29 63.53 0.8669 0.850066 69 6,765 0.0102 72.63 74.09 0.9500 0.931367 68 7,346 0.0093 84.91 86.61 0.8008 0.785168 83 7,396 0.0112 92.11 93.95 0.9011 0.883469 99 7,165 0.0138 93.97 95.86 1.0535 1.032870 105 6,952 0.0151 95.61 97.53 1.0982 1.076671 107 6,652 0.0161 102.32 104.36 1.0457 1.025372 104 6,473 0.0161 109.98 112.17 0.9456 0.927273 115 6,206 0.0185 115.26 117.56 0.9977 0.978274 112 5,915 0.0189 119.24 121.62 0.9393 0.920975 128 5,535 0.0231 120.31 122.70 1.0639 1.043276 140 5,208 0.0269 128.73 131.30 1.0875 1.066377 131 4,846 0.0270 134.24 136.93 0.9759 0.956778 127 4,400 0.0289 135.15 137.87 0.9397 0.921279 135 4,064 0.0332 137.21 139.95 0.9839 0.964680 140 3,670 0.0381 135.12 137.83 1.0361 1.015781 138 3,504 0.0394 145.66 148.57 0.9474 0.928982 167 3,383 0.0494 156.94 160.09 1.0641 1.043283 172 3,222 0.0534 165.26 168.56 1.0408 1.020484 190 3,056 0.0622 171.82 175.26 1.1058 1.084185 179 2,900 0.0617 177.79 181.35 1.0068 0.987086 192 2,779 0.0691 194.62 198.52 0.9865 0.967287 219 2,588 0.0846 203.61 207.70 1.0756 1.054488 209 2,405 0.0869 210.07 214.27 0.9949 0.975489 231 2,265 0.1020 217.79 222.13 1.0607 1.039990 232 2,035 0.1140 213.57 217.83 1.0863 1.065191 220 1,794 0.1226 215.29 219.59 1.0219 1.001992 246 1,651 0.1490 222.34 226.79 1.1064 1.084793 235 1,402 0.1676 209.32 213.49 1.1227 1.100894 196 1,117 0.1755 182.12 185.76 1.0762 1.055195 178 940 0.1894 166.04 169.37 1.0720 1.051096 172 734 0.2343 138.08 140.85 1.2457 1.221297 126 549 0.2295 108.94 111.11 1.1566 1.134098 91 430 0.2116 88.64 90.41 1.0266 1.006599 82 314 0.2611 66.32 67.65 1.2364 1.2121

100+ 190 643 0.2955 147.41 150.36 1.2889 1.2636Total 5,593 154,566 0.0362 5,320.33 5,426.74 1.0513 1.0306


Mortality By Lives - Women4-Year Period Ending 2017



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM04FU


371

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 1 0.0000 0.00 0.00 N/A N/A45 0 6 0.0000 0.01 0.01 0.0000 0.000046 0 16 0.0000 0.04 0.04 0.0000 0.000047 1 29 0.0345 0.08 0.08 12.5000 12.500048 0 48 0.0000 0.16 0.16 0.0000 0.000049 0 72 0.0000 0.24 0.24 0.0000 0.000050 0 154 0.0000 0.57 0.58 0.0000 0.000051 1 257 0.0039 1.15 1.16 0.8696 0.862152 0 340 0.0000 1.79 1.80 0.0000 0.000053 3 454 0.0066 2.74 2.74 1.0949 1.094954 3 515 0.0058 3.49 3.49 0.8596 0.859655 3 793 0.0038 5.72 5.73 0.5245 0.523656 3 1,430 0.0021 10.68 10.73 0.2809 0.279657 22 1,985 0.0111 15.60 15.68 1.4103 1.403158 25 2,750 0.0091 22.77 22.92 1.0979 1.090859 24 3,279 0.0073 28.68 28.89 0.8368 0.830760 47 3,839 0.0122 35.19 35.45 1.3356 1.325861 49 4,451 0.0110 43.82 44.17 1.1182 1.109462 65 6,542 0.0099 68.21 68.76 0.9529 0.945363 114 9,443 0.0121 103.31 104.16 1.1035 1.094564 136 10,718 0.0127 123.16 124.22 1.1043 1.094865 125 11,656 0.0107 140.85 142.09 0.8875 0.879766 154 12,585 0.0122 161.99 163.45 0.9507 0.942267 171 13,399 0.0128 183.59 185.29 0.9314 0.922968 182 13,255 0.0137 193.40 195.24 0.9411 0.932269 199 12,925 0.0154 199.44 201.33 0.9978 0.988470 210 12,483 0.0168 202.89 204.81 1.0350 1.025371 223 12,233 0.0182 220.13 222.17 1.0130 1.003772 225 12,001 0.0187 236.27 238.46 0.9523 0.943673 233 11,519 0.0202 246.23 248.53 0.9463 0.937574 244 11,009 0.0222 254.43 256.81 0.9590 0.950175 257 10,253 0.0251 254.78 257.17 1.0087 0.999376 289 9,717 0.0297 277.35 279.92 1.0420 1.032477 291 9,174 0.0317 296.80 299.49 0.9805 0.971778 273 8,383 0.0326 303.64 306.36 0.8991 0.891179 301 7,878 0.0382 317.29 320.03 0.9487 0.940580 318 7,224 0.0440 320.89 323.60 0.9910 0.982781 321 6,783 0.0473 335.16 338.07 0.9578 0.949582 348 6,444 0.0540 350.87 354.02 0.9918 0.983083 374 6,096 0.0614 363.65 366.95 1.0285 1.019284 395 5,710 0.0692 369.99 373.43 1.0676 1.057885 353 5,350 0.0660 374.87 378.43 0.9417 0.932886 396 5,062 0.0782 402.95 406.85 0.9828 0.973387 467 4,648 0.1005 414.89 418.98 1.1256 1.114688 432 4,242 0.1018 420.04 424.24 1.0285 1.018389 467 3,844 0.1215 417.56 421.90 1.1184 1.106990 450 3,341 0.1347 395.46 399.72 1.1379 1.125891 409 2,845 0.1438 378.77 383.07 1.0798 1.067792 386 2,474 0.1560 363.67 368.12 1.0614 1.048693 372 2,061 0.1805 333.09 337.26 1.1168 1.103094 310 1,635 0.1896 288.00 291.64 1.0764 1.063095 261 1,328 0.1965 252.37 255.70 1.0342 1.020796 249 1,015 0.2453 205.72 208.49 1.2104 1.194397 176 732 0.2404 156.19 158.36 1.1268 1.111498 138 565 0.2442 126.01 127.78 1.0952 1.080099 114 411 0.2774 94.78 96.11 1.2028 1.1861

100+ 252 801 0.3146 199.12 202.07 1.2656 1.2471Total 10,861 288,203 0.0377 10,520.54 10,626.95 1.0324 1.0220


Mortality By Lives - Men and Women4-Year Period Ending 2017


Proposed Assumptions are 100% of the Current Rates for Men and 102% for Women

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM04CU


372

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

Age Actual RateCurrent

Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ -$ N/A -$ -$ N/A N/A43 -$ -$ N/A -$ -$ N/A N/A44 -$ -$ N/A -$ -$ N/A N/A45 -$ 188,249$ 0.0000 487$ 433$ 0.0000 0.000046 -$ 535,034$ 0.0000 1,519$ 1,352$ 0.0000 0.000047 77,471$ 917,807$ 0.0844 2,876$ 2,559$ 26.9417 30.271648 -$ 1,426,984$ 0.0000 4,923$ 4,381$ 0.0000 0.000049 -$ 2,149,239$ 0.0000 8,016$ 7,134$ 0.0000 0.000050 -$ 5,389,492$ 0.0000 21,500$ 19,135$ 0.0000 0.000051 27,201$ 11,152,763$ 0.0024 52,520$ 46,743$ 0.5179 0.581952 -$ 14,924,271$ 0.0000 81,702$ 72,714$ 0.0000 0.000053 55,399$ 19,821,929$ 0.0028 124,768$ 111,044$ 0.4440 0.498954 155,784$ 21,749,054$ 0.0072 155,660$ 138,537$ 1.0008 1.124555 95,583$ 28,118,732$ 0.0034 226,731$ 201,791$ 0.4216 0.473756 -$ 39,886,416$ 0.0000 347,868$ 309,602$ 0.0000 0.000057 517,182$ 46,190,750$ 0.0112 431,690$ 384,204$ 1.1980 1.346158 303,152$ 54,994,744$ 0.0055 544,539$ 484,640$ 0.5567 0.625559 317,222$ 62,967,135$ 0.0050 653,163$ 581,315$ 0.4857 0.545760 644,609$ 71,723,265$ 0.0090 771,916$ 687,005$ 0.8351 0.938361 738,521$ 80,323,617$ 0.0092 935,395$ 832,501$ 0.7895 0.887162 1,118,746$ 112,489,266$ 0.0099 1,397,825$ 1,244,064$ 0.8003 0.899363 1,638,384$ 155,568,426$ 0.0105 2,042,512$ 1,817,836$ 0.8021 0.901364 1,443,632$ 172,451,479$ 0.0084 2,377,173$ 2,115,684$ 0.6073 0.682365 1,803,311$ 183,937,246$ 0.0098 2,650,277$ 2,358,746$ 0.6804 0.764566 2,130,006$ 196,121,731$ 0.0109 3,010,851$ 2,679,657$ 0.7074 0.794967 2,552,620$ 201,990,933$ 0.0126 3,292,634$ 2,930,444$ 0.7753 0.871168 2,456,148$ 193,768,653$ 0.0127 3,348,067$ 2,979,779$ 0.7336 0.824369 2,182,635$ 185,595,295$ 0.0118 3,395,397$ 3,021,903$ 0.6428 0.722370 2,375,608$ 172,056,015$ 0.0138 3,334,358$ 2,967,579$ 0.7125 0.800571 3,018,618$ 167,492,192$ 0.0180 3,533,673$ 3,144,969$ 0.8542 0.959872 2,603,514$ 163,482,397$ 0.0159 3,734,152$ 3,323,395$ 0.6972 0.783473 2,737,573$ 156,242,207$ 0.0175 3,849,558$ 3,426,106$ 0.7111 0.799074 3,218,369$ 147,638,168$ 0.0218 3,914,781$ 3,484,155$ 0.8221 0.923775 3,105,094$ 132,425,514$ 0.0234 3,771,110$ 3,356,288$ 0.8234 0.925276 3,585,176$ 123,239,665$ 0.0291 4,059,712$ 3,613,144$ 0.8831 0.992377 3,945,969$ 114,888,056$ 0.0343 4,312,261$ 3,837,912$ 0.9151 1.028278 3,423,192$ 103,541,290$ 0.0331 4,376,616$ 3,895,189$ 0.7822 0.878879 3,631,630$ 97,049,173$ 0.0374 4,578,665$ 4,075,012$ 0.7932 0.891280 4,218,285$ 87,989,180$ 0.0479 4,596,551$ 4,090,930$ 0.9177 1.031181 4,167,545$ 80,211,229$ 0.0520 4,633,709$ 4,124,001$ 0.8994 1.010682 3,759,023$ 73,705,728$ 0.0510 4,669,117$ 4,155,514$ 0.8051 0.904683 4,452,758$ 69,309,854$ 0.0642 4,783,727$ 4,257,517$ 0.9308 1.045984 4,874,134$ 64,747,241$ 0.0753 4,833,834$ 4,302,112$ 1.0083 1.133085 3,898,130$ 59,431,368$ 0.0656 4,779,331$ 4,253,605$ 0.8156 0.916486 4,601,075$ 54,675,354$ 0.0842 4,986,790$ 4,438,243$ 0.9227 1.036787 5,573,154$ 48,986,380$ 0.1138 5,022,554$ 4,470,073$ 1.1096 1.246888 4,900,184$ 43,198,251$ 0.1134 4,934,966$ 4,392,119$ 0.9930 1.115789 5,127,743$ 37,076,484$ 0.1383 4,688,897$ 4,173,118$ 1.0936 1.228890 4,573,761$ 29,958,845$ 0.1527 4,170,188$ 3,711,467$ 1.0968 1.232391 4,249,349$ 23,650,587$ 0.1797 3,677,437$ 3,272,919$ 1.1555 1.298392 3,076,172$ 18,262,966$ 0.1684 3,135,762$ 2,790,828$ 0.9810 1.102293 2,554,891$ 14,137,389$ 0.1807 2,653,979$ 2,362,042$ 0.9627 1.081694 2,428,553$ 11,409,525$ 0.2129 2,330,978$ 2,074,570$ 1.0419 1.170695 1,935,917$ 8,602,176$ 0.2250 1,912,706$ 1,702,308$ 1.0121 1.137296 1,785,461$ 5,942,306$ 0.3005 1,428,648$ 1,271,496$ 1.2498 1.404297 895,695$ 3,515,697$ 0.2548 907,345$ 807,537$ 0.9872 1.109298 905,580$ 2,689,871$ 0.3367 744,867$ 662,931$ 1.2158 1.366099 652,481$ 1,728,564$ 0.3775 507,146$ 451,360$ 1.2866 1.4456

100+ 1,034,604$ 2,514,520$ 0.4115 821,036$ 730,722$ 1.2601 1.4159Total 119,566,844$ 3,984,180,702$ 0.0300 135,564,457$ 120,652,366$ 0.8820 0.9910


Liability Weighted Mortality - Men4-Year Period Ending 2017

Pension Amount of

Actual DeathsTotal Pension

Amounts

Expected Reduction in Pension Amount Actual/Expected


Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM04MU‐Amounts


373

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ -$ N/A -$ -$ N/A N/A43 -$ -$ N/A -$ -$ N/A N/A44 -$ 16,672$ 0.0000 17$ 16$ 0.0000 0.000045 -$ 24,823$ 0.0000 29$ 28$ 0.0000 0.000046 -$ 69,347$ 0.0000 93$ 90$ 0.0000 0.000047 -$ 119,051$ 0.0000 185$ 180$ 0.0000 0.000048 -$ 179,223$ 0.0000 329$ 319$ 0.0000 0.000049 -$ 300,679$ 0.0000 635$ 616$ 0.0000 0.000050 -$ 749,778$ 0.0000 1,828$ 1,773$ 0.0000 0.000051 -$ 928,088$ 0.0000 2,612$ 2,534$ 0.0000 0.000052 -$ 1,083,224$ 0.0000 3,476$ 3,371$ 0.0000 0.000053 30,519$ 1,688,839$ 0.0181 6,122$ 5,938$ 4.9854 5.139654 -$ 2,013,136$ 0.0000 8,142$ 7,898$ 0.0000 0.000055 -$ 5,833,513$ 0.0000 25,914$ 25,136$ 0.0000 0.000056 43,067$ 14,715,360$ 0.0029 74,087$ 71,864$ 0.5813 0.599357 122,187$ 21,454,242$ 0.0057 120,561$ 116,944$ 1.0135 1.044858 184,135$ 29,357,316$ 0.0063 182,015$ 176,555$ 1.0116 1.042959 197,700$ 37,001,476$ 0.0053 250,490$ 242,976$ 0.7893 0.813760 261,481$ 45,403,617$ 0.0058 333,059$ 323,068$ 0.7851 0.809461 564,403$ 59,630,360$ 0.0095 472,788$ 458,604$ 1.1938 1.230762 412,499$ 86,775,476$ 0.0048 729,197$ 707,321$ 0.5657 0.583263 755,412$ 131,538,482$ 0.0057 1,167,481$ 1,132,457$ 0.6470 0.667164 1,625,664$ 153,649,060$ 0.0106 1,446,730$ 1,403,328$ 1.1237 1.158465 1,125,982$ 168,151,377$ 0.0067 1,687,372$ 1,636,751$ 0.6673 0.687966 1,523,855$ 179,773,836$ 0.0085 1,929,300$ 1,871,421$ 0.7898 0.814367 1,654,907$ 194,100,131$ 0.0085 2,242,894$ 2,175,607$ 0.7378 0.760768 1,767,566$ 191,750,491$ 0.0092 2,386,684$ 2,315,083$ 0.7406 0.763569 2,703,666$ 183,508,806$ 0.0147 2,405,726$ 2,333,554$ 1.1238 1.158670 2,021,147$ 175,717,775$ 0.0115 2,414,989$ 2,342,539$ 0.8369 0.862871 2,405,193$ 165,583,422$ 0.0145 2,545,863$ 2,469,487$ 0.9447 0.974072 1,997,244$ 157,781,415$ 0.0127 2,678,473$ 2,598,119$ 0.7457 0.768773 2,265,318$ 147,749,654$ 0.0153 2,741,574$ 2,659,327$ 0.8263 0.851874 2,288,959$ 137,244,906$ 0.0167 2,764,240$ 2,681,313$ 0.8281 0.853775 3,003,170$ 123,560,680$ 0.0243 2,683,728$ 2,603,217$ 1.1190 1.153676 2,981,631$ 113,420,839$ 0.0263 2,800,791$ 2,716,767$ 1.0646 1.097577 2,352,380$ 101,888,950$ 0.0231 2,820,221$ 2,735,614$ 0.8341 0.859978 2,442,667$ 89,010,303$ 0.0274 2,731,882$ 2,649,926$ 0.8941 0.921879 2,831,534$ 79,563,875$ 0.0356 2,684,039$ 2,603,517$ 1.0550 1.087680 2,753,145$ 69,345,567$ 0.0397 2,552,362$ 2,475,791$ 1.0787 1.112081 2,426,693$ 64,643,866$ 0.0375 2,686,191$ 2,605,606$ 0.9034 0.931382 2,483,866$ 61,790,016$ 0.0402 2,865,241$ 2,779,284$ 0.8669 0.893783 3,046,734$ 57,641,167$ 0.0529 2,954,265$ 2,865,637$ 1.0313 1.063284 3,008,452$ 53,572,058$ 0.0562 3,010,640$ 2,920,321$ 0.9993 1.030285 3,210,033$ 49,868,418$ 0.0644 3,055,262$ 2,963,604$ 1.0507 1.083286 2,817,913$ 46,286,470$ 0.0609 3,240,134$ 3,142,930$ 0.8697 0.896687 4,100,869$ 43,370,839$ 0.0946 3,408,091$ 3,305,848$ 1.2033 1.240588 3,016,292$ 37,687,851$ 0.0800 3,289,624$ 3,190,936$ 0.9169 0.945389 3,471,808$ 35,485,049$ 0.0978 3,409,306$ 3,307,026$ 1.0183 1.049890 2,995,793$ 29,842,032$ 0.1004 3,130,097$ 3,036,194$ 0.9571 0.986791 3,469,904$ 25,930,819$ 0.1338 3,110,302$ 3,016,993$ 1.1156 1.150192 3,196,953$ 22,860,314$ 0.1398 3,076,126$ 2,983,842$ 1.0393 1.071493 2,731,565$ 18,730,542$ 0.1458 2,794,908$ 2,711,061$ 0.9773 1.007694 2,674,681$ 14,854,081$ 0.1801 2,419,826$ 2,347,231$ 1.1053 1.139595 1,788,234$ 11,511,934$ 0.1553 2,031,996$ 1,971,036$ 0.8800 0.907396 2,008,857$ 9,244,463$ 0.2173 1,737,861$ 1,685,725$ 1.1559 1.191797 1,326,411$ 6,392,513$ 0.2075 1,266,723$ 1,228,722$ 1.0471 1.079598 893,114$ 4,709,161$ 0.1897 969,785$ 940,692$ 0.9209 0.949499 997,939$ 3,540,134$ 0.2819 747,327$ 724,907$ 1.3353 1.3766

100+ 2,261,386$ 7,426,281$ 0.3045 1,710,333$ 1,659,023$ 1.3222 1.3631Total 92,242,928$ 3,476,071,797$ 0.0265 95,809,963$ 92,935,664$ 0.9628 0.9925


Liability Weighted Mortality - Women4-Year Period Ending 2017

Pension Amount of


Amounts



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM04FU‐Amounts


374

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ -$ N/A -$ -$ N/A N/A43 -$ -$ N/A -$ -$ N/A N/A44 -$ 16,672$ 0.0000 17$ 16$ 0.0000 0.000045 -$ 213,072$ 0.0000 515$ 461$ 0.0000 0.000046 -$ 604,381$ 0.0000 1,612$ 1,442$ 0.0000 0.000047 77,471$ 1,036,858$ 0.0747 3,061$ 2,739$ 25.3107 28.285148 -$ 1,606,207$ 0.0000 5,251$ 4,700$ 0.0000 0.000049 -$ 2,449,918$ 0.0000 8,651$ 7,751$ 0.0000 0.000050 -$ 6,139,270$ 0.0000 23,328$ 20,908$ 0.0000 0.000051 27,201$ 12,080,851$ 0.0023 55,132$ 49,277$ 0.4934 0.552052 -$ 16,007,495$ 0.0000 85,177$ 76,086$ 0.0000 0.000053 85,918$ 21,510,768$ 0.0040 130,890$ 116,982$ 0.6564 0.734554 155,784$ 23,762,190$ 0.0066 163,802$ 146,435$ 0.9510 1.063855 95,583$ 33,952,245$ 0.0028 252,645$ 226,927$ 0.3783 0.421256 43,067$ 54,601,776$ 0.0008 421,955$ 381,467$ 0.1021 0.112957 639,369$ 67,644,992$ 0.0095 552,251$ 501,148$ 1.1578 1.275858 487,287$ 84,352,060$ 0.0058 726,555$ 661,195$ 0.6707 0.737059 514,922$ 99,968,611$ 0.0052 903,653$ 824,291$ 0.5698 0.624760 906,090$ 117,126,882$ 0.0077 1,104,976$ 1,010,073$ 0.8200 0.897161 1,302,924$ 139,953,977$ 0.0093 1,408,182$ 1,291,105$ 0.9253 1.009262 1,531,245$ 199,264,742$ 0.0077 2,127,022$ 1,951,385$ 0.7199 0.784763 2,393,796$ 287,106,908$ 0.0083 3,209,993$ 2,950,292$ 0.7457 0.811464 3,069,296$ 326,100,539$ 0.0094 3,823,903$ 3,519,012$ 0.8027 0.872265 2,929,293$ 352,088,623$ 0.0083 4,337,649$ 3,995,497$ 0.6753 0.733166 3,653,861$ 375,895,567$ 0.0097 4,940,150$ 4,551,078$ 0.7396 0.802967 4,207,527$ 396,091,064$ 0.0106 5,535,528$ 5,106,051$ 0.7601 0.824068 4,223,714$ 385,519,144$ 0.0110 5,734,751$ 5,294,863$ 0.7365 0.797769 4,886,301$ 369,104,101$ 0.0132 5,801,123$ 5,355,457$ 0.8423 0.912470 4,396,755$ 347,773,790$ 0.0126 5,749,347$ 5,310,118$ 0.7647 0.828071 5,423,811$ 333,075,614$ 0.0163 6,079,535$ 5,614,455$ 0.8921 0.966072 4,600,758$ 321,263,812$ 0.0143 6,412,624$ 5,921,514$ 0.7175 0.777073 5,002,891$ 303,991,861$ 0.0165 6,591,132$ 6,085,433$ 0.7590 0.822174 5,507,328$ 284,883,074$ 0.0193 6,679,021$ 6,165,468$ 0.8246 0.893375 6,108,264$ 255,986,194$ 0.0239 6,454,838$ 5,959,504$ 0.9463 1.025076 6,566,807$ 236,660,504$ 0.0277 6,860,503$ 6,329,911$ 0.9572 1.037477 6,298,349$ 216,777,006$ 0.0291 7,132,482$ 6,573,526$ 0.8831 0.958178 5,865,859$ 192,551,593$ 0.0305 7,108,499$ 6,545,114$ 0.8252 0.896279 6,463,164$ 176,613,048$ 0.0366 7,262,704$ 6,678,529$ 0.8899 0.967880 6,971,430$ 157,334,747$ 0.0443 7,148,912$ 6,566,721$ 0.9752 1.061681 6,594,238$ 144,855,095$ 0.0455 7,319,900$ 6,729,606$ 0.9009 0.979982 6,242,889$ 135,495,744$ 0.0461 7,534,358$ 6,934,798$ 0.8286 0.900283 7,499,492$ 126,951,021$ 0.0591 7,737,992$ 7,123,154$ 0.9692 1.052884 7,882,586$ 118,319,299$ 0.0666 7,844,473$ 7,222,433$ 1.0049 1.091485 7,108,163$ 109,299,786$ 0.0650 7,834,593$ 7,217,209$ 0.9073 0.984986 7,418,988$ 100,961,824$ 0.0735 8,226,924$ 7,581,173$ 0.9018 0.978687 9,674,023$ 92,357,219$ 0.1047 8,430,645$ 7,775,921$ 1.1475 1.244188 7,916,476$ 80,886,102$ 0.0979 8,224,590$ 7,583,055$ 0.9625 1.044089 8,599,551$ 72,561,533$ 0.1185 8,098,202$ 7,480,145$ 1.0619 1.149790 7,569,554$ 59,800,877$ 0.1266 7,300,285$ 6,747,661$ 1.0369 1.121891 7,719,253$ 49,581,406$ 0.1557 6,787,739$ 6,289,912$ 1.1372 1.227292 6,273,125$ 41,123,280$ 0.1525 6,211,888$ 5,774,670$ 1.0099 1.086393 5,286,456$ 32,867,931$ 0.1608 5,448,887$ 5,073,102$ 0.9702 1.042194 5,103,234$ 26,263,606$ 0.1943 4,750,804$ 4,421,801$ 1.0742 1.154195 3,724,151$ 20,114,110$ 0.1852 3,944,702$ 3,673,344$ 0.9441 1.013896 3,794,318$ 15,186,769$ 0.2498 3,166,509$ 2,957,222$ 1.1983 1.283197 2,222,106$ 9,908,210$ 0.2243 2,174,068$ 2,036,258$ 1.0221 1.091398 1,798,694$ 7,399,032$ 0.2431 1,714,652$ 1,603,623$ 1.0490 1.121699 1,650,420$ 5,268,698$ 0.3133 1,254,474$ 1,176,268$ 1.3156 1.4031

100+ 3,295,990$ 9,940,801$ 0.3316 2,531,369$ 2,389,745$ 1.3021 1.3792Total 211,809,772$ 7,460,252,499$ 0.0284 231,374,420$ 213,588,031$ 0.9154 0.9917


Liability Weighted Mortality - Men and Women4-Year Period Ending 2017

Pension Amount of


Amounts



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM04CU‐Amounts


375

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 5 0.0000 0.01 0.01 0.0000 0.000045 0 14 0.0000 0.05 0.05 0.0000 0.000046 0 26 0.0000 0.08 0.08 0.0000 0.000047 1 47 0.0213 0.15 0.15 6.6667 6.666748 1 76 0.0132 0.28 0.28 3.5714 3.571449 0 113 0.0000 0.45 0.45 0.0000 0.000050 1 239 0.0042 1.02 1.02 0.9804 0.980451 1 517 0.0019 2.59 2.59 0.3861 0.386152 0 685 0.0000 3.96 3.96 0.0000 0.000053 4 863 0.0046 5.70 5.70 0.7018 0.701854 6 993 0.0060 7.39 7.39 0.8119 0.811955 9 1,378 0.0065 11.45 11.45 0.7860 0.786056 12 2,264 0.0053 20.28 20.28 0.5917 0.591757 36 3,032 0.0119 28.93 28.93 1.2444 1.244458 32 3,923 0.0082 39.47 39.47 0.8107 0.810759 50 4,638 0.0108 48.82 48.82 1.0242 1.024260 65 5,398 0.0120 58.99 58.99 1.1019 1.101961 82 6,062 0.0135 71.88 71.88 1.1408 1.140862 93 7,973 0.0117 101.13 101.13 0.9196 0.919663 149 10,691 0.0139 143.86 143.86 1.0357 1.035764 165 11,572 0.0143 164.34 164.34 1.0040 1.004065 174 12,221 0.0142 182.43 182.43 0.9538 0.953866 191 12,789 0.0149 204.28 204.28 0.9350 0.935067 217 13,239 0.0164 225.37 225.37 0.9629 0.962968 218 13,214 0.0165 239.40 239.40 0.9106 0.910669 240 13,072 0.0184 251.30 251.30 0.9550 0.955070 259 12,667 0.0204 258.15 258.15 1.0033 1.003371 286 12,500 0.0229 277.23 277.23 1.0316 1.031672 313 12,213 0.0256 293.21 293.21 1.0675 1.067573 267 11,798 0.0226 305.81 305.81 0.8731 0.873174 312 11,281 0.0277 314.79 314.79 0.9911 0.991175 326 10,729 0.0304 321.78 321.78 1.0131 1.013176 367 10,302 0.0356 357.18 357.18 1.0275 1.027577 398 9,900 0.0402 391.30 391.30 1.0171 1.017178 376 9,360 0.0402 416.84 416.84 0.9020 0.902079 412 8,992 0.0458 446.85 446.85 0.9220 0.922080 451 8,557 0.0527 470.82 470.82 0.9579 0.957981 502 8,091 0.0620 492.22 492.22 1.0199 1.019982 492 7,617 0.0646 507.65 507.65 0.9692 0.969283 538 7,088 0.0759 513.81 513.81 1.0471 1.047184 533 6,506 0.0819 509.43 509.43 1.0463 1.046385 496 5,932 0.0836 499.80 499.80 0.9924 0.992486 539 5,395 0.0999 515.03 515.03 1.0465 1.046587 537 4,752 0.1130 509.24 509.24 1.0545 1.054588 499 4,133 0.1207 493.15 493.15 1.0119 1.011989 509 3,527 0.1443 465.57 465.57 1.0933 1.093390 474 2,934 0.1616 426.37 426.37 1.1117 1.111791 393 2,342 0.1678 380.02 380.02 1.0342 1.034292 338 1,900 0.1779 341.05 341.05 0.9911 0.991193 303 1,532 0.1978 301.11 301.11 1.0063 1.006394 265 1,175 0.2255 250.89 250.89 1.0562 1.056295 203 881 0.2304 204.84 204.84 0.9910 0.991096 173 642 0.2695 161.11 161.11 1.0738 1.073897 125 432 0.2894 115.96 115.96 1.0780 1.078098 82 301 0.2724 86.39 86.39 0.9492 0.949299 75 218 0.3440 66.28 66.28 1.1316 1.1316

100+ 129 329 0.3921 109.88 109.88 1.1740 1.1740Total 12,719 309,070 0.0412 12,617.37 12,617.37 1.0081 1.0081





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM10MU


376

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 1 0.0000 0.00 0.00 N/A N/A45 0 2 0.0000 0.00 0.00 N/A N/A46 0 4 0.0000 0.00 0.00 N/A N/A47 0 8 0.0000 0.00 0.00 N/A N/A48 0 13 0.0000 0.01 0.01 0.0000 0.000049 0 30 0.0000 0.06 0.06 0.0000 0.000050 0 57 0.0000 0.14 0.15 0.0000 0.000051 0 66 0.0000 0.18 0.20 0.0000 0.000052 0 80 0.0000 0.26 0.27 0.0000 0.000053 1 104 0.0096 0.39 0.39 2.5641 2.564154 0 129 0.0000 0.53 0.54 0.0000 0.000055 1 455 0.0022 2.03 2.07 0.4926 0.483156 7 1,419 0.0049 7.14 7.30 0.9804 0.958957 19 2,304 0.0082 13.02 13.28 1.4593 1.430758 25 3,352 0.0075 21.00 21.41 1.1905 1.167759 26 4,241 0.0061 29.24 29.84 0.8892 0.871360 42 5,224 0.0080 39.40 40.18 1.0660 1.045361 61 6,183 0.0099 50.83 51.85 1.2001 1.176562 70 8,389 0.0083 73.45 74.91 0.9530 0.934563 117 11,955 0.0098 111.05 113.24 1.0536 1.033264 135 13,381 0.0101 132.42 135.07 1.0195 0.999565 145 14,345 0.0101 151.76 154.79 0.9555 0.936866 163 15,210 0.0107 172.37 175.83 0.9456 0.927067 160 15,936 0.0100 194.43 198.33 0.8229 0.806768 190 16,018 0.0119 210.61 214.81 0.9021 0.884569 215 15,666 0.0137 216.87 221.22 0.9914 0.971970 255 15,189 0.0168 220.23 224.66 1.1579 1.135071 242 14,494 0.0167 234.62 239.30 1.0315 1.011372 211 13,916 0.0152 248.32 253.26 0.8497 0.833173 257 13,309 0.0193 259.22 264.41 0.9914 0.972074 272 12,562 0.0217 265.10 270.41 1.0260 1.005975 263 11,857 0.0222 269.58 274.95 0.9756 0.956576 291 11,231 0.0259 290.19 296.01 1.0028 0.983177 290 10,696 0.0271 309.68 315.89 0.9365 0.918078 299 10,075 0.0297 323.29 329.77 0.9249 0.906779 327 9,622 0.0340 339.28 346.05 0.9638 0.945080 339 9,182 0.0369 353.03 360.10 0.9603 0.941481 351 8,831 0.0397 382.81 390.47 0.9169 0.898982 430 8,556 0.0503 413.60 421.89 1.0397 1.019283 439 8,297 0.0529 443.63 452.49 0.9896 0.970284 469 8,039 0.0583 471.42 480.84 0.9949 0.975485 521 7,654 0.0681 489.30 499.09 1.0648 1.043986 537 7,236 0.0742 528.43 539.00 1.0162 0.996387 564 6,771 0.0833 555.87 567.01 1.0146 0.994788 565 6,270 0.0901 571.67 583.11 0.9883 0.968989 593 5,714 0.1038 573.30 584.75 1.0344 1.014190 573 5,032 0.1139 551.18 562.19 1.0396 1.019291 533 4,427 0.1204 554.98 566.09 0.9604 0.941592 566 3,931 0.1440 553.36 564.44 1.0228 1.002893 540 3,308 0.1632 516.47 526.77 1.0456 1.025194 466 2,678 0.1740 456.62 465.74 1.0205 1.000695 424 2,184 0.1941 403.03 411.10 1.0520 1.031496 361 1,664 0.2169 325.74 332.27 1.1082 1.086597 299 1,241 0.2409 255.49 260.59 1.1703 1.147498 191 890 0.2146 189.52 193.31 1.0078 0.988199 181 639 0.2833 139.01 141.81 1.3021 1.2764

100+ 337 1,154 0.2920 268.86 274.25 1.2534 1.2288Total 13,363 361,221 0.0370 13,184.0 13,447.8 1.0136 0.9937





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM10FU


377

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 6 0.0000 0.01 0.01 0.0000 0.000045 0 16 0.0000 0.05 0.05 0.0000 0.000046 0 30 0.0000 0.08 0.08 0.0000 0.000047 1 55 0.0182 0.15 0.15 6.6667 6.666748 1 89 0.0112 0.29 0.29 3.4483 3.448349 0 143 0.0000 0.51 0.51 0.0000 0.000050 1 296 0.0034 1.16 1.17 0.8621 0.854751 1 583 0.0017 2.77 2.79 0.3610 0.358452 0 765 0.0000 4.22 4.23 0.0000 0.000053 5 967 0.0052 6.09 6.09 0.8210 0.821054 6 1,122 0.0053 7.92 7.93 0.7576 0.756655 10 1,833 0.0055 13.48 13.52 0.7418 0.739656 19 3,683 0.0052 27.42 27.58 0.6929 0.688957 55 5,336 0.0103 41.95 42.21 1.3111 1.303058 57 7,275 0.0078 60.47 60.88 0.9426 0.936359 76 8,879 0.0086 78.06 78.66 0.9736 0.966260 107 10,622 0.0101 98.39 99.17 1.0875 1.079061 143 12,245 0.0117 122.71 123.73 1.1653 1.155762 163 16,362 0.0100 174.58 176.04 0.9337 0.925963 266 22,646 0.0117 254.91 257.10 1.0435 1.034664 300 24,953 0.0120 296.76 299.41 1.0109 1.002065 319 26,566 0.0120 334.19 337.22 0.9545 0.946066 354 27,999 0.0126 376.65 380.11 0.9399 0.931367 377 29,175 0.0129 419.80 423.70 0.8980 0.889868 408 29,232 0.0140 450.01 454.21 0.9066 0.898369 455 28,738 0.0158 468.17 472.52 0.9719 0.962970 514 27,856 0.0185 478.38 482.81 1.0745 1.064671 528 26,994 0.0196 511.85 516.53 1.0316 1.022272 524 26,129 0.0201 541.53 546.47 0.9676 0.958973 524 25,107 0.0209 565.03 570.22 0.9274 0.918974 584 23,843 0.0245 579.89 585.20 1.0071 0.997975 589 22,586 0.0261 591.36 596.73 0.9960 0.987076 658 21,533 0.0306 647.37 653.19 1.0164 1.007477 688 20,596 0.0334 700.98 707.19 0.9815 0.972978 675 19,435 0.0347 740.13 746.61 0.9120 0.904179 739 18,614 0.0397 786.13 792.90 0.9400 0.932080 790 17,739 0.0445 823.85 830.92 0.9589 0.950881 853 16,922 0.0504 875.03 882.69 0.9748 0.966482 922 16,173 0.0570 921.25 929.54 1.0008 0.991983 977 15,385 0.0635 957.44 966.30 1.0204 1.011184 1,002 14,545 0.0689 980.85 990.27 1.0216 1.011885 1,017 13,586 0.0749 989.10 998.89 1.0282 1.018186 1,076 12,631 0.0852 1043.46 1054.03 1.0312 1.020887 1,101 11,523 0.0955 1065.11 1076.25 1.0337 1.023088 1,064 10,403 0.1023 1064.82 1076.26 0.9992 0.988689 1,102 9,241 0.1193 1038.87 1050.32 1.0608 1.049290 1,047 7,966 0.1314 977.55 988.56 1.0710 1.059191 926 6,769 0.1368 935.00 946.11 0.9904 0.978792 904 5,831 0.1550 894.41 905.49 1.0107 0.998493 843 4,840 0.1742 817.58 827.88 1.0311 1.018394 731 3,853 0.1897 707.51 716.63 1.0332 1.020195 627 3,065 0.2046 607.87 615.94 1.0315 1.018096 534 2,306 0.2316 486.85 493.38 1.0968 1.082397 424 1,673 0.2534 371.45 376.55 1.1415 1.126098 273 1,191 0.2292 275.91 279.70 0.9895 0.976099 256 857 0.2987 205.29 208.09 1.2470 1.2302

100+ 466 1,483 0.3142 378.74 384.13 1.2304 1.2131Total 26,082 670,291 0.0389 25,801.39 26,065.14 1.0109 1.0006





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM10CU


378

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths

Expected Deaths Actual/Expected Actual Current

2008 61,857 2,471 2,546.26 0.9704 0.0399 0.04122009 62,184 2,552 2,545.14 1.0027 0.0410 0.04092010 62,054 2,572 2,531.51 1.0160 0.0414 0.04082011 63,382 2,528 2,537.60 0.9962 0.0399 0.04002012 65,491 2,462 2,551.78 0.9648 0.0376 0.03902013 67,122 2,637 2,568.56 1.0266 0.0393 0.03832014 68,927 2,513 2,584.10 0.9725 0.0365 0.03752015 71,538 2,772 2,635.61 1.0517 0.0387 0.03682016 72,890 2,651 2,635.09 1.0060 0.0364 0.03622017 74,848 2,925 2,665.74 1.0973 0.0391 0.0356Total 670,293 26,083 25,801.39 1.0109 0.0389 0.0385


Men and Women10-Year Period Ending 2017

Mortality Rate

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1RM10CY


379

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 32 0.0000 0.40 0.40 0.0000 0.000042 1 46 0.0217 0.50 0.50 2.0000 2.000043 0 65 0.0000 0.70 0.70 0.0000 0.000044 0 75 0.0000 0.90 1.00 0.0000 0.000045 3 105 0.0286 1.30 1.40 2.3077 2.142946 1 123 0.0081 1.70 1.70 0.5882 0.588247 3 144 0.0208 2.10 2.10 1.4286 1.428648 3 170 0.0176 2.50 2.70 1.2000 1.111149 6 206 0.0291 3.40 3.60 1.7647 1.666750 5 234 0.0214 4.20 4.40 1.1905 1.136451 3 257 0.0117 5.00 5.20 0.6000 0.576952 5 332 0.0151 7.10 7.40 0.7042 0.675753 14 377 0.0371 8.90 9.30 1.5730 1.505454 9 435 0.0207 11.20 11.60 0.8036 0.775955 10 477 0.0210 13.20 13.90 0.7576 0.719456 6 488 0.0123 14.00 14.70 0.4286 0.408257 10 532 0.0188 15.90 16.40 0.6289 0.609858 15 565 0.0265 17.20 17.90 0.8721 0.838059 18 597 0.0302 18.40 19.10 0.9783 0.942460 22 591 0.0372 18.20 19.00 1.2088 1.157961 22 565 0.0389 17.80 18.60 1.2360 1.182862 26 540 0.0481 17.40 18.10 1.4943 1.436563 27 553 0.0488 18.30 18.90 1.4754 1.428664 14 550 0.0255 18.60 19.40 0.7527 0.721665 24 560 0.0429 19.40 20.10 1.2371 1.194066 16 556 0.0288 19.20 20.00 0.8333 0.800067 22 532 0.0414 18.50 19.20 1.1892 1.145868 20 470 0.0426 16.30 16.90 1.2270 1.183469 20 401 0.0499 14.10 14.60 1.4184 1.369970 17 366 0.0464 13.00 13.50 1.3077 1.259371 14 324 0.0432 12.20 12.70 1.1475 1.102472 13 317 0.0410 12.60 13.10 1.0317 0.992473 18 314 0.0573 13.30 13.80 1.3534 1.304374 20 289 0.0692 13.00 13.60 1.5385 1.470675 16 258 0.0620 12.40 12.90 1.2903 1.240376 15 224 0.0670 11.60 12.10 1.2931 1.239777 13 200 0.0650 11.40 11.70 1.1404 1.111178 17 172 0.0988 10.50 10.90 1.6190 1.559679 15 151 0.0993 10.10 10.50 1.4851 1.428680 15 137 0.1095 10.00 10.40 1.5000 1.442381 8 113 0.0708 8.90 9.30 0.8989 0.860282 11 121 0.0909 10.30 10.80 1.0680 1.018583 6 110 0.0545 10.40 10.70 0.5769 0.560784 12 100 0.1200 10.20 10.60 1.1765 1.132185 10 95 0.1053 10.50 10.90 0.9524 0.917486 7 85 0.0824 9.90 10.40 0.7071 0.673187 13 79 0.1646 9.60 10.00 1.3542 1.300088 9 55 0.1636 7.00 7.40 1.2857 1.216289 4 40 0.1000 5.40 5.50 0.7407 0.727390 5 33 0.1515 4.70 4.90 1.0638 1.020491 6 24 0.2500 3.80 3.90 1.5789 1.538592 4 17 0.2353 3.00 3.10 1.3333 1.290393 2 12 0.1667 2.40 2.40 0.8333 0.833394 2 10 0.2000 2.10 2.30 0.9524 0.869695 1 5 0.2000 1.10 1.10 0.9091 0.909196 4 5 0.8000 1.20 1.40 3.3333 2.857197 0 1 0.0000 0.30 0.30 0.0000 0.000098 1 2 0.5000 0.60 0.60 1.6667 1.666799 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 603 14,237 0.0424 537.90 559.60 1.1210 1.0776

New York City Employees' Retirement System - GeneralDisability Retirees' Mortality Assumption and Experience

Men4-Year Period Ending 2017



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM04MU


380

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 19 0.0000 0.10 0.10 0.0000 0.000042 0 23 0.0000 0.30 0.30 0.0000 0.000043 0 40 0.0000 0.50 0.50 0.0000 0.000044 2 55 0.0364 0.70 0.70 2.8571 2.857145 0 78 0.0000 1.00 1.00 0.0000 0.000046 1 101 0.0099 1.40 1.40 0.7143 0.714347 3 117 0.0256 1.80 1.80 1.6667 1.666748 2 142 0.0141 2.30 2.30 0.8696 0.869649 1 171 0.0058 2.80 2.80 0.3571 0.357150 3 190 0.0158 3.40 3.40 0.8824 0.882451 2 225 0.0089 4.20 4.20 0.4762 0.476252 4 275 0.0145 5.50 5.50 0.7273 0.727353 10 346 0.0289 7.20 7.20 1.3889 1.388954 4 387 0.0103 8.40 8.40 0.4762 0.476255 8 414 0.0193 9.40 9.40 0.8511 0.851156 7 430 0.0163 10.10 10.10 0.6931 0.693157 12 444 0.0270 10.80 10.80 1.1111 1.111158 11 466 0.0236 11.70 11.70 0.9402 0.940259 8 526 0.0152 13.30 13.30 0.6015 0.601560 9 542 0.0166 13.70 13.70 0.6569 0.656961 21 545 0.0385 13.80 13.80 1.5217 1.521762 11 506 0.0217 12.70 12.70 0.8661 0.866163 15 483 0.0311 12.20 12.20 1.2295 1.229564 11 472 0.0233 12.40 12.40 0.8871 0.887165 19 479 0.0397 12.70 12.70 1.4961 1.496166 18 469 0.0384 12.60 12.60 1.4286 1.428667 12 425 0.0282 11.40 11.40 1.0526 1.052668 18 410 0.0439 11.30 11.30 1.5929 1.592969 13 358 0.0363 10.10 10.10 1.2871 1.287170 17 367 0.0463 10.60 10.60 1.6038 1.603871 18 331 0.0544 9.80 9.80 1.8367 1.836772 11 314 0.0350 10.10 10.10 1.0891 1.089173 11 297 0.0370 10.40 10.40 1.0577 1.057774 11 255 0.0431 9.50 9.50 1.1579 1.157975 12 236 0.0508 9.50 9.50 1.2632 1.263276 9 204 0.0441 8.60 8.60 1.0465 1.046577 7 182 0.0385 8.20 8.20 0.8537 0.853778 7 155 0.0452 7.60 7.60 0.9211 0.921179 10 130 0.0769 6.90 6.90 1.4493 1.449380 7 103 0.0680 5.90 5.90 1.1864 1.186481 5 89 0.0562 5.60 5.60 0.8929 0.892982 4 66 0.0606 4.60 4.60 0.8696 0.869683 0 65 0.0000 5.00 5.00 0.0000 0.000084 3 55 0.0545 4.60 4.60 0.6522 0.652285 4 44 0.0909 3.90 3.90 1.0256 1.025686 3 40 0.0750 3.90 3.90 0.7692 0.769287 3 30 0.1000 3.00 3.00 1.0000 1.000088 2 31 0.0645 3.40 3.40 0.5882 0.588289 6 31 0.1935 3.70 3.70 1.6216 1.621690 1 25 0.0400 3.30 3.30 0.3030 0.303091 2 24 0.0833 3.60 3.60 0.5556 0.555692 2 18 0.1111 2.90 2.90 0.6897 0.689793 3 15 0.2000 2.60 2.60 1.1538 1.153894 2 11 0.1818 2.00 2.00 1.0000 1.000095 2 6 0.3333 1.20 1.20 1.6667 1.666796 2 4 0.5000 0.80 0.80 2.5000 2.500097 0 2 0.0000 0.40 0.40 0.0000 0.000098 0 3 0.0000 0.60 0.60 0.0000 0.000099 1 3 0.3333 0.60 0.60 1.6667 1.6667

100+ 3 12 0.2500 3.00 3.00 1.0000 1.0000Total 393 12,286 0.0320 373.60 373.60 1.0519 1.0519


Women4-Year Period Ending 2017



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM04FU


381

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 51 0.0000 0.50 0.50 0.0000 0.000042 1 69 0.0145 0.80 0.80 1.2500 1.250043 0 105 0.0000 1.20 1.20 0.0000 0.000044 2 130 0.0154 1.60 1.70 1.2500 1.176545 3 183 0.0164 2.30 2.40 1.3043 1.250046 2 224 0.0089 3.10 3.10 0.6452 0.645247 6 261 0.0230 3.90 3.90 1.5385 1.538548 5 312 0.0160 4.80 5.00 1.0417 1.000049 7 377 0.0186 6.20 6.40 1.1290 1.093850 8 424 0.0189 7.60 7.80 1.0526 1.025651 5 482 0.0104 9.20 9.40 0.5435 0.531952 9 607 0.0148 12.60 12.90 0.7143 0.697753 24 723 0.0332 16.10 16.50 1.4907 1.454554 13 822 0.0158 19.60 20.00 0.6633 0.650055 18 891 0.0202 22.60 23.30 0.7965 0.772556 13 918 0.0142 24.10 24.80 0.5394 0.524257 22 976 0.0225 26.70 27.20 0.8240 0.808858 26 1,031 0.0252 28.90 29.60 0.8997 0.878459 26 1,123 0.0232 31.70 32.40 0.8202 0.802560 31 1,133 0.0274 31.90 32.70 0.9718 0.948061 43 1,110 0.0387 31.60 32.40 1.3608 1.327262 37 1,046 0.0354 30.10 30.80 1.2292 1.201363 42 1,036 0.0405 30.50 31.10 1.3770 1.350564 25 1,022 0.0245 31.00 31.80 0.8065 0.786265 43 1,039 0.0414 32.10 32.80 1.3396 1.311066 34 1,025 0.0332 31.80 32.60 1.0692 1.042967 34 957 0.0355 29.90 30.60 1.1371 1.111168 38 880 0.0432 27.60 28.20 1.3768 1.347569 33 759 0.0435 24.20 24.70 1.3636 1.336070 34 733 0.0464 23.60 24.10 1.4407 1.410871 32 655 0.0489 22.00 22.50 1.4545 1.422272 24 631 0.0380 22.70 23.20 1.0573 1.034573 29 611 0.0475 23.70 24.20 1.2236 1.198374 31 544 0.0570 22.50 23.10 1.3778 1.342075 28 494 0.0567 21.90 22.40 1.2785 1.250076 24 428 0.0561 20.20 20.70 1.1881 1.159477 20 382 0.0524 19.60 19.90 1.0204 1.005078 24 327 0.0734 18.10 18.50 1.3260 1.297379 25 281 0.0890 17.00 17.40 1.4706 1.436880 22 240 0.0917 15.90 16.30 1.3836 1.349781 13 202 0.0644 14.50 14.90 0.8966 0.872582 15 187 0.0802 14.90 15.40 1.0067 0.974083 6 175 0.0343 15.40 15.70 0.3896 0.382284 15 155 0.0968 14.80 15.20 1.0135 0.986885 14 139 0.1007 14.40 14.80 0.9722 0.945986 10 125 0.0800 13.80 14.30 0.7246 0.699387 16 109 0.1468 12.60 13.00 1.2698 1.230888 11 86 0.1279 10.40 10.80 1.0577 1.018589 10 71 0.1408 9.10 9.20 1.0989 1.087090 6 58 0.1034 8.00 8.20 0.7500 0.731791 8 48 0.1667 7.40 7.50 1.0811 1.066792 6 35 0.1714 5.90 6.00 1.0169 1.000093 5 27 0.1852 5.00 5.00 1.0000 1.000094 4 21 0.1905 4.10 4.30 0.9756 0.930295 3 11 0.2727 2.30 2.30 1.3043 1.304396 6 9 0.6667 2.00 2.20 3.0000 2.727397 0 3 0.0000 0.70 0.70 0.0000 0.000098 1 5 0.2000 1.20 1.20 0.8333 0.833399 1 3 0.3333 0.60 0.60 1.6667 1.6667

100+ 3 12 0.2500 3.00 3.00 1.0000 1.0000Total 996 26,523 0.0376 911.50 933.20 1.0927 1.0673





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM04CU


382

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

Age Actual Rate Current AssumptionProposed

Assumption Current Proposed41 -$ 901,274$ 0.0000 10,236$ 10,236$ 0.0000 0.000042 16,299$ 1,085,830$ 0.0150 12,735$ 12,735$ 1.2798 1.279843 -$ 1,500,230$ 0.0000 18,006$ 18,006$ 0.0000 0.000044 -$ 1,776,837$ 0.0000 21,976$ 21,976$ 0.0000 0.000045 75,550$ 2,306,995$ 0.0327 29,736$ 29,736$ 2.5407 2.540746 21,629$ 2,553,264$ 0.0085 34,601$ 34,601$ 0.6251 0.625147 44,905$ 2,880,274$ 0.0156 41,193$ 41,193$ 1.0901 1.090148 63,299$ 3,465,341$ 0.0183 52,952$ 52,952$ 1.1954 1.195449 94,517$ 4,088,750$ 0.0231 67,711$ 67,711$ 1.3959 1.395950 75,149$ 4,845,198$ 0.0155 86,162$ 86,161$ 0.8722 0.872251 71,066$ 5,304,085$ 0.0134 104,002$ 104,002$ 0.6833 0.683352 62,572$ 7,055,975$ 0.0089 151,830$ 151,830$ 0.4121 0.412153 327,860$ 8,262,139$ 0.0397 194,914$ 194,914$ 1.6821 1.682154 146,693$ 9,000,851$ 0.0163 231,560$ 231,560$ 0.6335 0.633555 236,695$ 9,957,077$ 0.0238 276,970$ 276,970$ 0.8546 0.854656 90,655$ 9,798,076$ 0.0093 282,968$ 282,968$ 0.3204 0.320457 156,062$ 10,652,895$ 0.0146 316,979$ 316,979$ 0.4923 0.492358 241,016$ 11,172,804$ 0.0216 339,476$ 339,476$ 0.7100 0.710059 280,527$ 12,085,961$ 0.0232 371,649$ 371,649$ 0.7548 0.754860 325,789$ 12,027,548$ 0.0271 371,782$ 371,782$ 0.8763 0.876361 329,023$ 11,496,960$ 0.0286 363,852$ 363,852$ 0.9043 0.904362 618,194$ 11,045,070$ 0.0560 356,975$ 356,975$ 1.7318 1.731863 431,859$ 10,928,306$ 0.0395 360,553$ 360,553$ 1.1978 1.197864 215,043$ 10,490,098$ 0.0205 353,763$ 353,763$ 0.6079 0.607965 381,213$ 10,574,296$ 0.0361 365,494$ 365,494$ 1.0430 1.043066 327,436$ 10,283,812$ 0.0318 354,433$ 354,433$ 0.9238 0.923867 431,424$ 9,595,555$ 0.0450 331,447$ 331,447$ 1.3016 1.301668 335,503$ 8,297,176$ 0.0404 288,298$ 288,298$ 1.1637 1.163769 246,068$ 7,006,836$ 0.0351 245,739$ 245,739$ 1.0013 1.001370 262,814$ 6,530,501$ 0.0402 232,749$ 232,749$ 1.1292 1.129271 249,522$ 5,646,237$ 0.0442 212,969$ 212,969$ 1.1716 1.171672 172,994$ 5,642,665$ 0.0307 225,430$ 225,430$ 0.7674 0.767473 351,092$ 5,465,239$ 0.0642 230,843$ 230,843$ 1.5209 1.520974 279,754$ 4,877,435$ 0.0574 219,159$ 219,159$ 1.2765 1.276575 223,987$ 4,321,258$ 0.0518 207,415$ 207,414$ 1.0799 1.079976 197,973$ 3,636,092$ 0.0544 189,478$ 189,478$ 1.0448 1.044877 186,224$ 3,327,093$ 0.0560 188,084$ 188,084$ 0.9901 0.990178 275,485$ 2,698,063$ 0.1021 165,420$ 165,420$ 1.6654 1.665479 185,303$ 2,393,822$ 0.0774 160,025$ 160,025$ 1.1580 1.158080 221,053$ 2,176,857$ 0.1015 158,580$ 158,580$ 1.3939 1.394081 103,276$ 1,914,962$ 0.0539 151,488$ 151,488$ 0.6817 0.681782 184,809$ 2,198,562$ 0.0841 188,830$ 188,830$ 0.9787 0.978783 119,445$ 2,016,819$ 0.0592 188,460$ 188,459$ 0.6338 0.633884 233,469$ 1,787,811$ 0.1306 181,708$ 181,708$ 1.2849 1.284985 137,285$ 1,585,658$ 0.0866 174,491$ 174,491$ 0.7868 0.786886 122,571$ 1,569,533$ 0.0781 183,942$ 183,942$ 0.6664 0.666487 227,861$ 1,378,369$ 0.1653 167,837$ 167,837$ 1.3576 1.357688 217,215$ 964,587$ 0.2252 123,294$ 123,294$ 1.7618 1.761889 53,248$ 683,301$ 0.0779 91,787$ 91,787$ 0.5801 0.580190 86,465$ 544,182$ 0.1589 77,121$ 77,121$ 1.1212 1.121291 131,383$ 433,812$ 0.3029 68,608$ 68,608$ 1.9150 1.915092 72,908$ 282,707$ 0.2579 50,115$ 50,115$ 1.4548 1.454893 21,112$ 192,960$ 0.1094 37,639$ 37,639$ 0.5609 0.560994 34,719$ 175,416$ 0.1979 37,491$ 37,491$ 0.9261 0.926195 6,286$ 80,751$ 0.0778 18,738$ 18,738$ 0.3355 0.335596 69,271$ 82,512$ 0.8395 20,675$ 20,675$ 3.3506 3.350597 -$ 13,377$ 0.0000 3,556$ 3,556$ 0.0000 0.000098 7,562$ 21,076$ 0.3588 5,940$ 5,941$ 1.2730 1.273099 -$ -$ N/A -$ -$ N/A N/A

100+ -$ -$ N/A -$ -$ N/A N/ATotal 10,081,132$ 273,081,170$ 0.0369 9,999,865$ 9,999,865$ 1.0081 1.0081



Pension Amount of Actual Deaths

Total Pension Amounts



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM04MU‐Amounts


383

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Current Proposed41 -$ 331,504$ 0.0000 3,945$ 3,945$ 0.0000 0.000042 -$ 342,644$ 0.0000 4,147$ 4,147$ 0.0000 0.000043 -$ 598,145$ 0.0000 7,533$ 7,533$ 0.0000 0.000044 20,677$ 1,101,540$ 0.0188 14,278$ 14,278$ 1.4482 1.448245 -$ 1,390,263$ 0.0000 18,918$ 18,918$ 0.0000 0.000046 12,058$ 1,649,477$ 0.0073 23,672$ 23,672$ 0.5094 0.509447 49,263$ 2,037,392$ 0.0242 31,047$ 31,047$ 1.5867 1.586748 20,217$ 2,392,190$ 0.0085 38,542$ 38,541$ 0.5246 0.524649 47,768$ 2,715,190$ 0.0176 46,180$ 46,180$ 1.0344 1.034450 74,780$ 3,094,677$ 0.0242 55,400$ 55,400$ 1.3498 1.349851 31,506$ 3,863,180$ 0.0082 73,499$ 73,499$ 0.4287 0.428752 40,866$ 4,359,956$ 0.0094 87,095$ 87,095$ 0.4692 0.469253 92,330$ 5,508,976$ 0.0168 114,115$ 114,115$ 0.8091 0.809154 50,815$ 6,527,391$ 0.0078 141,842$ 141,842$ 0.3583 0.358355 127,307$ 6,706,885$ 0.0190 151,430$ 151,430$ 0.8407 0.840756 95,512$ 6,783,810$ 0.0141 158,856$ 158,856$ 0.6013 0.601357 161,433$ 7,024,993$ 0.0230 170,392$ 170,392$ 0.9474 0.947458 124,836$ 7,563,783$ 0.0165 191,436$ 191,436$ 0.6521 0.652159 120,163$ 8,590,183$ 0.0140 217,450$ 217,450$ 0.5526 0.552660 130,935$ 9,384,880$ 0.0140 237,318$ 237,318$ 0.5517 0.551761 288,676$ 9,145,844$ 0.0316 231,284$ 231,284$ 1.2481 1.248162 148,317$ 8,506,056$ 0.0174 214,676$ 214,676$ 0.6909 0.690963 212,732$ 7,949,268$ 0.0268 201,324$ 201,324$ 1.0567 1.056764 166,191$ 7,436,691$ 0.0223 195,379$ 195,379$ 0.8506 0.850665 326,031$ 7,510,622$ 0.0434 198,658$ 198,658$ 1.6412 1.641266 291,429$ 7,139,394$ 0.0408 189,434$ 189,434$ 1.5384 1.538467 168,688$ 6,448,455$ 0.0262 172,836$ 172,836$ 0.9760 0.976068 225,643$ 6,079,575$ 0.0371 166,070$ 166,070$ 1.3587 1.358769 137,783$ 5,234,758$ 0.0263 146,679$ 146,678$ 0.9394 0.939470 198,195$ 5,216,762$ 0.0380 150,775$ 150,775$ 1.3145 1.314571 306,793$ 4,693,838$ 0.0654 138,509$ 138,509$ 2.2150 2.215072 140,580$ 4,238,194$ 0.0332 136,261$ 136,261$ 1.0317 1.031773 135,675$ 3,892,255$ 0.0349 136,269$ 136,269$ 0.9956 0.995674 110,524$ 3,308,616$ 0.0334 123,619$ 123,619$ 0.8941 0.894175 161,926$ 2,931,149$ 0.0552 117,131$ 117,131$ 1.3824 1.382476 97,962$ 2,426,898$ 0.0404 103,736$ 103,736$ 0.9443 0.944377 91,154$ 2,208,707$ 0.0413 100,133$ 100,133$ 0.9103 0.910378 80,255$ 1,726,953$ 0.0465 84,414$ 84,414$ 0.9507 0.950779 122,441$ 1,516,384$ 0.0807 80,330$ 80,330$ 1.5242 1.524280 70,359$ 1,231,457$ 0.0571 71,580$ 71,580$ 0.9829 0.982981 57,751$ 983,217$ 0.0587 62,453$ 62,453$ 0.9247 0.924782 33,825$ 676,106$ 0.0500 46,753$ 46,753$ 0.7235 0.723583 -$ 639,743$ 0.0000 48,285$ 48,285$ 0.0000 0.000084 57,981$ 544,781$ 0.1064 44,977$ 44,976$ 1.2891 1.289185 43,755$ 390,416$ 0.1121 34,951$ 34,951$ 1.2519 1.251986 42,860$ 400,085$ 0.1071 38,327$ 38,327$ 1.1183 1.118387 30,882$ 310,604$ 0.0994 32,001$ 32,001$ 0.9650 0.965088 15,265$ 377,979$ 0.0404 41,441$ 41,441$ 0.3684 0.368489 59,718$ 388,487$ 0.1537 46,643$ 46,643$ 1.2803 1.280390 12,362$ 335,184$ 0.0369 45,052$ 45,052$ 0.2744 0.274491 55,685$ 310,183$ 0.1795 46,165$ 46,165$ 1.2062 1.206292 24,257$ 207,416$ 0.1169 33,614$ 33,614$ 0.7216 0.721693 19,502$ 139,523$ 0.1398 24,407$ 24,407$ 0.7990 0.799094 16,441$ 94,202$ 0.1745 17,394$ 17,394$ 0.9452 0.945295 16,327$ 42,594$ 0.3833 8,365$ 8,365$ 1.9519 1.951996 12,858$ 27,880$ 0.4612 5,722$ 5,722$ 2.2470 2.247197 -$ 15,183$ 0.0000 3,160$ 3,160$ 0.0000 0.000098 -$ 25,588$ 0.0000 5,388$ 5,387$ 0.0000 0.000099 10,121$ 25,767$ 0.3928 5,657$ 5,657$ 1.7890 1.7890

100+ 26,027$ 105,650$ 0.2464 26,817$ 26,817$ 0.9705 0.9705Total 5,217,437$ 186,849,523$ 0.0279 5,363,763$ 5,363,763$ 0.9727 0.9727







Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM04FU‐Amounts


384

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Current Proposed41 -$ 1,232,778$ 0.0000 14,181$ 14,181$ 0.0000 0.000042 16,299$ 1,428,474$ 0.0114 16,882$ 16,882$ 0.9654 0.965543 -$ 2,098,375$ 0.0000 25,540$ 25,539$ 0.0000 0.000044 20,677$ 2,878,377$ 0.0072 36,254$ 36,254$ 0.5703 0.570345 75,550$ 3,697,258$ 0.0204 48,654$ 48,654$ 1.5528 1.552846 33,687$ 4,202,741$ 0.0080 58,274$ 58,274$ 0.5781 0.578147 94,168$ 4,917,666$ 0.0191 72,241$ 72,241$ 1.3035 1.303548 83,516$ 5,857,531$ 0.0143 91,494$ 91,494$ 0.9128 0.912849 142,285$ 6,803,940$ 0.0209 113,891$ 113,891$ 1.2493 1.249350 149,929$ 7,939,875$ 0.0189 141,561$ 141,561$ 1.0591 1.059151 102,572$ 9,167,265$ 0.0112 177,501$ 177,501$ 0.5779 0.577952 103,438$ 11,415,931$ 0.0091 238,925$ 238,925$ 0.4329 0.432953 420,190$ 13,771,115$ 0.0305 309,029$ 309,029$ 1.3597 1.359754 197,508$ 15,528,242$ 0.0127 373,402$ 373,402$ 0.5289 0.528955 364,002$ 16,663,962$ 0.0218 428,400$ 428,400$ 0.8497 0.849756 186,167$ 16,581,886$ 0.0112 441,824$ 441,824$ 0.4214 0.421457 317,495$ 17,677,888$ 0.0180 487,372$ 487,371$ 0.6514 0.651458 365,852$ 18,736,587$ 0.0195 530,912$ 530,912$ 0.6891 0.689159 400,690$ 20,676,144$ 0.0194 589,099$ 589,099$ 0.6802 0.680260 456,724$ 21,412,428$ 0.0213 609,100$ 609,100$ 0.7498 0.749861 617,699$ 20,642,804$ 0.0299 595,136$ 595,136$ 1.0379 1.037962 766,511$ 19,551,126$ 0.0392 571,652$ 571,652$ 1.3409 1.340963 644,591$ 18,877,574$ 0.0341 561,877$ 561,877$ 1.1472 1.147264 381,234$ 17,926,789$ 0.0213 549,142$ 549,142$ 0.6942 0.694265 707,244$ 18,084,918$ 0.0391 564,153$ 564,153$ 1.2536 1.253666 618,865$ 17,423,206$ 0.0355 543,867$ 543,867$ 1.1379 1.137967 600,112$ 16,044,010$ 0.0374 504,283$ 504,283$ 1.1900 1.190068 561,146$ 14,376,751$ 0.0390 454,368$ 454,368$ 1.2350 1.235069 383,851$ 12,241,594$ 0.0314 392,417$ 392,417$ 0.9782 0.978270 461,009$ 11,747,263$ 0.0392 383,524$ 383,524$ 1.2020 1.202071 556,315$ 10,340,075$ 0.0538 351,478$ 351,478$ 1.5828 1.582872 313,574$ 9,880,859$ 0.0317 361,691$ 361,691$ 0.8670 0.867073 486,767$ 9,357,494$ 0.0520 367,112$ 367,112$ 1.3259 1.325974 390,278$ 8,186,051$ 0.0477 342,777$ 342,777$ 1.1386 1.138675 385,913$ 7,252,407$ 0.0532 324,546$ 324,546$ 1.1891 1.189176 295,935$ 6,062,990$ 0.0488 293,214$ 293,214$ 1.0093 1.009377 277,378$ 5,535,800$ 0.0501 288,217$ 288,217$ 0.9624 0.962478 355,740$ 4,425,016$ 0.0804 249,834$ 249,834$ 1.4239 1.423979 307,744$ 3,910,206$ 0.0787 240,355$ 240,355$ 1.2804 1.280480 291,412$ 3,408,314$ 0.0855 230,161$ 230,161$ 1.2661 1.266181 161,027$ 2,898,179$ 0.0556 213,941$ 213,941$ 0.7527 0.752782 218,634$ 2,874,668$ 0.0761 235,583$ 235,583$ 0.9281 0.928183 119,445$ 2,656,562$ 0.0450 236,745$ 236,744$ 0.5045 0.504584 291,450$ 2,332,592$ 0.1249 226,684$ 226,684$ 1.2857 1.285785 181,040$ 1,976,074$ 0.0916 209,442$ 209,442$ 0.8644 0.864486 165,431$ 1,969,618$ 0.0840 222,269$ 222,269$ 0.7443 0.744387 258,743$ 1,688,973$ 0.1532 199,838$ 199,838$ 1.2948 1.294888 232,480$ 1,342,566$ 0.1732 164,735$ 164,735$ 1.4112 1.411289 112,966$ 1,071,788$ 0.1054 138,430$ 138,430$ 0.8161 0.816190 98,827$ 879,366$ 0.1124 122,173$ 122,173$ 0.8089 0.808991 187,068$ 743,995$ 0.2514 114,772$ 114,772$ 1.6299 1.629992 97,165$ 490,123$ 0.1982 83,729$ 83,729$ 1.1605 1.160593 40,614$ 332,483$ 0.1222 62,046$ 62,046$ 0.6546 0.654694 51,160$ 269,618$ 0.1897 54,885$ 54,884$ 0.9321 0.932195 22,613$ 123,345$ 0.1833 27,103$ 27,103$ 0.8343 0.834396 82,129$ 110,392$ 0.7440 26,397$ 26,397$ 3.1113 3.111397 -$ 28,560$ 0.0000 6,716$ 6,716$ 0.0000 0.000098 7,562$ 46,664$ 0.1621 11,328$ 11,328$ 0.6676 0.667699 10,121$ 25,767$ 0.3928 5,657$ 5,657$ 1.7890 1.7890

100+ 26,027$ 105,650$ 0.2464 26,817$ 26,817$ 0.9705 0.9705Total 15,298,569$ 459,930,693$ 0.0333 15,363,628$ 15,363,628$ 0.9958 0.9958







Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM04CU‐Amounts


385

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 1 139 0.0072 1.70 1.80 0.5882 0.555642 3 169 0.0178 2.10 2.30 1.4286 1.304343 2 220 0.0091 2.80 3.10 0.7143 0.645244 3 265 0.0113 3.60 3.80 0.8333 0.789545 8 318 0.0252 4.50 4.80 1.7778 1.666746 2 362 0.0055 5.50 5.60 0.3636 0.357147 8 417 0.0192 6.70 6.90 1.1940 1.159448 5 497 0.0101 8.40 8.70 0.5952 0.574749 10 581 0.0172 10.50 11.20 0.9524 0.892950 11 673 0.0163 13.20 13.70 0.8333 0.802951 8 777 0.0103 16.50 17.20 0.4848 0.465152 22 874 0.0252 20.00 20.90 1.1000 1.052653 26 955 0.0272 23.70 24.70 1.0970 1.052654 23 1,055 0.0218 28.30 29.40 0.8127 0.782355 28 1,135 0.0247 32.70 34.10 0.8563 0.821156 22 1,196 0.0184 35.40 36.90 0.6215 0.596257 30 1,271 0.0236 38.70 40.10 0.7752 0.748158 33 1,331 0.0248 41.00 42.80 0.8049 0.771059 36 1,379 0.0261 43.00 44.80 0.8372 0.803660 53 1,410 0.0376 44.20 46.00 1.1991 1.152261 43 1,395 0.0308 44.70 46.70 0.9620 0.920862 49 1,358 0.0361 44.80 46.60 1.0938 1.051563 44 1,318 0.0334 44.60 46.30 0.9865 0.950364 42 1,281 0.0328 44.60 46.50 0.9417 0.903265 52 1,244 0.0418 44.50 46.20 1.1685 1.125566 36 1,192 0.0302 42.80 44.60 0.8411 0.807267 47 1,114 0.0422 40.40 41.80 1.1634 1.124468 47 1,022 0.0460 37.20 38.60 1.2634 1.217669 46 955 0.0482 35.20 36.60 1.3068 1.256870 43 869 0.0495 32.70 33.80 1.3150 1.272271 32 790 0.0405 31.30 32.50 1.0224 0.984672 31 742 0.0418 31.10 32.50 0.9968 0.953873 37 714 0.0518 31.80 33.00 1.1635 1.121274 39 646 0.0604 30.50 31.80 1.2787 1.226475 32 565 0.0566 28.40 29.70 1.1268 1.077476 29 509 0.0570 27.80 28.90 1.0432 1.003577 28 465 0.0602 27.80 28.70 1.0072 0.975678 29 422 0.0687 27.30 28.30 1.0623 1.024779 27 386 0.0699 27.30 28.30 0.9890 0.954180 29 363 0.0799 27.90 29.00 1.0394 1.000081 16 325 0.0492 27.00 28.10 0.5926 0.569482 32 312 0.1026 28.00 29.30 1.1429 1.092283 25 273 0.0916 26.80 27.80 0.9328 0.899384 24 232 0.1034 24.60 25.50 0.9756 0.941285 20 212 0.0943 24.40 25.40 0.8197 0.787486 21 183 0.1148 22.30 23.40 0.9417 0.897487 20 155 0.1290 19.60 20.50 1.0204 0.975688 19 122 0.1557 16.30 17.10 1.1656 1.111189 21 95 0.2211 13.40 13.80 1.5672 1.521790 12 70 0.1714 10.50 10.70 1.1429 1.121591 16 53 0.3019 8.70 9.00 1.8391 1.777892 5 36 0.1389 6.80 6.90 0.7353 0.724693 6 28 0.2143 5.60 5.80 1.0714 1.034594 3 20 0.1500 4.30 4.50 0.6977 0.666795 4 13 0.3077 3.00 3.30 1.3333 1.212196 5 8 0.6250 2.00 2.20 2.5000 2.272797 1 3 0.3333 0.90 0.90 1.1111 1.111198 1 2 0.5000 0.60 0.60 1.6667 1.666799 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 1,347 34,516 0.0390 1,330.00 1,384.00 1.0128 0.9733





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM10MU


386

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 81 0.0000 0.90 0.90 0.0000 0.000042 1 112 0.0089 1.60 1.60 0.6250 0.625043 3 139 0.0216 1.90 1.90 1.5789 1.578944 2 178 0.0112 2.60 2.60 0.7692 0.769245 1 218 0.0046 3.10 3.10 0.3226 0.322646 7 273 0.0256 4.00 4.00 1.7500 1.750047 7 332 0.0211 5.30 5.30 1.3208 1.320848 3 389 0.0077 6.70 6.70 0.4478 0.447849 8 450 0.0178 8.00 8.00 1.0000 1.000050 13 506 0.0257 9.40 9.40 1.3830 1.383051 8 565 0.0142 11.00 11.00 0.7273 0.727352 12 670 0.0179 13.50 13.50 0.8889 0.888953 20 772 0.0259 16.10 16.10 1.2422 1.242254 19 857 0.0222 18.70 18.70 1.0160 1.016055 19 936 0.0203 21.30 21.30 0.8920 0.892056 14 989 0.0142 23.20 23.20 0.6034 0.603457 25 1,053 0.0237 25.70 25.70 0.9728 0.972858 29 1,109 0.0261 28.20 28.20 1.0284 1.028459 33 1,166 0.0283 29.90 29.90 1.1037 1.103760 33 1,207 0.0273 31.30 31.30 1.0543 1.054361 39 1,206 0.0323 31.40 31.40 1.2420 1.242062 30 1,173 0.0256 30.60 30.60 0.9804 0.980463 36 1,127 0.0319 29.90 29.90 1.2040 1.204064 34 1,123 0.0303 31.10 31.10 1.0932 1.093265 44 1,090 0.0404 30.40 30.40 1.4474 1.447466 33 1,059 0.0312 29.90 29.90 1.1037 1.103767 31 974 0.0318 27.70 27.70 1.1191 1.119168 40 920 0.0435 26.60 26.60 1.5038 1.503869 34 835 0.0407 24.80 24.80 1.3710 1.371070 28 786 0.0356 23.90 23.90 1.1715 1.171571 32 713 0.0449 22.20 22.20 1.4414 1.441472 26 640 0.0406 21.50 21.50 1.2093 1.209373 18 574 0.0314 21.00 21.00 0.8571 0.857174 22 508 0.0433 19.80 19.80 1.1111 1.111175 22 462 0.0476 19.30 19.30 1.1399 1.139976 20 380 0.0526 16.70 16.70 1.1976 1.197677 13 342 0.0380 16.10 16.10 0.8075 0.807578 16 295 0.0542 15.10 15.10 1.0596 1.059679 23 256 0.0898 14.10 14.10 1.6312 1.631280 15 201 0.0746 12.00 12.00 1.2500 1.250081 12 172 0.0698 11.30 11.30 1.0619 1.061982 11 155 0.0710 11.20 11.20 0.9821 0.982183 7 141 0.0496 11.30 11.30 0.6195 0.619584 8 118 0.0678 10.10 10.10 0.7921 0.792185 8 104 0.0769 9.70 9.70 0.8247 0.824786 8 97 0.0825 9.60 9.60 0.8333 0.833387 6 80 0.0750 8.60 8.60 0.6977 0.697788 3 70 0.0429 7.90 7.90 0.3797 0.379789 13 63 0.2063 7.80 7.80 1.6667 1.666790 7 49 0.1429 6.70 6.70 1.0448 1.044891 2 43 0.0465 6.60 6.60 0.3030 0.303092 5 39 0.1282 6.50 6.50 0.7692 0.769293 8 33 0.2424 6.10 6.10 1.3115 1.311594 5 23 0.2174 4.40 4.40 1.1364 1.136495 4 14 0.2857 2.80 2.80 1.4286 1.428696 3 9 0.3333 1.90 1.90 1.5789 1.578997 2 8 0.2500 1.70 1.70 1.1765 1.176598 0 8 0.0000 1.80 1.80 0.0000 0.000099 2 8 0.2500 1.80 1.80 1.1111 1.1111

100+ 6 27 0.2222 6.20 6.20 0.9677 0.9677Total 933 27,927 0.0334 860.50 860.50 1.0843 1.0843





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM10FU


387

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 1 220 0.0045 2.60 2.70 0.3846 0.370442 4 281 0.0142 3.70 3.90 1.0811 1.025643 5 359 0.0139 4.70 5.00 1.0638 1.000044 5 443 0.0113 6.20 6.40 0.8065 0.781345 9 536 0.0168 7.60 7.90 1.1842 1.139246 9 635 0.0142 9.50 9.60 0.9474 0.937547 15 749 0.0200 12.00 12.20 1.2500 1.229548 8 886 0.0090 15.10 15.40 0.5298 0.519549 18 1,031 0.0175 18.50 19.20 0.9730 0.937550 24 1,179 0.0204 22.60 23.10 1.0619 1.039051 16 1,342 0.0119 27.50 28.20 0.5818 0.567452 34 1,544 0.0220 33.50 34.40 1.0149 0.988453 46 1,727 0.0266 39.80 40.80 1.1558 1.127554 42 1,912 0.0220 47.00 48.10 0.8936 0.873255 47 2,071 0.0227 54.00 55.40 0.8704 0.848456 36 2,185 0.0165 58.60 60.10 0.6143 0.599057 55 2,324 0.0237 64.40 65.80 0.8540 0.835958 62 2,440 0.0254 69.20 71.00 0.8960 0.873259 69 2,545 0.0271 72.90 74.70 0.9465 0.923760 86 2,617 0.0329 75.50 77.30 1.1391 1.112561 82 2,601 0.0315 76.10 78.10 1.0775 1.049962 79 2,531 0.0312 75.40 77.20 1.0477 1.023363 80 2,445 0.0327 74.50 76.20 1.0738 1.049964 76 2,404 0.0316 75.70 77.60 1.0040 0.979465 96 2,334 0.0411 74.90 76.60 1.2817 1.253366 69 2,251 0.0307 72.70 74.50 0.9491 0.926267 78 2,088 0.0374 68.10 69.50 1.1454 1.122368 87 1,942 0.0448 63.80 65.20 1.3636 1.334469 80 1,790 0.0447 60.00 61.40 1.3333 1.302970 71 1,655 0.0429 56.60 57.70 1.2544 1.230571 64 1,503 0.0426 53.50 54.70 1.1963 1.170072 57 1,382 0.0412 52.60 54.00 1.0837 1.055673 55 1,288 0.0427 52.80 54.00 1.0417 1.018574 61 1,154 0.0529 50.30 51.60 1.2127 1.182275 54 1,027 0.0526 47.70 49.00 1.1321 1.102076 49 889 0.0551 44.50 45.60 1.1011 1.074677 41 807 0.0508 43.90 44.80 0.9339 0.915278 45 717 0.0628 42.40 43.40 1.0613 1.036979 50 642 0.0779 41.40 42.40 1.2077 1.179280 44 564 0.0780 39.90 41.00 1.1028 1.073281 28 497 0.0563 38.30 39.40 0.7311 0.710782 43 467 0.0921 39.20 40.50 1.0969 1.061783 32 414 0.0773 38.10 39.10 0.8399 0.818484 32 350 0.0914 34.70 35.60 0.9222 0.898985 28 316 0.0886 34.10 35.10 0.8211 0.797786 29 280 0.1036 31.90 33.00 0.9091 0.878887 26 235 0.1106 28.20 29.10 0.9220 0.893588 22 192 0.1146 24.20 25.00 0.9091 0.880089 34 158 0.2152 21.20 21.60 1.6038 1.574190 19 119 0.1597 17.20 17.40 1.1047 1.092091 18 96 0.1875 15.30 15.60 1.1765 1.153892 10 75 0.1333 13.30 13.40 0.7519 0.746393 14 61 0.2295 11.70 11.90 1.1966 1.176594 8 43 0.1860 8.70 8.90 0.9195 0.898995 8 27 0.2963 5.80 6.10 1.3793 1.311596 8 17 0.4706 3.90 4.10 2.0513 1.951297 3 11 0.2727 2.60 2.60 1.1538 1.153898 1 10 0.1000 2.40 2.40 0.4167 0.416799 2 8 0.2500 1.80 1.80 1.1111 1.1111

100+ 6 27 0.2222 6.20 6.20 0.9677 0.9677Total 2,280 62,443 0.0365 2,190.50 2,244.50 1.0409 1.0158





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM10CU


388

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths


2008 5,657 218 204.20 1.0676 0.0385 0.03612009 5,830 192 208.30 0.9217 0.0329 0.03572010 5,997 200 212.20 0.9425 0.0334 0.03542011 6,131 200 214.40 0.9328 0.0326 0.03502012 6,299 220 219.60 1.0018 0.0349 0.03492013 6,472 255 224.40 1.1364 0.0394 0.03472014 6,560 228 226.50 1.0066 0.0348 0.03452015 6,680 251 226.50 1.1082 0.0376 0.03392016 6,729 250 229.50 1.0893 0.0372 0.03412017 6,768 267 230.90 1.1563 0.0395 0.0341Total 63,123 2,281 2,196.50 1.0385 0.0361 0.0348



Mortality Rate

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1DM10CY


389

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed

Assumption Current Proposed

20 0 72 0.0000 0.0004 0.0002 0.03 0.02 0.0000 0.0000

21 0 201 0.0000 0.0004 0.0002 0.08 0.05 0.0000 0.0000

22 0 504 0.0000 0.0004 0.0002 0.20 0.12 0.0000 0.0000

23 1 878 0.0011 0.0004 0.0002 0.35 0.21 2.8474 4.7456

24 0 1,324 0.0000 0.0004 0.0002 0.53 0.32 0.0000 0.0000

25 1 1,837 0.0005 0.0004 0.0002 0.73 0.44 1.3609 2.2682

26 0 2,403 0.0000 0.0004 0.0003 1.06 0.63 0.0000 0.0000

27 0 2,824 0.0000 0.0005 0.0003 1.36 0.81 0.0000 0.0000

28 0 3,282 0.0000 0.0005 0.0003 1.71 1.02 0.0000 0.0000

29 1 3,508 0.0003 0.0006 0.0003 1.96 1.18 0.5091 0.8484

30 0 3,739 0.0000 0.0006 0.0004 2.24 1.35 0.0000 0.0000

31 2 3,941 0.0005 0.0006 0.0004 2.52 1.51 0.7930 1.3216

32 0 3,980 0.0000 0.0007 0.0004 2.71 1.62 0.0000 0.0000

33 0 4,175 0.0000 0.0007 0.0004 3.01 1.80 0.0000 0.0000

34 4 4,301 0.0009 0.0008 0.0005 3.27 1.96 1.2237 2.0395

35 2 4,281 0.0005 0.0008 0.0005 3.42 2.05 0.5840 0.9733

36 1 4,334 0.0002 0.0008 0.0005 3.64 2.18 0.2747 0.4578

37 1 4,372 0.0002 0.0009 0.0005 3.85 2.31 0.2599 0.4332

38 0 4,355 0.0000 0.0009 0.0006 4.01 2.40 0.0000 0.0000

39 2 4,431 0.0005 0.0010 0.0006 4.25 2.55 0.4702 0.7836

40 3 4,493 0.0007 0.0010 0.0006 4.49 2.70 0.6677 1.1128

41 1 4,522 0.0002 0.0011 0.0007 4.97 2.98 0.2010 0.3351

42 2 4,720 0.0004 0.0012 0.0007 5.66 3.40 0.3531 0.5885

43 5 5,084 0.0010 0.0013 0.0008 6.61 3.97 0.7565 1.2609

44 1 5,366 0.0002 0.0014 0.0008 7.51 4.51 0.1331 0.2219

45 2 5,757 0.0003 0.0015 0.0009 8.64 5.18 0.2316 0.3860

46 6 6,003 0.0010 0.0016 0.0010 9.60 5.76 0.6247 1.0411

47 1 6,263 0.0002 0.0017 0.0010 10.65 6.39 0.0939 0.1565

48 5 6,620 0.0008 0.0018 0.0011 11.92 7.15 0.4196 0.6993

49 3 7,063 0.0004 0.0019 0.0011 13.42 8.05 0.2236 0.3726

50 5 7,497 0.0007 0.0020 0.0012 14.99 9.00 0.3335 0.5558

51 5 7,768 0.0006 0.0022 0.0013 17.09 10.25 0.2926 0.4876

52 5 7,920 0.0006 0.0024 0.0014 19.01 11.40 0.2630 0.4384

53 8 8,171 0.0010 0.0026 0.0016 21.24 12.75 0.3766 0.6276

54 12 8,223 0.0015 0.0028 0.0017 23.02 13.81 0.5212 0.8686

55 9 8,221 0.0011 0.0030 0.0018 24.66 14.80 0.3649 0.6082

56 7 8,020 0.0009 0.0032 0.0019 25.66 15.40 0.2728 0.4546

57 5 7,773 0.0006 0.0034 0.0020 26.43 15.86 0.1892 0.3153

58 8 7,526 0.0011 0.0036 0.0022 27.09 16.26 0.2953 0.4921

59 6 7,205 0.0008 0.0038 0.0023 27.38 16.43 0.2191 0.3652

60 11 6,857 0.0016 0.0040 0.0024 27.43 16.46 0.4011 0.6684

61 9 6,480 0.0014 0.0042 0.0025 27.22 16.33 0.3307 0.5511

62 7 5,551 0.0013 0.0044 0.0026 24.42 14.65 0.2866 0.4777

63 12 4,375 0.0027 0.0046 0.0028 20.13 12.08 0.5963 0.9938

64 7 3,745 0.0019 0.0048 0.0029 17.98 10.79 0.3894 0.6490

65 7 3,185 0.0022 0.0050 0.0030 15.93 9.56 0.4396 0.7326

66 4 2,674 0.0015 0.0054 0.0032 14.44 8.66 0.2770 0.4617

67 2 2,034 0.0010 0.0058 0.0035 11.80 7.08 0.1695 0.2826

68 2 1,604 0.0012 0.0062 0.0037 9.94 5.97 0.2011 0.3352

69 2 1,216 0.0016 0.0066 0.0040 8.03 4.82 0.2492 0.4153

70 2 951 0.0021 0.0066 0.0040 6.28 3.77 0.3186 0.5311

71 4 750 0.0053 0.0066 0.0040 4.95 2.97 0.8081 1.3468

72 1 602 0.0017 0.0066 0.0040 3.97 2.38 0.2517 0.4195

73 0 455 0.0000 0.0066 0.0040 3.00 1.80 0.0000 0.0000

74 2 361 0.0055 0.0066 0.0040 2.38 1.43 0.8394 1.3990

Total 186 233,797 0.0008 548.88 329.33 0.3389 0.5648

New York City Employees' Retirement System - General

Active Ordinary Mortality Assumption and Experience

Men

4-Year Period Ending 2017

Assumed Probability Expected Deaths Actual/Expected


Gen_Age_06-28-2018_16-02-46 - with tables Table 1OM04MU


390

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 16 0.0000 0.0003 0.0002 0.00 0.00 0.0000 0.0000

21 1 63 0.0159 0.0003 0.0002 0.02 0.01 52.9101 88.1834

22 0 170 0.0000 0.0003 0.0002 0.05 0.03 0.0000 0.0000

23 0 474 0.0000 0.0003 0.0002 0.14 0.09 0.0000 0.0000

24 0 962 0.0000 0.0003 0.0002 0.29 0.17 0.0000 0.0000

25 0 1,558 0.0000 0.0003 0.0002 0.47 0.28 0.0000 0.0000

26 0 2,338 0.0000 0.0003 0.0002 0.75 0.45 0.0000 0.0000

27 0 3,066 0.0000 0.0003 0.0002 1.04 0.63 0.0000 0.0000

28 0 3,684 0.0000 0.0004 0.0002 1.33 0.80 0.0000 0.0000

29 1 4,241 0.0002 0.0004 0.0002 1.61 0.97 0.6205 1.0342

30 0 4,837 0.0000 0.0004 0.0002 1.93 1.16 0.0000 0.0000

31 0 5,202 0.0000 0.0004 0.0003 2.18 1.31 0.0000 0.0000

32 0 5,561 0.0000 0.0004 0.0003 2.45 1.47 0.0000 0.0000

33 0 5,717 0.0000 0.0005 0.0003 2.63 1.58 0.0000 0.0000

34 0 5,838 0.0000 0.0005 0.0003 2.80 1.68 0.0000 0.0000

35 2 5,995 0.0003 0.0005 0.0003 3.00 1.80 0.6672 1.1120

36 0 6,132 0.0000 0.0005 0.0003 3.19 1.91 0.0000 0.0000

37 1 6,246 0.0002 0.0005 0.0003 3.37 2.02 0.2965 0.4941

38 1 6,331 0.0002 0.0006 0.0003 3.55 2.13 0.2821 0.4701

39 1 6,273 0.0002 0.0006 0.0003 3.64 2.18 0.2749 0.4581

40 3 6,259 0.0005 0.0006 0.0004 3.76 2.25 0.7988 1.3314

41 1 6,300 0.0002 0.0007 0.0004 4.28 2.57 0.2334 0.3890

42 2 6,493 0.0003 0.0008 0.0005 4.93 2.96 0.4053 0.6755

43 2 6,795 0.0003 0.0008 0.0005 5.71 3.42 0.3504 0.5840

44 3 7,167 0.0004 0.0009 0.0006 6.59 3.96 0.4550 0.7583

45 2 7,542 0.0003 0.0010 0.0006 7.54 4.53 0.2652 0.4420

46 6 7,892 0.0008 0.0011 0.0007 8.68 5.21 0.6911 1.1519

47 1 8,177 0.0001 0.0012 0.0007 9.81 5.89 0.1019 0.1699

48 2 8,629 0.0002 0.0013 0.0008 11.22 6.73 0.1783 0.2971

49 2 9,018 0.0002 0.0014 0.0008 12.63 7.58 0.1584 0.2640

50 5 9,548 0.0005 0.0015 0.0009 14.32 8.59 0.3491 0.5819

51 4 9,953 0.0004 0.0016 0.0010 15.92 9.55 0.2512 0.4186

52 8 10,131 0.0008 0.0017 0.0010 17.22 10.33 0.4645 0.7742

53 5 10,304 0.0005 0.0018 0.0011 18.55 11.13 0.2696 0.4493

54 7 10,312 0.0007 0.0019 0.0011 19.59 11.76 0.3573 0.5955

55 6 10,295 0.0006 0.0020 0.0012 20.59 12.35 0.2914 0.4857

56 10 10,113 0.0010 0.0021 0.0013 21.24 12.74 0.4709 0.7848

57 5 9,934 0.0005 0.0022 0.0013 21.85 13.11 0.2288 0.3813

58 8 9,453 0.0008 0.0023 0.0014 21.74 13.05 0.3680 0.6133

59 5 8,912 0.0006 0.0024 0.0014 21.39 12.83 0.2338 0.3896

60 10 8,232 0.0012 0.0025 0.0015 20.58 12.35 0.4859 0.8098

61 8 7,622 0.0010 0.0026 0.0016 19.82 11.89 0.4037 0.6728

62 13 6,620 0.0020 0.0027 0.0016 17.87 10.72 0.7273 1.2122

63 6 5,166 0.0012 0.0028 0.0017 14.46 8.68 0.4148 0.6913

64 7 4,422 0.0016 0.0029 0.0017 12.82 7.69 0.5459 0.9098

65 5 3,641 0.0014 0.0030 0.0018 10.92 6.55 0.4577 0.7629

66 3 2,959 0.0010 0.0032 0.0019 9.47 5.68 0.3168 0.5281

67 6 2,210 0.0027 0.0034 0.0020 7.51 4.51 0.7985 1.3308

68 4 1,653 0.0024 0.0036 0.0022 5.95 3.57 0.6722 1.1203

69 1 1,303 0.0008 0.0038 0.0023 4.95 2.97 0.2020 0.3366

70 3 963 0.0031 0.0038 0.0023 3.66 2.20 0.8198 1.3663

71 2 729 0.0027 0.0038 0.0023 2.77 1.66 0.7220 1.2033

72 2 541 0.0037 0.0038 0.0023 2.06 1.23 0.9729 1.6214

73 0 407 0.0000 0.0038 0.0023 1.55 0.93 0.0000 0.0000

74 2 336 0.0060 0.0038 0.0023 1.28 0.77 1.5664 2.6107

Total 166 294,735 0.0006 437.70 262.62 0.3793 0.6321



Women




Gen_Age_06-28-2018_16-02-46 - with tables Table 1OM04FU


391

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 88 0.0000 0.0004 0.0002 0.03 0.02 0.0000 0.0000

21 1 264 0.0038 0.0004 0.0002 0.10 0.06 10.0705 16.7842

22 0 674 0.0000 0.0004 0.0002 0.25 0.15 0.0000 0.0000

23 1 1,352 0.0007 0.0004 0.0002 0.49 0.30 2.0268 3.3779

24 0 2,286 0.0000 0.0004 0.0002 0.82 0.49 0.0000 0.0000

25 1 3,395 0.0003 0.0003 0.0002 1.20 0.72 0.8318 1.3863

26 0 4,741 0.0000 0.0004 0.0002 1.81 1.08 0.0000 0.0000

27 0 5,890 0.0000 0.0004 0.0002 2.40 1.44 0.0000 0.0000

28 0 6,966 0.0000 0.0004 0.0003 3.03 1.82 0.0000 0.0000

29 2 7,749 0.0003 0.0005 0.0003 3.58 2.15 0.5593 0.9321

30 0 8,576 0.0000 0.0005 0.0003 4.18 2.51 0.0000 0.0000

31 2 9,143 0.0002 0.0005 0.0003 4.71 2.82 0.4249 0.7082

32 0 9,541 0.0000 0.0005 0.0003 5.15 3.09 0.0000 0.0000

33 0 9,892 0.0000 0.0006 0.0004 5.64 3.38 0.0000 0.0000

34 4 10,139 0.0004 0.0006 0.0004 6.07 3.64 0.6589 1.0981

35 4 10,276 0.0004 0.0006 0.0004 6.42 3.85 0.6228 1.0380

36 1 10,466 0.0001 0.0007 0.0004 6.83 4.10 0.1464 0.2441

37 2 10,618 0.0002 0.0007 0.0004 7.22 4.33 0.2770 0.4617

38 1 10,686 0.0001 0.0007 0.0004 7.55 4.53 0.1324 0.2207

39 3 10,704 0.0003 0.0007 0.0005 7.89 4.74 0.3801 0.6335

40 6 10,752 0.0006 0.0008 0.0005 8.25 4.95 0.7274 1.2124

41 2 10,822 0.0002 0.0009 0.0005 9.26 5.55 0.2160 0.3600

42 4 11,213 0.0004 0.0009 0.0006 10.60 6.36 0.3774 0.6290

43 7 11,879 0.0006 0.0010 0.0006 12.32 7.39 0.5683 0.9472

44 4 12,533 0.0003 0.0011 0.0007 14.11 8.46 0.2836 0.4726

45 4 13,299 0.0003 0.0012 0.0008 16.18 9.71 0.2473 0.4121

46 12 13,895 0.0009 0.0013 0.0008 18.29 10.97 0.6562 1.0937

47 2 14,440 0.0001 0.0014 0.0009 20.46 12.28 0.0978 0.1629

48 7 15,249 0.0005 0.0015 0.0009 23.13 13.88 0.3026 0.5043

49 5 16,081 0.0003 0.0016 0.0010 26.04 15.63 0.1920 0.3200

50 10 17,045 0.0006 0.0017 0.0011 29.32 17.59 0.3411 0.5685

51 9 17,721 0.0005 0.0019 0.0011 33.01 19.81 0.2726 0.4543

52 13 18,051 0.0007 0.0020 0.0012 36.23 21.74 0.3588 0.5980

53 13 18,475 0.0007 0.0022 0.0013 39.79 23.88 0.3267 0.5445

54 19 18,535 0.0010 0.0023 0.0014 42.62 25.57 0.4458 0.7430

55 15 18,516 0.0008 0.0025 0.0015 45.25 27.15 0.3315 0.5524

56 17 18,133 0.0009 0.0026 0.0016 46.90 28.14 0.3625 0.6041

57 10 17,707 0.0006 0.0027 0.0017 48.28 28.97 0.2071 0.3452

58 16 16,979 0.0009 0.0029 0.0018 48.84 29.30 0.3276 0.5461

59 11 16,117 0.0007 0.0030 0.0019 48.77 29.26 0.2256 0.3759

60 21 15,089 0.0014 0.0032 0.0020 48.01 28.80 0.4374 0.7290

61 17 14,102 0.0012 0.0033 0.0020 47.03 28.22 0.3614 0.6024

62 20 12,171 0.0016 0.0035 0.0021 42.30 25.38 0.4728 0.7881

63 18 9,541 0.0019 0.0036 0.0022 34.59 20.75 0.5204 0.8673

64 14 8,167 0.0017 0.0038 0.0023 30.80 18.48 0.4545 0.7576

65 12 6,826 0.0018 0.0039 0.0024 26.85 16.11 0.4470 0.7449

66 7 5,633 0.0012 0.0042 0.0026 23.91 14.35 0.2928 0.4880

67 8 4,244 0.0019 0.0046 0.0028 19.31 11.59 0.4143 0.6904

68 6 3,257 0.0018 0.0049 0.0029 15.90 9.54 0.3775 0.6291

69 3 2,519 0.0012 0.0052 0.0031 12.98 7.79 0.2312 0.3853

70 5 1,914 0.0026 0.0052 0.0031 9.94 5.96 0.5032 0.8387

71 6 1,479 0.0041 0.0052 0.0031 7.72 4.63 0.7772 1.2953

72 3 1,143 0.0026 0.0053 0.0031 6.03 3.62 0.4976 0.8293

73 0 862 0.0000 0.0053 0.0031 4.55 2.73 0.0000 0.0000

74 4 697 0.0057 0.0053 0.0031 3.66 2.20 1.0931 1.8218

Total 352 528,532 0.0007 986.58 591.95 0.3568 0.5946* Assumed probability equals average of male and female assumptions while expected amounts are total of male and female amounts.



Men and Women




Gen_Age_06-28-2018_16-02-46 - with tables Table 1OM04CU


392

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 233 0.0000 0.0004 0.0002 0.09 0.06 0.0000 0.0000

21 0 611 0.0000 0.0004 0.0002 0.24 0.15 0.0000 0.0000

22 0 1,273 0.0000 0.0004 0.0002 0.51 0.31 0.0000 0.0000

23 1 2,189 0.0005 0.0004 0.0002 0.88 0.53 1.1421 1.9035

24 0 3,284 0.0000 0.0004 0.0002 1.31 0.79 0.0000 0.0000

25 1 4,352 0.0002 0.0004 0.0002 1.74 1.04 0.5744 0.9574

26 1 5,385 0.0002 0.0004 0.0003 2.37 1.42 0.4221 0.7034

27 0 6,293 0.0000 0.0005 0.0003 3.02 1.81 0.0000 0.0000

28 1 6,987 0.0001 0.0005 0.0003 3.63 2.18 0.2752 0.4587

29 3 7,614 0.0004 0.0006 0.0003 4.26 2.56 0.7036 1.1727

30 1 8,139 0.0001 0.0006 0.0004 4.88 2.93 0.2048 0.3413

31 6 8,557 0.0007 0.0006 0.0004 5.48 3.29 1.0956 1.8260

32 3 8,851 0.0003 0.0007 0.0004 6.02 3.61 0.4984 0.8307

33 4 9,140 0.0004 0.0007 0.0004 6.58 3.95 0.6078 1.0130

34 7 9,384 0.0007 0.0008 0.0005 7.13 4.28 0.9815 1.6359

35 4 9,512 0.0004 0.0008 0.0005 7.61 4.57 0.5257 0.8761

36 3 9,828 0.0003 0.0008 0.0005 8.26 4.95 0.3634 0.6057

37 3 10,243 0.0003 0.0009 0.0005 9.01 5.41 0.3328 0.5547

38 9 10,686 0.0008 0.0009 0.0006 9.83 5.90 0.9155 1.5258

39 4 11,308 0.0004 0.0010 0.0006 10.86 6.51 0.3685 0.6141

40 4 11,808 0.0003 0.0010 0.0006 11.81 7.08 0.3388 0.5646

41 7 12,479 0.0006 0.0011 0.0007 13.73 8.24 0.5099 0.8499

42 13 13,315 0.0010 0.0012 0.0007 15.98 9.59 0.8136 1.3560

43 15 14,257 0.0011 0.0013 0.0008 18.53 11.12 0.8093 1.3489

44 14 15,231 0.0009 0.0014 0.0008 21.32 12.79 0.6566 1.0943

45 16 16,304 0.0010 0.0015 0.0009 24.46 14.67 0.6542 1.0904

46 20 17,283 0.0012 0.0016 0.0010 27.65 16.59 0.7233 1.2054

47 13 18,205 0.0007 0.0017 0.0010 30.95 18.57 0.4201 0.7001

48 23 19,021 0.0012 0.0018 0.0011 34.24 20.54 0.6718 1.1196

49 21 19,803 0.0011 0.0019 0.0011 37.63 22.58 0.5581 0.9302

50 24 20,422 0.0012 0.0020 0.0012 40.84 24.51 0.5876 0.9793

51 26 20,653 0.0013 0.0022 0.0013 45.44 27.26 0.5722 0.9537

52 32 20,895 0.0015 0.0024 0.0014 50.15 30.09 0.6381 1.0635

53 35 21,040 0.0017 0.0026 0.0016 54.70 32.82 0.6398 1.0663

54 40 20,975 0.0019 0.0028 0.0017 58.73 35.24 0.6811 1.1351

55 39 20,587 0.0019 0.0030 0.0018 61.76 37.06 0.6315 1.0524

56 41 19,773 0.0021 0.0032 0.0019 63.27 37.96 0.6480 1.0800

57 34 18,982 0.0018 0.0034 0.0020 64.54 38.72 0.5268 0.8780

58 32 18,110 0.0018 0.0036 0.0022 65.20 39.12 0.4908 0.8180

59 47 17,122 0.0027 0.0038 0.0023 65.06 39.04 0.7224 1.2040

60 45 16,209 0.0028 0.0040 0.0024 64.84 38.90 0.6941 1.1568

61 45 15,000 0.0030 0.0042 0.0025 63.00 37.80 0.7143 1.1905

62 38 12,726 0.0030 0.0044 0.0026 55.99 33.60 0.6786 1.1311

63 35 9,965 0.0035 0.0046 0.0028 45.84 27.50 0.7635 1.2726

64 29 8,394 0.0035 0.0048 0.0029 40.29 24.17 0.7198 1.1996

65 20 7,062 0.0028 0.0050 0.0030 35.31 21.19 0.5664 0.9440

66 15 5,680 0.0026 0.0054 0.0032 30.67 18.40 0.4890 0.8151

67 17 4,319 0.0039 0.0058 0.0035 25.05 15.03 0.6786 1.1311

68 14 3,475 0.0040 0.0062 0.0037 21.55 12.93 0.6498 1.0830

69 16 2,715 0.0059 0.0066 0.0040 17.92 10.75 0.8929 1.4882

70 6 2,138 0.0028 0.0066 0.0040 14.11 8.47 0.4252 0.7087

71 9 1,687 0.0053 0.0066 0.0040 11.13 6.68 0.8083 1.3472

72 7 1,348 0.0052 0.0066 0.0040 8.90 5.34 0.7868 1.3113

73 4 1,064 0.0038 0.0066 0.0040 7.02 4.21 0.5696 0.9493

74 11 860 0.0128 0.0066 0.0040 5.68 3.41 1.9380 3.2300

Total 858 582,776 0.0015 1,347.00 808.20 0.6370 1.0616



Men




Gen_Age_06-28-2018_16-02-46 - with tables Table 1OM10MU


393

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 114 0.0000 0.0003 0.0002 0.03 0.02 0.0000 0.0000

21 1 293 0.0034 0.0003 0.0002 0.09 0.05 11.3766 18.9609

22 0 654 0.0000 0.0003 0.0002 0.20 0.12 0.0000 0.0000

23 0 1,558 0.0000 0.0003 0.0002 0.47 0.28 0.0000 0.0000

24 1 2,854 0.0004 0.0003 0.0002 0.86 0.51 1.1680 1.9466

25 1 4,347 0.0002 0.0003 0.0002 1.30 0.78 0.7668 1.2780

26 0 5,996 0.0000 0.0003 0.0002 1.92 1.15 0.0000 0.0000

27 0 7,628 0.0000 0.0003 0.0002 2.59 1.56 0.0000 0.0000

28 0 9,013 0.0000 0.0004 0.0002 3.24 1.95 0.0000 0.0000

29 2 10,208 0.0002 0.0004 0.0002 3.88 2.33 0.5156 0.8593

30 1 11,238 0.0001 0.0004 0.0002 4.50 2.70 0.2225 0.3708

31 1 12,002 0.0001 0.0004 0.0003 5.04 3.02 0.1984 0.3306

32 2 12,757 0.0002 0.0004 0.0003 5.61 3.37 0.3563 0.5939

33 4 13,183 0.0003 0.0005 0.0003 6.06 3.64 0.6596 1.0994

34 2 13,529 0.0001 0.0005 0.0003 6.49 3.90 0.3080 0.5133

35 4 13,766 0.0003 0.0005 0.0003 6.88 4.13 0.5811 0.9686

36 1 14,195 0.0001 0.0005 0.0003 7.38 4.43 0.1355 0.2258

37 3 14,768 0.0002 0.0005 0.0003 7.97 4.78 0.3762 0.6270

38 7 15,197 0.0005 0.0006 0.0003 8.51 5.11 0.8225 1.3709

39 7 15,767 0.0004 0.0006 0.0003 9.14 5.49 0.7655 1.2758

40 7 16,356 0.0004 0.0006 0.0004 9.81 5.89 0.7133 1.1888

41 4 17,084 0.0002 0.0007 0.0004 11.62 6.97 0.3443 0.5739

42 5 17,896 0.0003 0.0008 0.0005 13.60 8.16 0.3676 0.6127

43 13 18,881 0.0007 0.0008 0.0005 15.86 9.52 0.8197 1.3661

44 6 19,962 0.0003 0.0009 0.0006 18.37 11.02 0.3267 0.5445

45 18 21,079 0.0009 0.0010 0.0006 21.08 12.65 0.8539 1.4232

46 9 22,034 0.0004 0.0011 0.0007 24.24 14.54 0.3713 0.6189

47 5 22,943 0.0002 0.0012 0.0007 27.53 16.52 0.1816 0.3027

48 18 23,891 0.0008 0.0013 0.0008 31.06 18.63 0.5796 0.9659

49 20 24,555 0.0008 0.0014 0.0008 34.38 20.63 0.5818 0.9696

50 20 25,211 0.0008 0.0015 0.0009 37.82 22.69 0.5289 0.8814

51 24 25,787 0.0009 0.0016 0.0010 41.26 24.76 0.5817 0.9695

52 28 25,914 0.0011 0.0017 0.0010 44.05 26.43 0.6356 1.0593

53 26 25,904 0.0010 0.0018 0.0011 46.63 27.98 0.5576 0.9294

54 32 25,548 0.0013 0.0019 0.0011 48.54 29.12 0.6592 1.0987

55 25 25,038 0.0010 0.0020 0.0012 50.08 30.05 0.4992 0.8321

56 31 23,955 0.0013 0.0021 0.0013 50.31 30.18 0.6162 1.0271

57 23 22,834 0.0010 0.0022 0.0013 50.23 30.14 0.4578 0.7631

58 35 21,601 0.0016 0.0023 0.0014 49.68 29.81 0.7045 1.1741

59 27 20,359 0.0013 0.0024 0.0014 48.86 29.32 0.5526 0.9210

60 41 19,021 0.0022 0.0025 0.0015 47.55 28.53 0.8622 1.4370

61 35 17,560 0.0020 0.0026 0.0016 45.66 27.39 0.7666 1.2777

62 44 15,304 0.0029 0.0027 0.0016 41.32 24.79 1.0648 1.7747

63 35 11,807 0.0030 0.0028 0.0017 33.06 19.84 1.0587 1.7645

64 23 9,794 0.0023 0.0029 0.0017 28.40 17.04 0.8098 1.3496

65 16 7,979 0.0020 0.0030 0.0018 23.94 14.36 0.6684 1.1140

66 20 6,267 0.0032 0.0032 0.0019 20.05 12.03 0.9973 1.6621

67 23 4,603 0.0050 0.0034 0.0020 15.65 9.39 1.4696 2.4494

68 14 3,514 0.0040 0.0036 0.0022 12.65 7.59 1.1067 1.8445

69 5 2,769 0.0018 0.0038 0.0023 10.52 6.31 0.4752 0.7920

70 11 2,137 0.0051 0.0038 0.0023 8.12 4.87 1.3546 2.2576

71 8 1,624 0.0049 0.0038 0.0023 6.17 3.70 1.2963 2.1606

72 8 1,229 0.0065 0.0038 0.0023 4.67 2.80 1.7130 2.8550

73 0 947 0.0000 0.0038 0.0023 3.60 2.16 0.0000 0.0000

74 4 765 0.0052 0.0038 0.0023 2.91 1.74 1.3760 2.2933

Total 700 731,219 0.0010 1,061.45 636.87 0.6595 1.0991



Women




Gen_Age_06-28-2018_16-02-46 - with tables Table 1OM10FU


394

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 347 0.0000 0.0004 0.0002 0.13 0.08 0.0000 0.0000

21 1 904 0.0011 0.0004 0.0002 0.33 0.20 3.0093 5.0155

22 0 1,927 0.0000 0.0004 0.0002 0.71 0.42 0.0000 0.0000

23 1 3,747 0.0003 0.0004 0.0002 1.34 0.81 0.7446 1.2410

24 1 6,138 0.0002 0.0004 0.0002 2.17 1.30 0.4609 0.7681

25 2 8,699 0.0002 0.0003 0.0002 3.04 1.83 0.6568 1.0947

26 1 11,381 0.0001 0.0004 0.0002 4.29 2.57 0.2332 0.3887

27 0 13,921 0.0000 0.0004 0.0002 5.61 3.37 0.0000 0.0000

28 1 16,000 0.0001 0.0004 0.0003 6.88 4.13 0.1454 0.2423

29 5 17,822 0.0003 0.0005 0.0003 8.14 4.89 0.6141 1.0234

30 2 19,377 0.0001 0.0005 0.0003 9.38 5.63 0.2133 0.3554

31 7 20,559 0.0003 0.0005 0.0003 10.52 6.31 0.6656 1.1093

32 5 21,608 0.0002 0.0005 0.0003 11.63 6.98 0.4299 0.7164

33 8 22,323 0.0004 0.0006 0.0004 12.64 7.59 0.6327 1.0544

34 9 22,913 0.0004 0.0006 0.0004 13.63 8.18 0.6605 1.1009

35 8 23,278 0.0003 0.0006 0.0004 14.49 8.70 0.5520 0.9200

36 4 24,023 0.0002 0.0007 0.0004 15.64 9.38 0.2558 0.4263

37 6 25,011 0.0002 0.0007 0.0004 16.99 10.19 0.3532 0.5886

38 16 25,883 0.0006 0.0007 0.0004 18.34 11.00 0.8723 1.4539

39 11 27,075 0.0004 0.0007 0.0005 20.00 12.00 0.5500 0.9166

40 11 28,164 0.0004 0.0008 0.0005 21.62 12.97 0.5088 0.8479

41 11 29,563 0.0004 0.0009 0.0005 25.34 15.21 0.4340 0.7234

42 18 31,211 0.0006 0.0009 0.0006 29.58 17.75 0.6085 1.0142

43 28 33,138 0.0008 0.0010 0.0006 34.39 20.64 0.8141 1.3568

44 20 35,193 0.0006 0.0011 0.0007 39.69 23.81 0.5039 0.8399

45 34 37,383 0.0009 0.0012 0.0008 45.54 27.32 0.7467 1.2445

46 29 39,317 0.0007 0.0013 0.0008 51.89 31.13 0.5589 0.9315

47 18 41,148 0.0004 0.0014 0.0009 58.48 35.09 0.3078 0.5130

48 41 42,912 0.0010 0.0015 0.0009 65.30 39.18 0.6279 1.0465

49 41 44,358 0.0009 0.0016 0.0010 72.00 43.20 0.5694 0.9490

50 44 45,633 0.0010 0.0017 0.0011 78.66 47.20 0.5594 0.9323

51 50 46,440 0.0011 0.0019 0.0011 86.70 52.02 0.5767 0.9612

52 60 46,809 0.0013 0.0020 0.0012 94.20 56.52 0.6369 1.0616

53 61 46,944 0.0013 0.0022 0.0013 101.33 60.80 0.6020 1.0033

54 72 46,523 0.0015 0.0023 0.0014 107.27 64.36 0.6712 1.1187

55 64 45,625 0.0014 0.0025 0.0015 111.84 67.10 0.5723 0.9538

56 72 43,728 0.0016 0.0026 0.0016 113.58 68.15 0.6339 1.0565

57 57 41,816 0.0014 0.0027 0.0017 114.77 68.86 0.4966 0.8277

58 67 39,711 0.0017 0.0029 0.0018 114.88 68.93 0.5832 0.9720

59 74 37,481 0.0020 0.0030 0.0019 113.93 68.36 0.6495 1.0826

60 86 35,230 0.0024 0.0032 0.0020 112.39 67.43 0.7652 1.2753

61 80 32,560 0.0025 0.0033 0.0020 108.66 65.19 0.7363 1.2271

62 82 28,030 0.0029 0.0035 0.0021 97.32 58.39 0.8426 1.4044

63 70 21,772 0.0032 0.0036 0.0022 78.90 47.34 0.8872 1.4787

64 52 18,188 0.0029 0.0038 0.0023 68.69 41.22 0.7570 1.2616

65 36 15,041 0.0024 0.0039 0.0024 59.25 35.55 0.6076 1.0127

66 35 11,947 0.0029 0.0042 0.0026 50.73 30.44 0.6900 1.1500

67 40 8,922 0.0045 0.0046 0.0028 40.70 24.42 0.9828 1.6380

68 28 6,989 0.0040 0.0049 0.0029 34.20 20.52 0.8188 1.3647

69 21 5,484 0.0038 0.0052 0.0031 28.44 17.06 0.7384 1.2306

70 17 4,275 0.0040 0.0052 0.0031 22.23 13.34 0.7647 1.2745

71 17 3,311 0.0051 0.0052 0.0031 17.31 10.38 0.9824 1.6373

72 15 2,577 0.0058 0.0053 0.0031 13.57 8.14 1.1056 1.8427

73 4 2,011 0.0020 0.0053 0.0031 10.62 6.37 0.3766 0.6277

74 15 1,625 0.0092 0.0053 0.0031 8.58 5.15 1.7476 2.9127

Total 1,558 1,313,995 0.0012 2,408.46 1,445.08 0.6469 1.0781



Men and Women




Gen_Age_06-28-2018_16-02-46 - with tables Table 1OM10CU


395

Plan Year

Actual Deaths

Life Years Exposed


2008 107 127,592 226.46 0.4725 0.0008 0.00182009 294 129,813 233.70 1.2580 0.0023 0.00182010 282 132,180 240.86 1.1708 0.0021 0.00182011 269 132,512 244.17 1.1017 0.0020 0.00182012 185 130,624 240.88 0.7680 0.0014 0.00182013 113 135,873 248.61 0.4545 0.0008 0.00182014 54 134,040 247.61 0.2181 0.0004 0.00182015 20 132,284 247.56 0.0808 0.0002 0.00192016 60 132,739 250.52 0.2395 0.0005 0.00192017 236 131,994 251.50 0.9384 0.0018 0.0019Total 1,620 1,319,651 2,431.86 0.6662 0.0012 0.0018

*The total exposures and actuals shown above include experience at all age ranges (ie ages under 20 and above 74)

New York City Employees' Retirement System - GeneralActive Ordinary Mortality Assumption and Experience


Mortality Rate

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OM10CY


396

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

Retirements Total Exposed Actual RateCurrent

AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A44 2 5 0.4000 0.4000 0.4000 2.00 2.00 1.0000 1.000045 5 8 0.6250 0.4000 0.4000 3.20 3.20 1.5625 1.562546 7 11 0.6364 0.4000 0.4000 4.40 4.40 1.5909 1.590947 8 19 0.4211 0.4000 0.4000 7.60 7.60 1.0526 1.052648 9 14 0.6429 0.4000 0.4000 5.60 5.60 1.6071 1.607149 52 68 0.7647 0.4000 0.4000 27.20 27.20 1.9118 1.911850 73 103 0.7087 0.4000 0.4000 41.20 41.20 1.7718 1.771851 49 62 0.7903 0.4000 0.4000 24.80 24.80 1.9758 1.975852 55 69 0.7971 0.4000 0.4000 27.60 27.60 1.9928 1.992853 43 54 0.7963 0.4000 0.4000 21.60 21.60 1.9907 1.990754 85 101 0.8416 0.4000 0.4000 40.40 40.40 2.1040 2.104055 161 472 0.3411 0.4000 0.4000 188.80 188.80 0.8528 0.852856 34 68 0.5000 0.4000 0.4000 27.20 27.20 1.2500 1.250057 36 95 0.3789 0.4000 0.4000 38.00 38.00 0.9474 0.947458 21 45 0.4667 0.4000 0.4000 18.00 18.00 1.1667 1.166759 12 29 0.4138 0.4000 0.4000 11.60 11.60 1.0345 1.034560 3 14 0.2143 0.4000 0.4000 5.60 5.60 0.5357 0.535761 13 23 0.5652 0.4000 0.4000 9.20 9.20 1.4130 1.413062 16 86 0.1860 0.6000 0.6000 51.60 51.60 0.3101 0.310163 1 2 0.5000 0.4000 0.4000 0.80 0.80 1.2500 1.250064 2 4 0.5000 0.4000 0.4000 1.60 1.60 1.2500 1.250065 1 1 1.0000 0.6000 0.6000 0.60 0.60 1.6667 1.666766 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000067 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A68 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000069 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500070 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 2 3 0.6667 1.0000 1.0000 3.00 3.00 0.6667 0.6667Total 691 1,359 0.5085 562.80 562.80 1.2278 1.2278

New York City Employees' Retirement System - GeneralRetirement Experience of those in First Year of Eligibility

Men - Elected Retirement Benefit4-Year Period Ending 2017

Assumed Probability Expected Retirements Actual/Expected


Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R104MUE


397

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A44 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000045 1 2 0.5000 0.4000 0.4000 0.80 0.80 1.2500 1.250046 2 5 0.4000 0.4000 0.4000 2.00 2.00 1.0000 1.000047 2 7 0.2857 0.4000 0.4000 2.80 2.80 0.7143 0.714348 1 9 0.1111 0.4000 0.4000 3.60 3.60 0.2778 0.277849 8 20 0.4000 0.4000 0.4000 8.00 8.00 1.0000 1.000050 7 24 0.2917 0.4000 0.4000 9.60 9.60 0.7292 0.729251 10 24 0.4167 0.4000 0.4000 9.60 9.60 1.0417 1.041752 5 15 0.3333 0.4000 0.4000 6.00 6.00 0.8333 0.833353 12 23 0.5217 0.4000 0.4000 9.20 9.20 1.3043 1.304354 44 53 0.8302 0.4000 0.4000 21.20 21.20 2.0755 2.075555 89 254 0.3504 0.4000 0.4000 101.60 101.60 0.8760 0.876056 32 48 0.6667 0.4000 0.4000 19.20 19.20 1.6667 1.666757 30 63 0.4762 0.4000 0.4000 25.20 25.20 1.1905 1.190558 15 31 0.4839 0.4000 0.4000 12.40 12.40 1.2097 1.209759 24 37 0.6486 0.4000 0.4000 14.80 14.80 1.6216 1.621660 11 27 0.4074 0.4000 0.4000 10.80 10.80 1.0185 1.018561 21 29 0.7241 0.4000 0.4000 11.60 11.60 1.8103 1.810362 33 128 0.2578 0.6000 0.6000 76.80 76.80 0.4297 0.429763 2 4 0.5000 0.4000 0.4000 1.60 1.60 1.2500 1.250064 3 5 0.6000 0.4000 0.4000 2.00 2.00 1.5000 1.500065 2 3 0.6667 0.6000 0.6000 1.80 1.80 1.1111 1.111166 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000067 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000068 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500069 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A70 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 3 4 0.7500 1.0000 1.0000 4.00 4.00 0.7500 0.7500Total 358 819 0.4371 356.20 356.20 1.0051 1.0051


Women - Elected Retirement Benefit4-Year Period Ending 2017



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R104FUE


398

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A44 2 6 0.3333 0.4000 0.4000 2.40 2.40 0.8333 0.833345 6 10 0.6000 0.4000 0.4000 4.00 4.00 1.5000 1.500046 9 16 0.5625 0.4000 0.4000 6.40 6.40 1.4063 1.406347 10 26 0.3846 0.4000 0.4000 10.40 10.40 0.9615 0.961548 10 23 0.4348 0.4000 0.4000 9.20 9.20 1.0870 1.087049 60 88 0.6818 0.4000 0.4000 35.20 35.20 1.7045 1.704550 80 127 0.6299 0.4000 0.4000 50.80 50.80 1.5748 1.574851 59 86 0.6860 0.4000 0.4000 34.40 34.40 1.7151 1.715152 60 84 0.7143 0.4000 0.4000 33.60 33.60 1.7857 1.785753 55 77 0.7143 0.4000 0.4000 30.80 30.80 1.7857 1.785754 129 154 0.8377 0.4000 0.4000 61.60 61.60 2.0942 2.094255 250 726 0.3444 0.4000 0.4000 290.40 290.40 0.8609 0.860956 66 116 0.5690 0.4000 0.4000 46.40 46.40 1.4224 1.422457 66 158 0.4177 0.4000 0.4000 63.20 63.20 1.0443 1.044358 36 76 0.4737 0.4000 0.4000 30.40 30.40 1.1842 1.184259 36 66 0.5455 0.4000 0.4000 26.40 26.40 1.3636 1.363660 14 41 0.3415 0.4000 0.4000 16.40 16.40 0.8537 0.853761 34 52 0.6538 0.4000 0.4000 20.80 20.80 1.6346 1.634662 49 214 0.2290 0.6000 0.6000 128.40 128.40 0.3816 0.381663 3 6 0.5000 0.4000 0.4000 2.40 2.40 1.2500 1.250064 5 9 0.5556 0.4000 0.4000 3.60 3.60 1.3889 1.388965 3 4 0.7500 0.6000 0.6000 2.40 2.40 1.2500 1.250066 0 2 0.0000 0.4000 0.4000 0.80 0.80 0.0000 0.000067 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000068 1 2 0.5000 0.4000 0.4000 0.80 0.80 1.2500 1.250069 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500070 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 5 7 0.7143 1.0000 1.0000 7.00 7.00 0.7143 0.7143Total 1,049 2,178 0.4816 919.00 919.00 1.1415 1.1415


Men and Women - Elected Retirement Benefit4-Year Period Ending 2017



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R104CUE


399

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.2000 0.2000 0.00 0.00 N/A N/A43 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A44 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A45 1 3 0.3333 0.1500 0.1500 0.45 0.45 2.2222 2.222246 1 7 0.1429 0.1500 0.1500 1.05 1.05 0.9524 0.952447 2 10 0.2000 0.1500 0.1500 1.50 1.50 1.3333 1.333348 2 21 0.0952 0.1500 0.1500 3.15 3.15 0.6349 0.634949 5 25 0.2000 0.1500 0.1500 3.75 3.75 1.3333 1.333350 5 33 0.1515 0.1500 0.1500 4.95 4.95 1.0101 1.010151 14 71 0.1972 0.1500 0.1500 10.65 10.65 1.3146 1.314652 9 75 0.1200 0.1500 0.1500 11.25 11.25 0.8000 0.800053 13 84 0.1548 0.1500 0.1500 12.60 12.60 1.0317 1.031754 13 82 0.1585 0.1500 0.1500 12.30 12.30 1.0569 1.056955 9 75 0.1200 0.1500 0.1500 11.25 11.25 0.8000 0.800056 63 390 0.1615 0.2000 0.2000 78.00 78.00 0.8077 0.807757 48 370 0.1297 0.1500 0.1500 55.50 55.50 0.8649 0.864958 59 394 0.1497 0.1500 0.1500 59.10 59.10 0.9983 0.998359 65 373 0.1743 0.1500 0.1500 55.95 55.95 1.1618 1.161860 46 322 0.1429 0.1500 0.1500 48.30 48.30 0.9524 0.952461 48 288 0.1667 0.1500 0.1500 43.20 43.20 1.1111 1.111162 61 235 0.2596 0.2500 0.2500 58.75 58.75 1.0383 1.038363 39 235 0.1660 0.2000 0.2000 47.00 47.00 0.8298 0.829864 34 195 0.1744 0.2000 0.2000 39.00 39.00 0.8718 0.871865 23 134 0.1716 0.2500 0.2500 33.50 33.50 0.6866 0.686666 23 92 0.2500 0.2000 0.2000 18.40 18.40 1.2500 1.250067 13 60 0.2167 0.2000 0.2000 12.00 12.00 1.0833 1.083368 5 39 0.1282 0.2000 0.2000 7.80 7.80 0.6410 0.641069 4 27 0.1481 0.2000 0.2000 5.40 5.40 0.7407 0.740770 4 20 0.2000 1.0000 1.0000 20.00 20.00 0.2000 0.2000

71+ 6 36 0.1667 1.0000 1.0000 36.00 36.00 0.1667 0.1667Total 615 3,696 0.1664 690.80 690.80 0.8903 0.8903

New York City Employees' Retirement System - GeneralRetirement Experience of those After First Year of Eligibility




Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+04MUE


400

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 10 53 0.1887 1.0000 1.0000 53.00 53.00 0.1887 0.1887Total 404 2,410 0.1676 489.35 489.35 0.8256 0.8256





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+04FUE


401

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 16 89 0.1798 1.0000 1.0000 89.00 89.00 0.1798 0.1798Total 1,019 6,106 0.1669 1,180.15 1,180.15 0.8634 0.8634





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+04CUE


402

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000042 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A43 3 3 1.0000 0.0000 0.0000 0.00 0.00 N/A N/A44 7 11 0.6364 0.4000 0.4000 4.40 4.40 1.5909 1.590945 8 13 0.6154 0.4000 0.4000 5.20 5.20 1.5385 1.538546 16 23 0.6957 0.4000 0.4000 9.20 9.20 1.7391 1.739147 18 44 0.4091 0.4000 0.4000 17.60 17.60 1.0227 1.022748 30 44 0.6818 0.4000 0.4000 17.60 17.60 1.7045 1.704549 108 142 0.7606 0.4000 0.4000 56.80 56.80 1.9014 1.901450 231 312 0.7404 0.4000 0.4000 124.80 124.80 1.8510 1.851051 115 158 0.7278 0.4000 0.4000 63.20 63.20 1.8196 1.819652 137 172 0.7965 0.4000 0.4000 68.80 68.80 1.9913 1.991353 99 131 0.7557 0.4000 0.4000 52.40 52.40 1.8893 1.889354 211 243 0.8683 0.4000 0.4000 97.20 97.20 2.1708 2.170855 380 1,287 0.2953 0.4000 0.4000 514.80 514.80 0.7382 0.738256 95 210 0.4524 0.4000 0.4000 84.00 84.00 1.1310 1.131057 92 218 0.4220 0.4000 0.4000 87.20 87.20 1.0550 1.055058 68 137 0.4964 0.4000 0.4000 54.80 54.80 1.2409 1.240959 38 89 0.4270 0.4000 0.4000 35.60 35.60 1.0674 1.067460 17 45 0.3778 0.4000 0.4000 18.00 18.00 0.9444 0.944461 26 50 0.5200 0.4000 0.4000 20.00 20.00 1.3000 1.300062 39 181 0.2155 0.6000 0.6000 108.60 108.60 0.3591 0.359163 3 8 0.3750 0.4000 0.4000 3.20 3.20 0.9375 0.937564 2 5 0.4000 0.4000 0.4000 2.00 2.00 1.0000 1.000065 2 4 0.5000 0.6000 0.6000 2.40 2.40 0.8333 0.833366 1 2 0.5000 0.4000 0.4000 0.80 0.80 1.2500 1.250067 0 2 0.0000 0.4000 0.4000 0.80 0.80 0.0000 0.000068 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000069 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500070 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 3 4 0.7500 1.0000 1.0000 4.00 4.00 0.7500 0.7500Total 1,750 3,541 0.4942 1,454.60 1,454.60 1.2031 1.2031





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R110MUE


403

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A44 1 2 0.5000 0.4000 0.4000 0.80 0.80 1.2500 1.250045 1 4 0.2500 0.4000 0.4000 1.60 1.60 0.6250 0.625046 3 9 0.3333 0.4000 0.4000 3.60 3.60 0.8333 0.833347 3 11 0.2727 0.4000 0.4000 4.40 4.40 0.6818 0.681848 7 19 0.3684 0.4000 0.4000 7.60 7.60 0.9211 0.921149 19 43 0.4419 0.4000 0.4000 17.20 17.20 1.1047 1.104750 13 38 0.3421 0.4000 0.4000 15.20 15.20 0.8553 0.855351 17 46 0.3696 0.4000 0.4000 18.40 18.40 0.9239 0.923952 13 33 0.3939 0.4000 0.4000 13.20 13.20 0.9848 0.984853 17 40 0.4250 0.4000 0.4000 16.00 16.00 1.0625 1.062554 102 123 0.8293 0.4000 0.4000 49.20 49.20 2.0732 2.073255 274 786 0.3486 0.4000 0.4000 314.40 314.40 0.8715 0.871556 86 141 0.6099 0.4000 0.4000 56.40 56.40 1.5248 1.524857 63 149 0.4228 0.4000 0.4000 59.60 59.60 1.0570 1.057058 49 98 0.5000 0.4000 0.4000 39.20 39.20 1.2500 1.250059 48 83 0.5783 0.4000 0.4000 33.20 33.20 1.4458 1.445860 27 57 0.4737 0.4000 0.4000 22.80 22.80 1.1842 1.184261 37 51 0.7255 0.4000 0.4000 20.40 20.40 1.8137 1.813762 65 266 0.2444 0.6000 0.6000 159.60 159.60 0.4073 0.407363 3 7 0.4286 0.4000 0.4000 2.80 2.80 1.0714 1.071464 3 7 0.4286 0.4000 0.4000 2.80 2.80 1.0714 1.071465 4 5 0.8000 0.6000 0.6000 3.00 3.00 1.3333 1.333366 1 5 0.2000 0.4000 0.4000 2.00 2.00 0.5000 0.500067 0 3 0.0000 0.4000 0.4000 1.20 1.20 0.0000 0.000068 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500069 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A70 0 1 0.0000 1.0000 1.0000 1.00 1.00 0.0000 0.0000

71+ 3 5 0.6000 1.0000 1.0000 5.00 5.00 0.6000 0.6000Total 860 2,033 0.4230 871.00 871.00 0.9874 0.9874





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R110FUE


404

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 1 0.0000 0.4000 0.4000 0.40 0.40 0.0000 0.000042 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A43 3 3 1.0000 0.0000 0.0000 0.00 0.00 N/A N/A44 8 13 0.6154 0.4000 0.4000 5.20 5.20 1.5385 1.538545 9 17 0.5294 0.4000 0.4000 6.80 6.80 1.3235 1.323546 19 32 0.5938 0.4000 0.4000 12.80 12.80 1.4844 1.484447 21 55 0.3818 0.4000 0.4000 22.00 22.00 0.9545 0.954548 37 63 0.5873 0.4000 0.4000 25.20 25.20 1.4683 1.468349 127 185 0.6865 0.4000 0.4000 74.00 74.00 1.7162 1.716250 244 350 0.6971 0.4000 0.4000 140.00 140.00 1.7429 1.742951 132 204 0.6471 0.4000 0.4000 81.60 81.60 1.6176 1.617652 150 205 0.7317 0.4000 0.4000 82.00 82.00 1.8293 1.829353 116 171 0.6784 0.4000 0.4000 68.40 68.40 1.6959 1.695954 313 366 0.8552 0.4000 0.4000 146.40 146.40 2.1380 2.138055 654 2,073 0.3155 0.4000 0.4000 829.20 829.20 0.7887 0.788756 181 351 0.5157 0.4000 0.4000 140.40 140.40 1.2892 1.289257 155 367 0.4223 0.4000 0.4000 146.80 146.80 1.0559 1.055958 117 235 0.4979 0.4000 0.4000 94.00 94.00 1.2447 1.244759 86 172 0.5000 0.4000 0.4000 68.80 68.80 1.2500 1.250060 44 102 0.4314 0.4000 0.4000 40.80 40.80 1.0784 1.078461 63 101 0.6238 0.4000 0.4000 40.40 40.40 1.5594 1.559462 104 447 0.2327 0.6000 0.6000 268.20 268.20 0.3878 0.387863 6 15 0.4000 0.4000 0.4000 6.00 6.00 1.0000 1.000064 5 12 0.4167 0.4000 0.4000 4.80 4.80 1.0417 1.041765 6 9 0.6667 0.6000 0.6000 5.40 5.40 1.1111 1.111166 2 7 0.2857 0.4000 0.4000 2.80 2.80 0.7143 0.714367 0 5 0.0000 0.4000 0.4000 2.00 2.00 0.0000 0.000068 1 2 0.5000 0.4000 0.4000 0.80 0.80 1.2500 1.250069 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500070 0 1 0.0000 1.0000 1.0000 1.00 1.00 0.0000 0.0000

71+ 6 9 0.6667 1.0000 1.0000 9.00 9.00 0.6667 0.6667Total 2,610 5,574 0.4682 2,325.60 2,325.60 1.1223 1.1223





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R110CUE


405

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 1 0.0000 0.2000 0.2000 0.20 0.20 0.0000 0.000043 1 2 0.5000 0.1500 0.1500 0.30 0.30 3.3333 3.333344 0 1 0.0000 0.1500 0.1500 0.15 0.15 0.0000 0.000045 1 5 0.2000 0.1500 0.1500 0.75 0.75 1.3333 1.333346 1 11 0.0909 0.1500 0.1500 1.65 1.65 0.6061 0.606147 3 18 0.1667 0.1500 0.1500 2.70 2.70 1.1111 1.111148 3 38 0.0789 0.1500 0.1500 5.70 5.70 0.5263 0.526349 9 49 0.1837 0.1500 0.1500 7.35 7.35 1.2245 1.224550 11 70 0.1571 0.1500 0.1500 10.50 10.50 1.0476 1.047651 25 142 0.1761 0.1500 0.1500 21.30 21.30 1.1737 1.173752 20 153 0.1307 0.1500 0.1500 22.95 22.95 0.8715 0.871553 26 159 0.1635 0.1500 0.1500 23.85 23.85 1.0901 1.090154 25 153 0.1634 0.1500 0.1500 22.95 22.95 1.0893 1.089355 19 137 0.1387 0.1500 0.1500 20.55 20.55 0.9246 0.924656 167 1,034 0.1615 0.2000 0.2000 206.80 206.80 0.8075 0.807557 148 977 0.1515 0.1500 0.1500 146.55 146.55 1.0099 1.009958 152 939 0.1619 0.1500 0.1500 140.85 140.85 1.0792 1.079259 137 828 0.1655 0.1500 0.1500 124.20 124.20 1.1031 1.103160 106 698 0.1519 0.1500 0.1500 104.70 104.70 1.0124 1.012461 103 578 0.1782 0.1500 0.1500 86.70 86.70 1.1880 1.188062 108 451 0.2395 0.2500 0.2500 112.75 112.75 0.9579 0.957963 80 436 0.1835 0.2000 0.2000 87.20 87.20 0.9174 0.917464 63 330 0.1909 0.2000 0.2000 66.00 66.00 0.9545 0.954565 41 220 0.1864 0.2500 0.2500 55.00 55.00 0.7455 0.745566 42 160 0.2625 0.2000 0.2000 32.00 32.00 1.3125 1.312567 21 99 0.2121 0.2000 0.2000 19.80 19.80 1.0606 1.060668 13 68 0.1912 0.2000 0.2000 13.60 13.60 0.9559 0.955969 11 45 0.2444 0.2000 0.2000 9.00 9.00 1.2222 1.222270 4 27 0.1481 1.0000 1.0000 27.00 27.00 0.1481 0.1481

71+ 13 64 0.2031 1.0000 1.0000 64.00 64.00 0.2031 0.2031Total 1,353 7,893 0.1714 1,437.05 1,437.05 0.9415 0.9415





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+10MUE


406

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 16 91 0.1758 1.0000 1.0000 91.00 91.00 0.1758 0.1758Total 901 5,194 0.1735 1,024.60 1,024.60 0.8794 0.8794





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+10FUE


407

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 1 0.0000 0.2000 0.2000 0.20 0.20 0.0000 0.000043 1 2 0.5000 0.1500 0.1500 0.30 0.30 3.3333 3.333344 0 1 0.0000 0.1500 0.1500 0.15 0.15 0.0000 0.000045 1 6 0.1667 0.1500 0.1500 0.90 0.90 1.1111 1.111146 1 15 0.0667 0.1500 0.1500 2.25 2.25 0.4444 0.444447 4 28 0.1429 0.1500 0.1500 4.20 4.20 0.9524 0.952448 5 52 0.0962 0.1500 0.1500 7.80 7.80 0.6410 0.641049 12 70 0.1714 0.1500 0.1500 10.50 10.50 1.1429 1.142950 17 101 0.1683 0.1500 0.1500 15.15 15.15 1.1221 1.122151 29 186 0.1559 0.1500 0.1500 27.90 27.90 1.0394 1.039452 29 214 0.1355 0.1500 0.1500 32.10 32.10 0.9034 0.903453 35 217 0.1613 0.1500 0.1500 32.55 32.55 1.0753 1.075354 41 217 0.1889 0.1500 0.1500 32.55 32.55 1.2596 1.259655 30 200 0.1500 0.1500 0.1500 30.00 30.00 1.0000 1.000056 271 1,603 0.1691 0.2000 0.2000 320.60 320.60 0.8453 0.845357 223 1,517 0.1470 0.1500 0.1500 227.55 227.55 0.9800 0.980058 238 1,498 0.1589 0.1500 0.1500 224.70 224.70 1.0592 1.059259 212 1,348 0.1573 0.1500 0.1500 202.20 202.20 1.0485 1.048560 167 1,164 0.1435 0.1500 0.1500 174.60 174.60 0.9565 0.956561 153 987 0.1550 0.1500 0.1500 148.05 148.05 1.0334 1.033462 214 797 0.2685 0.2500 0.2500 199.25 199.25 1.0740 1.074063 155 838 0.1850 0.2000 0.2000 167.60 167.60 0.9248 0.924864 118 622 0.1897 0.2000 0.2000 124.40 124.40 0.9486 0.948665 93 439 0.2118 0.2500 0.2500 109.75 109.75 0.8474 0.847466 67 306 0.2190 0.2000 0.2000 61.20 61.20 1.0948 1.094867 50 205 0.2439 0.2000 0.2000 41.00 41.00 1.2195 1.219568 25 141 0.1773 0.2000 0.2000 28.20 28.20 0.8865 0.886569 23 95 0.2421 0.2000 0.2000 19.00 19.00 1.2105 1.210570 11 62 0.1774 1.0000 1.0000 62.00 62.00 0.1774 0.1774

71+ 29 155 0.1871 1.0000 1.0000 155.00 155.00 0.1871 0.1871Total 2,254 13,087 0.1722 2,461.65 2,461.65 0.9156 0.9156





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+10CUE


408

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A41 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500042 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A45 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000046 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A47 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000048 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A49 5 5 1.0000 0.2000 0.0800 1.00 0.40 5.0000 12.500050 7 14 0.5000 0.2000 0.0800 2.80 1.12 2.5000 6.250051 5 6 0.8333 0.2000 0.0800 1.20 0.48 4.1667 10.416752 4 6 0.6667 0.2000 0.0800 1.20 0.48 3.3333 8.333353 3 6 0.5000 0.2000 0.0800 1.20 0.48 2.5000 6.250054 5 7 0.7143 0.2000 0.0800 1.40 0.56 3.5714 8.928655 15 26 0.5769 0.2000 0.0800 5.20 2.08 2.8846 7.211556 27 30 0.9000 0.2000 0.0800 6.00 2.40 4.5000 11.250057 86 2,473 0.0348 0.2000 0.0800 494.60 197.84 0.1739 0.434758 10 149 0.0671 0.2000 0.0800 29.80 11.92 0.3356 0.838959 7 139 0.0504 0.2000 0.0800 27.80 11.12 0.2518 0.629560 8 117 0.0684 0.2000 0.0800 23.40 9.36 0.3419 0.854761 13 121 0.1074 0.2000 0.0800 24.20 9.68 0.5372 1.343062 821 3,114 0.2636 0.3000 0.3000 934.20 934.20 0.8788 0.878863 14 91 0.1538 0.2000 0.2000 18.20 18.20 0.7692 0.769264 12 79 0.1519 0.2000 0.2000 15.80 15.80 0.7595 0.759565 23 80 0.2875 0.3000 0.3000 24.00 24.00 0.9583 0.958366 20 64 0.3125 0.2000 0.2000 12.80 12.80 1.5625 1.562567 19 62 0.3065 0.2000 0.2000 12.40 12.40 1.5323 1.532368 5 31 0.1613 0.2000 0.2000 6.20 6.20 0.8065 0.806569 3 18 0.1667 0.2000 0.2000 3.60 3.60 0.8333 0.833370 8 23 0.3478 1.0000 1.0000 23.00 23.00 0.3478 0.3478

71+ 22 68 0.3235 1.0000 1.0000 68.00 68.00 0.3235 0.3235

Total* 1,113 6,641 0.1676 1,647.40 1,275.36 0.6756 0.8727

* Totals does not include ages with 100% probability


Men - Mandated Retirement Benefit4-Year Period Ending 2017


Proposed assumption for below age 62 is 40% of current

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R104MUM


409

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A42 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500043 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500044 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A45 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000046 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A47 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A48 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A49 1 1 1.0000 0.2000 0.0800 0.20 0.08 5.0000 12.500050 1 1 1.0000 0.2000 0.0800 0.20 0.08 5.0000 12.500051 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A52 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A53 1 1 1.0000 0.2000 0.0800 0.20 0.08 5.0000 12.500054 8 8 1.0000 0.2000 0.0800 1.60 0.64 5.0000 12.500055 13 13 1.0000 0.2000 0.0800 2.60 1.04 5.0000 12.500056 64 64 1.0000 0.2000 0.0800 12.80 5.12 5.0000 12.500057 153 3,389 0.0451 0.2000 0.0800 677.80 271.12 0.2257 0.564358 14 223 0.0628 0.2000 0.0800 44.60 17.84 0.3139 0.784859 11 179 0.0615 0.2000 0.0800 35.80 14.32 0.3073 0.768260 10 157 0.0637 0.2000 0.0800 31.40 12.56 0.3185 0.796261 17 161 0.1056 0.2000 0.0800 32.20 12.88 0.5280 1.319962 1,035 3,662 0.2826 0.3000 0.3000 1,098.60 1,098.60 0.9421 0.942163 20 133 0.1504 0.2000 0.2000 26.60 26.60 0.7519 0.751964 22 108 0.2037 0.2000 0.2000 21.60 21.60 1.0185 1.018565 12 91 0.1319 0.3000 0.3000 27.30 27.30 0.4396 0.439666 20 75 0.2667 0.2000 0.2000 15.00 15.00 1.3333 1.333367 15 57 0.2632 0.2000 0.2000 11.40 11.40 1.3158 1.315868 15 43 0.3488 0.2000 0.2000 8.60 8.60 1.7442 1.744269 10 23 0.4348 0.2000 0.2000 4.60 4.60 2.1739 2.173970 5 18 0.2778 1.0000 1.0000 18.00 18.00 0.2778 0.2778

71+ 18 57 0.3158 1.0000 1.0000 57.00 57.00 0.3158 0.3158

Total* 1,444 8,392 0.1721 2,053.30 1,549.70 0.7033 0.9318

*Totals does not include ages with 100% probability


Women - Mandated Retirement Benefit4-Year Period Ending 2017



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R104FUM


410

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A41 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500042 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500043 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500044 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A45 0 2 0.0000 0.2000 0.0800 0.40 0.16 0.0000 0.000046 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A47 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000048 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A49 6 6 1.0000 0.2000 0.0800 1.20 0.48 5.0000 12.500050 8 15 0.5333 0.2000 0.0800 3.00 1.20 2.6667 6.666751 5 6 0.8333 0.2000 0.0800 1.20 0.48 4.1667 10.416752 4 6 0.6667 0.2000 0.0800 1.20 0.48 3.3333 8.333353 4 7 0.5714 0.2000 0.0800 1.40 0.56 2.8571 7.142954 13 15 0.8667 0.2000 0.0800 3.00 1.20 4.3333 10.833355 28 39 0.7179 0.2000 0.0800 7.80 3.12 3.5897 8.974456 91 94 0.9681 0.2000 0.0800 18.80 7.52 4.8404 12.101157 239 5,862 0.0408 0.2000 0.0800 1,172.40 468.96 0.2039 0.509658 24 372 0.0645 0.2000 0.0800 74.40 29.76 0.3226 0.806559 18 318 0.0566 0.2000 0.0800 63.60 25.44 0.2830 0.707560 18 274 0.0657 0.2000 0.0800 54.80 21.92 0.3285 0.821261 30 282 0.1064 0.2000 0.0800 56.40 22.56 0.5319 1.329862 1,856 6,776 0.2739 0.3000 0.3000 2,032.80 2,032.80 0.9130 0.913063 34 224 0.1518 0.2000 0.2000 44.80 44.80 0.7589 0.758964 34 187 0.1818 0.2000 0.2000 37.40 37.40 0.9091 0.909165 35 171 0.2047 0.3000 0.3000 51.30 51.30 0.6823 0.682366 40 139 0.2878 0.2000 0.2000 27.80 27.80 1.4388 1.438867 34 119 0.2857 0.2000 0.2000 23.80 23.80 1.4286 1.428668 20 74 0.2703 0.2000 0.2000 14.80 14.80 1.3514 1.351469 13 41 0.3171 0.2000 0.2000 8.20 8.20 1.5854 1.585470 13 41 0.3171 1.0000 1.0000 41.00 41.00 0.3171 0.3171

71+ 40 125 0.3200 1.0000 1.0000 125.00 125.00 0.3200 0.3200

Total* 2,557 15,033 0.1701 3,700.70 2,825.06 0.6910 0.9051



Men and Women - Mandated Retirement Benefit4-Year Period Ending 2017



Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R104CUM


411

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A45 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A46 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A47 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A48 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000049 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000050 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000051 1 8 0.1250 0.1000 0.0500 0.80 0.40 1.2500 2.500052 5 15 0.3333 0.1000 0.0500 1.50 0.75 3.3333 6.666753 1 9 0.1111 0.1000 0.0500 0.90 0.45 1.1111 2.222254 1 8 0.1250 0.1000 0.0500 0.80 0.40 1.2500 2.500055 0 8 0.0000 0.1000 0.0500 0.80 0.40 0.0000 0.000056 3 11 0.2727 0.1000 0.0500 1.10 0.55 2.7273 5.454557 0 11 0.0000 0.1000 0.0500 1.10 0.55 0.0000 0.000058 60 2,222 0.0270 0.1500 0.0500 333.30 111.10 0.1800 0.540159 61 2,083 0.0293 0.1000 0.0500 208.30 104.15 0.2928 0.585760 59 1,944 0.0303 0.1000 0.0500 194.40 97.20 0.3035 0.607061 83 1,832 0.0453 0.1500 0.0750 274.80 137.40 0.3020 0.604162 159 1,625 0.0978 0.2000 0.1000 325.00 162.50 0.4892 0.978563 497 3,631 0.1369 0.1500 0.1500 544.65 544.65 0.9125 0.912564 418 3,096 0.1350 0.1500 0.1500 464.40 464.40 0.9001 0.900165 442 2,680 0.1649 0.2000 0.2000 536.00 536.00 0.8246 0.824666 465 2,305 0.2017 0.1500 0.1500 345.75 345.75 1.3449 1.344967 284 1,761 0.1613 0.1500 0.1500 264.15 264.15 1.0751 1.075168 249 1,416 0.1758 0.1500 0.1500 212.40 212.40 1.1723 1.172369 178 1,073 0.1659 0.1500 0.1500 160.95 160.95 1.1059 1.105970 129 840 0.1536 0.2000 0.2000 168.00 168.00 0.7679 0.767971 107 676 0.1583 0.2000 0.2000 135.20 135.20 0.7914 0.791472 94 542 0.1734 0.2000 0.2000 108.40 108.40 0.8672 0.867273 69 409 0.1687 0.2000 0.2000 81.80 81.80 0.8435 0.843574 55 329 0.1672 0.2000 0.2000 65.80 65.80 0.8359 0.835975 50 254 0.1969 0.2000 0.2000 50.80 50.80 0.9843 0.984376 43 201 0.2139 0.2000 0.2000 40.20 40.20 1.0697 1.069777 24 176 0.1364 0.2000 0.2000 35.20 35.20 0.6818 0.681878 33 142 0.2324 0.2000 0.2000 28.40 28.40 1.1620 1.162079 17 101 0.1683 0.2000 0.2000 20.20 20.20 0.8416 0.841680 14 65 0.2154 1.0000 1.0000 65.00 65.00 0.2154 0.2154

81+ 38 198 0.1919 1.0000 1.0000 198.00 198.00 0.1919 0.1919

Total* 3,587 29,412 0.1220 4,605.50 3,878.35 0.7789 0.9249






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+04MUM


412

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A45 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A46 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000047 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000048 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000049 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000050 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000051 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A52 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A53 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A54 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A55 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A56 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A57 0 3 0.0000 0.1000 0.0500 0.30 0.15 0.0000 0.000058 79 3,006 0.0263 0.1500 0.0500 450.90 150.30 0.1752 0.525659 119 2,867 0.0415 0.1000 0.0500 286.70 143.35 0.4151 0.830160 92 2,544 0.0362 0.1000 0.0500 254.40 127.20 0.3616 0.723361 127 2,378 0.0534 0.1500 0.0750 356.70 178.35 0.3560 0.712162 208 2,132 0.0976 0.2000 0.1000 426.40 213.20 0.4878 0.975663 609 4,369 0.1394 0.1500 0.1500 655.35 655.35 0.9293 0.929364 525 3,780 0.1389 0.1500 0.1500 567.00 567.00 0.9259 0.925965 570 3,136 0.1818 0.2000 0.2000 627.20 627.20 0.9088 0.908866 584 2,590 0.2255 0.1500 0.1500 388.50 388.50 1.5032 1.503267 381 1,932 0.1972 0.1500 0.1500 289.80 289.80 1.3147 1.314768 267 1,460 0.1829 0.1500 0.1500 219.00 219.00 1.2192 1.219269 231 1,179 0.1959 0.1500 0.1500 176.85 176.85 1.3062 1.306270 172 864 0.1991 0.2000 0.2000 172.80 172.80 0.9954 0.995471 129 650 0.1985 0.2000 0.2000 130.00 130.00 0.9923 0.992372 83 485 0.1711 0.2000 0.2000 97.00 97.00 0.8557 0.855773 64 366 0.1749 0.2000 0.2000 73.20 73.20 0.8743 0.874374 54 298 0.1812 0.2000 0.2000 59.60 59.60 0.9060 0.906075 43 239 0.1799 0.2000 0.2000 47.80 47.80 0.8996 0.899676 43 210 0.2048 0.2000 0.2000 42.00 42.00 1.0238 1.023877 27 158 0.1709 0.2000 0.2000 31.60 31.60 0.8544 0.854478 24 126 0.1905 0.2000 0.2000 25.20 25.20 0.9524 0.952479 12 90 0.1333 0.2000 0.2000 18.00 18.00 0.6667 0.666780 20 74 0.2703 1.0000 1.0000 74.00 74.00 0.2703 0.2703

81+ 42 241 0.1743 1.0000 1.0000 241.00 241.00 0.1743 0.1743

Total* 4,443 34,867 0.1274 5,396.80 4,433.70 0.8233 1.0021

* Totals does not include ages with 100% probability





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+04FUM


413

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A45 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A46 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000047 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000048 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000049 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000050 0 3 0.0000 0.1000 0.0500 0.30 0.15 0.0000 0.000051 1 8 0.1250 0.1000 0.0500 0.80 0.40 1.2500 2.500052 5 15 0.3333 0.1000 0.0500 1.50 0.75 3.3333 6.666753 1 9 0.1111 0.1000 0.0500 0.90 0.45 1.1111 2.222254 1 8 0.1250 0.1000 0.0500 0.80 0.40 1.2500 2.500055 0 8 0.0000 0.1000 0.0500 0.80 0.40 0.0000 0.000056 3 11 0.2727 0.1000 0.0500 1.10 0.55 2.7273 5.454557 0 14 0.0000 0.1000 0.0500 1.40 0.70 0.0000 0.000058 139 5,228 0.0266 0.1500 0.0500 784.20 261.40 0.1773 0.531859 180 4,950 0.0364 0.1000 0.0500 495.00 247.50 0.3636 0.727360 151 4,488 0.0336 0.1000 0.0500 448.80 224.40 0.3365 0.672961 210 4,210 0.0499 0.1500 0.0750 631.50 315.75 0.3325 0.665162 367 3,757 0.0977 0.2000 0.1000 751.40 375.70 0.4884 0.976863 1,106 8,000 0.1383 0.1500 0.1500 1,200.00 1,200.00 0.9217 0.921764 943 6,876 0.1371 0.1500 0.1500 1,031.40 1,031.40 0.9143 0.914365 1,012 5,816 0.1740 0.2000 0.2000 1,163.20 1,163.20 0.8700 0.870066 1,049 4,895 0.2143 0.1500 0.1500 734.25 734.25 1.4287 1.428767 665 3,693 0.1801 0.1500 0.1500 553.95 553.95 1.2005 1.200568 516 2,876 0.1794 0.1500 0.1500 431.40 431.40 1.1961 1.196169 409 2,252 0.1816 0.1500 0.1500 337.80 337.80 1.2108 1.210870 301 1,704 0.1766 0.2000 0.2000 340.80 340.80 0.8832 0.883271 236 1,326 0.1780 0.2000 0.2000 265.20 265.20 0.8899 0.889972 177 1,027 0.1723 0.2000 0.2000 205.40 205.40 0.8617 0.861773 133 775 0.1716 0.2000 0.2000 155.00 155.00 0.8581 0.858174 109 627 0.1738 0.2000 0.2000 125.40 125.40 0.8692 0.869275 93 493 0.1886 0.2000 0.2000 98.60 98.60 0.9432 0.943276 86 411 0.2092 0.2000 0.2000 82.20 82.20 1.0462 1.046277 51 334 0.1527 0.2000 0.2000 66.80 66.80 0.7635 0.763578 57 268 0.2127 0.2000 0.2000 53.60 53.60 1.0634 1.063479 29 191 0.1518 0.2000 0.2000 38.20 38.20 0.7592 0.759280 34 139 0.2446 1.0000 1.0000 139.00 139.00 0.2446 0.2446

81+ 80 439 0.1822 1.0000 1.0000 439.00 439.00 0.1822 0.1822

Total* 8,030 64,279 0.1249 10,002.30 8,312.05 0.8028 0.9661






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+04CUM


414

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A41 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500042 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A45 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000046 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A47 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000048 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A49 6 7 0.8571 0.2000 0.0800 1.40 0.56 4.2857 10.714350 13 27 0.4815 0.2000 0.0800 5.40 2.16 2.4074 6.018551 5 10 0.5000 0.2000 0.0800 2.00 0.80 2.5000 6.250052 7 12 0.5833 0.2000 0.0800 2.40 0.96 2.9167 7.291753 7 11 0.6364 0.2000 0.0800 2.20 0.88 3.1818 7.954554 16 20 0.8000 0.2000 0.0800 4.00 1.60 4.0000 10.000055 41 119 0.3445 0.2000 0.0800 23.80 9.52 1.7227 4.306756 61 66 0.9242 0.2000 0.0800 13.20 5.28 4.6212 11.553057 189 4,643 0.0407 0.2000 0.0800 928.60 371.44 0.2035 0.508858 24 388 0.0619 0.2000 0.0800 77.60 31.04 0.3093 0.773259 22 380 0.0579 0.2000 0.0800 76.00 30.40 0.2895 0.723760 29 340 0.0853 0.2000 0.0800 68.00 27.20 0.4265 1.066261 30 331 0.0906 0.2000 0.0800 66.20 26.48 0.4532 1.132962 1,876 7,607 0.2466 0.3000 0.3000 2,282.10 2,282.10 0.8220 0.822063 39 242 0.1612 0.2000 0.2000 48.40 48.40 0.8058 0.805864 30 234 0.1282 0.2000 0.2000 46.80 46.80 0.6410 0.641065 46 192 0.2396 0.3000 0.3000 57.60 57.60 0.7986 0.798666 38 159 0.2390 0.2000 0.2000 31.80 31.80 1.1950 1.195067 39 135 0.2889 0.2000 0.2000 27.00 27.00 1.4444 1.444468 22 100 0.2200 0.2000 0.2000 20.00 20.00 1.1000 1.100069 17 61 0.2787 0.2000 0.2000 12.20 12.20 1.3934 1.393470 17 56 0.3036 1.0000 1.0000 56.00 56.00 0.3036 0.3036

71+ 48 162 0.2963 1.0000 1.0000 162.00 162.00 0.2963 0.2963

Total* 2,558 15,087 0.1695 3,797.10 3,034.46 0.6737 0.8430






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R110MUM


415

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A42 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500043 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500044 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A45 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000046 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000047 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A48 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A49 1 1 1.0000 0.2000 0.0800 0.20 0.08 5.0000 12.500050 1 1 1.0000 0.2000 0.0800 0.20 0.08 5.0000 12.500051 0 0 N/A 0.2000 0.0800 0.00 0.00 N/A N/A52 1 3 0.3333 0.2000 0.0800 0.60 0.24 1.6667 4.166753 3 3 1.0000 0.2000 0.0800 0.60 0.24 5.0000 12.500054 27 28 0.9643 0.2000 0.0800 5.60 2.24 4.8214 12.053655 88 206 0.4272 0.2000 0.0800 41.20 16.48 2.1359 5.339856 95 95 1.0000 0.2000 0.0800 19.00 7.60 5.0000 12.500057 288 6,142 0.0469 0.2000 0.0800 1,228.40 491.36 0.2345 0.586158 34 554 0.0614 0.2000 0.0800 110.80 44.32 0.3069 0.767159 33 474 0.0696 0.2000 0.0800 94.80 37.92 0.3481 0.870360 22 434 0.0507 0.2000 0.0800 86.80 34.72 0.2535 0.633661 52 412 0.1262 0.2000 0.0800 82.40 32.96 0.6311 1.577762 2,422 9,378 0.2583 0.3000 0.3000 2,813.40 2,813.40 0.8609 0.860963 47 352 0.1335 0.2000 0.2000 70.40 70.40 0.6676 0.667664 49 275 0.1782 0.2000 0.2000 55.00 55.00 0.8909 0.890965 33 222 0.1486 0.3000 0.3000 66.60 66.60 0.4955 0.495566 52 173 0.3006 0.2000 0.2000 34.60 34.60 1.5029 1.502967 28 134 0.2090 0.2000 0.2000 26.80 26.80 1.0448 1.044868 26 74 0.3514 0.2000 0.2000 14.80 14.80 1.7568 1.756869 23 63 0.3651 0.2000 0.2000 12.60 12.60 1.8254 1.825470 10 39 0.2564 1.0000 1.0000 39.00 39.00 0.2564 0.2564

71+ 40 144 0.2778 1.0000 1.0000 144.00 144.00 0.2778 0.2778

Total* 3,327 19,028 0.1748 4,765.20 3,762.76 0.6982 0.8842






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R110FUM


416

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A41 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500042 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500043 1 1 1.0000 0.0000 0.0800 0.00 0.08 N/A 12.500044 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A45 0 2 0.0000 0.2000 0.0800 0.40 0.16 0.0000 0.000046 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000047 0 1 0.0000 0.2000 0.0800 0.20 0.08 0.0000 0.000048 0 0 N/A 0.0000 0.0800 0.00 0.00 N/A N/A49 7 8 0.8750 0.2000 0.0800 1.60 0.64 4.3750 10.937550 14 28 0.5000 0.2000 0.0800 5.60 2.24 2.5000 6.250051 5 10 0.5000 0.2000 0.0800 2.00 0.80 2.5000 6.250052 8 15 0.5333 0.2000 0.0800 3.00 1.20 2.6667 6.666753 10 14 0.7143 0.2000 0.0800 2.80 1.12 3.5714 8.928654 43 48 0.8958 0.2000 0.0800 9.60 3.84 4.4792 11.197955 129 325 0.3969 0.2000 0.0800 65.00 26.00 1.9846 4.961556 156 161 0.9689 0.2000 0.0800 32.20 12.88 4.8447 12.111857 477 10,785 0.0442 0.2000 0.0800 2,157.00 862.80 0.2211 0.552958 58 942 0.0616 0.2000 0.0800 188.40 75.36 0.3079 0.769659 55 854 0.0644 0.2000 0.0800 170.80 68.32 0.3220 0.805060 51 774 0.0659 0.2000 0.0800 154.80 61.92 0.3295 0.823661 82 743 0.1104 0.2000 0.0800 148.60 59.44 0.5518 1.379562 4,298 16,985 0.2530 0.3000 0.3000 5,095.50 5,095.50 0.8435 0.843563 86 594 0.1448 0.2000 0.2000 118.80 118.80 0.7239 0.723964 79 509 0.1552 0.2000 0.2000 101.80 101.80 0.7760 0.776065 79 414 0.1908 0.3000 0.3000 124.20 124.20 0.6361 0.636166 90 332 0.2711 0.2000 0.2000 66.40 66.40 1.3554 1.355467 67 269 0.2491 0.2000 0.2000 53.80 53.80 1.2454 1.245468 48 174 0.2759 0.2000 0.2000 34.80 34.80 1.3793 1.379369 40 124 0.3226 0.2000 0.2000 24.80 24.80 1.6129 1.612970 27 95 0.2842 1.0000 1.0000 95.00 95.00 0.2842 0.2842

71+ 88 306 0.2876 1.0000 1.0000 306.00 306.00 0.2876 0.2876

Total* 5,885 34,115 0.1725 8,562.30 6,797.22 0.6873 0.8658






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R110CUM


417

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A45 0 1 0.0000 0.0000 0.0500 0.00 0.05 N/A 0.000046 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000047 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000048 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000049 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000050 1 3 0.3333 0.1000 0.0500 0.30 0.15 3.3333 6.666751 2 13 0.1538 0.1000 0.0500 1.30 0.65 1.5385 3.076952 5 19 0.2632 0.1000 0.0500 1.90 0.95 2.6316 5.263253 2 15 0.1333 0.1000 0.0500 1.50 0.75 1.3333 2.666754 3 15 0.2000 0.1000 0.0500 1.50 0.75 2.0000 4.000055 1 17 0.0588 0.1000 0.0500 1.70 0.85 0.5882 1.176556 23 136 0.1691 0.1000 0.0500 13.60 6.80 1.6912 3.382457 36 190 0.1895 0.1000 0.0500 19.00 9.50 1.8947 3.789558 164 4,219 0.0389 0.1500 0.0500 632.85 210.95 0.2591 0.777459 162 4,037 0.0401 0.1000 0.0500 403.70 201.85 0.4013 0.802660 182 3,910 0.0465 0.1000 0.0500 391.00 195.50 0.4655 0.930961 241 3,680 0.0655 0.1500 0.0750 552.00 276.00 0.4366 0.873262 358 3,324 0.1077 0.2000 0.1000 664.80 332.40 0.5385 1.077063 1,146 8,285 0.1383 0.1500 0.1500 1,242.75 1,242.75 0.9221 0.922164 958 7,028 0.1363 0.1500 0.1500 1,054.20 1,054.20 0.9087 0.908765 1,040 5,997 0.1734 0.2000 0.2000 1,199.40 1,199.40 0.8671 0.867166 1,006 4,864 0.2068 0.1500 0.1500 729.60 729.60 1.3788 1.378867 640 3,729 0.1716 0.1500 0.1500 559.35 559.35 1.1442 1.144268 535 3,031 0.1765 0.1500 0.1500 454.65 454.65 1.1767 1.176769 412 2,387 0.1726 0.1500 0.1500 358.05 358.05 1.1507 1.150770 334 1,903 0.1755 0.2000 0.2000 380.60 380.60 0.8776 0.877671 258 1,510 0.1709 0.2000 0.2000 302.00 302.00 0.8543 0.854372 202 1,209 0.1671 0.2000 0.2000 241.80 241.80 0.8354 0.835473 160 964 0.1660 0.2000 0.2000 192.80 192.80 0.8299 0.829974 139 784 0.1773 0.2000 0.2000 156.80 156.80 0.8865 0.886575 123 606 0.2030 0.2000 0.2000 121.20 121.20 1.0149 1.014976 90 459 0.1961 0.2000 0.2000 91.80 91.80 0.9804 0.980477 54 365 0.1479 0.2000 0.2000 73.00 73.00 0.7397 0.739778 73 282 0.2589 0.2000 0.2000 56.40 56.40 1.2943 1.294379 34 204 0.1667 0.2000 0.2000 40.80 40.80 0.8333 0.833380 26 155 0.1677 1.0000 1.0000 155.00 155.00 0.1677 0.1677

81+ 92 455 0.2022 1.0000 1.0000 455.00 455.00 0.2022 0.2022

Total* 8,384 63,190 0.1327 9,940.75 8,492.55 0.8434 0.9872






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+10MUM


418

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A45 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A46 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000047 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000048 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000049 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000050 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000051 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A52 0 0 N/A 0.1000 0.0500 0.00 0.00 N/A N/A53 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000054 1 2 0.5000 0.1000 0.0500 0.20 0.10 5.0000 10.000055 0 1 0.0000 0.1000 0.0500 0.10 0.05 0.0000 0.000056 42 219 0.1918 0.1000 0.0500 21.90 10.95 1.9178 3.835657 42 282 0.1489 0.1000 0.0500 28.20 14.10 1.4894 2.978758 231 5,503 0.0420 0.1500 0.0500 825.45 275.15 0.2798 0.839559 285 5,217 0.0546 0.1000 0.0500 521.70 260.85 0.5463 1.092660 225 4,807 0.0468 0.1000 0.0500 480.70 240.35 0.4681 0.936161 308 4,416 0.0697 0.1500 0.0750 662.40 331.20 0.4650 0.930062 458 3,945 0.1161 0.2000 0.1000 789.00 394.50 0.5805 1.161063 1,461 9,932 0.1471 0.1500 0.1500 1,489.80 1,489.80 0.9807 0.980764 1,235 8,356 0.1478 0.1500 0.1500 1,253.40 1,253.40 0.9853 0.985365 1,307 6,900 0.1894 0.2000 0.2000 1,380.00 1,380.00 0.9471 0.947166 1,256 5,487 0.2289 0.1500 0.1500 823.05 823.05 1.5260 1.526067 798 4,053 0.1969 0.1500 0.1500 607.95 607.95 1.3126 1.312668 594 3,138 0.1893 0.1500 0.1500 470.70 470.70 1.2620 1.262069 456 2,492 0.1830 0.1500 0.1500 373.80 373.80 1.2199 1.219970 388 1,921 0.2020 0.2000 0.2000 384.20 384.20 1.0099 1.009971 289 1,454 0.1988 0.2000 0.2000 290.80 290.80 0.9938 0.993872 204 1,103 0.1850 0.2000 0.2000 220.60 220.60 0.9248 0.924873 145 847 0.1712 0.2000 0.2000 169.40 169.40 0.8560 0.856074 119 683 0.1742 0.2000 0.2000 136.60 136.60 0.8712 0.871275 93 552 0.1685 0.2000 0.2000 110.40 110.40 0.8424 0.842476 88 459 0.1917 0.2000 0.2000 91.80 91.80 0.9586 0.958677 65 354 0.1836 0.2000 0.2000 70.80 70.80 0.9181 0.918178 49 283 0.1731 0.2000 0.2000 56.60 56.60 0.8657 0.865779 31 219 0.1416 0.2000 0.2000 43.80 43.80 0.7078 0.707880 42 180 0.2333 1.0000 1.0000 180.00 180.00 0.2333 0.2333

81+ 114 559 0.2039 1.0000 1.0000 559.00 559.00 0.2039 0.2039

Total* 10,170 72,632 0.1400 11,304.05 9,501.30 0.8997 1.0704






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+10FUM


419

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A43 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A44 0 0 N/A 0.0000 0.0500 0.00 0.00 N/A N/A45 0 1 0.0000 0.0000 0.0500 0.00 0.05 N/A 0.000046 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000047 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000048 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000049 0 2 0.0000 0.1000 0.0500 0.20 0.10 0.0000 0.000050 1 4 0.2500 0.1000 0.0500 0.40 0.20 2.5000 5.000051 2 13 0.1538 0.1000 0.0500 1.30 0.65 1.5385 3.076952 5 19 0.2632 0.1000 0.0500 1.90 0.95 2.6316 5.263253 2 17 0.1176 0.1000 0.0500 1.70 0.85 1.1765 2.352954 4 17 0.2353 0.1000 0.0500 1.70 0.85 2.3529 4.705955 1 18 0.0556 0.1000 0.0500 1.80 0.90 0.5556 1.111156 65 355 0.1831 0.1000 0.0500 35.50 17.75 1.8310 3.662057 78 472 0.1653 0.1000 0.0500 47.20 23.60 1.6525 3.305158 395 9,722 0.0406 0.1500 0.0500 1,458.30 486.10 0.2709 0.812659 447 9,254 0.0483 0.1000 0.0500 925.40 462.70 0.4830 0.966160 407 8,717 0.0467 0.1000 0.0500 871.70 435.85 0.4669 0.933861 549 8,096 0.0678 0.1500 0.0750 1,214.40 607.20 0.4521 0.904262 816 7,269 0.1123 0.2000 0.1000 1,453.80 726.90 0.5613 1.122663 2,607 18,217 0.1431 0.1500 0.1500 2,732.55 2,732.55 0.9541 0.954164 2,193 15,384 0.1426 0.1500 0.1500 2,307.60 2,307.60 0.9503 0.950365 2,347 12,897 0.1820 0.2000 0.2000 2,579.40 2,579.40 0.9099 0.909966 2,262 10,351 0.2185 0.1500 0.1500 1,552.65 1,552.65 1.4569 1.456967 1,438 7,782 0.1848 0.1500 0.1500 1,167.30 1,167.30 1.2319 1.231968 1,129 6,169 0.1830 0.1500 0.1500 925.35 925.35 1.2201 1.220169 868 4,879 0.1779 0.1500 0.1500 731.85 731.85 1.1860 1.186070 722 3,824 0.1888 0.2000 0.2000 764.80 764.80 0.9440 0.944071 547 2,964 0.1845 0.2000 0.2000 592.80 592.80 0.9227 0.922772 406 2,312 0.1756 0.2000 0.2000 462.40 462.40 0.8780 0.878073 305 1,811 0.1684 0.2000 0.2000 362.20 362.20 0.8421 0.842174 258 1,467 0.1759 0.2000 0.2000 293.40 293.40 0.8793 0.879375 216 1,158 0.1865 0.2000 0.2000 231.60 231.60 0.9326 0.932676 178 918 0.1939 0.2000 0.2000 183.60 183.60 0.9695 0.969577 119 719 0.1655 0.2000 0.2000 143.80 143.80 0.8275 0.827578 122 565 0.2159 0.2000 0.2000 113.00 113.00 1.0796 1.079679 65 423 0.1537 0.2000 0.2000 84.60 84.60 0.7683 0.768380 68 335 0.2030 1.0000 1.0000 335.00 335.00 0.2030 0.2030

81+ 206 1,014 0.2032 1.0000 1.0000 1,014.00 1,014.00 0.2032 0.2032

Total* 18,554 135,822 0.1366 21,244.80 17,993.85 0.8733 1.0311






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R2+10CUM


420

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual

Retirements *Life Years

Exposed *Expected

Retirements Actual/Expected Actual Current2008 2,310 14,242 2,623.80 0.8804 0.1622 0.18422009 2,147 15,196 2,829.10 0.7589 0.1413 0.18622010 2,693 16,645 3,109.90 0.8659 0.1618 0.18682011 3,434 18,023 3,365.05 1.0205 0.1905 0.18672012 2,936 18,260 3,368.30 0.8717 0.1608 0.18452013 3,350 19,642 3,635.95 0.9214 0.1706 0.18512014 3,267 20,418 3,715.60 0.8793 0.1600 0.18202015 3,184 21,505 3,883.20 0.8199 0.1481 0.18062016 3,299 22,774 4,085.40 0.8075 0.1449 0.17942017 3,073 23,644 4,211.45 0.7297 0.1300 0.1781Total 29,693 190,349 34,827.75 0.8526 0.1560 0.1830

*The total exposures and actuals shown above include experience for first, second, and after year 2 retirement eligibility at all age ranges (including ages under 40 not shown in the prior tables)

New York City Employees' Retirement System - GeneralNormal Retirement Experience


Retirement Rate

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1R310CY


421

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

RetirementsTotal

Exposed Actual RateCurrent

AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed55 320 8,340 0.0384 0.0200 0.0350 166.8000 291.9000 1.9185 1.096356 264 8,393 0.0315 0.0200 0.0350 167.8600 293.7550 1.5727 0.898757 274 8,580 0.0319 0.0200 0.0350 171.6000 300.3000 1.5967 0.912458 304 8,492 0.0358 0.0200 0.0350 169.8400 297.2200 1.7899 1.022859 352 8,282 0.0425 0.0300 0.0525 248.4600 434.8050 1.4167 0.809660 411 8,069 0.0509 0.0400 0.0700 322.7600 564.8300 1.2734 0.727761 1,059 7,604 0.1393 0.0500 0.0875 380.2000 665.3500 2.7854 1.5916

Total 2,984 57,760 0.0517 1,627.52 2,848.16 1.8335 1.0477

New York City Employees' Retirement System - GeneralEarly Retirement Experience of Active Members




Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1ER04CU


422

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

RetirementsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed55 878 23,360 0.0376 0.0200 0.0350 467.2000 817.6000 1.8793 1.073956 747 22,969 0.0325 0.0200 0.0350 459.3800 803.9150 1.6261 0.929257 770 22,512 0.0342 0.0200 0.0350 450.2400 787.9200 1.7102 0.977358 797 21,934 0.0363 0.0200 0.0350 438.6800 767.6900 1.8168 1.038259 910 21,156 0.0430 0.0300 0.0525 634.6800 1,110.6900 1.4338 0.819360 1,011 20,307 0.0498 0.0400 0.0700 812.2800 1,421.4900 1.2446 0.711261 2,484 19,056 0.1304 0.0500 0.0875 952.8000 1,667.4000 2.6071 1.4897

Total 7,597 151,294 0.0502 4,215.26 7,376.71 1.8023 1.0299





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1ER10CU


423

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual Retirements

Life Years Exposed

Expected Retirements Actual/Expected Actual Current

2008 572 15,292 421.76 1.3562 0.0374 0.02762009 581 15,559 431.08 1.3478 0.0373 0.02772010 706 15,828 438.36 1.6105 0.0446 0.02772011 1,015 15,875 439.45 2.3097 0.0639 0.02772012 712 15,544 428.98 1.6598 0.0458 0.02762013 1,003 15,424 427.86 2.3442 0.0650 0.02772014 771 15,100 421.56 1.8289 0.0511 0.02792015 818 14,767 414.86 1.9717 0.0554 0.02812016 793 14,284 403.49 1.9654 0.0555 0.02822017 599 13,606 387.46 1.5460 0.0440 0.0285Total* 7,570 151,279 4,214.86 1.7960 0.0500 0.0279

*The total exposures and actuals shown above include experience at all age ranges (ie ages under 55)



Retirement Rate

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1ER10CY


424

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 689 8,162 0.0844 0.0600 0.0840 489.72 685.61 1.4069 1.0049

1 1,224 14,886 0.0822 0.0500 0.0700 744.30 1,042.02 1.6445 1.1746

2 1,095 14,550 0.0753 0.0400 0.0560 582.00 814.80 1.8814 1.3439

3 744 11,643 0.0639 0.0300 0.0420 349.29 489.01 2.1300 1.5215

4 639 12,038 0.0531 0.0300 0.0420 361.14 505.60 1.7694 1.2639

5 475 9,929 0.0478 0.0300 0.0420 297.87 417.02 1.5947 1.1390

6 347 9,679 0.0359 0.0280 0.0392 271.01 379.42 1.2804 0.9146

7 275 8,206 0.0335 0.0260 0.0364 213.36 298.70 1.2889 0.9207

8 231 6,859 0.0337 0.0240 0.0336 164.62 230.46 1.4033 1.0023

9 162 6,504 0.0249 0.0220 0.0308 143.09 200.32 1.1322 0.8087

10 147 5,703 0.0258 0.0200 0.0280 114.06 159.68 1.2888 0.9206

11 131 5,596 0.0234 0.0190 0.0266 106.32 148.85 1.2321 0.8801

12 108 5,573 0.0194 0.0180 0.0252 100.31 140.44 1.0766 0.7690

13 193 5,202 0.0371 0.0170 0.0238 88.43 123.81 2.1824 1.5589

14 107 4,509 0.0237 0.0160 0.0224 72.14 101.00 1.4831 1.0594

15 83 3,919 0.0212 0.0150 0.0210 58.79 82.30 1.4119 1.0085

16 64 3,785 0.0169 0.0140 0.0196 52.99 74.19 1.2078 0.8627

17 38 3,506 0.0108 0.0130 0.0182 45.58 63.81 0.8337 0.5955

18 52 3,628 0.0143 0.0120 0.0168 43.54 60.95 1.1944 0.8532

19 57 3,532 0.0161 0.0110 0.0154 38.85 54.39 1.4671 1.0479

20 52 3,221 0.0161 0.0100 0.0140 32.21 45.09 1.6144 1.1531

21 36 3,503 0.0103 0.0100 0.0140 35.03 49.04 1.0277 0.7341

22 54 3,361 0.0161 0.0100 0.0140 33.61 47.05 1.6067 1.1476

23 34 3,233 0.0105 0.0100 0.0140 32.33 45.26 1.0517 0.7512

24 32 3,050 0.0105 0.0100 0.0140 30.50 42.70 1.0492 0.7494

25 28 2,096 0.0134 0.0100 0.0140 20.96 29.34 1.3359 0.9542

26 26 1,714 0.0152 0.0100 0.0140 17.14 24.00 1.5169 1.0835

27 20 1,335 0.0150 0.0100 0.0140 13.35 18.69 1.4981 1.0701

28 11 907 0.0121 0.0100 0.0140 9.07 12.70 1.2128 0.8663

29 4 664 0.0060 0.0100 0.0140 6.64 9.30 0.6024 0.4303

30 3 494 0.0061 0.0100 0.0140 4.94 6.92 0.6073 0.4338

31+ 9 793 0.0113 0.0100 0.0140 7.93 11.10 1.1349 0.8107

Total 7,170 171,780 0.0417 4,581.12 6,413.57 1.5651 1.1179

Assumed Probability Expected Withdrawals Actual/Expected


Withdrawal Experience of Active Members

Men



Gen_SVC_07-06-2018_13-23-21 - with tables Table 1WI04MU


425

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 805 8,972 0.0897 0.0600 0.0840 538.32 753.65 1.4954 1.0681

1 1,483 18,320 0.0809 0.0500 0.0700 916.00 1,282.40 1.6190 1.1564

2 1,355 19,011 0.0713 0.0400 0.0560 760.44 1,064.62 1.7819 1.2728

3 968 16,207 0.0597 0.0300 0.0420 486.21 680.69 1.9909 1.4221

4 844 16,954 0.0498 0.0300 0.0420 508.62 712.07 1.6594 1.1853

5 703 14,115 0.0498 0.0300 0.0420 423.45 592.83 1.6602 1.1858

6 562 13,742 0.0409 0.0280 0.0392 384.78 538.69 1.4606 1.0433

7 407 12,043 0.0338 0.0260 0.0364 313.12 438.37 1.2998 0.9284

8 303 10,341 0.0293 0.0240 0.0336 248.18 347.46 1.2209 0.8720

9 303 10,007 0.0303 0.0220 0.0308 220.15 308.22 1.3763 0.9831

10 275 9,141 0.0301 0.0200 0.0280 182.82 255.95 1.5042 1.0744

11 225 8,777 0.0256 0.0190 0.0266 166.76 233.47 1.3492 0.9637

12 214 8,371 0.0256 0.0180 0.0252 150.68 210.95 1.4202 1.0145

13 274 7,300 0.0375 0.0170 0.0238 124.10 173.74 2.2079 1.5771

14 127 5,977 0.0212 0.0160 0.0224 95.63 133.88 1.3280 0.9486

15 97 4,953 0.0196 0.0150 0.0210 74.30 104.01 1.3056 0.9326

16 76 4,690 0.0162 0.0140 0.0196 65.66 91.92 1.1575 0.8268

17 67 4,418 0.0152 0.0130 0.0182 57.43 80.41 1.1666 0.8333

18 62 4,217 0.0147 0.0120 0.0168 50.60 70.85 1.2252 0.8751

19 72 4,270 0.0169 0.0110 0.0154 46.97 65.76 1.5329 1.0949

20 44 3,771 0.0117 0.0100 0.0140 37.71 52.79 1.1668 0.8334

21 55 3,479 0.0158 0.0100 0.0140 34.79 48.71 1.5809 1.1292

22 40 3,244 0.0123 0.0100 0.0140 32.44 45.42 1.2330 0.8807

23 34 2,814 0.0121 0.0100 0.0140 28.14 39.40 1.2082 0.8630

24 33 2,509 0.0132 0.0100 0.0140 25.09 35.13 1.3153 0.9395

25 26 2,116 0.0123 0.0100 0.0140 21.16 29.62 1.2287 0.8777

26 25 1,701 0.0147 0.0100 0.0140 17.01 23.81 1.4697 1.0498

27 13 1,388 0.0094 0.0100 0.0140 13.88 19.43 0.9366 0.6690

28 13 1,068 0.0122 0.0100 0.0140 10.68 14.95 1.2172 0.8694

29 12 809 0.0148 0.0100 0.0140 8.09 11.33 1.4833 1.0595

30 6 626 0.0096 0.0100 0.0140 6.26 8.76 0.9585 0.6846

31+ 6 1,068 0.0056 0.0100 0.0140 10.68 14.95 0.5618 0.4013

Total 9,529 226,419 0.0421 6,060.16 8,484.22 1.5724 1.1231




Women



Gen_SVC_07-06-2018_13-23-21 - with tables Table 1WI04FU


426

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 1,494 17,134 0.0872 0.0600 0.0840 1,028.04 1,439.26 1.4533 1.0380

1 2,707 33,206 0.0815 0.0500 0.0700 1,660.30 2,324.42 1.6304 1.1646

2 2,450 33,561 0.0730 0.0400 0.0560 1,342.44 1,879.42 1.8250 1.3036

3 1,712 27,850 0.0615 0.0300 0.0420 835.50 1,169.70 2.0491 1.4636

4 1,483 28,992 0.0512 0.0300 0.0420 869.76 1,217.66 1.7051 1.2179

5 1,178 24,044 0.0490 0.0300 0.0420 721.32 1,009.85 1.6331 1.1665

6 909 23,421 0.0388 0.0280 0.0392 655.79 918.10 1.3861 0.9901

7 682 20,249 0.0337 0.0260 0.0364 526.47 737.06 1.2954 0.9253

8 534 17,200 0.0310 0.0240 0.0336 412.80 577.92 1.2936 0.9240

9 465 16,511 0.0282 0.0220 0.0308 363.24 508.54 1.2801 0.9144

10 422 14,844 0.0284 0.0200 0.0280 296.88 415.63 1.4214 1.0153

11 356 14,373 0.0248 0.0190 0.0266 273.09 382.32 1.3036 0.9312

12 322 13,944 0.0231 0.0180 0.0252 250.99 351.39 1.2829 0.9164

13 467 12,502 0.0374 0.0170 0.0238 212.53 297.55 2.1973 1.5695

14 234 10,486 0.0223 0.0160 0.0224 167.78 234.89 1.3947 0.9962

15 180 8,872 0.0203 0.0150 0.0210 133.08 186.31 1.3526 0.9661

16 140 8,475 0.0165 0.0140 0.0196 118.65 166.11 1.1799 0.8428

17 105 7,924 0.0133 0.0130 0.0182 103.01 144.22 1.0193 0.7281

18 114 7,845 0.0145 0.0120 0.0168 94.14 131.80 1.2110 0.8650

19 129 7,802 0.0165 0.0110 0.0154 85.82 120.15 1.5031 1.0737

20 96 6,992 0.0137 0.0100 0.0140 69.92 97.89 1.3730 0.9807

21 91 6,982 0.0130 0.0100 0.0140 69.82 97.75 1.3034 0.9310

22 94 6,605 0.0142 0.0100 0.0140 66.05 92.47 1.4232 1.0165

23 68 6,047 0.0112 0.0100 0.0140 60.47 84.66 1.1245 0.8032

24 65 5,559 0.0117 0.0100 0.0140 55.59 77.83 1.1693 0.8352

25 54 4,212 0.0128 0.0100 0.0140 42.12 58.97 1.2821 0.9158

26 51 3,415 0.0149 0.0100 0.0140 34.15 47.81 1.4934 1.0667

27 33 2,723 0.0121 0.0100 0.0140 27.23 38.12 1.2119 0.8656

28 24 1,975 0.0122 0.0100 0.0140 19.75 27.65 1.2152 0.8680

29 16 1,473 0.0109 0.0100 0.0140 14.73 20.62 1.0862 0.7759

30 9 1,120 0.0080 0.0100 0.0140 11.20 15.68 0.8036 0.5740

31+ 15 1,861 0.0081 0.0100 0.0140 18.61 26.05 0.8060 0.5757

Total 16,699 398,199 0.0419 10,641.28 14,897.79 1.5693 1.1209



Men and Women




Gen_SVC_07-06-2018_13-23-21 - with tables Table 1WI04CU


427

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 1,196 15,188 0.0787 0.0600 0.0840 911.28 1,275.79 1.3124 0.9375

1 2,092 28,928 0.0723 0.0500 0.0700 1,446.40 2,024.96 1.4463 1.0331

2 1,883 28,800 0.0654 0.0400 0.0560 1,152.00 1,612.80 1.6345 1.1675

3 1,329 23,880 0.0557 0.0300 0.0420 716.40 1,002.96 1.8551 1.3251

4 1,071 22,446 0.0477 0.0300 0.0420 673.38 942.73 1.5905 1.1361

5 818 18,553 0.0441 0.0300 0.0420 556.59 779.23 1.4697 1.0498

6 643 17,238 0.0373 0.0280 0.0392 482.66 675.73 1.3322 0.9516

7 528 15,628 0.0338 0.0260 0.0364 406.33 568.86 1.2994 0.9282

8 423 14,320 0.0295 0.0240 0.0336 343.68 481.15 1.2308 0.8791

9 322 13,457 0.0239 0.0220 0.0308 296.05 414.48 1.0876 0.7769

10 277 11,958 0.0232 0.0200 0.0280 239.16 334.82 1.1582 0.8273

11 252 11,099 0.0227 0.0190 0.0266 210.88 295.23 1.1950 0.8536

12 216 10,881 0.0199 0.0180 0.0252 195.86 274.20 1.1028 0.7877

13 312 10,217 0.0305 0.0170 0.0238 173.69 243.16 1.7963 1.2831

14 211 9,656 0.0219 0.0160 0.0224 154.50 216.29 1.3657 0.9755

15 166 9,069 0.0183 0.0150 0.0210 136.04 190.45 1.2203 0.8716

16 133 8,566 0.0155 0.0140 0.0196 119.92 167.89 1.1090 0.7922

17 110 8,628 0.0127 0.0130 0.0182 112.16 157.03 0.9807 0.7005

18 122 8,529 0.0143 0.0120 0.0168 102.35 143.29 1.1920 0.8514

19 112 8,408 0.0133 0.0110 0.0154 92.49 129.48 1.2110 0.8650

20 115 8,128 0.0141 0.0100 0.0140 81.28 113.79 1.4149 1.0106

21 86 7,701 0.0112 0.0100 0.0140 77.01 107.81 1.1167 0.7977

22 102 7,057 0.0145 0.0100 0.0140 70.57 98.80 1.4454 1.0324

23 88 6,476 0.0136 0.0100 0.0140 64.76 90.66 1.3589 0.9706

24 75 5,646 0.0133 0.0100 0.0140 56.46 79.04 1.3284 0.9488

25 52 3,874 0.0134 0.0100 0.0140 38.74 54.24 1.3423 0.9588

26 44 3,225 0.0136 0.0100 0.0140 32.25 45.15 1.3643 0.9745

27 41 2,614 0.0157 0.0100 0.0140 26.14 36.60 1.5685 1.1203

28 28 2,084 0.0134 0.0100 0.0140 20.84 29.18 1.3436 0.9597

29 21 1,469 0.0143 0.0100 0.0140 14.69 20.57 1.4295 1.0211

30 15 943 0.0159 0.0100 0.0140 9.43 13.20 1.5907 1.1362

31+ 23 1,310 0.0176 0.0100 0.0140 13.10 18.34 1.7557 1.2541

Total 12,906 345,976 0.0373 9,027.09 12,637.92 1.4297 1.0212




Men



Gen_SVC_07-06-2018_13-23-21 - with tables Table 1WI10MU


428

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 1,460 18,315 0.0797 0.0600 0.0840 1,098.90 1,538.46 1.3286 0.9490

1 2,780 37,911 0.0733 0.0500 0.0700 1,895.55 2,653.77 1.4666 1.0476

2 2,560 38,943 0.0657 0.0400 0.0560 1,557.72 2,180.81 1.6434 1.1739

3 1,809 33,886 0.0534 0.0300 0.0420 1,016.58 1,423.21 1.7795 1.2711

4 1,528 32,311 0.0473 0.0300 0.0420 969.33 1,357.06 1.5763 1.1260

5 1,228 27,283 0.0450 0.0300 0.0420 818.49 1,145.89 1.5003 1.0717

6 1,007 25,823 0.0390 0.0280 0.0392 723.04 1,012.26 1.3927 0.9948

7 808 23,604 0.0342 0.0260 0.0364 613.70 859.19 1.3166 0.9404

8 627 21,610 0.0290 0.0240 0.0336 518.64 726.10 1.2089 0.8635

9 602 20,002 0.0301 0.0220 0.0308 440.04 616.06 1.3680 0.9772

10 511 17,607 0.0290 0.0200 0.0280 352.14 493.00 1.4511 1.0365

11 405 15,817 0.0256 0.0190 0.0266 300.52 420.73 1.3477 0.9626

12 356 14,957 0.0238 0.0180 0.0252 269.23 376.92 1.3223 0.9445

13 422 13,564 0.0311 0.0170 0.0238 230.59 322.82 1.8301 1.3072

14 260 12,063 0.0216 0.0160 0.0224 193.01 270.21 1.3471 0.9622

15 204 11,191 0.0182 0.0150 0.0210 167.87 235.01 1.2153 0.8680

16 172 10,326 0.0167 0.0140 0.0196 144.56 202.39 1.1898 0.8498

17 157 9,561 0.0164 0.0130 0.0182 124.29 174.01 1.2631 0.9022

18 153 9,125 0.0168 0.0120 0.0168 109.50 153.30 1.3973 0.9980

19 145 8,588 0.0169 0.0110 0.0154 94.47 132.26 1.5349 1.0964

20 112 7,788 0.0144 0.0100 0.0140 77.88 109.03 1.4381 1.0272

21 109 7,292 0.0149 0.0100 0.0140 72.92 102.09 1.4948 1.0677

22 68 6,495 0.0105 0.0100 0.0140 64.95 90.93 1.0470 0.7478

23 93 5,746 0.0162 0.0100 0.0140 57.46 80.44 1.6185 1.1561

24 72 4,916 0.0146 0.0100 0.0140 49.16 68.82 1.4646 1.0461

25 50 3,952 0.0127 0.0100 0.0140 39.52 55.33 1.2652 0.9037

26 47 3,383 0.0139 0.0100 0.0140 33.83 47.36 1.3893 0.9924

27 32 2,951 0.0108 0.0100 0.0140 29.51 41.31 1.0844 0.7746

28 25 2,317 0.0108 0.0100 0.0140 23.17 32.44 1.0790 0.7707

29 23 1,642 0.0140 0.0100 0.0140 16.42 22.99 1.4007 1.0005

30 12 1,090 0.0110 0.0100 0.0140 10.90 15.26 1.1009 0.7864

31+ 16 1,849 0.0087 0.0100 0.0140 18.49 25.89 0.8653 0.6181

Total 17,853 451,908 0.0395 12,132.39 16,985.34 1.4715 1.0511




Women



Gen_SVC_07-06-2018_13-23-21 - with tables Table 1WI10FU


429

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 2,656 33,503 0.0793 0.0600 0.0840 2,010.18 2,814.25 1.3213 0.9438

1 4,872 66,839 0.0729 0.0500 0.0700 3,341.95 4,678.73 1.4578 1.0413

2 4,443 67,743 0.0656 0.0400 0.0560 2,709.72 3,793.61 1.6397 1.1712

3 3,138 57,766 0.0543 0.0300 0.0420 1,732.98 2,426.17 1.8108 1.2934

4 2,599 54,757 0.0475 0.0300 0.0420 1,642.71 2,299.79 1.5821 1.1301

5 2,046 45,836 0.0446 0.0300 0.0420 1,375.08 1,925.11 1.4879 1.0628

6 1,650 43,061 0.0383 0.0280 0.0392 1,205.71 1,687.99 1.3685 0.9775

7 1,336 39,232 0.0341 0.0260 0.0364 1,020.03 1,428.04 1.3098 0.9355

8 1,050 35,930 0.0292 0.0240 0.0336 862.32 1,207.25 1.2176 0.8697

9 924 33,459 0.0276 0.0220 0.0308 736.10 1,030.54 1.2553 0.8966

10 788 29,565 0.0267 0.0200 0.0280 591.30 827.82 1.3327 0.9519

11 657 26,916 0.0244 0.0190 0.0266 511.40 715.97 1.2847 0.9176

12 572 25,838 0.0221 0.0180 0.0252 465.08 651.12 1.2299 0.8785

13 734 23,781 0.0309 0.0170 0.0238 404.28 565.99 1.8156 1.2968

14 471 21,719 0.0217 0.0160 0.0224 347.50 486.51 1.3554 0.9681

15 370 20,260 0.0183 0.0150 0.0210 303.90 425.46 1.2175 0.8696

16 305 18,892 0.0161 0.0140 0.0196 264.49 370.28 1.1532 0.8237

17 267 18,189 0.0147 0.0130 0.0182 236.46 331.04 1.1292 0.8065

18 275 17,654 0.0156 0.0120 0.0168 211.85 296.59 1.2981 0.9272

19 257 16,996 0.0151 0.0110 0.0154 186.96 261.74 1.3747 0.9819

20 227 15,916 0.0143 0.0100 0.0140 159.16 222.82 1.4262 1.0187

21 195 14,993 0.0130 0.0100 0.0140 149.93 209.90 1.3006 0.9290

22 170 13,552 0.0125 0.0100 0.0140 135.52 189.73 1.2544 0.8960

23 181 12,222 0.0148 0.0100 0.0140 122.22 171.11 1.4809 1.0578

24 147 10,562 0.0139 0.0100 0.0140 105.62 147.87 1.3918 0.9941

25 102 7,826 0.0130 0.0100 0.0140 78.26 109.56 1.3033 0.9310

26 91 6,608 0.0138 0.0100 0.0140 66.08 92.51 1.3771 0.9837

27 73 5,565 0.0131 0.0100 0.0140 55.65 77.91 1.3118 0.9370

28 53 4,401 0.0120 0.0100 0.0140 44.01 61.61 1.2043 0.8602

29 44 3,111 0.0141 0.0100 0.0140 31.11 43.55 1.4143 1.0102

30 27 2,033 0.0133 0.0100 0.0140 20.33 28.46 1.3281 0.9486

31+ 39 3,159 0.0123 0.0100 0.0140 31.59 44.23 1.2346 0.8818

Total 30,759 797,884 0.0386 21,159.48 29,623.27 1.4537 1.0383




Men and Women



Gen_SVC_07-06-2018_13-23-21 - with tables Table 1WI10CU


430

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual

Withdrawals

Life Years

Exposed

Expected

Wtihdrawals Actual/Expected Actual Current

2008 3,771 98,412 2,593.28 1.4541 0.0383 0.0264

2009 3,146 99,624 2,623.69 1.1991 0.0316 0.0263

2010 3,352 101,348 2,686.81 1.2476 0.0331 0.0265

2011 3,791 100,301 2,614.41 1.4500 0.0378 0.0261

2012 3,069 98,422 2,542.26 1.2072 0.0312 0.0258

2013 5,314 102,246 2,807.01 1.8931 0.0520 0.0275

2014 4,239 99,833 2,703.93 1.5677 0.0425 0.0271

2015 4,077 97,698 2,588.08 1.5753 0.0417 0.0265

Total 30,759 797,884 21,159.48 1.4537 0.0386 0.0265



Men and Women


Withdrawal Rate

Gen_SVC_07-06-2018_13-23-21 - with tables Table 1WI10CY


431

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A21 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A22 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A23 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A24 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A25 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A26 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A27 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A28 0 4 0.0000 0.0020 0.0014 0.01 0.01 0.0000 0.000029 0 19 0.0000 0.0020 0.0014 0.04 0.03 0.0000 0.000030 0 58 0.0000 0.0020 0.0014 0.12 0.08 0.0000 0.000031 0 129 0.0000 0.0022 0.0015 0.28 0.20 0.0000 0.000032 0 205 0.0000 0.0024 0.0017 0.49 0.34 0.0000 0.000033 0 333 0.0000 0.0026 0.0018 0.87 0.61 0.0000 0.000034 0 505 0.0000 0.0028 0.0020 1.41 0.99 0.0000 0.000035 2 678 0.0029 0.0030 0.0021 2.03 1.42 0.9833 1.404736 2 869 0.0023 0.0032 0.0022 2.78 1.95 0.7192 1.027537 1 1,039 0.0010 0.0034 0.0024 3.53 2.47 0.2831 0.404438 1 1,207 0.0008 0.0036 0.0025 4.35 3.04 0.2301 0.328839 3 1,341 0.0022 0.0038 0.0027 5.10 3.57 0.5887 0.841040 2 1,483 0.0013 0.0040 0.0028 5.93 4.15 0.3372 0.481641 2 1,599 0.0013 0.0042 0.0029 6.72 4.70 0.2978 0.425442 3 1,869 0.0016 0.0044 0.0031 8.22 5.76 0.3648 0.521143 2 2,178 0.0009 0.0046 0.0032 10.02 7.01 0.1996 0.285244 9 2,458 0.0037 0.0048 0.0034 11.80 8.26 0.7628 1.089745 9 2,865 0.0031 0.0050 0.0035 14.33 10.03 0.6283 0.897546 10 3,234 0.0031 0.0052 0.0036 16.82 11.77 0.5946 0.849547 7 3,562 0.0020 0.0054 0.0038 19.23 13.46 0.3639 0.519948 15 3,999 0.0038 0.0056 0.0039 22.39 15.68 0.6698 0.956949 17 4,443 0.0038 0.0058 0.0041 25.77 18.04 0.6597 0.942450 11 4,864 0.0023 0.0060 0.0042 29.18 20.43 0.3769 0.538551 28 5,225 0.0054 0.0062 0.0043 32.40 22.68 0.8643 1.234852 27 5,502 0.0049 0.0064 0.0045 35.21 24.65 0.7668 1.095453 30 5,807 0.0052 0.0066 0.0046 38.33 26.83 0.7828 1.118254 18 5,951 0.0030 0.0068 0.0048 40.47 28.33 0.4448 0.635455 30 6,078 0.0049 0.0070 0.0049 42.55 29.78 0.7051 1.007356 31 5,981 0.0052 0.0070 0.0049 41.87 29.31 0.7404 1.057857 24 5,887 0.0041 0.0070 0.0049 41.21 28.85 0.5824 0.832058 31 5,775 0.0054 0.0070 0.0049 40.43 28.30 0.7669 1.095559 13 5,625 0.0023 0.0070 0.0049 39.38 27.56 0.3302 0.471760 15 5,426 0.0028 0.0070 0.0049 37.98 26.59 0.3949 0.564261 12 5,181 0.0023 0.0070 0.0049 36.27 25.39 0.3309 0.472762 9 4,399 0.0020 0.0070 0.0049 30.79 21.56 0.2923 0.417563 8 3,363 0.0024 0.0070 0.0049 23.54 16.48 0.3398 0.485564 6 2,869 0.0021 0.0070 0.0049 20.08 14.06 0.2988 0.426865 4 2,451 0.0016 0.0070 0.0049 17.16 12.01 0.2331 0.333166 1 2,108 0.0005 0.0070 0.0049 14.76 10.33 0.0678 0.096867 1 1,591 0.0006 0.0070 0.0049 11.14 7.80 0.0898 0.128368 1 1,268 0.0008 0.0070 0.0049 8.88 6.21 0.1127 0.160969 3 961 0.0031 0.0070 0.0049 6.73 4.71 0.4460 0.637170 3 740 0.0041 0.0070 0.0049 5.18 3.63 0.5792 0.827471 1 597 0.0017 0.0070 0.0049 4.18 2.93 0.2393 0.341872 3 480 0.0063 0.0070 0.0049 3.36 2.35 0.8929 1.275573 1 371 0.0027 0.0070 0.0049 2.60 1.82 0.3851 0.550174 0 305 0.0000 0.0070 0.0049 2.14 1.49 0.0000 0.0000

Total 396 122,882 0.0032 768.01 537.61 0.5156 0.7366

New York City Employees' Retirement System - GeneralOrdinary Disability Experience of Active Members


Assumed Probability Expected Disabilities Actual/Expected


Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OD04MU


432

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A21 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A22 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A23 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A24 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A25 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A26 0 1 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000027 0 2 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000028 0 2 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000029 0 9 0.0000 0.0020 0.0014 0.02 0.01 0.0000 0.000030 0 27 0.0000 0.0020 0.0014 0.05 0.04 0.0000 0.000031 0 70 0.0000 0.0020 0.0014 0.14 0.10 0.0000 0.000032 0 165 0.0000 0.0020 0.0014 0.33 0.23 0.0000 0.000033 0 338 0.0000 0.0020 0.0014 0.68 0.47 0.0000 0.000034 0 558 0.0000 0.0020 0.0014 1.12 0.78 0.0000 0.000035 1 830 0.0012 0.0020 0.0014 1.66 1.16 0.6024 0.860636 2 1,173 0.0017 0.0021 0.0015 2.46 1.72 0.8119 1.159937 1 1,473 0.0007 0.0022 0.0015 3.24 2.27 0.3086 0.440838 2 1,653 0.0012 0.0023 0.0016 3.80 2.66 0.5261 0.751539 2 1,823 0.0011 0.0024 0.0017 4.38 3.06 0.4571 0.653040 2 2,074 0.0010 0.0025 0.0018 5.19 3.63 0.3857 0.551041 5 2,285 0.0022 0.0026 0.0018 5.94 4.16 0.8416 1.202342 3 2,552 0.0012 0.0027 0.0019 6.89 4.82 0.4354 0.622043 3 3,001 0.0010 0.0028 0.0020 8.40 5.88 0.3570 0.510044 8 3,392 0.0024 0.0029 0.0020 9.84 6.89 0.8133 1.161845 6 3,859 0.0016 0.0030 0.0021 11.58 8.10 0.5183 0.740446 4 4,251 0.0009 0.0034 0.0024 14.45 10.12 0.2768 0.395447 15 4,659 0.0032 0.0038 0.0027 17.70 12.39 0.8473 1.210448 17 5,144 0.0033 0.0042 0.0029 21.60 15.12 0.7869 1.124149 19 5,637 0.0034 0.0046 0.0032 25.93 18.15 0.7327 1.046850 21 6,158 0.0034 0.0050 0.0035 30.79 21.55 0.6820 0.974351 26 6,630 0.0039 0.0054 0.0038 35.80 25.06 0.7262 1.037552 35 6,933 0.0050 0.0058 0.0041 40.21 28.15 0.8704 1.243453 28 7,222 0.0039 0.0062 0.0043 44.78 31.34 0.6253 0.893354 40 7,468 0.0054 0.0066 0.0046 49.29 34.50 0.8115 1.159355 38 7,583 0.0050 0.0070 0.0049 53.08 37.16 0.7159 1.022756 42 7,471 0.0056 0.0070 0.0049 52.30 36.61 0.8031 1.147357 36 7,453 0.0048 0.0070 0.0049 52.17 36.52 0.6900 0.985858 32 7,142 0.0045 0.0070 0.0049 49.99 35.00 0.6401 0.914459 28 6,867 0.0041 0.0070 0.0049 48.07 33.65 0.5825 0.832160 23 6,475 0.0036 0.0070 0.0049 45.33 31.73 0.5074 0.724961 9 6,017 0.0015 0.0070 0.0049 42.12 29.48 0.2137 0.305362 12 5,205 0.0023 0.0070 0.0049 36.44 25.50 0.3294 0.470563 10 3,924 0.0025 0.0070 0.0049 27.47 19.23 0.3641 0.520164 7 3,326 0.0021 0.0070 0.0049 23.28 16.30 0.3007 0.429565 10 2,766 0.0036 0.0070 0.0049 19.36 13.55 0.5165 0.737866 3 2,281 0.0013 0.0070 0.0049 15.97 11.18 0.1879 0.268467 3 1,703 0.0018 0.0070 0.0049 11.92 8.34 0.2517 0.359568 1 1,292 0.0008 0.0070 0.0049 9.04 6.33 0.1106 0.158069 3 1,049 0.0029 0.0070 0.0049 7.34 5.14 0.4086 0.583670 1 776 0.0013 0.0070 0.0049 5.43 3.80 0.1841 0.263071 1 607 0.0016 0.0070 0.0049 4.25 2.97 0.2353 0.336272 0 459 0.0000 0.0070 0.0049 3.21 2.25 0.0000 0.000073 0 341 0.0000 0.0070 0.0049 2.39 1.67 0.0000 0.000074 2 279 0.0072 0.0070 0.0049 1.95 1.37 1.0241 1.4630

Total 501 152,405 0.0033 857.39 600.17 0.5843 0.8348





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OD04FU


433

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A21 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A22 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A23 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A24 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A25 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A26 0 1 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000027 0 2 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000028 0 6 0.0000 0.0020 0.0014 0.01 0.01 0.0000 0.000029 0 28 0.0000 0.0020 0.0014 0.06 0.04 0.0000 0.000030 0 85 0.0000 0.0020 0.0014 0.17 0.12 0.0000 0.000031 0 199 0.0000 0.0021 0.0015 0.42 0.30 0.0000 0.000032 0 370 0.0000 0.0022 0.0015 0.82 0.58 0.0000 0.000033 0 671 0.0000 0.0023 0.0016 1.54 1.08 0.0000 0.000034 0 1,063 0.0000 0.0024 0.0017 2.53 1.77 0.0000 0.000035 3 1,508 0.0020 0.0025 0.0018 3.69 2.59 0.8121 1.160236 4 2,042 0.0020 0.0026 0.0019 5.24 3.67 0.7628 1.089737 2 2,512 0.0008 0.0028 0.0020 6.77 4.74 0.2953 0.421838 3 2,860 0.0010 0.0029 0.0021 8.15 5.70 0.3682 0.526039 5 3,164 0.0016 0.0030 0.0022 9.47 6.63 0.5279 0.754240 4 3,557 0.0011 0.0032 0.0023 11.12 7.78 0.3598 0.514041 7 3,884 0.0018 0.0033 0.0024 12.66 8.86 0.5531 0.790142 6 4,421 0.0014 0.0035 0.0025 15.11 10.58 0.3970 0.567143 5 5,179 0.0010 0.0036 0.0026 18.42 12.90 0.2714 0.387744 17 5,850 0.0029 0.0038 0.0027 21.64 15.14 0.7858 1.122545 15 6,724 0.0022 0.0039 0.0028 25.90 18.13 0.5791 0.827346 14 7,485 0.0019 0.0042 0.0030 31.27 21.89 0.4477 0.639647 22 8,221 0.0027 0.0045 0.0032 36.94 25.86 0.5956 0.850848 32 9,143 0.0035 0.0048 0.0034 44.00 30.80 0.7273 1.039049 36 10,080 0.0036 0.0052 0.0036 51.70 36.19 0.6963 0.994850 32 11,022 0.0029 0.0055 0.0039 59.97 41.98 0.5336 0.762251 54 11,855 0.0046 0.0058 0.0041 68.20 47.74 0.7918 1.131252 62 12,435 0.0050 0.0061 0.0043 75.42 52.80 0.8220 1.174353 58 13,029 0.0045 0.0064 0.0045 83.10 58.17 0.6979 0.997054 58 13,419 0.0043 0.0067 0.0047 89.76 62.83 0.6462 0.923155 68 13,661 0.0050 0.0070 0.0049 95.63 66.94 0.7111 1.015956 73 13,452 0.0054 0.0070 0.0049 94.16 65.91 0.7752 1.107557 60 13,340 0.0045 0.0070 0.0049 93.38 65.37 0.6425 0.917958 63 12,917 0.0049 0.0070 0.0049 90.42 63.29 0.6968 0.995459 41 12,492 0.0033 0.0070 0.0049 87.44 61.21 0.4689 0.669860 38 11,901 0.0032 0.0070 0.0049 83.31 58.31 0.4561 0.651661 21 11,198 0.0019 0.0070 0.0049 78.39 54.87 0.2679 0.382762 21 9,604 0.0022 0.0070 0.0049 67.23 47.06 0.3124 0.446263 18 7,287 0.0025 0.0070 0.0049 51.01 35.71 0.3529 0.504164 13 6,195 0.0021 0.0070 0.0049 43.37 30.36 0.2998 0.428365 14 5,217 0.0027 0.0070 0.0049 36.52 25.56 0.3834 0.547766 4 4,389 0.0009 0.0070 0.0049 30.72 21.51 0.1302 0.186067 4 3,294 0.0012 0.0070 0.0049 23.06 16.14 0.1735 0.247868 2 2,560 0.0008 0.0070 0.0049 17.92 12.54 0.1116 0.159469 6 2,010 0.0030 0.0070 0.0049 14.07 9.85 0.4264 0.609270 4 1,516 0.0026 0.0070 0.0049 10.61 7.43 0.3769 0.538571 2 1,204 0.0017 0.0070 0.0049 8.43 5.90 0.2373 0.339072 3 939 0.0032 0.0070 0.0049 6.57 4.60 0.4564 0.652073 1 712 0.0014 0.0070 0.0049 4.98 3.49 0.2006 0.286674 2 584 0.0034 0.0070 0.0049 4.09 2.86 0.4892 0.6989

Total 897 275,287 0.0033 1,625.40 1,137.78 0.5519 0.7884

*Assumed probability equals average of male and female assumptions while expected amounts are total of male and female amounts.



Assumed Probability* Expected Disabilities Actual/Expected


Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OD04CU


434

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A21 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A22 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A23 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A24 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A25 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A26 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A27 0 1 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000028 0 13 0.0000 0.0020 0.0014 0.03 0.02 0.0000 0.000029 0 48 0.0000 0.0020 0.0014 0.10 0.07 0.0000 0.000030 0 139 0.0000 0.0020 0.0014 0.28 0.19 0.0000 0.000031 0 308 0.0000 0.0022 0.0015 0.68 0.47 0.0000 0.000032 1 532 0.0019 0.0024 0.0017 1.28 0.89 0.7832 1.118933 1 842 0.0012 0.0026 0.0018 2.19 1.53 0.4568 0.652634 2 1,164 0.0017 0.0028 0.0020 3.26 2.28 0.6136 0.876635 5 1,522 0.0033 0.0030 0.0021 4.57 3.20 1.0951 1.564436 3 1,960 0.0015 0.0032 0.0022 6.27 4.39 0.4783 0.683337 6 2,455 0.0024 0.0034 0.0024 8.35 5.84 0.7188 1.026938 8 3,011 0.0027 0.0036 0.0025 10.84 7.59 0.7380 1.054339 10 3,606 0.0028 0.0038 0.0027 13.70 9.59 0.7298 1.042540 5 4,294 0.0012 0.0040 0.0028 17.18 12.02 0.2911 0.415941 13 5,022 0.0026 0.0042 0.0029 21.09 14.76 0.6163 0.880542 20 5,875 0.0034 0.0044 0.0031 25.85 18.10 0.7737 1.105343 23 6,837 0.0034 0.0046 0.0032 31.45 22.02 0.7313 1.044744 25 7,789 0.0032 0.0048 0.0034 37.39 26.17 0.6687 0.955345 32 8,907 0.0036 0.0050 0.0035 44.54 31.17 0.7185 1.026546 32 9,962 0.0032 0.0052 0.0036 51.80 36.26 0.6177 0.882547 36 10,996 0.0033 0.0054 0.0038 59.38 41.56 0.6063 0.866148 54 11,962 0.0045 0.0056 0.0039 66.99 46.89 0.8061 1.151649 62 12,862 0.0048 0.0058 0.0041 74.60 52.22 0.8311 1.187350 69 13,622 0.0051 0.0060 0.0042 81.73 57.21 0.8442 1.206051 71 14,058 0.0051 0.0062 0.0043 87.16 61.01 0.8146 1.163752 96 14,555 0.0066 0.0064 0.0045 93.15 65.21 1.0306 1.472253 90 14,931 0.0060 0.0066 0.0046 98.54 68.98 0.9133 1.304754 72 15,219 0.0047 0.0068 0.0048 103.49 72.44 0.6957 0.993955 89 15,154 0.0059 0.0070 0.0049 106.08 74.25 0.8390 1.198656 75 14,642 0.0051 0.0070 0.0049 102.49 71.75 0.7318 1.045457 74 14,220 0.0052 0.0070 0.0049 99.54 69.68 0.7434 1.062058 77 13,698 0.0056 0.0070 0.0049 95.89 67.12 0.8030 1.147259 60 13,058 0.0046 0.0070 0.0049 91.41 63.98 0.6564 0.937760 54 12,451 0.0043 0.0070 0.0049 87.16 61.01 0.6196 0.885161 40 11,654 0.0034 0.0070 0.0049 81.58 57.10 0.4903 0.700562 25 9,847 0.0025 0.0070 0.0049 68.93 48.25 0.3627 0.518163 24 7,536 0.0032 0.0070 0.0049 52.75 36.93 0.4550 0.649964 14 6,336 0.0022 0.0070 0.0049 44.35 31.05 0.3157 0.450965 12 5,362 0.0022 0.0070 0.0049 37.53 26.27 0.3197 0.456766 5 4,352 0.0011 0.0070 0.0049 30.46 21.32 0.1641 0.234567 4 3,295 0.0012 0.0070 0.0049 23.07 16.15 0.1734 0.247768 6 2,669 0.0022 0.0070 0.0049 18.68 13.08 0.3211 0.458869 4 2,091 0.0019 0.0070 0.0049 14.64 10.25 0.2733 0.390470 6 1,660 0.0036 0.0070 0.0049 11.62 8.13 0.5164 0.737671 2 1,340 0.0015 0.0070 0.0049 9.38 6.57 0.2132 0.304672 4 1,084 0.0037 0.0070 0.0049 7.59 5.31 0.5271 0.753173 3 875 0.0034 0.0070 0.0049 6.13 4.29 0.4898 0.699774 0 719 0.0000 0.0070 0.0049 5.03 3.52 0.0000 0.0000

Total 1,314 314,535 0.0042 1,940.17 1,358.12 0.6773 0.9675





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OD10MU


435

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A21 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A22 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A23 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A24 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A25 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A26 0 1 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000027 0 2 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000028 0 7 0.0000 0.0020 0.0014 0.01 0.01 0.0000 0.000029 0 22 0.0000 0.0020 0.0014 0.04 0.03 0.0000 0.000030 0 66 0.0000 0.0020 0.0014 0.13 0.09 0.0000 0.000031 0 188 0.0000 0.0020 0.0014 0.38 0.26 0.0000 0.000032 0 413 0.0000 0.0020 0.0014 0.83 0.58 0.0000 0.000033 0 734 0.0000 0.0020 0.0014 1.47 1.03 0.0000 0.000034 1 1,147 0.0009 0.0020 0.0014 2.29 1.61 0.4359 0.622735 1 1,702 0.0006 0.0020 0.0014 3.40 2.38 0.2938 0.419736 3 2,307 0.0013 0.0021 0.0015 4.84 3.39 0.6192 0.884637 5 2,957 0.0017 0.0022 0.0015 6.51 4.55 0.7686 1.098038 2 3,636 0.0006 0.0023 0.0016 8.36 5.85 0.2392 0.341639 7 4,329 0.0016 0.0024 0.0017 10.39 7.27 0.6738 0.962540 7 5,211 0.0013 0.0025 0.0018 13.03 9.12 0.5373 0.767641 14 6,131 0.0023 0.0026 0.0018 15.94 11.16 0.8783 1.254742 17 7,165 0.0024 0.0027 0.0019 19.35 13.54 0.8788 1.255443 14 8,395 0.0017 0.0028 0.0020 23.51 16.45 0.5956 0.850844 22 9,513 0.0023 0.0029 0.0020 27.59 19.31 0.7975 1.139245 27 10,789 0.0025 0.0030 0.0021 32.37 22.66 0.8342 1.191746 28 11,882 0.0024 0.0034 0.0024 40.40 28.28 0.6931 0.990147 41 12,979 0.0032 0.0038 0.0027 49.32 34.52 0.8313 1.187648 48 14,124 0.0034 0.0042 0.0029 59.32 41.52 0.8092 1.155949 60 15,175 0.0040 0.0046 0.0032 69.81 48.86 0.8595 1.227950 66 15,879 0.0042 0.0050 0.0035 79.40 55.58 0.8313 1.187651 94 16,721 0.0056 0.0054 0.0038 90.29 63.21 1.0411 1.487252 84 17,166 0.0049 0.0058 0.0041 99.56 69.69 0.8437 1.205353 102 17,603 0.0058 0.0062 0.0043 109.14 76.40 0.9346 1.335154 106 17,803 0.0060 0.0066 0.0046 117.50 82.25 0.9021 1.288855 96 17,722 0.0054 0.0070 0.0049 124.05 86.84 0.7739 1.105556 99 17,106 0.0058 0.0070 0.0049 119.74 83.82 0.8268 1.181157 105 16,469 0.0064 0.0070 0.0049 115.28 80.70 0.9108 1.301158 78 15,833 0.0049 0.0070 0.0049 110.83 77.58 0.7038 1.005459 78 15,155 0.0051 0.0070 0.0049 106.09 74.26 0.7353 1.050460 74 14,354 0.0052 0.0070 0.0049 100.48 70.33 0.7365 1.052161 39 13,402 0.0029 0.0070 0.0049 93.81 65.67 0.4157 0.593962 25 11,718 0.0021 0.0070 0.0049 82.03 57.42 0.3048 0.435463 28 8,793 0.0032 0.0070 0.0049 61.55 43.09 0.4549 0.649964 21 7,308 0.0029 0.0070 0.0049 51.16 35.81 0.4105 0.586465 17 6,026 0.0028 0.0070 0.0049 42.18 29.53 0.4030 0.575766 9 4,769 0.0019 0.0070 0.0049 33.38 23.37 0.2696 0.385167 7 3,553 0.0020 0.0070 0.0049 24.87 17.41 0.2815 0.402168 2 2,753 0.0007 0.0070 0.0049 19.27 13.49 0.1038 0.148369 6 2,219 0.0027 0.0070 0.0049 15.53 10.87 0.3863 0.551870 1 1,725 0.0006 0.0070 0.0049 12.08 8.45 0.0828 0.118371 5 1,346 0.0037 0.0070 0.0049 9.42 6.60 0.5307 0.758172 0 1,031 0.0000 0.0070 0.0049 7.22 5.05 0.0000 0.000073 1 787 0.0013 0.0070 0.0049 5.51 3.86 0.1815 0.259374 2 637 0.0031 0.0070 0.0049 4.46 3.12 0.4485 0.6408

Total 1,442 366,753 0.0039 2,024.12 1,416.88 0.7124 1.0177





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OD10FU


436

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A21 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A22 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A23 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A24 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A25 0 0 N/A 0.0020 0.0014 0.00 0.00 N/A N/A26 0 1 0.0000 0.0020 0.0014 0.00 0.00 0.0000 0.000027 0 3 0.0000 0.0020 0.0014 0.01 0.00 0.0000 0.000028 0 20 0.0000 0.0020 0.0014 0.04 0.03 0.0000 0.000029 0 70 0.0000 0.0020 0.0014 0.14 0.10 0.0000 0.000030 0 205 0.0000 0.0020 0.0014 0.41 0.29 0.0000 0.000031 0 496 0.0000 0.0021 0.0015 1.05 0.74 0.0000 0.000032 1 945 0.0011 0.0022 0.0015 2.10 1.47 0.4756 0.679433 1 1,576 0.0006 0.0023 0.0016 3.66 2.56 0.2734 0.390634 3 2,311 0.0013 0.0024 0.0017 5.55 3.89 0.5402 0.771835 6 3,224 0.0019 0.0025 0.0018 7.97 5.58 0.7528 1.075536 6 4,267 0.0014 0.0026 0.0019 11.12 7.78 0.5397 0.771037 11 5,412 0.0020 0.0028 0.0020 14.85 10.40 0.7406 1.058038 10 6,647 0.0015 0.0029 0.0021 19.20 13.44 0.5208 0.744039 17 7,935 0.0021 0.0030 0.0022 24.09 16.86 0.7056 1.008040 12 9,505 0.0013 0.0032 0.0023 30.20 21.14 0.3973 0.567641 27 11,153 0.0024 0.0033 0.0024 37.03 25.92 0.7291 1.041542 37 13,040 0.0028 0.0035 0.0025 45.20 31.64 0.8187 1.169543 37 15,232 0.0024 0.0036 0.0026 54.96 38.47 0.6733 0.961844 47 17,302 0.0027 0.0038 0.0027 64.97 45.48 0.7234 1.033445 59 19,696 0.0030 0.0039 0.0028 76.90 53.83 0.7672 1.096046 60 21,844 0.0027 0.0042 0.0030 92.20 64.54 0.6508 0.929647 77 23,975 0.0032 0.0045 0.0032 108.70 76.09 0.7084 1.012048 102 26,086 0.0039 0.0048 0.0034 126.31 88.42 0.8075 1.153649 122 28,037 0.0044 0.0052 0.0036 144.40 101.08 0.8448 1.206950 135 29,501 0.0046 0.0055 0.0039 161.13 112.79 0.8378 1.196951 165 30,779 0.0054 0.0058 0.0041 177.45 124.22 0.9298 1.328352 180 31,721 0.0057 0.0061 0.0043 192.71 134.90 0.9340 1.334353 192 32,534 0.0059 0.0064 0.0045 207.68 145.38 0.9245 1.320754 178 33,022 0.0054 0.0067 0.0047 220.99 154.69 0.8055 1.150755 185 32,876 0.0056 0.0070 0.0049 230.13 161.09 0.8039 1.148456 174 31,748 0.0055 0.0070 0.0049 222.24 155.57 0.7830 1.118557 179 30,689 0.0058 0.0070 0.0049 214.82 150.38 0.8332 1.190358 155 29,531 0.0052 0.0070 0.0049 206.72 144.70 0.7498 1.071259 138 28,213 0.0049 0.0070 0.0049 197.49 138.24 0.6988 0.998260 128 26,805 0.0048 0.0070 0.0049 187.64 131.34 0.6822 0.974561 79 25,056 0.0032 0.0070 0.0049 175.39 122.77 0.4504 0.643562 50 21,565 0.0023 0.0070 0.0049 150.96 105.67 0.3312 0.473263 52 16,329 0.0032 0.0070 0.0049 114.30 80.01 0.4549 0.649964 35 13,644 0.0026 0.0070 0.0049 95.51 66.86 0.3665 0.523565 29 11,388 0.0025 0.0070 0.0049 79.72 55.80 0.3638 0.519766 14 9,121 0.0015 0.0070 0.0049 63.85 44.69 0.2193 0.313267 11 6,848 0.0016 0.0070 0.0049 47.94 33.56 0.2295 0.327868 8 5,422 0.0015 0.0070 0.0049 37.95 26.57 0.2108 0.301169 10 4,310 0.0023 0.0070 0.0049 30.17 21.12 0.3315 0.473570 7 3,385 0.0021 0.0070 0.0049 23.70 16.59 0.2954 0.422071 7 2,686 0.0026 0.0070 0.0049 18.80 13.16 0.3723 0.531972 4 2,115 0.0019 0.0070 0.0049 14.81 10.36 0.2702 0.386073 4 1,662 0.0024 0.0070 0.0049 11.63 8.14 0.3438 0.491274 2 1,356 0.0015 0.0070 0.0049 9.49 6.64 0.2107 0.3010

Total 2,756 681,288 0.0040 3,964.29 2,775.00 0.6952 0.9932






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OD10CU


437

Plan Year

Actual Disabilities

Life Years Exposed

Expected Disabilities Actual/Expected Actual Current

2008 304 65,798 370.46 0.8206 0.0046 0.00562009 282 66,469 379.02 0.7440 0.0042 0.00572010 315 68,179 392.60 0.8023 0.0046 0.00582011 323 69,186 401.13 0.8052 0.0047 0.00582012 344 69,129 401.73 0.8563 0.0050 0.00582013 295 69,929 408.86 0.7215 0.0042 0.00582014 322 68,525 402.91 0.7992 0.0047 0.00592015 235 68,260 403.32 0.5827 0.0034 0.00592016 226 70,469 415.99 0.5433 0.0032 0.00592017 119 70,166 415.21 0.2866 0.0017 0.0059Total* 2,765 686,110 3,991.23 0.6928 0.0040 0.0058




Disability Rate

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1OD10CY


438

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 72 0.0000 0.0004 0.0003 0.03 0.02 0.0000 0.000021 0 201 0.0000 0.0004 0.0003 0.08 0.06 0.0000 0.000022 0 504 0.0000 0.0004 0.0003 0.20 0.14 0.0000 0.000023 0 878 0.0000 0.0004 0.0003 0.35 0.25 0.0000 0.000024 0 1,324 0.0000 0.0004 0.0003 0.53 0.37 0.0000 0.000025 0 1,837 0.0000 0.0004 0.0003 0.73 0.51 0.0000 0.000026 0 2,403 0.0000 0.0004 0.0003 0.96 0.67 0.0000 0.000027 0 2,824 0.0000 0.0004 0.0003 1.13 0.79 0.0000 0.000028 1 3,282 0.0003 0.0004 0.0003 1.31 0.92 0.7617 1.088229 1 3,508 0.0003 0.0004 0.0003 1.40 0.98 0.7127 1.018130 0 3,739 0.0000 0.0004 0.0003 1.50 1.05 0.0000 0.000031 0 3,941 0.0000 0.0004 0.0003 1.58 1.10 0.0000 0.000032 0 3,980 0.0000 0.0004 0.0003 1.59 1.11 0.0000 0.000033 0 4,175 0.0000 0.0004 0.0003 1.67 1.17 0.0000 0.000034 1 4,301 0.0002 0.0004 0.0003 1.72 1.20 0.5813 0.830435 1 4,281 0.0002 0.0004 0.0003 1.71 1.20 0.5840 0.834336 0 4,334 0.0000 0.0004 0.0003 1.73 1.21 0.0000 0.000037 1 4,372 0.0002 0.0004 0.0003 1.75 1.22 0.5718 0.816938 3 4,355 0.0007 0.0004 0.0003 1.74 1.22 1.7222 2.460239 0 4,431 0.0000 0.0004 0.0003 1.77 1.24 0.0000 0.000040 0 4,493 0.0000 0.0004 0.0003 1.80 1.26 0.0000 0.000041 2 4,522 0.0004 0.0004 0.0003 1.81 1.27 1.1057 1.579642 1 4,720 0.0002 0.0004 0.0003 1.89 1.32 0.5297 0.756743 0 5,084 0.0000 0.0004 0.0003 2.03 1.42 0.0000 0.000044 0 5,366 0.0000 0.0004 0.0003 2.15 1.50 0.0000 0.000045 0 5,757 0.0000 0.0004 0.0003 2.30 1.61 0.0000 0.000046 0 6,003 0.0000 0.0004 0.0003 2.40 1.68 0.0000 0.000047 1 6,263 0.0002 0.0004 0.0003 2.51 1.75 0.3992 0.570248 2 6,620 0.0003 0.0004 0.0003 2.65 1.85 0.7553 1.079049 5 7,063 0.0007 0.0004 0.0003 2.83 1.98 1.7698 2.528350 1 7,497 0.0001 0.0004 0.0003 3.00 2.10 0.3335 0.476451 2 7,768 0.0003 0.0004 0.0003 3.11 2.18 0.6437 0.919552 2 7,920 0.0003 0.0004 0.0003 3.17 2.22 0.6313 0.901953 2 8,171 0.0002 0.0004 0.0003 3.27 2.29 0.6119 0.874254 3 8,223 0.0004 0.0004 0.0003 3.29 2.30 0.9121 1.303055 0 8,221 0.0000 0.0004 0.0003 3.29 2.30 0.0000 0.000056 2 8,020 0.0002 0.0004 0.0003 3.21 2.25 0.6234 0.890657 2 7,773 0.0003 0.0004 0.0003 3.11 2.18 0.6433 0.918958 2 7,526 0.0003 0.0004 0.0003 3.01 2.11 0.6644 0.949159 0 7,205 0.0000 0.0004 0.0003 2.88 2.02 0.0000 0.000060 0 6,857 0.0000 0.0004 0.0003 2.74 1.92 0.0000 0.000061 0 6,480 0.0000 0.0004 0.0003 2.59 1.81 0.0000 0.000062 1 5,551 0.0002 0.0004 0.0003 2.22 1.55 0.4504 0.643463 1 4,375 0.0002 0.0004 0.0003 1.75 1.23 0.5714 0.816364 1 3,745 0.0003 0.0004 0.0003 1.50 1.05 0.6676 0.953765 0 3,185 0.0000 0.0004 0.0003 1.27 0.89 0.0000 0.000066 0 2,674 0.0000 0.0004 0.0003 1.07 0.75 0.0000 0.000067 0 2,034 0.0000 0.0004 0.0003 0.81 0.57 0.0000 0.000068 0 1,604 0.0000 0.0004 0.0003 0.64 0.45 0.0000 0.000069 0 1,216 0.0000 0.0004 0.0003 0.49 0.34 0.0000 0.000070 0 951 0.0000 0.0004 0.0003 0.38 0.27 0.0000 0.000071 0 750 0.0000 0.0004 0.0003 0.30 0.21 0.0000 0.000072 0 602 0.0000 0.0004 0.0003 0.24 0.17 0.0000 0.000073 0 455 0.0000 0.0004 0.0003 0.18 0.13 0.0000 0.000074 0 361 0.0000 0.0004 0.0003 0.14 0.10 0.0000 0.0000

Total 38 233,797 0.0002 93.52 65.46 0.4063 0.5805

New York City Employees' Retirement System - GeneralAccidental Disability Experience of Active Members




Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1AD04MU


439

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 16 0.0000 0.0002 0.0001 0.00 0.00 0.0000 0.000021 0 63 0.0000 0.0002 0.0001 0.01 0.01 0.0000 0.000022 0 170 0.0000 0.0002 0.0001 0.03 0.02 0.0000 0.000023 0 474 0.0000 0.0002 0.0001 0.09 0.07 0.0000 0.000024 0 962 0.0000 0.0002 0.0001 0.19 0.13 0.0000 0.000025 0 1,558 0.0000 0.0002 0.0001 0.31 0.22 0.0000 0.000026 0 2,338 0.0000 0.0002 0.0001 0.47 0.33 0.0000 0.000027 0 3,066 0.0000 0.0002 0.0001 0.61 0.43 0.0000 0.000028 0 3,684 0.0000 0.0002 0.0001 0.74 0.52 0.0000 0.000029 0 4,241 0.0000 0.0002 0.0001 0.85 0.59 0.0000 0.000030 0 4,837 0.0000 0.0002 0.0001 0.97 0.68 0.0000 0.000031 0 5,202 0.0000 0.0002 0.0001 1.04 0.73 0.0000 0.000032 0 5,561 0.0000 0.0002 0.0001 1.11 0.78 0.0000 0.000033 0 5,717 0.0000 0.0002 0.0001 1.14 0.80 0.0000 0.000034 1 5,838 0.0002 0.0002 0.0001 1.17 0.82 0.8565 1.223535 0 5,995 0.0000 0.0002 0.0001 1.20 0.84 0.0000 0.000036 0 6,132 0.0000 0.0002 0.0001 1.23 0.86 0.0000 0.000037 1 6,246 0.0002 0.0002 0.0001 1.25 0.87 0.8005 1.143638 1 6,331 0.0002 0.0002 0.0001 1.27 0.89 0.7898 1.128239 1 6,273 0.0002 0.0002 0.0001 1.25 0.88 0.7971 1.138740 1 6,259 0.0002 0.0002 0.0001 1.25 0.88 0.7988 1.141241 1 6,300 0.0002 0.0002 0.0001 1.26 0.88 0.7937 1.133842 2 6,493 0.0003 0.0002 0.0001 1.30 0.91 1.5401 2.200243 0 6,795 0.0000 0.0002 0.0001 1.36 0.95 0.0000 0.000044 1 7,167 0.0001 0.0002 0.0001 1.43 1.00 0.6976 0.996645 2 7,542 0.0003 0.0002 0.0001 1.51 1.06 1.3259 1.894246 4 7,892 0.0005 0.0002 0.0001 1.58 1.10 2.5342 3.620347 1 8,177 0.0001 0.0002 0.0001 1.64 1.14 0.6115 0.873548 1 8,629 0.0001 0.0002 0.0001 1.73 1.21 0.5794 0.827849 0 9,018 0.0000 0.0002 0.0001 1.80 1.26 0.0000 0.000050 0 9,548 0.0000 0.0002 0.0001 1.91 1.34 0.0000 0.000051 0 9,953 0.0000 0.0002 0.0001 1.99 1.39 0.0000 0.000052 2 10,131 0.0002 0.0002 0.0001 2.03 1.42 0.9871 1.410153 1 10,304 0.0001 0.0002 0.0001 2.06 1.44 0.4852 0.693254 0 10,312 0.0000 0.0002 0.0001 2.06 1.44 0.0000 0.000055 0 10,295 0.0000 0.0002 0.0001 2.06 1.44 0.0000 0.000056 0 10,113 0.0000 0.0002 0.0001 2.02 1.42 0.0000 0.000057 1 9,934 0.0001 0.0002 0.0001 1.99 1.39 0.5033 0.719058 1 9,453 0.0001 0.0002 0.0001 1.89 1.32 0.5289 0.755659 1 8,912 0.0001 0.0002 0.0001 1.78 1.25 0.5610 0.801560 0 8,232 0.0000 0.0002 0.0001 1.65 1.15 0.0000 0.000061 0 7,622 0.0000 0.0002 0.0001 1.52 1.07 0.0000 0.000062 1 6,620 0.0002 0.0002 0.0001 1.32 0.93 0.7553 1.079063 0 5,166 0.0000 0.0002 0.0001 1.03 0.72 0.0000 0.000064 0 4,422 0.0000 0.0002 0.0001 0.88 0.62 0.0000 0.000065 0 3,641 0.0000 0.0002 0.0001 0.73 0.51 0.0000 0.000066 0 2,959 0.0000 0.0002 0.0001 0.59 0.41 0.0000 0.000067 0 2,210 0.0000 0.0002 0.0001 0.44 0.31 0.0000 0.000068 0 1,653 0.0000 0.0002 0.0001 0.33 0.23 0.0000 0.000069 0 1,303 0.0000 0.0002 0.0001 0.26 0.18 0.0000 0.000070 0 963 0.0000 0.0002 0.0001 0.19 0.13 0.0000 0.000071 0 729 0.0000 0.0002 0.0001 0.15 0.10 0.0000 0.000072 0 541 0.0000 0.0002 0.0001 0.11 0.08 0.0000 0.000073 0 407 0.0000 0.0002 0.0001 0.08 0.06 0.0000 0.000074 0 336 0.0000 0.0002 0.0001 0.07 0.05 0.0000 0.0000

Total 24 294,735 0.0001 58.95 41.26 0.4071 0.5816





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1AD04FU


440

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 88 0.0000 0.0003 0.0002 0.03 0.02 0.0000 0.000021 0 264 0.0000 0.0003 0.0002 0.09 0.07 0.0000 0.000022 0 674 0.0000 0.0003 0.0002 0.24 0.16 0.0000 0.000023 0 1,352 0.0000 0.0003 0.0002 0.45 0.31 0.0000 0.000024 0 2,286 0.0000 0.0003 0.0002 0.72 0.51 0.0000 0.000025 0 3,395 0.0000 0.0003 0.0002 1.05 0.73 0.0000 0.000026 0 4,741 0.0000 0.0003 0.0002 1.43 1.00 0.0000 0.000027 0 5,890 0.0000 0.0003 0.0002 1.74 1.22 0.0000 0.000028 1 6,966 0.0001 0.0003 0.0002 2.05 1.43 0.4879 0.697029 1 7,749 0.0001 0.0003 0.0002 2.25 1.58 0.4442 0.634530 0 8,576 0.0000 0.0003 0.0002 2.46 1.72 0.0000 0.000031 0 9,143 0.0000 0.0003 0.0002 2.62 1.83 0.0000 0.000032 0 9,541 0.0000 0.0003 0.0002 2.70 1.89 0.0000 0.000033 0 9,892 0.0000 0.0003 0.0002 2.81 1.97 0.0000 0.000034 2 10,139 0.0002 0.0003 0.0002 2.89 2.02 0.6925 0.989335 1 10,276 0.0001 0.0003 0.0002 2.91 2.04 0.3435 0.490736 0 10,466 0.0000 0.0003 0.0002 2.96 2.07 0.0000 0.000037 2 10,618 0.0002 0.0003 0.0002 3.00 2.10 0.6671 0.953038 4 10,686 0.0004 0.0003 0.0002 3.01 2.11 1.3297 1.899639 1 10,704 0.0001 0.0003 0.0002 3.03 2.12 0.3304 0.471940 1 10,752 0.0001 0.0003 0.0002 3.05 2.13 0.3280 0.468541 3 10,822 0.0003 0.0003 0.0002 3.07 2.15 0.9776 1.396542 3 11,213 0.0003 0.0003 0.0002 3.19 2.23 0.9414 1.344943 0 11,879 0.0000 0.0003 0.0002 3.39 2.37 0.0000 0.000044 1 12,533 0.0001 0.0003 0.0002 3.58 2.51 0.2793 0.399145 2 13,299 0.0002 0.0003 0.0002 3.81 2.67 0.5248 0.749746 4 13,895 0.0003 0.0003 0.0002 3.98 2.79 1.0051 1.435947 2 14,440 0.0001 0.0003 0.0002 4.14 2.90 0.4830 0.690048 3 15,249 0.0002 0.0003 0.0002 4.37 3.06 0.6859 0.979949 5 16,081 0.0003 0.0003 0.0002 4.63 3.24 1.0802 1.543150 1 17,045 0.0001 0.0003 0.0002 4.91 3.44 0.2037 0.291051 2 17,721 0.0001 0.0003 0.0002 5.10 3.57 0.3923 0.560552 4 18,051 0.0002 0.0003 0.0002 5.19 3.64 0.7701 1.100153 3 18,475 0.0002 0.0003 0.0002 5.33 3.73 0.5629 0.804254 3 18,535 0.0002 0.0003 0.0002 5.35 3.75 0.5606 0.800855 0 18,516 0.0000 0.0003 0.0002 5.35 3.74 0.0000 0.000056 2 18,133 0.0001 0.0003 0.0002 5.23 3.66 0.3824 0.546257 3 17,707 0.0002 0.0003 0.0002 5.10 3.57 0.5887 0.841058 3 16,979 0.0002 0.0003 0.0002 4.90 3.43 0.6121 0.874559 1 16,117 0.0001 0.0003 0.0002 4.66 3.27 0.2144 0.306360 0 15,089 0.0000 0.0003 0.0002 4.39 3.07 0.0000 0.000061 0 14,102 0.0000 0.0003 0.0002 4.12 2.88 0.0000 0.000062 2 12,171 0.0002 0.0003 0.0002 3.54 2.48 0.5643 0.806163 1 9,541 0.0001 0.0003 0.0002 2.78 1.95 0.3593 0.513364 1 8,167 0.0001 0.0003 0.0002 2.38 1.67 0.4197 0.599665 0 6,826 0.0000 0.0003 0.0002 2.00 1.40 0.0000 0.000066 0 5,633 0.0000 0.0003 0.0002 1.66 1.16 0.0000 0.000067 0 4,244 0.0000 0.0003 0.0002 1.26 0.88 0.0000 0.000068 0 3,257 0.0000 0.0003 0.0002 0.97 0.68 0.0000 0.000069 0 2,519 0.0000 0.0003 0.0002 0.75 0.52 0.0000 0.000070 0 1,914 0.0000 0.0003 0.0002 0.57 0.40 0.0000 0.000071 0 1,479 0.0000 0.0003 0.0002 0.45 0.31 0.0000 0.000072 0 1,143 0.0000 0.0003 0.0002 0.35 0.24 0.0000 0.000073 0 862 0.0000 0.0003 0.0002 0.26 0.18 0.0000 0.000074 0 697 0.0000 0.0003 0.0002 0.21 0.15 0.0000 0.0000

Total 62 528,532 0.0001 152.47 106.73 0.4066 0.5809






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1AD04CU


441

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 233 0.0000 0.0004 0.0003 0.09 0.07 0.0000 0.000021 0 611 0.0000 0.0004 0.0003 0.24 0.17 0.0000 0.000022 0 1,273 0.0000 0.0004 0.0003 0.51 0.36 0.0000 0.000023 0 2,189 0.0000 0.0004 0.0003 0.88 0.61 0.0000 0.000024 0 3,284 0.0000 0.0004 0.0003 1.31 0.92 0.0000 0.000025 0 4,352 0.0000 0.0004 0.0003 1.74 1.22 0.0000 0.000026 0 5,385 0.0000 0.0004 0.0003 2.15 1.51 0.0000 0.000027 1 6,293 0.0002 0.0004 0.0003 2.52 1.76 0.3973 0.567528 1 6,987 0.0001 0.0004 0.0003 2.79 1.96 0.3578 0.511229 1 7,614 0.0001 0.0004 0.0003 3.05 2.13 0.3283 0.469130 1 8,139 0.0001 0.0004 0.0003 3.26 2.28 0.3072 0.438831 2 8,557 0.0002 0.0004 0.0003 3.42 2.40 0.5843 0.834732 1 8,851 0.0001 0.0004 0.0003 3.54 2.48 0.2825 0.403533 2 9,140 0.0002 0.0004 0.0003 3.66 2.56 0.5470 0.781534 2 9,384 0.0002 0.0004 0.0003 3.75 2.63 0.5328 0.761235 5 9,512 0.0005 0.0004 0.0003 3.80 2.66 1.3141 1.877336 2 9,828 0.0002 0.0004 0.0003 3.93 2.75 0.5088 0.726837 5 10,243 0.0005 0.0004 0.0003 4.10 2.87 1.2203 1.743438 8 10,686 0.0007 0.0004 0.0003 4.27 2.99 1.8716 2.673739 1 11,308 0.0001 0.0004 0.0003 4.52 3.17 0.2211 0.315840 3 11,808 0.0003 0.0004 0.0003 4.72 3.31 0.6352 0.907441 4 12,479 0.0003 0.0004 0.0003 4.99 3.49 0.8013 1.144842 3 13,315 0.0002 0.0004 0.0003 5.33 3.73 0.5633 0.804743 3 14,257 0.0002 0.0004 0.0003 5.70 3.99 0.5261 0.751544 4 15,231 0.0003 0.0004 0.0003 6.09 4.26 0.6566 0.937945 5 16,304 0.0003 0.0004 0.0003 6.52 4.57 0.7667 1.095346 4 17,283 0.0002 0.0004 0.0003 6.91 4.84 0.5786 0.826647 5 18,205 0.0003 0.0004 0.0003 7.28 5.10 0.6866 0.980948 9 19,021 0.0005 0.0004 0.0003 7.61 5.33 1.1829 1.689949 7 19,803 0.0004 0.0004 0.0003 7.92 5.54 0.8837 1.262450 5 20,422 0.0002 0.0004 0.0003 8.17 5.72 0.6121 0.874451 5 20,653 0.0002 0.0004 0.0003 8.26 5.78 0.6052 0.864652 3 20,895 0.0001 0.0004 0.0003 8.36 5.85 0.3589 0.512853 6 21,040 0.0003 0.0004 0.0003 8.42 5.89 0.7129 1.018554 4 20,975 0.0002 0.0004 0.0003 8.39 5.87 0.4768 0.681155 5 20,587 0.0002 0.0004 0.0003 8.23 5.76 0.6072 0.867456 4 19,773 0.0002 0.0004 0.0003 7.91 5.54 0.5057 0.722557 3 18,982 0.0002 0.0004 0.0003 7.59 5.31 0.3951 0.564458 5 18,110 0.0003 0.0004 0.0003 7.24 5.07 0.6902 0.986059 2 17,122 0.0001 0.0004 0.0003 6.85 4.79 0.2920 0.417260 1 16,209 0.0001 0.0004 0.0003 6.48 4.54 0.1542 0.220361 1 15,000 0.0001 0.0004 0.0003 6.00 4.20 0.1667 0.238162 4 12,726 0.0003 0.0004 0.0003 5.09 3.56 0.7858 1.122663 3 9,965 0.0003 0.0004 0.0003 3.99 2.79 0.7526 1.075264 2 8,394 0.0002 0.0004 0.0003 3.36 2.35 0.5957 0.850965 0 7,062 0.0000 0.0004 0.0003 2.82 1.98 0.0000 0.000066 0 5,680 0.0000 0.0004 0.0003 2.27 1.59 0.0000 0.000067 0 4,319 0.0000 0.0004 0.0003 1.73 1.21 0.0000 0.000068 0 3,475 0.0000 0.0004 0.0003 1.39 0.97 0.0000 0.000069 0 2,715 0.0000 0.0004 0.0003 1.09 0.76 0.0000 0.000070 0 2,138 0.0000 0.0004 0.0003 0.86 0.60 0.0000 0.000071 0 1,687 0.0000 0.0004 0.0003 0.67 0.47 0.0000 0.000072 0 1,348 0.0000 0.0004 0.0003 0.54 0.38 0.0000 0.000073 0 1,064 0.0000 0.0004 0.0003 0.43 0.30 0.0000 0.000074 0 860 0.0000 0.0004 0.0003 0.34 0.24 0.0000 0.0000

Total 132 582,776 0.0002 233.11 163.18 0.5663 0.8089





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1AD10MU


442

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 114 0.0000 0.0002 0.0001 0.02 0.02 0.0000 0.000021 0 293 0.0000 0.0002 0.0001 0.06 0.04 0.0000 0.000022 0 654 0.0000 0.0002 0.0001 0.13 0.09 0.0000 0.000023 0 1,558 0.0000 0.0002 0.0001 0.31 0.22 0.0000 0.000024 0 2,854 0.0000 0.0002 0.0001 0.57 0.40 0.0000 0.000025 0 4,347 0.0000 0.0002 0.0001 0.87 0.61 0.0000 0.000026 1 5,996 0.0002 0.0002 0.0001 1.20 0.84 0.8339 1.191327 0 7,628 0.0000 0.0002 0.0001 1.53 1.07 0.0000 0.000028 0 9,013 0.0000 0.0002 0.0001 1.80 1.26 0.0000 0.000029 1 10,208 0.0001 0.0002 0.0001 2.04 1.43 0.4898 0.699730 1 11,238 0.0001 0.0002 0.0001 2.25 1.57 0.4449 0.635631 0 12,002 0.0000 0.0002 0.0001 2.40 1.68 0.0000 0.000032 1 12,757 0.0001 0.0002 0.0001 2.55 1.79 0.3919 0.559933 0 13,183 0.0000 0.0002 0.0001 2.64 1.85 0.0000 0.000034 1 13,529 0.0001 0.0002 0.0001 2.71 1.89 0.3696 0.528035 2 13,766 0.0001 0.0002 0.0001 2.75 1.93 0.7264 1.037836 1 14,195 0.0001 0.0002 0.0001 2.84 1.99 0.3522 0.503237 1 14,768 0.0001 0.0002 0.0001 2.95 2.07 0.3386 0.483738 2 15,197 0.0001 0.0002 0.0001 3.04 2.13 0.6580 0.940039 1 15,767 0.0001 0.0002 0.0001 3.15 2.21 0.3171 0.453040 2 16,356 0.0001 0.0002 0.0001 3.27 2.29 0.6114 0.873441 5 17,084 0.0003 0.0002 0.0001 3.42 2.39 1.4634 2.090542 6 17,896 0.0003 0.0002 0.0001 3.58 2.51 1.6764 2.394843 2 18,881 0.0001 0.0002 0.0001 3.78 2.64 0.5296 0.756644 4 19,962 0.0002 0.0002 0.0001 3.99 2.79 1.0019 1.431345 6 21,079 0.0003 0.0002 0.0001 4.22 2.95 1.4232 2.033246 10 22,034 0.0005 0.0002 0.0001 4.41 3.08 2.2692 3.241747 3 22,943 0.0001 0.0002 0.0001 4.59 3.21 0.6538 0.934048 5 23,891 0.0002 0.0002 0.0001 4.78 3.34 1.0464 1.494949 2 24,555 0.0001 0.0002 0.0001 4.91 3.44 0.4072 0.581850 4 25,211 0.0002 0.0002 0.0001 5.04 3.53 0.7933 1.133351 3 25,787 0.0001 0.0002 0.0001 5.16 3.61 0.5817 0.831052 3 25,914 0.0001 0.0002 0.0001 5.18 3.63 0.5788 0.826953 3 25,904 0.0001 0.0002 0.0001 5.18 3.63 0.5791 0.827254 5 25,548 0.0002 0.0002 0.0001 5.11 3.58 0.9786 1.397955 2 25,038 0.0001 0.0002 0.0001 5.01 3.51 0.3994 0.570656 0 23,955 0.0000 0.0002 0.0001 4.79 3.35 0.0000 0.000057 3 22,834 0.0001 0.0002 0.0001 4.57 3.20 0.6569 0.938558 2 21,601 0.0001 0.0002 0.0001 4.32 3.02 0.4629 0.661359 2 20,359 0.0001 0.0002 0.0001 4.07 2.85 0.4912 0.701760 0 19,021 0.0000 0.0002 0.0001 3.80 2.66 0.0000 0.000061 0 17,560 0.0000 0.0002 0.0001 3.51 2.46 0.0000 0.000062 2 15,304 0.0001 0.0002 0.0001 3.06 2.14 0.6534 0.933563 1 11,807 0.0001 0.0002 0.0001 2.36 1.65 0.4235 0.605064 0 9,794 0.0000 0.0002 0.0001 1.96 1.37 0.0000 0.000065 0 7,979 0.0000 0.0002 0.0001 1.60 1.12 0.0000 0.000066 0 6,267 0.0000 0.0002 0.0001 1.25 0.88 0.0000 0.000067 0 4,603 0.0000 0.0002 0.0001 0.92 0.64 0.0000 0.000068 1 3,514 0.0003 0.0002 0.0001 0.70 0.49 1.4229 2.032769 0 2,769 0.0000 0.0002 0.0001 0.55 0.39 0.0000 0.000070 0 2,137 0.0000 0.0002 0.0001 0.43 0.30 0.0000 0.000071 0 1,624 0.0000 0.0002 0.0001 0.32 0.23 0.0000 0.000072 0 1,229 0.0000 0.0002 0.0001 0.25 0.17 0.0000 0.000073 0 947 0.0000 0.0002 0.0001 0.19 0.13 0.0000 0.000074 0 765 0.0000 0.0002 0.0001 0.15 0.11 0.0000 0.0000

Total 88 731,219 0.0001 146.24 102.37 0.6017 0.8596





Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1AD10FU


443

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 347 0.0000 0.0003 0.0002 0.12 0.08 0.0000 0.000021 0 904 0.0000 0.0003 0.0002 0.30 0.21 0.0000 0.000022 0 1,927 0.0000 0.0003 0.0002 0.64 0.45 0.0000 0.000023 0 3,747 0.0000 0.0003 0.0002 1.19 0.83 0.0000 0.000024 0 6,138 0.0000 0.0003 0.0002 1.88 1.32 0.0000 0.000025 0 8,699 0.0000 0.0003 0.0002 2.61 1.83 0.0000 0.000026 1 11,381 0.0001 0.0003 0.0002 3.35 2.35 0.2982 0.426027 1 13,921 0.0001 0.0003 0.0002 4.04 2.83 0.2474 0.353428 1 16,000 0.0001 0.0003 0.0002 4.60 3.22 0.2175 0.310729 2 17,822 0.0001 0.0003 0.0002 5.09 3.56 0.3931 0.561630 2 19,377 0.0001 0.0003 0.0002 5.50 3.85 0.3634 0.519231 2 20,559 0.0001 0.0003 0.0002 5.82 4.08 0.3435 0.490632 2 21,608 0.0001 0.0003 0.0002 6.09 4.26 0.3283 0.469033 2 22,323 0.0001 0.0003 0.0002 6.29 4.40 0.3178 0.454034 3 22,913 0.0001 0.0003 0.0002 6.46 4.52 0.4644 0.663535 7 23,278 0.0003 0.0003 0.0002 6.56 4.59 1.0674 1.524936 3 24,023 0.0001 0.0003 0.0002 6.77 4.74 0.4431 0.633037 6 25,011 0.0002 0.0003 0.0002 7.05 4.94 0.8510 1.215738 10 25,883 0.0004 0.0003 0.0002 7.31 5.12 1.3673 1.953339 2 27,075 0.0001 0.0003 0.0002 7.68 5.37 0.2605 0.372240 5 28,164 0.0002 0.0003 0.0002 7.99 5.60 0.6254 0.893541 9 29,563 0.0003 0.0003 0.0002 8.41 5.89 1.0704 1.529142 9 31,211 0.0003 0.0003 0.0002 8.91 6.23 1.0106 1.443843 5 33,138 0.0002 0.0003 0.0002 9.48 6.64 0.5275 0.753544 8 35,193 0.0002 0.0003 0.0002 10.08 7.06 0.7933 1.133245 11 37,383 0.0003 0.0003 0.0002 10.74 7.52 1.0245 1.463546 14 39,317 0.0004 0.0003 0.0002 11.32 7.92 1.2367 1.766847 8 41,148 0.0002 0.0003 0.0002 11.87 8.31 0.6739 0.962848 14 42,912 0.0003 0.0003 0.0002 12.39 8.67 1.1303 1.614649 9 44,358 0.0002 0.0003 0.0002 12.83 8.98 0.7014 1.001950 9 45,633 0.0002 0.0003 0.0002 13.21 9.25 0.6813 0.973251 8 46,440 0.0002 0.0003 0.0002 13.42 9.39 0.5962 0.851752 6 46,809 0.0001 0.0003 0.0002 13.54 9.48 0.4431 0.633053 9 46,944 0.0002 0.0003 0.0002 13.60 9.52 0.6619 0.945654 9 46,523 0.0002 0.0003 0.0002 13.50 9.45 0.6667 0.952455 7 45,625 0.0002 0.0003 0.0002 13.24 9.27 0.5286 0.755256 4 43,728 0.0001 0.0003 0.0002 12.70 8.89 0.3150 0.449957 6 41,816 0.0001 0.0003 0.0002 12.16 8.51 0.4934 0.704958 7 39,711 0.0002 0.0003 0.0002 11.56 8.09 0.6053 0.864759 4 37,481 0.0001 0.0003 0.0002 10.92 7.64 0.3663 0.523360 1 35,230 0.0000 0.0003 0.0002 10.29 7.20 0.0972 0.138961 1 32,560 0.0000 0.0003 0.0002 9.51 6.66 0.1051 0.150262 6 28,030 0.0002 0.0003 0.0002 8.15 5.71 0.7361 1.051663 4 21,772 0.0002 0.0003 0.0002 6.35 4.44 0.6302 0.900364 2 18,188 0.0001 0.0003 0.0002 5.32 3.72 0.3762 0.537465 0 15,041 0.0000 0.0003 0.0002 4.42 3.09 0.0000 0.000066 0 11,947 0.0000 0.0003 0.0002 3.53 2.47 0.0000 0.000067 0 8,922 0.0000 0.0003 0.0002 2.65 1.85 0.0000 0.000068 1 6,989 0.0001 0.0003 0.0002 2.09 1.46 0.4778 0.682669 0 5,484 0.0000 0.0003 0.0002 1.64 1.15 0.0000 0.000070 0 4,275 0.0000 0.0003 0.0002 1.28 0.90 0.0000 0.000071 0 3,311 0.0000 0.0003 0.0002 1.00 0.70 0.0000 0.000072 0 2,577 0.0000 0.0003 0.0002 0.79 0.55 0.0000 0.000073 0 2,011 0.0000 0.0003 0.0002 0.62 0.43 0.0000 0.000074 0 1,625 0.0000 0.0003 0.0002 0.50 0.35 0.0000 0.0000

Total 220 1,313,995 0.0002 379.35 265.55 0.5799 0.8285






Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1AD10CU


444

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual Disabilities

Life Years Exposed


2008 41 127,592 36.86 1.1122 0.0003 0.00032009 31 129,813 37.49 0.8268 0.0002 0.00032010 26 132,180 38.21 0.6804 0.0002 0.00032011 19 132,512 38.30 0.4960 0.0001 0.00032012 23 130,624 37.64 0.6111 0.0002 0.00032013 18 135,873 39.13 0.4600 0.0001 0.00032014 22 134,040 38.60 0.5700 0.0002 0.00032015 11 132,284 38.10 0.2887 0.0001 0.00032016 13 132,739 38.30 0.3395 0.0001 0.00032017 16 131,994 38.09 0.4201 0.0001 0.0003Total* 220 1,319,651 380.73 0.5778 0.0002 0.0003




Disability Rate

Gen_Age_06‐28‐2018_16‐02‐46 ‐ with tables Table 1AD10CY


445

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years

Exposed Total Salary BOY Actual Salary EOY

Annual Rates

of Salary

Increase Expected Salary EOY

Actual/

Expected Actual % Expected %

0 10,949 511,257,381 578,156,264 0.0750 549,601,684 1.7447 13.09% 7.50%

1 30,541 1,543,646,842 1,678,512,275 0.0650 1,643,983,887 1.3441 8.74% 6.50%

2 27,579 1,485,123,773 1,586,730,381 0.0550 1,566,805,581 1.2439 6.84% 5.50%

3 25,692 1,430,948,392 1,510,595,299 0.0450 1,495,341,070 1.2369 5.57% 4.50%

4 26,082 1,502,546,493 1,578,026,635 0.0400 1,562,648,353 1.2559 5.02% 4.00%

5 22,253 1,261,741,151 1,320,546,743 0.0350 1,305,902,091 1.3316 4.66% 3.50%

6 23,780 1,362,170,907 1,419,414,669 0.0340 1,408,484,718 1.2360 4.20% 3.40%

7 22,803 1,330,198,388 1,390,101,905 0.0330 1,374,094,934 1.3647 4.50% 3.30%

8 23,116 1,368,997,513 1,427,904,913 0.0320 1,412,805,433 1.3447 4.30% 3.20%

9 20,941 1,269,445,439 1,315,966,235 0.0310 1,308,798,248 1.1821 3.66% 3.10%

10 18,131 1,107,652,562 1,152,538,901 0.0300 1,140,882,138 1.3508 4.05% 3.00%

11 17,806 1,113,411,231 1,155,428,408 0.0300 1,146,813,568 1.2579 3.77% 3.00%

12 16,465 1,021,894,134 1,058,441,988 0.0300 1,052,550,958 1.1922 3.58% 3.00%

13 16,251 1,020,711,030 1,055,548,198 0.0300 1,051,332,361 1.1377 3.41% 3.00%

14 15,948 1,020,869,592 1,055,860,027 0.0300 1,051,495,680 1.1425 3.43% 3.00%

15 14,706 954,851,070 988,111,680 0.0300 983,496,602 1.1611 3.48% 3.00%

16 13,019 867,717,122 895,447,271 0.0295 893,314,777 1.0833 3.20% 2.95%

17 11,340 770,476,753 794,784,091 0.0290 792,820,579 1.0879 3.15% 2.90%

18 11,225 777,374,623 802,115,272 0.0285 799,529,800 1.1167 3.18% 2.85%

19 10,853 762,775,433 785,420,584 0.0280 784,133,145 1.0603 2.97% 2.80%

20 10,926 774,556,540 797,509,988 0.0275 795,856,845 1.0776 2.96% 2.75%

21 11,313 803,196,076 826,757,756 0.0270 824,882,370 1.0865 2.93% 2.70%

22 10,432 737,886,766 760,341,159 0.0265 757,440,766 1.1483 3.04% 2.65%

23 10,242 728,526,940 748,017,698 0.0260 747,468,641 1.0290 2.68% 2.60%

24 9,602 674,945,674 693,036,445 0.0255 692,156,789 1.0511 2.68% 2.55%

25 8,746 618,988,559 635,293,586 0.0250 634,463,273 1.0537 2.63% 2.50%

26 8,235 586,263,796 600,825,488 0.0250 600,920,391 0.9935 2.48% 2.50%

27 7,506 535,783,118 551,119,395 0.0250 549,177,696 1.1450 2.86% 2.50%

28 6,367 457,350,628 469,070,085 0.0250 468,784,394 1.0250 2.56% 2.50%

29 5,393 386,071,231 396,976,872 0.0250 395,723,012 1.1299 2.82% 2.50%

30+ 22,363 1,608,875,732 1,653,274,951 0.0250 1,649,097,625 1.1039 2.76% 2.50%

Total 490,605 30,396,254,888 31,681,875,161 31,440,807,407 1.2308 4.23% 3.44%


Total Salary Experience of Active Members

Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1ST04CUC


446

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Annual Rates

of Salary

Increase Proposed Salary EOY

Actual/

Proposed Actual % Proposed %

0 10,949 511,257,381 578,156,264 0.0750 549,601,684 1.7447 13.09% 7.50%

1 30,541 1,543,646,842 1,678,512,275 0.0650 1,643,983,887 1.3441 8.74% 6.50%

2 27,579 1,485,123,773 1,586,730,381 0.0550 1,566,805,581 1.2439 6.84% 5.50%

3 25,692 1,430,948,392 1,510,595,299 0.0450 1,495,341,070 1.2369 5.57% 4.50%

4 26,082 1,502,546,493 1,578,026,635 0.0400 1,562,648,353 1.2559 5.02% 4.00%

5 22,253 1,261,741,151 1,320,546,743 0.0350 1,305,902,091 1.3316 4.66% 3.50%

6 23,780 1,362,170,907 1,419,414,669 0.0340 1,408,484,718 1.2360 4.20% 3.40%

7 22,803 1,330,198,388 1,390,101,905 0.0330 1,374,094,934 1.3647 4.50% 3.30%

8 23,116 1,368,997,513 1,427,904,913 0.0320 1,412,805,433 1.3447 4.30% 3.20%

9 20,941 1,269,445,439 1,315,966,235 0.0310 1,308,798,248 1.1821 3.66% 3.10%

10 18,131 1,107,652,562 1,152,538,901 0.0300 1,140,882,138 1.3508 4.05% 3.00%

11 17,806 1,113,411,231 1,155,428,408 0.0300 1,146,813,568 1.2579 3.77% 3.00%

12 16,465 1,021,894,134 1,058,441,988 0.0300 1,052,550,958 1.1922 3.58% 3.00%

13 16,251 1,020,711,030 1,055,548,198 0.0300 1,051,332,361 1.1377 3.41% 3.00%

14 15,948 1,020,869,592 1,055,860,027 0.0300 1,051,495,680 1.1425 3.43% 3.00%

15 14,706 954,851,070 988,111,680 0.0300 983,496,602 1.1611 3.48% 3.00%

16 13,019 867,717,122 895,447,271 0.0295 893,314,777 1.0833 3.20% 2.95%

17 11,340 770,476,753 794,784,091 0.0290 792,820,579 1.0879 3.15% 2.90%

18 11,225 777,374,623 802,115,272 0.0285 799,529,800 1.1167 3.18% 2.85%

19 10,853 762,775,433 785,420,584 0.0280 784,133,145 1.0603 2.97% 2.80%

20 10,926 774,556,540 797,509,988 0.0275 795,856,845 1.0776 2.96% 2.75%

21 11,313 803,196,076 826,757,756 0.0270 824,882,370 1.0865 2.93% 2.70%

22 10,432 737,886,766 760,341,159 0.0265 757,440,766 1.1483 3.04% 2.65%

23 10,242 728,526,940 748,017,698 0.0260 747,468,641 1.0290 2.68% 2.60%

24 9,602 674,945,674 693,036,445 0.0255 692,156,789 1.0511 2.68% 2.55%

25 8,746 618,988,559 635,293,586 0.0250 634,463,273 1.0537 2.63% 2.50%

26 8,235 586,263,796 600,825,488 0.0250 600,920,391 0.9935 2.48% 2.50%

27 7,506 535,783,118 551,119,395 0.0250 549,177,696 1.1450 2.86% 2.50%

28 6,367 457,350,628 469,070,085 0.0250 468,784,394 1.0250 2.56% 2.50%

29 5,393 386,071,231 396,976,872 0.0250 395,723,012 1.1299 2.82% 2.50%

30+ 22,363 1,608,875,732 1,653,274,951 0.0250 1,649,097,625 1.1039 2.76% 2.50%

Total 490,605 30,396,254,888 31,681,875,161 31,440,807,407 1.2308 4.23% 3.44%

Increase %




Men and Women


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1ST04CUP


447

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Annual Rates

of Salary


Actual/


0 35,731 1,688,426,485 1,844,092,061 0.0750 1,815,058,471 1.2293 9.22% 7.50%

1 72,501 3,528,934,088 3,796,254,626 0.0650 3,758,314,804 1.1654 7.58% 6.50%

2 72,251 3,663,217,930 3,896,055,815 0.0550 3,864,694,916 1.1557 6.36% 5.50%

3 67,709 3,579,287,008 3,748,252,503 0.0450 3,740,354,923 1.0490 4.72% 4.50%

4 64,578 3,506,797,753 3,652,676,078 0.0400 3,647,069,663 1.0400 4.16% 4.00%

5 58,022 3,178,082,276 3,301,754,579 0.0350 3,289,315,156 1.1118 3.89% 3.50%

6 57,657 3,190,610,638 3,306,905,149 0.0340 3,299,091,399 1.0720 3.64% 3.40%

7 55,946 3,152,405,501 3,270,204,187 0.0330 3,256,434,882 1.1324 3.74% 3.30%

8 53,619 3,052,925,359 3,161,051,815 0.0320 3,150,618,970 1.1068 3.54% 3.20%

9 50,020 2,909,410,724 3,000,470,513 0.0310 2,999,602,456 1.0096 3.13% 3.10%

10 46,260 2,723,067,357 2,812,201,249 0.0300 2,804,759,377 1.0911 3.27% 3.00%

11 43,344 2,605,729,576 2,685,998,527 0.0300 2,683,901,463 1.0268 3.08% 3.00%

12 40,478 2,457,204,662 2,533,620,588 0.0300 2,530,920,801 1.0366 3.11% 3.00%

13 38,417 2,381,518,799 2,452,746,254 0.0300 2,452,964,363 0.9969 2.99% 3.00%

14 38,005 2,396,679,145 2,468,830,006 0.0300 2,468,579,520 1.0035 3.01% 3.00%

15 36,467 2,322,440,079 2,397,595,255 0.0300 2,392,113,281 1.0787 3.24% 3.00%

16 34,364 2,219,946,307 2,282,870,787 0.0295 2,285,434,723 0.9608 2.83% 2.95%

17 33,136 2,157,435,376 2,213,553,225 0.0290 2,220,001,002 0.8969 2.60% 2.90%

18 32,430 2,116,860,030 2,175,208,150 0.0285 2,177,190,541 0.9671 2.76% 2.85%

19 31,489 2,073,779,369 2,127,178,625 0.0280 2,131,845,192 0.9196 2.57% 2.80%

20 30,206 1,995,847,299 2,047,308,016 0.0275 2,050,733,100 0.9376 2.58% 2.75%

21 29,478 1,958,513,316 2,011,590,467 0.0270 2,011,393,176 1.0037 2.71% 2.70%

22 27,517 1,832,910,952 1,882,562,462 0.0265 1,881,483,092 1.0222 2.71% 2.65%

23 25,643 1,724,389,281 1,766,788,025 0.0260 1,769,223,402 0.9457 2.46% 2.60%

24 22,644 1,529,218,029 1,568,367,311 0.0255 1,568,213,089 1.0040 2.56% 2.55%

25 20,019 1,355,546,994 1,385,376,933 0.0250 1,389,435,669 0.8802 2.20% 2.50%

26 18,236 1,233,301,737 1,262,214,947 0.0250 1,264,134,280 0.9377 2.34% 2.50%

27 16,348 1,106,403,219 1,134,669,626 0.0250 1,134,063,300 1.0219 2.55% 2.50%

28 13,853 948,781,414 972,177,192 0.0250 972,500,950 0.9864 2.47% 2.50%

29 11,296 777,368,291 795,867,004 0.0250 796,802,499 0.9519 2.38% 2.50%

30+ 47,456 3,327,069,654 3,403,307,576 0.0250 3,410,246,395 0.9166 2.29% 2.50%

Total 1,225,120 72,694,108,646 75,357,749,551 75,216,494,855 1.0560 3.66% 3.47%



Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1ST10CUC


448

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Annual Rates

of Salary


Actual/


0 35,731 1,688,426,485 1,844,092,061 0.0750 1,815,058,471 1.2293 9.22% 7.50%

1 72,501 3,528,934,088 3,796,254,626 0.0650 3,758,314,804 1.1654 7.58% 6.50%

2 72,251 3,663,217,930 3,896,055,815 0.0550 3,864,694,916 1.1557 6.36% 5.50%

3 67,709 3,579,287,008 3,748,252,503 0.0450 3,740,354,923 1.0490 4.72% 4.50%

4 64,578 3,506,797,753 3,652,676,078 0.0400 3,647,069,663 1.0400 4.16% 4.00%

5 58,022 3,178,082,276 3,301,754,579 0.0350 3,289,315,156 1.1118 3.89% 3.50%

6 57,657 3,190,610,638 3,306,905,149 0.0340 3,299,091,399 1.0720 3.64% 3.40%

7 55,946 3,152,405,501 3,270,204,187 0.0330 3,256,434,882 1.1324 3.74% 3.30%

8 53,619 3,052,925,359 3,161,051,815 0.0320 3,150,618,970 1.1068 3.54% 3.20%

9 50,020 2,909,410,724 3,000,470,513 0.0310 2,999,602,456 1.0096 3.13% 3.10%

10 46,260 2,723,067,357 2,812,201,249 0.0300 2,804,759,377 1.0911 3.27% 3.00%

11 43,344 2,605,729,576 2,685,998,527 0.0300 2,683,901,463 1.0268 3.08% 3.00%

12 40,478 2,457,204,662 2,533,620,588 0.0300 2,530,920,801 1.0366 3.11% 3.00%

13 38,417 2,381,518,799 2,452,746,254 0.0300 2,452,964,363 0.9969 2.99% 3.00%

14 38,005 2,396,679,145 2,468,830,006 0.0300 2,468,579,520 1.0035 3.01% 3.00%

15 36,467 2,322,440,079 2,397,595,255 0.0300 2,392,113,281 1.0787 3.24% 3.00%

16 34,364 2,219,946,307 2,282,870,787 0.0295 2,285,434,723 0.9608 2.83% 2.95%

17 33,136 2,157,435,376 2,213,553,225 0.0290 2,220,001,002 0.8969 2.60% 2.90%

18 32,430 2,116,860,030 2,175,208,150 0.0285 2,177,190,541 0.9671 2.76% 2.85%

19 31,489 2,073,779,369 2,127,178,625 0.0280 2,131,845,192 0.9196 2.57% 2.80%

20 30,206 1,995,847,299 2,047,308,016 0.0275 2,050,733,100 0.9376 2.58% 2.75%

21 29,478 1,958,513,316 2,011,590,467 0.0270 2,011,393,176 1.0037 2.71% 2.70%

22 27,517 1,832,910,952 1,882,562,462 0.0265 1,881,483,092 1.0222 2.71% 2.65%

23 25,643 1,724,389,281 1,766,788,025 0.0260 1,769,223,402 0.9457 2.46% 2.60%

24 22,644 1,529,218,029 1,568,367,311 0.0255 1,568,213,089 1.0040 2.56% 2.55%

25 20,019 1,355,546,994 1,385,376,933 0.0250 1,389,435,669 0.8802 2.20% 2.50%

26 18,236 1,233,301,737 1,262,214,947 0.0250 1,264,134,280 0.9377 2.34% 2.50%

27 16,348 1,106,403,219 1,134,669,626 0.0250 1,134,063,300 1.0219 2.55% 2.50%

28 13,853 948,781,414 972,177,192 0.0250 972,500,950 0.9864 2.47% 2.50%

29 11,296 777,368,291 795,867,004 0.0250 796,802,499 0.9519 2.38% 2.50%

30+ 47,456 3,327,069,654 3,403,307,576 0.0250 3,410,246,395 0.9166 2.29% 2.50%

Total 1,225,120 72,694,108,646 75,357,749,551 75,216,494,855 1.0560 3.66% 3.47%



Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1ST10CUP


449

(1) (2) (3) (4) (5) (6) (7) = [(4) ÷ (3)]-1 (8) = [(5) ÷ (3)]-1

Plan

Year

Life Years

Exposed Total Salary BOY Actual Salary EOY Expected Salary EOY

Actual/


2008 120,086 6,353,353,860 6,702,736,434 6,575,144,973 1.5753 5.50% 3.49%

2009 122,043 6,737,730,269 7,173,605,330 6,973,867,894 1.8459 6.47% 3.50%

2010 123,414 7,187,894,774 7,398,702,520 7,440,098,569 0.8359 2.93% 3.51%

2011 122,417 7,270,056,993 7,465,174,404 7,522,531,035 0.7728 2.68% 3.47%

2012 122,035 7,336,976,766 7,380,433,907 7,589,310,964 0.1722 0.59% 3.44%

2013 124,520 7,411,841,095 7,555,221,796 7,674,734,014 0.5454 1.93% 3.55%

2014 123,881 7,393,126,199 7,709,798,155 7,651,250,672 1.2268 4.28% 3.49%

2015 122,635 7,528,921,874 7,762,691,255 7,787,277,704 0.9048 3.10% 3.43%

2016 122,631 7,645,347,168 8,011,942,501 7,906,171,127 1.4055 4.80% 3.41%

2017 121,458 7,828,859,647 8,197,443,250 8,096,107,904 1.3792 4.71% 3.41%

Total 1,225,120 72,694,108,646 75,357,749,551 75,216,494,855 1.0560 3.66% 3.47%



Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1ST10CY


450

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years

Exposed Total Salary BOY

Actual Merit Salary

EOY

Annual Rates

of Salary

Increase

Expected Merit Salary

EOY

Actual/


0 10,949 511,257,381 569,612,083 0.0600 541,932,824 1.9023 11.41% 6.00%

1 30,541 1,543,646,842 1,653,706,675 0.0500 1,620,829,184 1.4260 7.13% 5.00%

2 27,579 1,485,123,773 1,563,281,163 0.0400 1,544,528,724 1.3157 5.26% 4.00%

3 25,692 1,430,948,392 1,488,271,231 0.0300 1,473,876,844 1.3353 4.01% 3.00%

4 26,082 1,502,546,493 1,554,706,044 0.0250 1,540,110,156 1.3886 3.47% 2.50%

5 22,253 1,261,741,151 1,301,031,274 0.0200 1,286,975,974 1.5570 3.11% 2.00%

6 23,780 1,362,170,907 1,398,438,098 0.0190 1,388,052,154 1.4013 2.66% 1.90%

7 22,803 1,330,198,388 1,369,558,527 0.0180 1,354,141,958 1.6439 2.96% 1.80%

8 23,116 1,368,997,513 1,406,802,870 0.0170 1,392,270,470 1.6244 2.76% 1.70%

9 20,941 1,269,445,439 1,296,518,458 0.0160 1,289,756,566 1.3329 2.13% 1.60%

10 18,131 1,107,652,562 1,135,506,306 0.0150 1,124,267,350 1.6764 2.51% 1.50%

11 17,806 1,113,411,231 1,138,353,111 0.0150 1,130,112,399 1.4934 2.24% 1.50%

12 16,465 1,021,894,134 1,042,799,988 0.0150 1,037,222,546 1.3639 2.05% 1.50%

13 16,251 1,020,711,030 1,039,948,964 0.0150 1,036,021,695 1.2565 1.88% 1.50%

14 15,948 1,020,869,592 1,040,256,184 0.0150 1,036,182,636 1.2660 1.90% 1.50%

15 14,706 954,851,070 973,509,044 0.0150 969,173,836 1.3027 1.95% 1.50%

16 13,019 867,717,122 882,214,060 0.0145 880,299,020 1.1522 1.67% 1.45%

17 11,340 770,476,753 783,038,514 0.0140 781,263,427 1.1646 1.63% 1.40%

18 11,225 777,374,623 790,261,352 0.0135 787,869,180 1.2279 1.66% 1.35%

19 10,853 762,775,433 773,813,383 0.0130 772,691,513 1.1131 1.45% 1.30%

20 10,926 774,556,540 785,724,126 0.0125 784,238,497 1.1534 1.44% 1.25%

21 11,313 803,196,076 814,539,661 0.0120 812,834,429 1.1769 1.41% 1.20%

22 10,432 737,886,766 749,104,590 0.0115 746,372,464 1.3220 1.52% 1.15%

23 10,242 728,526,940 736,963,249 0.0110 736,540,737 1.0527 1.16% 1.10%

24 9,602 674,945,674 682,794,527 0.0105 682,032,604 1.1075 1.16% 1.05%

25 8,746 618,988,559 625,905,010 0.0100 625,178,444 1.1174 1.12% 1.00%

26 8,235 586,263,796 591,946,294 0.0100 592,126,434 0.9693 0.97% 1.00%

27 7,506 535,783,118 542,974,774 0.0100 541,140,949 1.3423 1.34% 1.00%

28 6,367 457,350,628 462,138,014 0.0100 461,924,134 1.0468 1.05% 1.00%

29 5,393 386,071,231 391,110,219 0.0100 389,931,943 1.3052 1.31% 1.00%

30+ 22,363 1,608,875,732 1,628,842,316 0.0100 1,624,964,489 1.2410 1.24% 1.00%

Total 490,605 30,396,254,888 31,213,670,109 30,984,863,584 1.3887 2.69% 1.94%


Merit Salary Experience of Active Members

Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1SM04CUC


451

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Actual Merit Salary

EOY

Annual Rates

of Salary

Increase

Proposed Merit Salary

EOY

Actual/


0 10,949 511,257,381 569,612,083 0.0600 541,932,824 1.9023 11.41% 6.00%

1 30,541 1,543,646,842 1,653,706,675 0.0500 1,620,829,184 1.4260 7.13% 5.00%

2 27,579 1,485,123,773 1,563,281,163 0.0400 1,544,528,724 1.3157 5.26% 4.00%

3 25,692 1,430,948,392 1,488,271,231 0.0300 1,473,876,844 1.3353 4.01% 3.00%

4 26,082 1,502,546,493 1,554,706,044 0.0250 1,540,110,156 1.3886 3.47% 2.50%

5 22,253 1,261,741,151 1,301,031,274 0.0200 1,286,975,974 1.5570 3.11% 2.00%

6 23,780 1,362,170,907 1,398,438,098 0.0190 1,388,052,154 1.4013 2.66% 1.90%

7 22,803 1,330,198,388 1,369,558,527 0.0180 1,354,141,958 1.6439 2.96% 1.80%

8 23,116 1,368,997,513 1,406,802,870 0.0170 1,392,270,470 1.6244 2.76% 1.70%

9 20,941 1,269,445,439 1,296,518,458 0.0160 1,289,756,566 1.3329 2.13% 1.60%

10 18,131 1,107,652,562 1,135,506,306 0.0150 1,124,267,350 1.6764 2.51% 1.50%

11 17,806 1,113,411,231 1,138,353,111 0.0150 1,130,112,399 1.4934 2.24% 1.50%

12 16,465 1,021,894,134 1,042,799,988 0.0150 1,037,222,546 1.3639 2.05% 1.50%

13 16,251 1,020,711,030 1,039,948,964 0.0150 1,036,021,695 1.2565 1.88% 1.50%

14 15,948 1,020,869,592 1,040,256,184 0.0150 1,036,182,636 1.2660 1.90% 1.50%

15 14,706 954,851,070 973,509,044 0.0150 969,173,836 1.3027 1.95% 1.50%

16 13,019 867,717,122 882,214,060 0.0145 880,299,020 1.1522 1.67% 1.45%

17 11,340 770,476,753 783,038,514 0.0140 781,263,427 1.1646 1.63% 1.40%

18 11,225 777,374,623 790,261,352 0.0135 787,869,180 1.2279 1.66% 1.35%

19 10,853 762,775,433 773,813,383 0.0130 772,691,513 1.1131 1.45% 1.30%

20 10,926 774,556,540 785,724,126 0.0125 784,238,497 1.1534 1.44% 1.25%

21 11,313 803,196,076 814,539,661 0.0120 812,834,429 1.1769 1.41% 1.20%

22 10,432 737,886,766 749,104,590 0.0115 746,372,464 1.3220 1.52% 1.15%

23 10,242 728,526,940 736,963,249 0.0110 736,540,737 1.0527 1.16% 1.10%

24 9,602 674,945,674 682,794,527 0.0105 682,032,604 1.1075 1.16% 1.05%

25 8,746 618,988,559 625,905,010 0.0100 625,178,444 1.1174 1.12% 1.00%

26 8,235 586,263,796 591,946,294 0.0100 592,126,434 0.9693 0.97% 1.00%

27 7,506 535,783,118 542,974,774 0.0100 541,140,949 1.3423 1.34% 1.00%

28 6,367 457,350,628 462,138,014 0.0100 461,924,134 1.0468 1.05% 1.00%

29 5,393 386,071,231 391,110,219 0.0100 389,931,943 1.3052 1.31% 1.00%

30+ 22,363 1,608,875,732 1,628,842,316 0.0100 1,624,964,489 1.2410 1.24% 1.00%

Total 490,605 30,396,254,888 31,213,670,109 30,984,863,584 1.3887 2.69% 1.94%



Men and Women


Increase %

Proposed Assumptions are 100% of the Salary Increase

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1SM04CUP


452

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Actual Merit Salary

EOY

Annual Rates

of Salary

Increase


EOY

Actual/


0 35,731 1,688,426,485 1,816,839,469 0.0600 1,789,732,074 1.2676 7.61% 6.00%

1 72,501 3,528,934,088 3,740,152,341 0.0500 3,705,380,793 1.1971 5.99% 5.00%

2 72,251 3,663,217,930 3,838,478,636 0.0400 3,809,746,647 1.1961 4.78% 4.00%

3 67,709 3,579,287,008 3,692,859,609 0.0300 3,686,665,618 1.0577 3.17% 3.00%

4 64,578 3,506,797,753 3,598,695,643 0.0250 3,594,467,697 1.0482 2.62% 2.50%

5 58,022 3,178,082,276 3,252,960,176 0.0200 3,241,643,921 1.1780 2.36% 2.00%

6 57,657 3,190,610,638 3,258,034,630 0.0190 3,251,232,240 1.1122 2.11% 1.90%

7 55,946 3,152,405,501 3,221,876,046 0.0180 3,209,148,800 1.2243 2.20% 1.80%

8 53,619 3,052,925,359 3,114,336,764 0.0170 3,104,825,090 1.1833 2.01% 1.70%

9 50,020 2,909,410,724 2,956,128,585 0.0160 2,955,961,296 1.0036 1.61% 1.60%

10 46,260 2,723,067,357 2,770,641,625 0.0150 2,763,913,367 1.1647 1.75% 1.50%

11 43,344 2,605,729,576 2,646,303,967 0.0150 2,644,815,520 1.0381 1.56% 1.50%

12 40,478 2,457,204,662 2,496,177,919 0.0150 2,494,062,731 1.0574 1.59% 1.50%

13 38,417 2,381,518,799 2,416,498,772 0.0150 2,417,241,581 0.9792 1.47% 1.50%

14 38,005 2,396,679,145 2,432,344,833 0.0150 2,432,629,332 0.9921 1.49% 1.50%

15 36,467 2,322,440,079 2,362,162,813 0.0150 2,357,276,680 1.1403 1.71% 1.50%

16 34,364 2,219,946,307 2,249,133,781 0.0145 2,252,135,528 0.9067 1.31% 1.45%

17 33,136 2,157,435,376 2,180,840,616 0.0140 2,187,639,471 0.7749 1.08% 1.40%

18 32,430 2,116,860,030 2,143,062,217 0.0135 2,145,437,640 0.9169 1.24% 1.35%

19 31,489 2,073,779,369 2,095,742,488 0.0130 2,100,738,501 0.8147 1.06% 1.30%

20 30,206 1,995,847,299 2,017,052,233 0.0125 2,020,795,390 0.8500 1.06% 1.25%

21 29,478 1,958,513,316 1,981,862,529 0.0120 1,982,015,476 0.9935 1.19% 1.20%

22 27,517 1,832,910,952 1,854,741,342 0.0115 1,853,989,428 1.0357 1.19% 1.15%

23 25,643 1,724,389,281 1,740,677,857 0.0110 1,743,357,563 0.8587 0.94% 1.10%

24 22,644 1,529,218,029 1,545,189,469 0.0105 1,545,274,818 0.9947 1.04% 1.05%

25 20,019 1,355,546,994 1,364,903,382 0.0100 1,369,102,464 0.6902 0.69% 1.00%

26 18,236 1,233,301,737 1,243,561,524 0.0100 1,245,634,754 0.8319 0.83% 1.00%

27 16,348 1,106,403,219 1,117,901,109 0.0100 1,117,467,251 1.0392 1.04% 1.00%

28 13,853 948,781,414 957,810,042 0.0100 958,269,229 0.9516 0.95% 1.00%

29 11,296 777,368,291 784,105,423 0.0100 785,141,974 0.8667 0.87% 1.00%

30+ 47,456 3,327,069,654 3,353,012,390 0.0100 3,360,340,350 0.7797 0.78% 1.00%

Total 1,225,120 72,694,108,646 74,244,088,228 74,126,083,225 1.0824 2.13% 1.97%



Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1SM10CUC


453

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Actual Merit Salary

EOY

Annual Rates

of Salary

Increase


EOY

Actual/


0 35,731 1,688,426,485 1,816,839,469 0.0600 1,789,732,074 1.2676 7.61% 6.00%

1 72,501 3,528,934,088 3,740,152,341 0.0500 3,705,380,793 1.1971 5.99% 5.00%

2 72,251 3,663,217,930 3,838,478,636 0.0400 3,809,746,647 1.1961 4.78% 4.00%

3 67,709 3,579,287,008 3,692,859,609 0.0300 3,686,665,618 1.0577 3.17% 3.00%

4 64,578 3,506,797,753 3,598,695,643 0.0250 3,594,467,697 1.0482 2.62% 2.50%

5 58,022 3,178,082,276 3,252,960,176 0.0200 3,241,643,921 1.1780 2.36% 2.00%

6 57,657 3,190,610,638 3,258,034,630 0.0190 3,251,232,240 1.1122 2.11% 1.90%

7 55,946 3,152,405,501 3,221,876,046 0.0180 3,209,148,800 1.2243 2.20% 1.80%

8 53,619 3,052,925,359 3,114,336,764 0.0170 3,104,825,090 1.1833 2.01% 1.70%

9 50,020 2,909,410,724 2,956,128,585 0.0160 2,955,961,296 1.0036 1.61% 1.60%

10 46,260 2,723,067,357 2,770,641,625 0.0150 2,763,913,367 1.1647 1.75% 1.50%

11 43,344 2,605,729,576 2,646,303,967 0.0150 2,644,815,520 1.0381 1.56% 1.50%

12 40,478 2,457,204,662 2,496,177,919 0.0150 2,494,062,731 1.0574 1.59% 1.50%

13 38,417 2,381,518,799 2,416,498,772 0.0150 2,417,241,581 0.9792 1.47% 1.50%

14 38,005 2,396,679,145 2,432,344,833 0.0150 2,432,629,332 0.9921 1.49% 1.50%

15 36,467 2,322,440,079 2,362,162,813 0.0150 2,357,276,680 1.1403 1.71% 1.50%

16 34,364 2,219,946,307 2,249,133,781 0.0145 2,252,135,528 0.9067 1.31% 1.45%

17 33,136 2,157,435,376 2,180,840,616 0.0140 2,187,639,471 0.7749 1.08% 1.40%

18 32,430 2,116,860,030 2,143,062,217 0.0135 2,145,437,640 0.9169 1.24% 1.35%

19 31,489 2,073,779,369 2,095,742,488 0.0130 2,100,738,501 0.8147 1.06% 1.30%

20 30,206 1,995,847,299 2,017,052,233 0.0125 2,020,795,390 0.8500 1.06% 1.25%

21 29,478 1,958,513,316 1,981,862,529 0.0120 1,982,015,476 0.9935 1.19% 1.20%

22 27,517 1,832,910,952 1,854,741,342 0.0115 1,853,989,428 1.0357 1.19% 1.15%

23 25,643 1,724,389,281 1,740,677,857 0.0110 1,743,357,563 0.8587 0.94% 1.10%

24 22,644 1,529,218,029 1,545,189,469 0.0105 1,545,274,818 0.9947 1.04% 1.05%

25 20,019 1,355,546,994 1,364,903,382 0.0100 1,369,102,464 0.6902 0.69% 1.00%

26 18,236 1,233,301,737 1,243,561,524 0.0100 1,245,634,754 0.8319 0.83% 1.00%

27 16,348 1,106,403,219 1,117,901,109 0.0100 1,117,467,251 1.0392 1.04% 1.00%

28 13,853 948,781,414 957,810,042 0.0100 958,269,229 0.9516 0.95% 1.00%

29 11,296 777,368,291 784,105,423 0.0100 785,141,974 0.8667 0.87% 1.00%

30+ 47,456 3,327,069,654 3,353,012,390 0.0100 3,360,340,350 0.7797 0.78% 1.00%

Total 1,225,120 72,694,108,646 74,244,088,228 74,126,083,225 1.0824 2.13% 1.97%



Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1SM10CUP


454

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the

Year Actual Overtime

Overtime

Assumption

as % of Base

Pay

Expected

Overtime Actual/Expected Actual % Expected %

0 12,938 591,302,816 41,066,081 4.00% 23,644,551 1.7368 6.95% 4.00%

1 25,509 1,211,394,602 87,316,544 4.00% 48,445,036 1.8024 7.21% 4.00%

2 23,837 1,177,503,238 82,851,463 4.00% 47,099,373 1.7591 7.04% 4.00%

3 24,308 1,246,181,019 86,485,233 4.00% 49,847,241 1.7350 6.94% 4.00%

4 21,014 1,083,132,291 87,598,943 4.00% 43,325,292 2.0219 8.09% 4.00%

5 22,574 1,185,962,560 100,606,583 4.00% 47,438,502 2.1208 8.48% 4.00%

6 21,497 1,155,033,591 104,388,376 4.00% 46,201,344 2.2594 9.04% 4.00%

7 21,794 1,185,327,510 107,770,633 4.00% 47,413,100 2.2730 9.09% 4.00%

8 19,571 1,085,050,500 95,492,176 4.00% 43,402,020 2.2002 8.80% 4.00%

9 16,715 929,688,832 80,974,492 4.00% 37,187,553 2.1775 8.71% 4.00%

10 16,351 923,967,971 77,372,655 4.00% 36,958,719 2.0935 8.37% 4.00%

11 15,095 846,720,443 69,671,326 4.00% 33,868,818 2.0571 8.23% 4.00%

12 14,918 851,828,415 72,018,793 4.00% 34,073,137 2.1137 8.45% 4.00%

13 14,609 853,080,145 72,711,055 4.00% 34,123,206 2.1308 8.52% 4.00%

14 13,521 807,290,963 70,326,609 4.00% 32,291,639 2.1779 8.71% 4.00%

15 11,936 735,766,455 61,764,713 4.00% 29,430,658 2.0987 8.39% 4.00%

16 10,328 649,721,849 51,820,714 4.00% 25,988,874 1.9940 7.98% 4.00%

17 10,180 653,819,087 48,696,322 4.00% 26,152,763 1.8620 7.45% 4.00%

18 9,821 638,159,331 45,035,477 4.00% 25,526,373 1.7643 7.06% 4.00%

19 9,896 648,965,246 45,853,861 4.00% 25,958,610 1.7664 7.07% 4.00%

20 10,231 670,745,238 48,804,111 4.00% 26,829,809 1.8190 7.28% 4.00%

21 9,473 621,755,437 46,421,434 4.00% 24,870,217 1.8665 7.47% 4.00%

22 9,295 614,649,039 49,431,214 4.00% 24,585,962 2.0105 8.04% 4.00%

23 8,767 575,952,421 50,501,574 4.00% 23,038,097 2.1921 8.77% 4.00%

24 7,952 527,490,545 48,723,413 4.00% 21,099,622 2.3092 9.24% 4.00%

25 7,555 504,054,315 47,604,543 4.00% 20,161,414 2.3612 9.44% 4.00%

26 6,815 454,827,950 39,219,709 4.00% 18,193,118 2.1557 8.62% 4.00%

27 5,796 389,552,809 33,942,330 4.00% 15,582,112 2.1783 8.71% 4.00%

28 4,953 332,823,747 28,690,128 4.00% 13,312,950 2.1551 8.62% 4.00%

29 3,870 260,620,635 21,208,357 4.00% 10,424,825 2.0344 8.14% 4.00%

30 3,121 206,993,271 16,060,756 4.00% 8,279,731 1.9398 7.76% 4.00%

31 2,740 178,981,341 12,285,680 4.00% 7,159,254 1.7161 6.86% 4.00%

32 2,461 156,872,184 9,962,655 4.00% 6,274,887 1.5877 6.35% 4.00%

33 2,098 136,111,525 8,387,201 4.00% 5,444,461 1.5405 6.16% 4.00%

34 1,536 100,639,744 5,801,537 4.00% 4,025,590 1.4412 5.76% 4.00%

35 944 63,160,055 3,449,348 4.00% 2,526,402 1.3653 5.46% 4.00%

36 456 31,589,194 1,720,815 4.00% 1,263,568 1.3619 5.45% 4.00%

37 297 19,370,682 853,548 4.00% 774,827 1.1016 4.41% 4.00%

38 325 20,909,351 775,077 4.00% 836,374 0.9267 3.71% 4.00%

39 427 26,968,777 855,558 4.00% 1,078,751 0.7931 3.17% 4.00%

40 384 23,723,042 691,926 4.00% 948,922 0.7292 2.92% 4.00%

41 329 20,546,949 627,068 4.00% 821,878 0.7630 3.05% 4.00%

42 240 15,089,494 452,469 4.00% 603,580 0.7496 3.00% 4.00%

43 162 10,086,026 318,740 4.00% 403,441 0.7901 3.16% 4.00%

44 123 7,913,397 213,429 4.00% 316,536 0.6743 2.70% 4.00%

45 88 5,608,709 85,974 4.00% 224,348 0.3832 1.53% 4.00%

Total 426,850 24,436,932,740 1,966,910,643 977,457,484 2.0123 8.05% 4.00%

*The values for 2017 includes everyone, and all other years exclude individuals who retired (regular or disabled) the following year


Overtime Pay Experience for Years Not before Retirement or Disability

Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1OT04CUC


455

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the


Overtime

Assumption

as % of Base

Pay Proposed Overtime Actual/Expected Actual % Proposed %

0 12,938 591,302,816 41,066,081 7.00% 41,391,197 0.9921 6.95% 7.00%

1 25,509 1,211,394,602 87,316,544 7.00% 84,797,622 1.0297 7.21% 7.00%

2 23,837 1,177,503,238 82,851,463 7.00% 82,425,227 1.0052 7.04% 7.00%

3 24,308 1,246,181,019 86,485,233 7.00% 87,232,671 0.9914 6.94% 7.00%

4 21,014 1,083,132,291 87,598,943 7.00% 75,819,260 1.1554 8.09% 7.00%

5 22,574 1,185,962,560 100,606,583 7.00% 83,017,379 1.2119 8.48% 7.00%

6 21,497 1,155,033,591 104,388,376 7.00% 80,852,351 1.2911 9.04% 7.00%

7 21,794 1,185,327,510 107,770,633 7.00% 82,972,926 1.2989 9.09% 7.00%

8 19,571 1,085,050,500 95,492,176 7.00% 75,953,535 1.2572 8.80% 7.00%

9 16,715 929,688,832 80,974,492 7.00% 65,078,218 1.2443 8.71% 7.00%

10 16,351 923,967,971 77,372,655 7.00% 64,677,758 1.1963 8.37% 7.00%

11 15,095 846,720,443 69,671,326 7.00% 59,270,431 1.1755 8.23% 7.00%

12 14,918 851,828,415 72,018,793 7.00% 59,627,989 1.2078 8.45% 7.00%

13 14,609 853,080,145 72,711,055 7.00% 59,715,610 1.2176 8.52% 7.00%

14 13,521 807,290,963 70,326,609 7.00% 56,510,367 1.2445 8.71% 7.00%

15 11,936 735,766,455 61,764,713 7.00% 51,503,652 1.1992 8.39% 7.00%

16 10,328 649,721,849 51,820,714 7.00% 45,480,529 1.1394 7.98% 7.00%

17 10,180 653,819,087 48,696,322 7.00% 45,767,336 1.0640 7.45% 7.00%

18 9,821 638,159,331 45,035,477 7.00% 44,671,153 1.0082 7.06% 7.00%

19 9,896 648,965,246 45,853,861 7.00% 45,427,567 1.0094 7.07% 7.00%

20 10,231 670,745,238 48,804,111 7.00% 46,952,167 1.0394 7.28% 7.00%

21 9,473 621,755,437 46,421,434 7.00% 43,522,881 1.0666 7.47% 7.00%

22 9,295 614,649,039 49,431,214 7.00% 43,025,433 1.1489 8.04% 7.00%

23 8,767 575,952,421 50,501,574 7.00% 40,316,669 1.2526 8.77% 7.00%

24 7,952 527,490,545 48,723,413 7.00% 36,924,338 1.3195 9.24% 7.00%

25 7,555 504,054,315 47,604,543 7.00% 35,283,802 1.3492 9.44% 7.00%

26 6,815 454,827,950 39,219,709 7.00% 31,837,957 1.2319 8.62% 7.00%

27 5,796 389,552,809 33,942,330 7.00% 27,268,697 1.2447 8.71% 7.00%

28 4,953 332,823,747 28,690,128 7.00% 23,297,662 1.2315 8.62% 7.00%

29 3,870 260,620,635 21,208,357 7.00% 18,243,444 1.1625 8.14% 7.00%

30 3,121 206,993,271 16,060,756 7.00% 14,489,529 1.1084 7.76% 7.00%

31 2,740 178,981,341 12,285,680 7.00% 12,528,694 0.9806 6.86% 7.00%

32 2,461 156,872,184 9,962,655 7.00% 10,981,053 0.9073 6.35% 7.00%

33 2,098 136,111,525 8,387,201 7.00% 9,527,807 0.8803 6.16% 7.00%

34 1,536 100,639,744 5,801,537 7.00% 7,044,782 0.8235 5.76% 7.00%

35 944 63,160,055 3,449,348 7.00% 4,421,204 0.7802 5.46% 7.00%

36 456 31,589,194 1,720,815 7.00% 2,211,244 0.7782 5.45% 7.00%

37 297 19,370,682 853,548 7.00% 1,355,948 0.6295 4.41% 7.00%

38 325 20,909,351 775,077 7.00% 1,463,655 0.5295 3.71% 7.00%

39 427 26,968,777 855,558 7.00% 1,887,814 0.4532 3.17% 7.00%

40 384 23,723,042 691,926 7.00% 1,660,613 0.4167 2.92% 7.00%

41 329 20,546,949 627,068 7.00% 1,438,286 0.4360 3.05% 7.00%

42 240 15,089,494 452,469 7.00% 1,056,265 0.4284 3.00% 7.00%

43 162 10,086,026 318,740 7.00% 706,022 0.4515 3.16% 7.00%

44 123 7,913,397 213,429 7.00% 553,938 0.3853 2.70% 7.00%

45 88 5,608,709 85,974 7.00% 392,610 0.2190 1.53% 7.00%

Total 426,850 24,436,932,740 1,966,910,643 1,710,585,292 1.1498 8.05% 7.00%




Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1OT04CUP


456

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the


Overtime

Assumption

as % of Base

Pay

Expected


0 28,373 1,269,028,641 85,759,956 4.00% 50,753,584 1.6897 6.76% 4.00%

1 58,566 2,702,292,458 186,653,295 4.00% 108,080,950 1.7270 6.91% 4.00%

2 58,968 2,829,073,388 200,530,943 4.00% 113,162,179 1.7721 7.09% 4.00%

3 56,186 2,792,732,825 197,667,515 4.00% 111,709,313 1.7695 7.08% 4.00%

4 49,478 2,493,966,673 185,721,326 4.00% 99,758,667 1.8617 7.45% 4.00%

5 48,380 2,486,777,309 189,014,679 4.00% 99,471,092 1.9002 7.60% 4.00%

6 47,499 2,474,286,899 195,859,934 4.00% 98,971,476 1.9790 7.92% 4.00%

7 45,324 2,392,007,425 189,592,961 4.00% 95,680,297 1.9815 7.93% 4.00%

8 42,906 2,294,975,212 183,439,770 4.00% 91,799,008 1.9983 7.99% 4.00%

9 39,111 2,123,810,136 165,484,031 4.00% 84,952,405 1.9480 7.79% 4.00%

10 37,323 2,063,087,410 157,987,203 4.00% 82,523,496 1.9145 7.66% 4.00%

11 33,213 1,860,788,689 137,145,040 4.00% 74,431,548 1.8426 7.37% 4.00%

12 32,314 1,846,558,365 136,744,502 4.00% 73,862,335 1.8513 7.41% 4.00%

13 30,826 1,805,079,295 128,888,480 4.00% 72,203,172 1.7851 7.14% 4.00%

14 29,914 1,783,272,223 126,878,481 4.00% 71,330,889 1.7787 7.11% 4.00%

15 28,225 1,712,340,920 117,771,759 4.00% 68,493,637 1.7195 6.88% 4.00%

16 26,839 1,647,694,158 110,685,046 4.00% 65,907,766 1.6794 6.72% 4.00%

17 26,215 1,622,733,874 110,200,014 4.00% 64,909,355 1.6978 6.79% 4.00%

18 25,837 1,602,437,106 109,547,074 4.00% 64,097,484 1.7091 6.84% 4.00%

19 24,830 1,554,687,574 109,588,157 4.00% 62,187,503 1.7622 7.05% 4.00%

20 24,476 1,540,653,571 113,176,537 4.00% 61,626,143 1.8365 7.35% 4.00%

21 23,163 1,464,399,127 108,392,849 4.00% 58,575,965 1.8505 7.40% 4.00%

22 21,786 1,385,092,492 105,381,203 4.00% 55,403,700 1.9021 7.61% 4.00%

23 19,661 1,258,951,158 98,299,864 4.00% 50,358,046 1.9520 7.81% 4.00%

24 17,034 1,099,989,146 87,094,695 4.00% 43,999,566 1.9794 7.92% 4.00%

25 15,255 986,342,298 79,110,304 4.00% 39,452,933 2.0052 8.02% 4.00%

26 13,617 875,397,308 65,935,217 4.00% 35,015,892 1.8830 7.53% 4.00%

27 11,958 769,794,785 56,306,493 4.00% 30,791,791 1.8286 7.31% 4.00%

28 10,064 650,955,647 45,910,174 4.00% 26,038,226 1.7632 7.05% 4.00%

29 7,995 519,652,311 34,994,058 4.00% 20,786,092 1.6835 6.73% 4.00%

30 6,157 399,232,263 25,622,941 4.00% 15,969,291 1.6045 6.42% 4.00%

31 4,842 317,117,078 18,409,095 4.00% 12,684,683 1.4513 5.81% 4.00%

32 3,809 246,370,759 13,635,441 4.00% 9,854,830 1.3836 5.53% 4.00%

33 3,327 213,596,286 11,715,503 4.00% 8,543,851 1.3712 5.48% 4.00%

34 3,126 201,067,692 9,418,613 4.00% 8,042,708 1.1711 4.68% 4.00%

35 2,382 153,970,768 6,496,676 4.00% 6,158,831 1.0549 4.22% 4.00%

36 1,641 105,404,980 3,841,185 4.00% 4,216,199 0.9111 3.64% 4.00%

37 1,271 79,618,851 2,648,802 4.00% 3,184,754 0.8317 3.33% 4.00%

38 1,095 67,454,364 2,330,084 4.00% 2,698,175 0.8636 3.45% 4.00%

39 902 56,010,449 1,917,744 4.00% 2,240,418 0.8560 3.42% 4.00%

40 710 43,999,054 1,256,032 4.00% 1,759,962 0.7137 2.85% 4.00%

41 578 36,292,121 978,863 4.00% 1,451,685 0.6743 2.70% 4.00%

42 437 28,058,736 656,506 4.00% 1,122,349 0.5849 2.34% 4.00%

43 279 18,083,774 466,773 4.00% 723,351 0.6453 2.58% 4.00%

44 215 14,321,616 350,874 4.00% 572,865 0.6125 2.45% 4.00%

45 157 10,360,227 218,868 4.00% 414,409 0.5281 2.11% 4.00%

Total 966,264 53,899,817,438 3,919,725,560 2,155,972,872 1.8181 7.27% 4.00%




Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1OT10CUC


457

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the


Overtime

Assumption

as % of Base


0 28,373 1,269,028,641 85,759,956 7.00% 88,832,005 0.9654 6.76% 7.00%

1 58,566 2,702,292,458 186,653,295 7.00% 189,160,472 0.9867 6.91% 7.00%

2 58,968 2,829,073,388 200,530,943 7.00% 198,035,137 1.0126 7.09% 7.00%

3 56,186 2,792,732,825 197,667,515 7.00% 195,491,298 1.0111 7.08% 7.00%

4 49,478 2,493,966,673 185,721,326 7.00% 174,577,667 1.0638 7.45% 7.00%

5 48,380 2,486,777,309 189,014,679 7.00% 174,074,412 1.0858 7.60% 7.00%

6 47,499 2,474,286,899 195,859,934 7.00% 173,200,083 1.1308 7.92% 7.00%

7 45,324 2,392,007,425 189,592,961 7.00% 167,440,520 1.1323 7.93% 7.00%

8 42,906 2,294,975,212 183,439,770 7.00% 160,648,265 1.1419 7.99% 7.00%

9 39,111 2,123,810,136 165,484,031 7.00% 148,666,709 1.1131 7.79% 7.00%

10 37,323 2,063,087,410 157,987,203 7.00% 144,416,119 1.0940 7.66% 7.00%

11 33,213 1,860,788,689 137,145,040 7.00% 130,255,208 1.0529 7.37% 7.00%

12 32,314 1,846,558,365 136,744,502 7.00% 129,259,086 1.0579 7.41% 7.00%

13 30,826 1,805,079,295 128,888,480 7.00% 126,355,551 1.0200 7.14% 7.00%

14 29,914 1,783,272,223 126,878,481 7.00% 124,829,056 1.0164 7.11% 7.00%

15 28,225 1,712,340,920 117,771,759 7.00% 119,863,864 0.9825 6.88% 7.00%

16 26,839 1,647,694,158 110,685,046 7.00% 115,338,591 0.9597 6.72% 7.00%

17 26,215 1,622,733,874 110,200,014 7.00% 113,591,371 0.9701 6.79% 7.00%

18 25,837 1,602,437,106 109,547,074 7.00% 112,170,597 0.9766 6.84% 7.00%

19 24,830 1,554,687,574 109,588,157 7.00% 108,828,130 1.0070 7.05% 7.00%

20 24,476 1,540,653,571 113,176,537 7.00% 107,845,750 1.0494 7.35% 7.00%

21 23,163 1,464,399,127 108,392,849 7.00% 102,507,939 1.0574 7.40% 7.00%

22 21,786 1,385,092,492 105,381,203 7.00% 96,956,474 1.0869 7.61% 7.00%

23 19,661 1,258,951,158 98,299,864 7.00% 88,126,581 1.1154 7.81% 7.00%

24 17,034 1,099,989,146 87,094,695 7.00% 76,999,240 1.1311 7.92% 7.00%

25 15,255 986,342,298 79,110,304 7.00% 69,043,961 1.1458 8.02% 7.00%

26 13,617 875,397,308 65,935,217 7.00% 61,277,812 1.0760 7.53% 7.00%

27 11,958 769,794,785 56,306,493 7.00% 53,885,635 1.0449 7.31% 7.00%

28 10,064 650,955,647 45,910,174 7.00% 45,566,895 1.0075 7.05% 7.00%

29 7,995 519,652,311 34,994,058 7.00% 36,375,662 0.9620 6.73% 7.00%

30 6,157 399,232,263 25,622,941 7.00% 27,946,258 0.9169 6.42% 7.00%

31 4,842 317,117,078 18,409,095 7.00% 22,198,195 0.8293 5.81% 7.00%

32 3,809 246,370,759 13,635,441 7.00% 17,245,953 0.7906 5.53% 7.00%

33 3,327 213,596,286 11,715,503 7.00% 14,951,740 0.7836 5.48% 7.00%

34 3,126 201,067,692 9,418,613 7.00% 14,074,738 0.6692 4.68% 7.00%

35 2,382 153,970,768 6,496,676 7.00% 10,777,954 0.6028 4.22% 7.00%

36 1,641 105,404,980 3,841,185 7.00% 7,378,349 0.5206 3.64% 7.00%

37 1,271 79,618,851 2,648,802 7.00% 5,573,320 0.4753 3.33% 7.00%

38 1,095 67,454,364 2,330,084 7.00% 4,721,805 0.4935 3.45% 7.00%

39 902 56,010,449 1,917,744 7.00% 3,920,731 0.4891 3.42% 7.00%

40 710 43,999,054 1,256,032 7.00% 3,079,934 0.4078 2.85% 7.00%

41 578 36,292,121 978,863 7.00% 2,540,448 0.3853 2.70% 7.00%

42 437 28,058,736 656,506 7.00% 1,964,112 0.3343 2.34% 7.00%

43 279 18,083,774 466,773 7.00% 1,265,864 0.3687 2.58% 7.00%

44 215 14,321,616 350,874 7.00% 1,002,513 0.3500 2.45% 7.00%

45 157 10,360,227 218,868 7.00% 725,216 0.3018 2.11% 7.00%

Total 966,264 53,899,817,438 3,919,725,560 3,772,987,221 1.0389 7.27% 7.00%




Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1OT10CUP


458

(1) (2) (3) (4) (5) (6) (7) (8)

Plan

Year

Life Years

Exposed

Salary during the

Year Actual Overtime Expected Overtime Actual/Expected Actual Expected

2008 110,622 5,693,565,900 385,980,687 227,742,636 1.6948 6.78% 4.00%

2009 112,084 6,043,297,915 386,585,500 241,730,131 1.5992 6.40% 4.00%

2010 112,816 6,294,610,194 411,943,477 251,784,408 1.6361 6.54% 4.00%

2011 111,212 6,302,982,282 402,088,767 252,119,291 1.5948 6.38% 4.00%

2012 110,306 6,235,274,405 413,977,566 249,409,393 1.6598 6.64% 4.00%

2013 110,921 6,199,661,678 461,834,861 247,986,467 1.8623 7.45% 4.00%

2014 110,911 6,301,029,613 501,322,478 252,041,185 1.9890 7.96% 4.00%

2015 109,470 6,338,759,334 539,782,904 253,540,558 2.1290 8.52% 4.00%

2016 110,077 6,516,284,558 519,614,019 260,639,319 1.9936 7.97% 4.00%

Total* 998,419 55,925,465,878 4,023,130,259 2,236,993,387 1.7985 7.19% 4.00%

*These totals include members with more than 45 years of service.


Year by Year Overtime Pay Experience

Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1OT10CY (2)


459

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during

the Year Actual Overtime

Overtime -

Tiers I/II

Overtime -

Tier III

Expected


0 2 110,860 0 4.00% 4.00% 4,434 0.0000 0.00% 4.00%

1 25 1,659,939 33,749 4.00% 4.00% 66,398 0.5083 2.03% 4.00%

2 51 2,846,638 147,365 4.00% 4.00% 113,866 1.2942 5.18% 4.00%

3 71 3,941,032 100,091 4.00% 4.00% 157,641 0.6349 2.54% 4.00%

4 112 6,341,385 412,648 4.00% 4.00% 253,655 1.6268 6.51% 4.00%

5 157 8,352,526 261,509 4.00% 4.00% 334,101 0.7827 3.13% 4.00%

6 173 9,677,645 379,894 4.00% 4.00% 387,106 0.9814 3.93% 4.00%

7 182 9,879,438 463,551 4.00% 4.00% 395,178 1.1730 4.69% 4.00%

8 251 13,377,843 523,942 4.00% 4.00% 535,114 0.9791 3.92% 4.00%

9 360 19,614,410 919,536 4.00% 4.00% 784,576 1.1720 4.69% 4.00%

10 316 17,537,558 1,032,258 4.00% 4.00% 701,502 1.4715 5.89% 4.00%

11 289 15,830,327 779,782 4.00% 4.00% 633,213 1.2315 4.93% 4.00%

12 372 20,691,569 972,070 4.00% 4.00% 827,663 1.1745 4.70% 4.00%

13 423 24,607,497 1,096,615 4.00% 4.00% 984,300 1.1141 4.46% 4.00%

14 399 22,994,368 1,330,851 4.00% 4.00% 919,775 1.4469 5.79% 4.00%

15 371 22,003,362 921,850 4.00% 4.00% 880,134 1.0474 4.19% 4.00%

16 388 23,755,141 1,003,753 4.00% 4.00% 950,206 1.0564 4.23% 4.00%

17 406 25,409,275 1,465,384 4.00% 4.00% 1,016,371 1.4418 5.77% 4.00%

18 446 28,899,274 1,503,127 4.00% 4.00% 1,155,971 1.3003 5.20% 4.00%

19 519 33,834,742 1,819,565 4.00% 4.00% 1,353,390 1.3445 5.38% 4.00%

20 499 33,959,988 1,804,077 4.00% 4.00% 1,358,400 1.3281 5.31% 4.00%

21 502 32,616,454 2,035,277 4.00% 4.00% 1,304,658 1.5600 6.24% 4.00%

22 570 37,719,418 2,503,111 4.00% 4.00% 1,508,777 1.6590 6.64% 4.00%

23 644 42,928,352 3,192,753 4.00% 4.00% 1,717,134 1.8593 7.44% 4.00%

24 679 45,770,003 4,247,006 4.00% 4.00% 1,830,800 2.3198 9.28% 4.00%

25 590 39,701,552 3,356,950 4.00% 4.00% 1,588,062 2.1139 8.46% 4.00%

26 574 38,843,281 3,131,884 4.00% 4.00% 1,553,731 2.0157 8.06% 4.00%

27 548 37,964,212 2,823,791 4.00% 4.00% 1,518,568 1.8595 7.44% 4.00%

28 519 35,670,358 2,674,389 4.00% 4.00% 1,426,814 1.8744 7.50% 4.00%

29 468 31,908,293 2,715,548 4.00% 4.00% 1,276,332 2.1276 8.51% 4.00%

30 368 24,725,925 1,764,757 4.00% 4.00% 989,037 1.7843 7.14% 4.00%

31 339 22,433,133 1,644,410 4.00% 4.00% 897,325 1.8326 7.33% 4.00%

32 316 20,828,684 1,232,633 4.00% 4.00% 833,147 1.4795 5.92% 4.00%

33 301 20,190,966 1,195,791 4.00% 4.00% 807,639 1.4806 5.92% 4.00%

34 213 14,669,663 612,190 4.00% 4.00% 586,786 1.0433 4.17% 4.00%

35 166 11,389,578 616,537 4.00% 4.00% 455,583 1.3533 5.41% 4.00%

36 106 7,209,707 243,292 4.00% 4.00% 288,388 0.8436 3.37% 4.00%

37 65 4,268,358 122,955 4.00% 4.00% 170,734 0.7202 2.88% 4.00%

38 75 4,623,112 164,648 4.00% 4.00% 184,924 0.8904 3.56% 4.00%

39 102 6,243,509 193,203 4.00% 4.00% 249,740 0.7736 3.09% 4.00%

40 92 5,884,310 173,363 4.00% 4.00% 235,372 0.7365 2.95% 4.00%

41 67 4,251,417 129,149 4.00% 4.00% 170,057 0.7594 3.04% 4.00%

42 42 2,325,054 72,906 4.00% 4.00% 93,002 0.7839 3.14% 4.00%

43 21 1,321,099 47,276 4.00% 4.00% 52,844 0.8946 3.58% 4.00%

44 22 1,408,306 14,777 4.00% 4.00% 56,332 0.2623 1.05% 4.00%

45 19 1,279,799 26,177 4.00% 4.00% 51,192 0.5113 2.05% 4.00%

Total 13,220 841,499,357 51,906,390 33,659,974 1.5421 6.17% 4.00%


Overtime Pay Experience before Service Retirement

Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DR04CUC


460

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during


Overtime -

Tiers I/II

Overtime -

Tier III

Proposed

Overtime Actual/Proposed Actual % Proposed %

0 2 110,860 0 5.00% 5.00% 5,543 0.0000 0.00% 5.00%

1 25 1,659,939 33,749 5.00% 5.00% 82,997 0.4066 2.03% 5.00%

2 51 2,846,638 147,365 5.00% 5.00% 142,332 1.0354 5.18% 5.00%

3 71 3,941,032 100,091 5.00% 5.00% 197,052 0.5079 2.54% 5.00%

4 112 6,341,385 412,648 5.00% 5.00% 317,069 1.3014 6.51% 5.00%

5 157 8,352,526 261,509 5.00% 5.00% 417,626 0.6262 3.13% 5.00%

6 173 9,677,645 379,894 5.00% 5.00% 483,882 0.7851 3.93% 5.00%

7 182 9,879,438 463,551 5.00% 5.00% 493,972 0.9384 4.69% 5.00%

8 251 13,377,843 523,942 5.00% 5.00% 668,892 0.7833 3.92% 5.00%

9 360 19,614,410 919,536 5.00% 5.00% 980,720 0.9376 4.69% 5.00%

10 316 17,537,558 1,032,258 5.00% 5.00% 876,878 1.1772 5.89% 5.00%

11 289 15,830,327 779,782 5.00% 5.00% 791,516 0.9852 4.93% 5.00%

12 372 20,691,569 972,070 5.00% 5.00% 1,034,578 0.9396 4.70% 5.00%

13 423 24,607,497 1,096,615 5.00% 5.00% 1,230,375 0.8913 4.46% 5.00%

14 399 22,994,368 1,330,851 5.00% 5.00% 1,149,718 1.1575 5.79% 5.00%

15 371 22,003,362 921,850 5.00% 5.00% 1,100,168 0.8379 4.19% 5.00%

16 388 23,755,141 1,003,753 5.00% 5.00% 1,187,757 0.8451 4.23% 5.00%

17 406 25,409,275 1,465,384 5.00% 5.00% 1,270,464 1.1534 5.77% 5.00%

18 446 28,899,274 1,503,127 5.00% 5.00% 1,444,964 1.0403 5.20% 5.00%

19 519 33,834,742 1,819,565 5.00% 5.00% 1,691,737 1.0756 5.38% 5.00%

20 499 33,959,988 1,804,077 5.00% 5.00% 1,697,999 1.0625 5.31% 5.00%

21 502 32,616,454 2,035,277 5.00% 5.00% 1,630,823 1.2480 6.24% 5.00%

22 570 37,719,418 2,503,111 5.00% 5.00% 1,885,971 1.3272 6.64% 5.00%

23 644 42,928,352 3,192,753 5.00% 5.00% 2,146,418 1.4875 7.44% 5.00%

24 679 45,770,003 4,247,006 5.00% 5.00% 2,288,500 1.8558 9.28% 5.00%

25 590 39,701,552 3,356,950 5.00% 5.00% 1,985,078 1.6911 8.46% 5.00%

26 574 38,843,281 3,131,884 5.00% 5.00% 1,942,164 1.6126 8.06% 5.00%

27 548 37,964,212 2,823,791 5.00% 5.00% 1,898,211 1.4876 7.44% 5.00%

28 519 35,670,358 2,674,389 5.00% 5.00% 1,783,518 1.4995 7.50% 5.00%

29 468 31,908,293 2,715,548 5.00% 5.00% 1,595,415 1.7021 8.51% 5.00%

30 368 24,725,925 1,764,757 5.00% 5.00% 1,236,296 1.4275 7.14% 5.00%

31 339 22,433,133 1,644,410 5.00% 5.00% 1,121,657 1.4661 7.33% 5.00%

32 316 20,828,684 1,232,633 5.00% 5.00% 1,041,434 1.1836 5.92% 5.00%

33 301 20,190,966 1,195,791 5.00% 5.00% 1,009,548 1.1845 5.92% 5.00%

34 213 14,669,663 612,190 5.00% 5.00% 733,483 0.8346 4.17% 5.00%

35 166 11,389,578 616,537 5.00% 5.00% 569,479 1.0826 5.41% 5.00%

36 106 7,209,707 243,292 5.00% 5.00% 360,485 0.6749 3.37% 5.00%

37 65 4,268,358 122,955 5.00% 5.00% 213,418 0.5761 2.88% 5.00%

38 75 4,623,112 164,648 5.00% 5.00% 231,156 0.7123 3.56% 5.00%

39 102 6,243,509 193,203 5.00% 5.00% 312,175 0.6189 3.09% 5.00%

40 92 5,884,310 173,363 5.00% 5.00% 294,215 0.5892 2.95% 5.00%

41 67 4,251,417 129,149 5.00% 5.00% 212,571 0.6076 3.04% 5.00%

42 42 2,325,054 72,906 5.00% 5.00% 116,253 0.6271 3.14% 5.00%

43 21 1,321,099 47,276 5.00% 5.00% 66,055 0.7157 3.58% 5.00%

44 22 1,408,306 14,777 5.00% 5.00% 70,415 0.2099 1.05% 5.00%

45 19 1,279,799 26,177 5.00% 5.00% 63,990 0.4091 2.05% 5.00%

Total 13,220 841,499,357 51,906,390 42,074,968 1.2337 6.17% 5.00%



Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DR04CUP


461

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime -

Tiers I/II

Overtime -

Tier III

Expected


0 14 1,223,511 66,827 4.00% 4.00% 48,940 1.3655 5.46% 4.00%

1 74 4,642,690 69,006 4.00% 4.00% 185,708 0.3716 1.49% 4.00%

2 127 7,553,288 283,168 4.00% 4.00% 302,132 0.9372 3.75% 4.00%

3 193 11,404,637 303,065 4.00% 4.00% 456,185 0.6643 2.66% 4.00%

4 304 17,560,855 793,471 4.00% 4.00% 702,434 1.1296 4.52% 4.00%

5 385 21,133,886 598,562 4.00% 4.00% 845,355 0.7081 2.83% 4.00%

6 449 25,899,465 1,027,479 4.00% 4.00% 1,035,979 0.9918 3.97% 4.00%

7 443 25,808,260 855,115 4.00% 4.00% 1,032,330 0.8283 3.31% 4.00%

8 556 30,985,601 1,141,563 4.00% 4.00% 1,239,424 0.9210 3.68% 4.00%

9 806 45,423,090 1,796,249 4.00% 4.00% 1,816,924 0.9886 3.95% 4.00%

10 749 42,196,874 1,845,075 4.00% 4.00% 1,687,875 1.0931 4.37% 4.00%

11 706 41,246,150 1,671,498 4.00% 4.00% 1,649,846 1.0131 4.05% 4.00%

12 791 45,264,991 2,192,383 4.00% 4.00% 1,810,600 1.2109 4.84% 4.00%

13 853 51,882,132 1,816,828 4.00% 4.00% 2,075,285 0.8755 3.50% 4.00%

14 864 52,127,930 2,406,863 4.00% 4.00% 2,085,117 1.1543 4.62% 4.00%

15 774 47,315,209 1,802,119 4.00% 4.00% 1,892,608 0.9522 3.81% 4.00%

16 897 57,528,752 2,299,993 4.00% 4.00% 2,301,150 0.9995 4.00% 4.00%

17 967 61,570,492 2,817,306 4.00% 4.00% 2,462,820 1.1439 4.58% 4.00%

18 1,046 66,674,215 2,934,410 4.00% 4.00% 2,666,969 1.1003 4.40% 4.00%

19 1,249 78,127,219 3,781,084 4.00% 4.00% 3,125,089 1.2099 4.84% 4.00%

20 1,125 73,245,477 3,732,292 4.00% 4.00% 2,929,819 1.2739 5.10% 4.00%

21 1,105 69,498,413 4,356,450 4.00% 4.00% 2,779,937 1.5671 6.27% 4.00%

22 1,173 76,691,048 4,462,368 4.00% 4.00% 3,067,642 1.4547 5.82% 4.00%

23 1,315 85,897,513 5,599,495 4.00% 4.00% 3,435,901 1.6297 6.52% 4.00%

24 1,433 95,223,098 7,315,545 4.00% 4.00% 3,808,924 1.9206 7.68% 4.00%

25 1,237 81,652,962 5,746,999 4.00% 4.00% 3,266,118 1.7596 7.04% 4.00%

26 1,151 76,889,432 5,190,023 4.00% 4.00% 3,075,577 1.6875 6.75% 4.00%

27 1,066 71,423,633 4,750,627 4.00% 4.00% 2,856,945 1.6628 6.65% 4.00%

28 1,023 69,048,183 4,295,819 4.00% 4.00% 2,761,927 1.5554 6.22% 4.00%

29 925 62,225,085 3,888,423 4.00% 4.00% 2,489,003 1.5622 6.25% 4.00%

30 725 50,231,986 3,115,783 4.00% 4.00% 2,009,279 1.5507 6.20% 4.00%

31 603 40,664,700 2,322,860 4.00% 4.00% 1,626,588 1.4281 5.71% 4.00%

32 514 35,520,862 1,856,055 4.00% 4.00% 1,420,834 1.3063 5.23% 4.00%

33 499 33,568,159 1,770,258 4.00% 4.00% 1,342,726 1.3184 5.27% 4.00%

34 496 33,669,186 1,478,327 4.00% 4.00% 1,346,767 1.0977 4.39% 4.00%

35 447 31,048,692 1,293,093 4.00% 4.00% 1,241,948 1.0412 4.16% 4.00%

36 386 27,605,541 991,627 4.00% 4.00% 1,104,222 0.8980 3.59% 4.00%

37 296 20,444,020 460,654 4.00% 4.00% 817,761 0.5633 2.25% 4.00%

38 239 15,557,756 440,701 4.00% 4.00% 622,310 0.7082 2.83% 4.00%

39 203 13,177,477 374,153 4.00% 4.00% 527,099 0.7098 2.84% 4.00%

40 175 11,481,510 343,962 4.00% 4.00% 459,260 0.7489 3.00% 4.00%

41 114 7,442,152 163,274 4.00% 4.00% 297,686 0.5485 2.19% 4.00%

42 79 4,730,418 96,373 4.00% 4.00% 189,217 0.5093 2.04% 4.00%

43 53 3,759,483 101,456 4.00% 4.00% 150,379 0.6747 2.70% 4.00%

44 36 2,566,918 23,282 4.00% 4.00% 102,677 0.2268 0.91% 4.00%

45 35 2,658,159 30,974 4.00% 4.00% 106,326 0.2913 1.17% 4.00%

Total 28,700 1,831,491,110 94,702,937 73,259,644 1.2927 5.17% 4.00%



Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DR10CUC


462

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime -

Tiers I/II

Overtime -

Tier III

Proposed


0 14 1,223,511 66,827 5.00% 5.00% 61,176 1.0924 5.46% 5.00%

1 74 4,642,690 69,006 5.00% 5.00% 232,135 0.2973 1.49% 5.00%

2 127 7,553,288 283,168 5.00% 5.00% 377,664 0.7498 3.75% 5.00%

3 193 11,404,637 303,065 5.00% 5.00% 570,232 0.5315 2.66% 5.00%

4 304 17,560,855 793,471 5.00% 5.00% 878,043 0.9037 4.52% 5.00%

5 385 21,133,886 598,562 5.00% 5.00% 1,056,694 0.5664 2.83% 5.00%

6 449 25,899,465 1,027,479 5.00% 5.00% 1,294,973 0.7934 3.97% 5.00%

7 443 25,808,260 855,115 5.00% 5.00% 1,290,413 0.6627 3.31% 5.00%

8 556 30,985,601 1,141,563 5.00% 5.00% 1,549,280 0.7368 3.68% 5.00%

9 806 45,423,090 1,796,249 5.00% 5.00% 2,271,155 0.7909 3.95% 5.00%

10 749 42,196,874 1,845,075 5.00% 5.00% 2,109,844 0.8745 4.37% 5.00%

11 706 41,246,150 1,671,498 5.00% 5.00% 2,062,307 0.8105 4.05% 5.00%

12 791 45,264,991 2,192,383 5.00% 5.00% 2,263,250 0.9687 4.84% 5.00%

13 853 51,882,132 1,816,828 5.00% 5.00% 2,594,107 0.7004 3.50% 5.00%

14 864 52,127,930 2,406,863 5.00% 5.00% 2,606,396 0.9234 4.62% 5.00%

15 774 47,315,209 1,802,119 5.00% 5.00% 2,365,760 0.7618 3.81% 5.00%

16 897 57,528,752 2,299,993 5.00% 5.00% 2,876,438 0.7996 4.00% 5.00%

17 967 61,570,492 2,817,306 5.00% 5.00% 3,078,525 0.9151 4.58% 5.00%

18 1,046 66,674,215 2,934,410 5.00% 5.00% 3,333,711 0.8802 4.40% 5.00%

19 1,249 78,127,219 3,781,084 5.00% 5.00% 3,906,361 0.9679 4.84% 5.00%

20 1,125 73,245,477 3,732,292 5.00% 5.00% 3,662,274 1.0191 5.10% 5.00%

21 1,105 69,498,413 4,356,450 5.00% 5.00% 3,474,921 1.2537 6.27% 5.00%

22 1,173 76,691,048 4,462,368 5.00% 5.00% 3,834,552 1.1637 5.82% 5.00%

23 1,315 85,897,513 5,599,495 5.00% 5.00% 4,294,876 1.3038 6.52% 5.00%

24 1,433 95,223,098 7,315,545 5.00% 5.00% 4,761,155 1.5365 7.68% 5.00%

25 1,237 81,652,962 5,746,999 5.00% 5.00% 4,082,648 1.4077 7.04% 5.00%

26 1,151 76,889,432 5,190,023 5.00% 5.00% 3,844,472 1.3500 6.75% 5.00%

27 1,066 71,423,633 4,750,627 5.00% 5.00% 3,571,182 1.3303 6.65% 5.00%

28 1,023 69,048,183 4,295,819 5.00% 5.00% 3,452,409 1.2443 6.22% 5.00%

29 925 62,225,085 3,888,423 5.00% 5.00% 3,111,254 1.2498 6.25% 5.00%

30 725 50,231,986 3,115,783 5.00% 5.00% 2,511,599 1.2406 6.20% 5.00%

31 603 40,664,700 2,322,860 5.00% 5.00% 2,033,235 1.1424 5.71% 5.00%

32 514 35,520,862 1,856,055 5.00% 5.00% 1,776,043 1.0451 5.23% 5.00%

33 499 33,568,159 1,770,258 5.00% 5.00% 1,678,408 1.0547 5.27% 5.00%

34 496 33,669,186 1,478,327 5.00% 5.00% 1,683,459 0.8781 4.39% 5.00%

35 447 31,048,692 1,293,093 5.00% 5.00% 1,552,435 0.8329 4.16% 5.00%

36 386 27,605,541 991,627 5.00% 5.00% 1,380,277 0.7184 3.59% 5.00%

37 296 20,444,020 460,654 5.00% 5.00% 1,022,201 0.4506 2.25% 5.00%

38 239 15,557,756 440,701 5.00% 5.00% 777,888 0.5665 2.83% 5.00%

39 203 13,177,477 374,153 5.00% 5.00% 658,874 0.5679 2.84% 5.00%

40 175 11,481,510 343,962 5.00% 5.00% 574,075 0.5992 3.00% 5.00%

41 114 7,442,152 163,274 5.00% 5.00% 372,108 0.4388 2.19% 5.00%

42 79 4,730,418 96,373 5.00% 5.00% 236,521 0.4075 2.04% 5.00%

43 53 3,759,483 101,456 5.00% 5.00% 187,974 0.5397 2.70% 5.00%

44 36 2,566,918 23,282 5.00% 5.00% 128,346 0.1814 0.91% 5.00%

45 35 2,658,159 30,974 5.00% 5.00% 132,908 0.2330 1.17% 5.00%

Total 28,700 1,831,491,110 94,702,937 91,574,556 1.0342 5.17% 5.00%



Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DR10CUP


463

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the

Year

Actual

Overtime

Overtime -

Tiers I/II

Overtime -

Tier III Expected Overtime Actual/Expected Actual % Expected %

0 1 27,007 0 4.00% 4.00% 1,080 0.0000 0.00% 4.00%

1 4 249,398 12,870 4.00% 4.00% 9,976 1.2901 5.16% 4.00%

2 7 311,711 16,662 4.00% 4.00% 12,468 1.3363 5.35% 4.00%

3 7 338,009 3,583 4.00% 4.00% 13,520 0.2650 1.06% 4.00%

4 13 640,034 12,932 4.00% 4.00% 25,601 0.5051 2.02% 4.00%

5 8 483,845 24,833 4.00% 4.00% 19,354 1.2831 5.13% 4.00%

6 15 712,370 80,627 4.00% 4.00% 28,495 2.8295 11.32% 4.00%

7 18 973,078 68,945 4.00% 4.00% 38,923 1.7713 7.09% 4.00%

8 34 1,817,721 114,307 4.00% 4.00% 72,709 1.5721 6.29% 4.00%

9 51 2,702,782 217,303 4.00% 4.00% 108,111 2.0100 8.04% 4.00%

10 44 2,248,077 157,650 4.00% 4.00% 89,923 1.7532 7.01% 4.00%

11 74 4,296,266 193,077 4.00% 4.00% 171,851 1.1235 4.49% 4.00%

12 67 3,566,841 157,754 4.00% 4.00% 142,674 1.1057 4.42% 4.00%

13 65 3,431,281 225,722 4.00% 4.00% 137,251 1.6446 6.58% 4.00%

14 68 3,728,472 260,950 4.00% 4.00% 149,139 1.7497 7.00% 4.00%

15 37 1,872,300 59,139 4.00% 4.00% 74,892 0.7897 3.16% 4.00%

16 47 2,664,136 139,775 4.00% 4.00% 106,565 1.3116 5.25% 4.00%

17 46 2,497,201 76,493 4.00% 4.00% 99,098 0.7719 3.06% 3.97%

18 34 1,921,874 59,228 4.00% 4.00% 76,875 0.7704 3.08% 4.00%

19 45 2,475,440 140,122 4.00% 4.00% 99,018 1.4151 5.66% 4.00%

20 40 2,582,583 214,738 4.00% 4.00% 103,303 2.0787 8.31% 4.00%

21 29 1,779,900 43,664 4.00% 4.00% 71,196 0.6133 2.45% 4.00%

22 45 2,645,325 175,270 4.00% 4.00% 105,813 1.6564 6.63% 4.00%

23 36 2,020,846 80,424 4.00% 4.00% 80,834 0.9949 3.98% 4.00%

24 37 2,213,771 235,320 4.00% 4.00% 88,551 2.6575 10.63% 4.00%

25 30 1,864,898 125,339 4.00% 4.00% 74,596 1.6802 6.72% 4.00%

26 23 1,380,598 55,332 4.00% 4.00% 55,224 1.0020 4.01% 4.00%

27 14 808,350 38,942 4.00% 4.00% 32,334 1.2044 4.82% 4.00%

28 14 783,043 43,088 4.00% 4.00% 31,322 1.3757 5.50% 4.00%

29 15 973,891 115,367 4.00% 4.00% 38,956 2.9615 11.85% 4.00%

30 15 870,457 67,092 4.00% 4.00% 34,818 1.9269 7.71% 4.00%

31 7 442,282 39,116 4.00% 4.00% 17,691 2.2110 8.84% 4.00%

32 7 475,654 71,406 4.00% 4.00% 19,026 3.7530 15.01% 4.00%

33 6 376,686 10,356 4.00% 4.00% 15,067 0.6873 2.75% 4.00%

34 2 133,698 0 4.00% 4.00% 5,348 0.0000 0.00% 4.00%

35 2 145,086 11,026 4.00% 4.00% 5,803 1.8999 7.60% 4.00%

36 0 0 0 4.00% 4.00% 0 N/A N/A N/A

37 1 73,584 285 4.00% 4.00% 2,943 0.0968 0.39% 4.00%

38 1 36,624 0 4.00% 4.00% 1,465 0.0000 0.00% 4.00%

39 0 0 0 4.00% 4.00% 0 N/A N/A N/A

40 0 0 0 4.00% 4.00% 0 N/A N/A N/A

41 0 0 0 4.00% 4.00% 0 N/A N/A N/A

42 0 0 0 4.00% 4.00% 0 N/A N/A N/A

43 0 0 0 4.00% 4.00% 0 N/A N/A N/A

44 0 0 0 4.00% 4.00% 0 N/A N/A N/A

45 0 0 0 4.00% 4.00% 0 N/A N/A N/A

Total 1,009 56,565,116 3,348,737 2,261,814 1.4806 5.92% 4.00%


Overtime Pay Experience before Disability Retirement

Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DD04CUC


464

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during


Overtime -

Tiers I/II

Overtime -

Tier III Proposed Overtime Actual/Proposed Actual % Proposed %

0 1 27,007 0 5.00% 5.00% 1,350 0.0000 0.00% 5.00%

1 4 249,398 12,870 5.00% 5.00% 12,470 1.0321 5.16% 5.00%

2 7 311,711 16,662 5.00% 5.00% 15,586 1.0691 5.35% 5.00%

3 7 338,009 3,583 5.00% 5.00% 16,900 0.2120 1.06% 5.00%

4 13 640,034 12,932 5.00% 5.00% 32,002 0.4041 2.02% 5.00%

5 8 483,845 24,833 5.00% 5.00% 24,192 1.0265 5.13% 5.00%

6 15 712,370 80,627 5.00% 5.00% 35,618 2.2636 11.32% 5.00%

7 18 973,078 68,945 5.00% 5.00% 48,654 1.4170 7.09% 5.00%

8 34 1,817,721 114,307 5.00% 5.00% 90,886 1.2577 6.29% 5.00%

9 51 2,702,782 217,303 5.00% 5.00% 135,139 1.6080 8.04% 5.00%

10 44 2,248,077 157,650 5.00% 5.00% 112,404 1.4025 7.01% 5.00%

11 74 4,296,266 193,077 5.00% 5.00% 214,813 0.8988 4.49% 5.00%

12 67 3,566,841 157,754 5.00% 5.00% 178,342 0.8846 4.42% 5.00%

13 65 3,431,281 225,722 5.00% 5.00% 171,564 1.3157 6.58% 5.00%

14 68 3,728,472 260,950 5.00% 5.00% 186,424 1.3998 7.00% 5.00%

15 37 1,872,300 59,139 5.00% 5.00% 93,615 0.6317 3.16% 5.00%

16 47 2,664,136 139,775 5.00% 5.00% 133,207 1.0493 5.25% 5.00%

17 46 2,497,201 76,493 5.00% 5.00% 124,860 0.6126 3.06% 5.00%

18 34 1,921,874 59,228 5.00% 5.00% 96,094 0.6164 3.08% 5.00%

19 45 2,475,440 140,122 5.00% 5.00% 123,772 1.1321 5.66% 5.00%

20 40 2,582,583 214,738 5.00% 5.00% 129,129 1.6630 8.31% 5.00%

21 29 1,779,900 43,664 5.00% 5.00% 88,995 0.4906 2.45% 5.00%

22 45 2,645,325 175,270 5.00% 5.00% 132,266 1.3251 6.63% 5.00%

23 36 2,020,846 80,424 5.00% 5.00% 101,042 0.7959 3.98% 5.00%

24 37 2,213,771 235,320 5.00% 5.00% 110,689 2.1260 10.63% 5.00%

25 30 1,864,898 125,339 5.00% 5.00% 93,245 1.3442 6.72% 5.00%

26 23 1,380,598 55,332 5.00% 5.00% 69,030 0.8016 4.01% 5.00%

27 14 808,350 38,942 5.00% 5.00% 40,417 0.9635 4.82% 5.00%

28 14 783,043 43,088 5.00% 5.00% 39,152 1.1005 5.50% 5.00%

29 15 973,891 115,367 5.00% 5.00% 48,695 2.3692 11.85% 5.00%

30 15 870,457 67,092 5.00% 5.00% 43,523 1.5415 7.71% 5.00%

31 7 442,282 39,116 5.00% 5.00% 22,114 1.7688 8.84% 5.00%

32 7 475,654 71,406 5.00% 5.00% 23,783 3.0024 15.01% 5.00%

33 6 376,686 10,356 5.00% 5.00% 18,834 0.5498 2.75% 5.00%

34 2 133,698 0 5.00% 5.00% 6,685 0.0000 0.00% 5.00%

35 2 145,086 11,026 5.00% 5.00% 7,254 1.5199 7.60% 5.00%

36 0 0 0 5.00% 5.00% 0 N/A N/A N/A

37 1 73,584 285 5.00% 5.00% 3,679 0.0775 0.39% 5.00%

38 1 36,624 0 5.00% 5.00% 1,831 0.0000 0.00% 5.00%

39 0 0 0 5.00% 5.00% 0 N/A N/A N/A

40 0 0 0 5.00% 5.00% 0 N/A N/A N/A

41 0 0 0 5.00% 5.00% 0 N/A N/A N/A

42 0 0 0 5.00% 5.00% 0 N/A N/A N/A

43 0 0 0 5.00% 5.00% 0 N/A N/A N/A

44 0 0 0 5.00% 5.00% 0 N/A N/A N/A

45 0 0 0 5.00% 5.00% 0 N/A N/A N/A

Total 1,009 56,565,116 3,348,737 2,828,256 1.1840 5.92% 5.00%



Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DD04CUP


465

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime - Tiers

I/II

Overtime - Tier

III Expected Overtime Actual/Expected Actual % Expected %

0 3 109,802 10,936 4.00% 4.00% 4,392 2.4899 9.96% 4.00%

1 11 549,894 33,814 4.00% 4.00% 21,996 1.5373 6.15% 4.00%

2 21 1,044,871 37,362 4.00% 4.00% 41,795 0.8939 3.58% 4.00%

3 26 1,150,676 21,841 4.00% 4.00% 46,027 0.4745 1.90% 4.00%

4 36 1,799,414 42,876 4.00% 4.00% 71,977 0.5957 2.38% 4.00%

5 39 1,812,214 85,403 4.00% 4.00% 72,489 1.1782 4.71% 4.00%

6 50 2,426,532 213,375 4.00% 4.00% 97,061 2.1984 8.79% 4.00%

7 54 2,844,679 184,805 4.00% 4.00% 113,787 1.6241 6.50% 4.00%

8 110 5,855,507 329,122 4.00% 4.00% 234,220 1.4052 5.62% 4.00%

9 191 9,603,259 589,425 4.00% 4.00% 384,130 1.5344 6.14% 4.00%

10 158 7,996,181 419,016 4.00% 4.00% 319,847 1.3101 5.24% 4.00%

11 179 9,346,988 432,205 4.00% 4.00% 373,879 1.1560 4.62% 4.00%

12 146 7,332,884 385,084 4.00% 4.00% 293,315 1.3129 5.25% 4.00%

13 177 9,240,080 471,266 4.00% 4.00% 369,603 1.2751 5.10% 4.00%

14 148 7,732,343 428,735 4.00% 4.00% 309,294 1.3862 5.54% 4.00%

15 124 6,508,272 252,481 4.00% 4.00% 260,331 0.9698 3.88% 4.00%

16 140 7,521,568 302,245 4.00% 4.00% 300,863 1.0046 4.02% 4.00%

17 127 7,090,489 338,291 4.00% 4.00% 282,829 1.1961 4.77% 3.99%

18 116 6,427,706 247,997 4.00% 4.00% 257,108 0.9646 3.86% 4.00%

19 131 7,206,554 452,540 4.00% 4.00% 288,262 1.5699 6.28% 4.00%

20 133 7,739,660 564,510 4.00% 4.00% 309,586 1.8234 7.29% 4.00%

21 110 6,312,380 233,698 4.00% 4.00% 252,495 0.9256 3.70% 4.00%

22 125 6,873,739 394,960 4.00% 4.00% 274,950 1.4365 5.75% 4.00%

23 96 5,271,758 274,180 4.00% 4.00% 210,870 1.3002 5.20% 4.00%

24 85 5,133,458 381,367 4.00% 4.00% 205,338 1.8573 7.43% 4.00%

25 70 4,095,588 203,132 4.00% 4.00% 163,824 1.2399 4.96% 4.00%

26 54 3,025,142 80,726 4.00% 4.00% 121,006 0.6671 2.67% 4.00%

27 48 2,660,851 61,657 4.00% 4.00% 106,434 0.5793 2.32% 4.00%

28 32 1,779,583 66,032 4.00% 4.00% 71,183 0.9276 3.71% 4.00%

29 37 2,315,213 172,006 4.00% 4.00% 92,609 1.8573 7.43% 4.00%

30 30 1,703,125 108,495 4.00% 4.00% 68,125 1.5926 6.37% 4.00%

31 14 871,245 47,986 4.00% 4.00% 34,850 1.3769 5.51% 4.00%

32 9 572,804 71,495 4.00% 4.00% 22,912 3.1204 12.48% 4.00%

33 9 542,270 10,508 4.00% 4.00% 21,691 0.4844 1.94% 4.00%

34 8 506,014 357 4.00% 4.00% 20,241 0.0176 0.07% 4.00%

35 9 460,061 17,493 4.00% 4.00% 18,402 0.9506 3.80% 4.00%

36 2 139,226 1,421 4.00% 4.00% 5,569 0.2552 1.02% 4.00%

37 3 181,729 285 4.00% 4.00% 7,269 0.0392 0.16% 4.00%

38 1 36,624 0 4.00% 4.00% 1,465 0.0000 0.00% 4.00%

39 0 0 0 4.00% 4.00% 0 N/A N/A N/A

40 0 0 0 4.00% 4.00% 0 N/A N/A N/A

41 0 0 0 4.00% 4.00% 0 N/A N/A N/A

42 0 0 0 4.00% 4.00% 0 N/A N/A N/A

43 0 0 0 4.00% 4.00% 0 N/A N/A N/A

44 0 0 0 4.00% 4.00% 0 N/A N/A N/A

45 0 0 0 4.00% 4.00% 0 N/A N/A N/A

Total 2,862 153,820,383 7,969,127 6,152,025 1.2954 5.18% 4.00%



Men and Women


Increase %

Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DD10CUC


466

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime -

Tiers I/II

Overtime -

Tier III Proposed Overtime Actual/Proposed Actual % Proposed %

0 3 109,802 10,936 5.00% 5.00% 5,490 1.9920 9.96% 5.00%

1 11 549,894 33,814 5.00% 5.00% 27,495 1.2298 6.15% 5.00%

2 21 1,044,871 37,362 5.00% 5.00% 52,244 0.7152 3.58% 5.00%

3 26 1,150,676 21,841 5.00% 5.00% 57,534 0.3796 1.90% 5.00%

4 36 1,799,414 42,876 5.00% 5.00% 89,971 0.4766 2.38% 5.00%

5 39 1,812,214 85,403 5.00% 5.00% 90,611 0.9425 4.71% 5.00%

6 50 2,426,532 213,375 5.00% 5.00% 121,327 1.7587 8.79% 5.00%

7 54 2,844,679 184,805 5.00% 5.00% 142,234 1.2993 6.50% 5.00%

8 110 5,855,507 329,122 5.00% 5.00% 292,775 1.1241 5.62% 5.00%

9 191 9,603,259 589,425 5.00% 5.00% 480,163 1.2276 6.14% 5.00%

10 158 7,996,181 419,016 5.00% 5.00% 399,809 1.0480 5.24% 5.00%

11 179 9,346,988 432,205 5.00% 5.00% 467,349 0.9248 4.62% 5.00%

12 146 7,332,884 385,084 5.00% 5.00% 366,644 1.0503 5.25% 5.00%

13 177 9,240,080 471,266 5.00% 5.00% 462,004 1.0200 5.10% 5.00%

14 148 7,732,343 428,735 5.00% 5.00% 386,617 1.1089 5.54% 5.00%

15 124 6,508,272 252,481 5.00% 5.00% 325,414 0.7759 3.88% 5.00%

16 140 7,521,568 302,245 5.00% 5.00% 376,078 0.8037 4.02% 5.00%

17 127 7,090,489 338,291 5.00% 5.00% 354,524 0.9542 4.77% 5.00%

18 116 6,427,706 247,997 5.00% 5.00% 321,385 0.7717 3.86% 5.00%

19 131 7,206,554 452,540 5.00% 5.00% 360,328 1.2559 6.28% 5.00%

20 133 7,739,660 564,510 5.00% 5.00% 386,983 1.4587 7.29% 5.00%

21 110 6,312,380 233,698 5.00% 5.00% 315,619 0.7404 3.70% 5.00%

22 125 6,873,739 394,960 5.00% 5.00% 343,687 1.1492 5.75% 5.00%

23 96 5,271,758 274,180 5.00% 5.00% 263,588 1.0402 5.20% 5.00%

24 85 5,133,458 381,367 5.00% 5.00% 256,673 1.4858 7.43% 5.00%

25 70 4,095,588 203,132 5.00% 5.00% 204,779 0.9920 4.96% 5.00%

26 54 3,025,142 80,726 5.00% 5.00% 151,257 0.5337 2.67% 5.00%

27 48 2,660,851 61,657 5.00% 5.00% 133,043 0.4634 2.32% 5.00%

28 32 1,779,583 66,032 5.00% 5.00% 88,979 0.7421 3.71% 5.00%

29 37 2,315,213 172,006 5.00% 5.00% 115,761 1.4859 7.43% 5.00%

30 30 1,703,125 108,495 5.00% 5.00% 85,156 1.2741 6.37% 5.00%

31 14 871,245 47,986 5.00% 5.00% 43,562 1.1016 5.51% 5.00%

32 9 572,804 71,495 5.00% 5.00% 28,640 2.4963 12.48% 5.00%

33 9 542,270 10,508 5.00% 5.00% 27,113 0.3876 1.94% 5.00%

34 8 506,014 357 5.00% 5.00% 25,301 0.0141 0.07% 5.00%

35 9 460,061 17,493 5.00% 5.00% 23,003 0.7605 3.80% 5.00%

36 2 139,226 1,421 5.00% 5.00% 6,961 0.2041 1.02% 5.00%

37 3 181,729 285 5.00% 5.00% 9,086 0.0314 0.16% 5.00%

38 1 36,624 0 5.00% 5.00% 1,831 0.0000 0.00% 5.00%

39 0 0 0 5.00% 5.00% 0 N/A N/A N/A

40 0 0 0 5.00% 5.00% 0 N/A N/A N/A

41 0 0 0 5.00% 5.00% 0 N/A N/A N/A

42 0 0 0 5.00% 5.00% 0 N/A N/A N/A

43 0 0 0 5.00% 5.00% 0 N/A N/A N/A

44 0 0 0 5.00% 5.00% 0 N/A N/A N/A

45 0 0 0 5.00% 5.00% 0 N/A N/A N/A

Total 2,862 153,820,383 7,969,127 7,691,019 1.0362 5.18% 5.00%



Men and Women


Increase %


Gen_Salary_07-06-2018_12-32-55 - with tables Table 1DD10CUP


467

NYCERS TRA/TBTA


468

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 0 N/A 0.00 0.00 N/A N/A45 0 0 N/A 0.00 0.00 N/A N/A46 0 0 N/A 0.00 0.00 N/A N/A47 0 0 N/A 0.00 0.00 N/A N/A48 0 0 N/A 0.00 0.00 N/A N/A49 0 0 N/A 0.00 0.00 N/A N/A50 0 7 0.0000 0.03 0.03 0.0000 0.000051 0 29 0.0000 0.13 0.14 0.0000 0.000052 0 42 0.0000 0.24 0.23 0.0000 0.000053 0 42 0.0000 0.28 0.26 0.0000 0.000054 1 54 0.0185 0.39 0.40 2.5641 2.500055 1 248 0.0040 1.98 2.00 0.5051 0.500056 4 698 0.0057 6.09 6.10 0.6568 0.655757 6 974 0.0062 9.12 9.11 0.6579 0.658658 7 1,252 0.0056 12.40 12.39 0.5645 0.565059 14 1,473 0.0095 15.28 15.28 0.9162 0.916260 18 1,669 0.0108 17.94 17.96 1.0033 1.002261 18 1,833 0.0098 21.35 21.34 0.8431 0.843562 26 2,240 0.0116 27.84 27.84 0.9339 0.933963 45 2,955 0.0152 38.80 38.81 1.1598 1.159564 32 3,239 0.0099 44.64 44.66 0.7168 0.716565 44 3,529 0.0125 50.88 50.86 0.8648 0.865166 36 3,735 0.0096 57.37 57.37 0.6275 0.627567 65 3,952 0.0164 64.48 64.47 1.0081 1.008268 66 3,973 0.0166 68.72 68.71 0.9604 0.960669 64 3,883 0.0165 71.14 71.13 0.8996 0.899870 70 3,793 0.0185 73.58 73.57 0.9513 0.951571 86 3,794 0.0227 80.07 80.07 1.0741 1.074172 76 3,719 0.0204 85.01 85.01 0.8940 0.894073 94 3,615 0.0260 89.13 89.13 1.0546 1.054674 97 3,469 0.0280 92.07 92.07 1.0535 1.053575 97 3,322 0.0292 94.73 94.74 1.0240 1.023976 104 3,173 0.0328 104.66 104.65 0.9937 0.993877 124 3,028 0.0410 113.70 113.70 1.0906 1.090678 111 2,790 0.0398 117.95 117.94 0.9411 0.941279 132 2,490 0.0530 117.47 117.45 1.1237 1.123980 111 2,213 0.0502 115.63 115.61 0.9600 0.960181 135 2,050 0.0659 118.46 118.46 1.1396 1.139682 116 1,810 0.0641 114.66 114.65 1.0117 1.011883 117 1,656 0.0707 114.22 114.22 1.0243 1.024384 118 1,491 0.0791 111.28 111.28 1.0604 1.060485 117 1,326 0.0882 106.66 106.65 1.0969 1.097086 119 1,258 0.0946 114.85 114.86 1.0361 1.036087 112 1,119 0.1001 114.76 114.76 0.9759 0.975988 129 1,073 0.1202 122.72 122.72 1.0512 1.051289 120 949 0.1264 120.14 120.13 0.9988 0.998990 115 806 0.1427 112.39 112.39 1.0232 1.023291 121 696 0.1739 108.26 108.26 1.1177 1.117792 117 579 0.2021 99.47 99.47 1.1762 1.176293 87 427 0.2037 80.15 80.15 1.0855 1.085594 58 320 0.1813 65.31 65.32 0.8881 0.887995 45 243 0.1852 54.06 54.06 0.8324 0.832496 61 178 0.3427 42.91 42.91 1.4216 1.421697 38 123 0.3089 31.83 31.82 1.1938 1.194298 28 85 0.3294 23.46 23.47 1.1935 1.193099 11 46 0.2391 13.45 13.45 0.8178 0.8178

100+ 27 73 0.3699 23.73 23.73 1.1378 1.1378Total 3,340 87,541 0.0382 3,285.87 3,285.79 1.0165 1.0165


New York City Employees' Retirement System - Transit / TBTAService Retirees' Mortality Assumption and Experience



TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM04MU


469

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 0 N/A 0.00 0.00 N/A N/A45 0 0 N/A 0.00 0.00 N/A N/A46 0 0 N/A 0.00 0.00 N/A N/A47 0 0 N/A 0.00 0.00 N/A N/A48 0 0 N/A 0.00 0.00 N/A N/A49 0 0 N/A 0.00 0.00 N/A N/A50 0 3 0.0000 0.00 0.00 N/A N/A51 0 8 0.0000 0.03 0.03 0.0000 0.000052 0 8 0.0000 0.04 0.04 0.0000 0.000053 0 8 0.0000 0.03 0.04 0.0000 0.000054 0 12 0.0000 0.05 0.06 0.0000 0.000055 0 48 0.0000 0.20 0.24 0.0000 0.000056 0 122 0.0000 0.62 0.71 0.0000 0.000057 2 169 0.0118 0.95 1.07 2.1053 1.869258 0 198 0.0000 1.22 1.38 0.0000 0.000059 0 225 0.0000 1.52 1.72 0.0000 0.000060 3 247 0.0121 1.81 2.04 1.6575 1.470661 3 290 0.0103 2.30 2.60 1.3043 1.153862 4 384 0.0104 3.22 3.65 1.2422 1.095963 5 507 0.0099 4.49 5.08 1.1136 0.984364 8 536 0.0149 5.04 5.70 1.5873 1.403565 9 523 0.0172 5.25 5.91 1.7143 1.522866 9 513 0.0175 5.50 6.21 1.6364 1.449367 14 534 0.0262 6.18 6.98 2.2654 2.005768 7 492 0.0142 6.11 6.91 1.1457 1.013069 6 457 0.0131 5.99 6.75 1.0017 0.888970 12 428 0.0280 5.90 6.65 2.0339 1.804571 6 380 0.0158 5.86 6.60 1.0239 0.909172 7 362 0.0193 6.14 6.95 1.1401 1.007273 13 323 0.0402 6.00 6.77 2.1667 1.920274 3 295 0.0102 5.95 6.72 0.5042 0.446475 10 292 0.0342 6.35 7.18 1.5748 1.392876 12 304 0.0395 7.52 8.51 1.5957 1.410177 8 272 0.0294 7.53 8.52 1.0624 0.939078 9 247 0.0364 7.58 8.57 1.1873 1.050279 9 216 0.0417 7.27 8.23 1.2380 1.093680 6 175 0.0343 6.45 7.28 0.9302 0.824281 5 168 0.0298 6.98 7.89 0.7163 0.633782 6 157 0.0382 7.29 8.22 0.8230 0.729983 8 146 0.0548 7.47 8.46 1.0710 0.945684 15 129 0.1163 7.23 8.18 2.0747 1.833785 6 118 0.0508 7.24 8.18 0.8287 0.733586 12 121 0.0992 8.47 9.58 1.4168 1.252687 13 111 0.1171 8.75 9.89 1.4857 1.314588 14 117 0.1197 10.23 11.56 1.3685 1.211189 8 96 0.0833 9.22 10.41 0.8677 0.768590 13 89 0.1461 9.34 10.55 1.3919 1.232291 13 76 0.1711 9.12 10.29 1.4254 1.263492 5 63 0.0794 8.49 9.60 0.5889 0.520893 10 61 0.1639 9.11 10.29 1.0977 0.971894 10 55 0.1818 8.98 10.15 1.1136 0.985295 10 49 0.2041 8.66 9.79 1.1547 1.021596 5 39 0.1282 7.35 8.29 0.6803 0.603197 10 29 0.3448 5.75 6.50 1.7391 1.538598 4 15 0.2667 3.06 3.48 1.3072 1.149499 1 10 0.1000 2.10 2.39 0.4762 0.4184

100+ 6 19 0.3158 4.27 4.84 1.4052 1.2397Total 339 10,246 0.0331 272.21 307.64 1.2454 1.1019





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM04FU


470

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 0 N/A 0.00 0.00 N/A N/A45 0 0 N/A 0.00 0.00 N/A N/A46 0 0 N/A 0.00 0.00 N/A N/A47 0 0 N/A 0.00 0.00 N/A N/A48 0 0 N/A 0.00 0.00 N/A N/A49 0 0 N/A 0.00 0.00 N/A N/A50 0 10 0.0000 0.03 0.03 0.0000 0.000051 0 37 0.0000 0.16 0.17 0.0000 0.000052 0 50 0.0000 0.28 0.27 0.0000 0.000053 0 50 0.0000 0.31 0.30 0.0000 0.000054 1 66 0.0152 0.44 0.46 2.2727 2.173955 1 296 0.0034 2.18 2.24 0.4587 0.446456 4 820 0.0049 6.71 6.81 0.5961 0.587457 8 1,143 0.0070 10.07 10.18 0.7944 0.785958 7 1,450 0.0048 13.62 13.77 0.5140 0.508459 14 1,698 0.0082 16.80 17.00 0.8333 0.823560 21 1,916 0.0110 19.75 20.00 1.0633 1.050061 21 2,123 0.0099 23.65 23.94 0.8879 0.877262 30 2,624 0.0114 31.06 31.49 0.9659 0.952763 50 3,462 0.0144 43.29 43.89 1.1550 1.139264 40 3,775 0.0106 49.68 50.36 0.8052 0.794365 53 4,052 0.0131 56.13 56.77 0.9442 0.933666 45 4,248 0.0106 62.87 63.58 0.7158 0.707867 79 4,486 0.0176 70.66 71.45 1.1180 1.105768 73 4,465 0.0163 74.83 75.62 0.9755 0.965469 70 4,340 0.0161 77.13 77.88 0.9076 0.898870 82 4,221 0.0194 79.48 80.22 1.0317 1.022271 92 4,174 0.0220 85.93 86.67 1.0706 1.061572 83 4,081 0.0203 91.15 91.96 0.9106 0.902673 107 3,938 0.0272 95.13 95.90 1.1248 1.115774 100 3,764 0.0266 98.02 98.79 1.0202 1.012275 107 3,614 0.0296 101.08 101.92 1.0586 1.049876 116 3,477 0.0334 112.18 113.16 1.0341 1.025177 132 3,300 0.0400 121.23 122.22 1.0888 1.080078 120 3,037 0.0395 125.53 126.51 0.9559 0.948579 141 2,706 0.0521 124.74 125.68 1.1304 1.121980 117 2,388 0.0490 122.08 122.89 0.9584 0.952181 140 2,218 0.0631 125.44 126.35 1.1161 1.108082 122 1,967 0.0620 121.95 122.87 1.0004 0.992983 125 1,802 0.0694 121.69 122.68 1.0272 1.018984 133 1,620 0.0821 118.51 119.46 1.1223 1.113385 123 1,444 0.0852 113.90 114.83 1.0799 1.071186 131 1,379 0.0950 123.32 124.44 1.0623 1.052787 125 1,230 0.1016 123.51 124.65 1.0121 1.002888 143 1,190 0.1202 132.95 134.28 1.0756 1.064989 128 1,045 0.1225 129.36 130.54 0.9895 0.980590 128 895 0.1430 121.73 122.94 1.0515 1.041291 134 772 0.1736 117.38 118.55 1.1416 1.130392 122 642 0.1900 107.96 109.07 1.1300 1.118593 97 488 0.1988 89.26 90.44 1.0867 1.072594 68 375 0.1813 74.29 75.47 0.9153 0.901095 55 292 0.1884 62.72 63.85 0.8769 0.861496 66 217 0.3041 50.26 51.20 1.3132 1.289197 48 152 0.3158 37.58 38.32 1.2773 1.252698 32 100 0.3200 26.52 26.95 1.2066 1.187499 12 56 0.2143 15.55 15.84 0.7717 0.7576

100+ 33 92 0.3587 28.00 28.57 1.1786 1.1551Total 3,679 97,787 0.0376 3,558.08 3,593.43 1.0340 1.0238





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM04CU


471

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 0 N/A 0.00 0.00 N/A N/A45 0 0 N/A 0.00 0.00 N/A N/A46 0 0 N/A 0.00 0.00 N/A N/A47 0 0 N/A 0.00 0.00 N/A N/A48 0 0 N/A 0.00 0.00 N/A N/A49 0 0 N/A 0.00 0.00 N/A N/A50 1 16 0.0625 0.06 0.06 16.6667 16.666751 0 70 0.0000 0.35 0.36 0.0000 0.000052 0 95 0.0000 0.57 0.56 0.0000 0.000053 0 122 0.0000 0.84 0.82 0.0000 0.000054 3 174 0.0172 1.32 1.34 2.2727 2.238855 2 676 0.0030 5.65 5.65 0.3540 0.354056 11 1,841 0.0060 16.52 16.53 0.6659 0.665557 22 2,524 0.0087 24.10 24.09 0.9129 0.913258 18 3,217 0.0056 32.38 32.38 0.5559 0.555959 33 3,822 0.0086 40.25 40.23 0.8199 0.820360 41 4,466 0.0092 48.81 48.83 0.8400 0.839661 49 5,013 0.0098 59.48 59.47 0.8238 0.823962 75 5,957 0.0126 75.73 75.73 0.9904 0.990463 109 7,388 0.0148 99.66 99.69 1.0937 1.093464 94 8,143 0.0115 116.07 116.07 0.8099 0.809965 126 8,751 0.0144 131.19 131.17 0.9604 0.960666 114 9,102 0.0125 145.99 146.01 0.7809 0.780867 167 9,434 0.0177 161.22 161.21 1.0359 1.035968 173 9,519 0.0182 173.02 172.99 0.9999 1.000169 175 9,462 0.0185 182.58 182.58 0.9585 0.958570 193 9,280 0.0208 189.81 189.78 1.0168 1.017071 198 9,069 0.0218 201.74 201.73 0.9815 0.981572 215 8,823 0.0244 212.51 212.53 1.0117 1.011673 240 8,503 0.0282 220.72 220.76 1.0874 1.087274 249 8,043 0.0310 224.54 224.53 1.1089 1.109075 235 7,582 0.0310 227.24 227.27 1.0341 1.034076 262 7,082 0.0370 245.23 245.21 1.0684 1.068577 278 6,680 0.0416 263.37 263.37 1.0555 1.055578 250 6,192 0.0404 274.92 274.92 0.9094 0.909479 292 5,735 0.0509 284.41 284.40 1.0267 1.026780 293 5,300 0.0553 291.32 291.31 1.0058 1.005881 319 4,892 0.0652 297.13 297.13 1.0736 1.073682 303 4,555 0.0665 303.85 303.84 0.9972 0.997283 300 4,253 0.0705 308.96 308.95 0.9710 0.971084 317 3,952 0.0802 310.65 310.66 1.0204 1.020485 316 3,605 0.0877 305.07 305.05 1.0358 1.035986 332 3,332 0.0996 319.51 319.51 1.0391 1.039187 342 2,970 0.1152 319.40 319.41 1.0708 1.070788 344 2,612 0.1317 312.36 312.37 1.1013 1.101389 301 2,215 0.1359 292.79 292.78 1.0280 1.028190 277 1,860 0.1489 270.82 270.79 1.0228 1.022991 258 1,535 0.1681 249.03 249.03 1.0360 1.036092 244 1,234 0.1977 220.95 220.96 1.1043 1.104393 196 943 0.2078 184.77 184.78 1.0608 1.060794 144 707 0.2037 150.47 150.49 0.9570 0.956995 127 523 0.2428 121.19 121.19 1.0479 1.047996 109 350 0.3114 87.43 87.43 1.2467 1.246797 66 240 0.2750 64.22 64.21 1.0277 1.027998 62 168 0.3690 48.00 48.01 1.2917 1.291499 25 97 0.2577 29.33 29.33 0.8524 0.8524

100+ 62 163 0.3804 54.72 54.72 1.1330 1.1330Total 8,362 212,287 0.0394 8,202.25 8,202.22 1.0195 1.0195





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM10MU


472

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 0 N/A 0.00 0.00 N/A N/A45 0 0 N/A 0.00 0.00 N/A N/A46 0 0 N/A 0.00 0.00 N/A N/A47 0 0 N/A 0.00 0.00 N/A N/A48 0 0 N/A 0.00 0.00 N/A N/A49 0 0 N/A 0.00 0.00 N/A N/A50 0 3 0.0000 0.00 0.00 N/A N/A51 0 14 0.0000 0.05 0.05 0.0000 0.000052 0 17 0.0000 0.06 0.08 0.0000 0.000053 0 23 0.0000 0.07 0.09 0.0000 0.000054 0 30 0.0000 0.11 0.13 0.0000 0.000055 0 87 0.0000 0.36 0.45 0.0000 0.000056 0 248 0.0000 1.29 1.44 0.0000 0.000057 6 347 0.0173 1.98 2.21 3.0303 2.714958 1 423 0.0024 2.64 2.98 0.3788 0.335659 1 485 0.0021 3.34 3.76 0.2994 0.266060 6 562 0.0107 4.20 4.76 1.4286 1.260561 6 642 0.0093 5.25 5.93 1.1429 1.011862 7 759 0.0092 6.58 7.44 1.0638 0.940963 12 971 0.0124 8.93 10.09 1.3438 1.189364 13 1,028 0.0126 10.07 11.40 1.2910 1.140465 13 1,019 0.0128 10.72 12.07 1.2127 1.077166 18 1,022 0.0176 11.50 13.00 1.5652 1.384667 26 1,042 0.0250 12.64 14.31 2.0570 1.816968 11 1,003 0.0110 13.13 14.85 0.8378 0.740769 13 969 0.0134 13.38 15.13 0.9716 0.859270 23 932 0.0247 13.55 15.30 1.6974 1.503371 13 850 0.0153 13.82 15.57 0.9407 0.834972 17 807 0.0211 14.42 16.30 1.1789 1.042973 21 736 0.0285 14.36 16.21 1.4624 1.295574 12 679 0.0177 14.36 16.22 0.8357 0.739875 22 655 0.0336 14.91 16.86 1.4755 1.304976 19 616 0.0308 15.90 17.96 1.1950 1.057977 21 573 0.0366 16.54 18.71 1.2696 1.122478 23 520 0.0442 16.62 18.78 1.3839 1.224779 21 484 0.0434 17.02 19.24 1.2338 1.091580 21 434 0.0484 16.69 18.85 1.2582 1.114181 16 419 0.0382 18.18 20.55 0.8801 0.778682 12 404 0.0297 19.57 22.10 0.6132 0.543083 24 383 0.0627 20.46 23.13 1.1730 1.037684 29 363 0.0799 21.28 24.07 1.3628 1.204885 18 333 0.0541 21.31 24.09 0.8447 0.747286 27 327 0.0826 23.88 26.99 1.1307 1.000487 22 298 0.0738 24.49 27.67 0.8983 0.795188 28 287 0.0976 26.13 29.52 1.0716 0.948589 23 256 0.0898 25.72 29.05 0.8942 0.791790 22 228 0.0965 25.00 28.25 0.8800 0.778891 27 203 0.1330 25.48 28.78 1.0597 0.938292 17 159 0.1069 22.36 25.27 0.7603 0.672793 19 139 0.1367 21.59 24.39 0.8800 0.779094 18 114 0.1579 19.28 21.78 0.9336 0.826495 16 92 0.1739 16.83 19.02 0.9507 0.841296 13 67 0.1940 13.01 14.68 0.9992 0.885697 16 50 0.3200 10.24 11.57 1.5625 1.382998 8 35 0.2286 7.46 8.45 1.0724 0.946799 5 25 0.2000 5.48 6.22 0.9124 0.8039

100+ 12 38 0.3158 8.69 9.84 1.3809 1.2195Total 718 22,200 0.0323 650.9 735.6 1.1030 0.9761





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM10FU


473

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 0 N/A 0.00 0.00 N/A N/A43 0 0 N/A 0.00 0.00 N/A N/A44 0 0 N/A 0.00 0.00 N/A N/A45 0 0 N/A 0.00 0.00 N/A N/A46 0 0 N/A 0.00 0.00 N/A N/A47 0 0 N/A 0.00 0.00 N/A N/A48 0 0 N/A 0.00 0.00 N/A N/A49 0 0 N/A 0.00 0.00 N/A N/A50 1 19 0.0526 0.06 0.06 16.6667 16.666751 0 84 0.0000 0.40 0.41 0.0000 0.000052 0 112 0.0000 0.63 0.64 0.0000 0.000053 0 145 0.0000 0.91 0.91 0.0000 0.000054 3 204 0.0147 1.43 1.47 2.0979 2.040855 2 763 0.0026 6.01 6.10 0.3328 0.327956 11 2,089 0.0053 17.81 17.97 0.6176 0.612157 28 2,871 0.0098 26.08 26.30 1.0736 1.064658 19 3,640 0.0052 35.02 35.36 0.5425 0.537359 34 4,307 0.0079 43.59 43.99 0.7800 0.772960 47 5,028 0.0093 53.01 53.59 0.8866 0.877061 55 5,655 0.0097 64.73 65.40 0.8497 0.841062 82 6,716 0.0122 82.31 83.17 0.9962 0.985963 121 8,359 0.0145 108.59 109.78 1.1143 1.102264 107 9,171 0.0117 126.14 127.47 0.8483 0.839465 139 9,770 0.0142 141.91 143.24 0.9795 0.970466 132 10,124 0.0130 157.49 159.01 0.8381 0.830167 193 10,476 0.0184 173.86 175.52 1.1101 1.099668 184 10,522 0.0175 186.15 187.84 0.9885 0.979669 188 10,431 0.0180 195.96 197.71 0.9594 0.950970 216 10,212 0.0212 203.36 205.08 1.0622 1.053271 211 9,919 0.0213 215.56 217.30 0.9788 0.971072 232 9,630 0.0241 226.93 228.83 1.0223 1.013973 261 9,239 0.0282 235.08 236.97 1.1103 1.101474 261 8,722 0.0299 238.90 240.75 1.0925 1.084175 257 8,237 0.0312 242.15 244.13 1.0613 1.052776 281 7,698 0.0365 261.13 263.17 1.0761 1.067877 299 7,253 0.0412 279.91 282.08 1.0682 1.060078 273 6,712 0.0407 291.54 293.70 0.9364 0.929579 313 6,219 0.0503 301.43 303.64 1.0384 1.030880 314 5,734 0.0548 308.01 310.16 1.0194 1.012481 335 5,311 0.0631 315.31 317.68 1.0624 1.054582 315 4,959 0.0635 323.42 325.94 0.9740 0.966483 324 4,636 0.0699 329.42 332.08 0.9835 0.975784 346 4,315 0.0802 331.93 334.73 1.0424 1.033785 334 3,938 0.0848 326.38 329.14 1.0233 1.014886 359 3,659 0.0981 343.39 346.50 1.0455 1.036187 364 3,268 0.1114 343.89 347.08 1.0585 1.048788 372 2,899 0.1283 338.49 341.89 1.0990 1.088189 324 2,471 0.1311 318.51 321.83 1.0172 1.006790 299 2,088 0.1432 295.82 299.04 1.0107 0.999991 285 1,738 0.1640 274.51 277.81 1.0382 1.025992 261 1,393 0.1874 243.31 246.23 1.0727 1.060093 215 1,082 0.1987 206.36 209.17 1.0419 1.027994 162 821 0.1973 169.75 172.27 0.9543 0.940495 143 615 0.2325 138.02 140.21 1.0361 1.019996 122 417 0.2926 100.44 102.11 1.2147 1.194897 82 290 0.2828 74.46 75.78 1.1013 1.082198 70 203 0.3448 55.46 56.46 1.2622 1.239899 30 122 0.2459 34.81 35.55 0.8618 0.8439

100+ 74 201 0.3682 63.41 64.56 1.1670 1.1462Total 9,080 234,487 0.0387 8,853.18 8,937.81 1.0256 1.0159





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM10CU


474

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ -$ N/A -$ -$ N/A N/A43 -$ -$ N/A -$ -$ N/A N/A44 -$ -$ N/A -$ -$ N/A N/A45 -$ -$ N/A -$ -$ N/A N/A46 -$ -$ N/A -$ -$ N/A N/A47 -$ -$ N/A -$ -$ N/A N/A48 -$ -$ N/A -$ -$ N/A N/A49 -$ -$ N/A -$ -$ N/A N/A50 -$ 364,282$ 0.0000 1,454$ 1,381$ 0.0000 0.000051 -$ 1,662,441$ 0.0000 7,775$ 7,386$ 0.0000 0.000052 -$ 2,274,284$ 0.0000 12,475$ 11,852$ 0.0000 0.000053 -$ 1,998,688$ 0.0000 12,561$ 11,933$ 0.0000 0.000054 38,056$ 2,143,468$ 0.0178 15,392$ 14,622$ 2.4725 2.602655 87,133$ 11,509,474$ 0.0076 92,564$ 87,936$ 0.9413 0.990956 115,634$ 33,047,736$ 0.0035 288,299$ 273,884$ 0.4011 0.422257 265,459$ 45,632,441$ 0.0058 426,702$ 405,367$ 0.6221 0.654958 242,933$ 57,964,015$ 0.0042 574,019$ 545,318$ 0.4232 0.445559 569,273$ 67,068,138$ 0.0085 695,566$ 660,787$ 0.8184 0.861560 624,622$ 74,668,904$ 0.0084 803,364$ 763,196$ 0.7775 0.818461 545,618$ 80,537,246$ 0.0068 937,472$ 890,598$ 0.5820 0.612662 712,631$ 93,814,558$ 0.0076 1,165,443$ 1,107,171$ 0.6115 0.643763 1,474,747$ 117,371,695$ 0.0126 1,541,204$ 1,464,143$ 0.9569 1.007264 949,705$ 127,430,708$ 0.0075 1,756,580$ 1,668,751$ 0.5407 0.569165 1,503,968$ 136,374,968$ 0.0110 1,965,055$ 1,866,802$ 0.7654 0.805666 1,079,146$ 142,286,425$ 0.0076 2,185,242$ 2,075,980$ 0.4938 0.519867 1,976,860$ 147,444,118$ 0.0134 2,404,998$ 2,284,748$ 0.8220 0.865268 2,060,782$ 146,220,653$ 0.0141 2,528,262$ 2,401,849$ 0.8151 0.858069 1,842,206$ 141,178,247$ 0.0130 2,585,018$ 2,455,767$ 0.7126 0.750270 2,297,692$ 136,235,789$ 0.0169 2,641,876$ 2,509,782$ 0.8697 0.915571 2,699,475$ 134,589,168$ 0.0201 2,839,475$ 2,697,501$ 0.9507 1.000772 2,396,658$ 129,352,708$ 0.0185 2,955,014$ 2,807,263$ 0.8110 0.853773 3,173,305$ 122,799,233$ 0.0258 3,025,425$ 2,874,154$ 1.0489 1.104174 2,897,381$ 114,433,817$ 0.0253 3,035,516$ 2,883,740$ 0.9545 1.004775 2,739,859$ 106,106,535$ 0.0258 3,024,392$ 2,873,173$ 0.9059 0.953676 3,035,691$ 99,390,581$ 0.0305 3,276,189$ 3,112,380$ 0.9266 0.975477 3,480,036$ 93,088,259$ 0.0374 3,493,431$ 3,318,759$ 0.9962 1.048678 3,324,751$ 84,061,609$ 0.0396 3,552,371$ 3,374,752$ 0.9359 0.985279 3,774,448$ 74,065,425$ 0.0510 3,492,750$ 3,318,113$ 1.0807 1.137580 3,234,459$ 64,578,248$ 0.0501 3,372,736$ 3,204,099$ 0.9590 1.009581 3,770,245$ 59,186,976$ 0.0637 3,418,461$ 3,247,538$ 1.1029 1.161082 3,121,120$ 51,432,414$ 0.0607 3,256,593$ 3,093,763$ 0.9584 1.008883 3,138,288$ 46,251,722$ 0.0679 3,188,874$ 3,029,431$ 0.9841 1.035984 3,121,141$ 41,442,074$ 0.0753 3,092,170$ 2,937,561$ 1.0094 1.062585 2,830,805$ 35,852,153$ 0.0790 2,882,872$ 2,738,729$ 0.9819 1.033686 3,135,179$ 33,803,269$ 0.0927 3,085,647$ 2,931,365$ 1.0161 1.069587 2,896,599$ 29,955,669$ 0.0967 3,071,108$ 2,917,553$ 0.9432 0.992888 3,166,632$ 28,082,080$ 0.1128 3,210,699$ 3,050,164$ 0.9863 1.038289 3,024,308$ 25,152,873$ 0.1202 3,181,742$ 3,022,655$ 0.9505 1.000590 2,921,662$ 20,650,051$ 0.1415 2,877,826$ 2,733,934$ 1.0152 1.068791 3,006,961$ 17,426,014$ 0.1726 2,708,895$ 2,573,450$ 1.1100 1.168592 2,697,390$ 13,854,424$ 0.1947 2,379,123$ 2,260,166$ 1.1338 1.193493 2,084,004$ 10,109,321$ 0.2061 1,896,635$ 1,801,803$ 1.0988 1.156694 1,318,988$ 7,240,870$ 0.1822 1,476,845$ 1,403,003$ 0.8931 0.940195 968,053$ 5,254,270$ 0.1842 1,168,038$ 1,109,636$ 0.8288 0.872496 1,155,535$ 3,584,636$ 0.3224 863,366$ 820,197$ 1.3384 1.408997 774,489$ 2,510,285$ 0.3085 649,374$ 616,905$ 1.1927 1.255498 547,537$ 1,733,326$ 0.3159 478,771$ 454,833$ 1.1436 1.203899 202,996$ 987,398$ 0.2056 288,686$ 274,252$ 0.7032 0.7402

100+ 457,232$ 1,307,335$ 0.3497 424,479$ 403,255$ 1.0772 1.1339Total 91,481,692$ 3,025,511,021$ 0.0302 98,308,823$ 93,393,381$ 0.9306 0.9795




Pension Amount of


Amounts


TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM04MU‐Amounts


475

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ -$ N/A -$ -$ N/A N/A43 -$ -$ N/A -$ -$ N/A N/A44 -$ -$ N/A -$ -$ N/A N/A45 -$ -$ N/A -$ -$ N/A N/A46 -$ -$ N/A -$ -$ N/A N/A47 -$ -$ N/A -$ -$ N/A N/A48 -$ -$ N/A -$ -$ N/A N/A49 -$ -$ N/A -$ -$ N/A N/A50 -$ 144,077$ 0.0000 355$ 398$ 0.0000 0.000051 -$ 386,294$ 0.0000 1,084$ 1,215$ 0.0000 0.000052 -$ 386,086$ 0.0000 1,242$ 1,391$ 0.0000 0.000053 -$ 329,483$ 0.0000 1,192$ 1,335$ 0.0000 0.000054 -$ 464,949$ 0.0000 1,881$ 2,107$ 0.0000 0.000055 -$ 2,124,833$ 0.0000 9,437$ 10,570$ 0.0000 0.000056 -$ 5,527,210$ 0.0000 27,812$ 31,149$ 0.0000 0.000057 47,685$ 7,148,060$ 0.0067 40,146$ 44,964$ 1.1878 1.060558 -$ 8,283,060$ 0.0000 51,333$ 57,493$ 0.0000 0.000059 -$ 9,557,199$ 0.0000 64,611$ 72,365$ 0.0000 0.000060 94,829$ 10,255,610$ 0.0092 75,173$ 84,194$ 1.2615 1.126361 103,441$ 11,679,591$ 0.0089 92,606$ 103,719$ 1.1170 0.997362 113,744$ 14,649,618$ 0.0078 123,001$ 137,761$ 0.9247 0.825763 147,142$ 17,915,173$ 0.0082 158,949$ 178,023$ 0.9257 0.826564 216,168$ 18,784,787$ 0.0115 176,664$ 197,863$ 1.2236 1.092565 293,718$ 18,075,830$ 0.0162 181,026$ 202,749$ 1.6225 1.448766 213,992$ 16,740,384$ 0.0128 179,444$ 200,978$ 1.1925 1.064867 451,927$ 17,272,444$ 0.0262 199,498$ 223,437$ 2.2653 2.022668 175,066$ 15,779,236$ 0.0111 196,106$ 219,639$ 0.8927 0.797169 180,709$ 14,246,079$ 0.0127 186,641$ 209,038$ 0.9682 0.864570 337,015$ 13,510,997$ 0.0249 185,628$ 207,903$ 1.8155 1.621071 143,430$ 11,423,043$ 0.0126 175,340$ 196,381$ 0.8180 0.730472 158,669$ 10,349,097$ 0.0153 175,256$ 196,286$ 0.9054 0.808473 314,875$ 8,737,722$ 0.0360 161,939$ 181,372$ 1.9444 1.736174 48,670$ 7,506,160$ 0.0065 151,437$ 169,609$ 0.3214 0.287075 194,017$ 7,309,098$ 0.0265 158,924$ 177,995$ 1.2208 1.090076 235,378$ 7,398,114$ 0.0318 183,077$ 205,046$ 1.2857 1.147977 172,538$ 6,781,245$ 0.0254 187,866$ 210,410$ 0.9184 0.820078 208,083$ 6,147,121$ 0.0339 188,652$ 211,290$ 1.1030 0.984879 189,465$ 5,320,428$ 0.0356 179,163$ 200,662$ 1.0575 0.944280 165,946$ 4,172,685$ 0.0398 153,420$ 171,831$ 1.0816 0.965881 112,724$ 3,736,428$ 0.0302 155,117$ 173,731$ 0.7267 0.648882 168,882$ 3,277,670$ 0.0515 151,919$ 170,149$ 1.1117 0.992683 152,718$ 3,018,264$ 0.0506 154,750$ 173,320$ 0.9869 0.881184 265,863$ 2,675,381$ 0.0994 150,358$ 168,401$ 1.7682 1.578785 122,615$ 2,578,922$ 0.0475 158,263$ 177,254$ 0.7748 0.691786 248,451$ 2,541,258$ 0.0978 177,847$ 199,188$ 1.3970 1.247387 278,080$ 2,224,462$ 0.1250 175,194$ 196,218$ 1.5873 1.417288 177,555$ 2,658,877$ 0.0668 232,860$ 260,803$ 0.7625 0.680889 121,773$ 1,741,904$ 0.0699 167,213$ 187,278$ 0.7283 0.650290 229,407$ 1,546,152$ 0.1484 161,931$ 181,362$ 1.4167 1.264991 225,736$ 1,331,595$ 0.1695 159,637$ 178,793$ 1.4141 1.262692 91,007$ 929,313$ 0.0979 125,214$ 140,240$ 0.7268 0.648993 171,366$ 878,779$ 0.1950 131,137$ 146,874$ 1.3068 1.166894 126,611$ 739,191$ 0.1713 120,481$ 134,939$ 1.0509 0.938395 124,875$ 651,920$ 0.1915 115,262$ 129,093$ 1.0834 0.967396 50,743$ 493,270$ 0.1029 92,839$ 103,979$ 0.5466 0.488097 106,915$ 347,429$ 0.3077 68,853$ 77,115$ 1.5528 1.386498 28,792$ 177,589$ 0.1621 36,316$ 40,674$ 0.7928 0.707999 8,345$ 125,550$ 0.0665 26,491$ 29,669$ 0.3150 0.2813

100+ 78,194$ 280,428$ 0.2788 63,943$ 71,616$ 1.2229 1.0919Total 7,097,159$ 310,360,095$ 0.0229 6,294,525$ 7,049,867$ 1.1275 1.0067




Pension Amount of


Amounts


TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM04FU‐Amounts


476

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ -$ N/A -$ -$ N/A N/A43 -$ -$ N/A -$ -$ N/A N/A44 -$ -$ N/A -$ -$ N/A N/A45 -$ -$ N/A -$ -$ N/A N/A46 -$ -$ N/A -$ -$ N/A N/A47 -$ -$ N/A -$ -$ N/A N/A48 -$ -$ N/A -$ -$ N/A N/A49 -$ -$ N/A -$ -$ N/A N/A50 -$ 508,359$ 0.0000 1,809$ 1,856$ 0.0000 0.000051 -$ 2,048,735$ 0.0000 8,859$ 9,000$ 0.0000 0.000052 -$ 2,660,370$ 0.0000 13,717$ 13,878$ 0.0000 0.000053 -$ 2,328,171$ 0.0000 13,753$ 13,908$ 0.0000 0.000054 38,056$ 2,608,417$ 0.0146 17,273$ 17,518$ 2.2032 2.172455 87,133$ 13,634,307$ 0.0064 102,001$ 103,228$ 0.8542 0.844156 115,634$ 38,574,946$ 0.0030 316,110$ 319,726$ 0.3658 0.361757 313,144$ 52,780,501$ 0.0059 466,848$ 472,067$ 0.6708 0.663358 242,933$ 66,247,075$ 0.0037 625,353$ 632,026$ 0.3885 0.384459 569,273$ 76,625,337$ 0.0074 760,177$ 768,576$ 0.7489 0.740760 719,451$ 84,924,514$ 0.0085 878,538$ 888,310$ 0.8189 0.809961 649,059$ 92,216,837$ 0.0070 1,030,078$ 1,042,117$ 0.6301 0.622862 826,375$ 108,464,176$ 0.0076 1,288,443$ 1,304,434$ 0.6414 0.633563 1,621,889$ 135,286,868$ 0.0120 1,700,153$ 1,720,816$ 0.9540 0.942564 1,165,873$ 146,215,495$ 0.0080 1,933,244$ 1,956,210$ 0.6031 0.596065 1,797,686$ 154,450,798$ 0.0116 2,146,081$ 2,169,614$ 0.8377 0.828666 1,293,138$ 159,026,809$ 0.0081 2,364,686$ 2,388,014$ 0.5469 0.541567 2,428,787$ 164,716,562$ 0.0147 2,604,496$ 2,630,431$ 0.9325 0.923368 2,235,848$ 161,999,889$ 0.0138 2,724,368$ 2,749,862$ 0.8207 0.813169 2,022,915$ 155,424,326$ 0.0130 2,771,659$ 2,795,922$ 0.7299 0.723570 2,634,707$ 149,746,786$ 0.0176 2,827,504$ 2,851,636$ 0.9318 0.923971 2,842,905$ 146,012,211$ 0.0195 3,014,815$ 3,037,609$ 0.9430 0.935972 2,555,327$ 139,701,805$ 0.0183 3,130,270$ 3,153,053$ 0.8163 0.810473 3,488,180$ 131,536,955$ 0.0265 3,187,364$ 3,208,416$ 1.0944 1.087274 2,946,051$ 121,939,977$ 0.0242 3,186,953$ 3,206,640$ 0.9244 0.918775 2,933,876$ 113,415,633$ 0.0259 3,183,316$ 3,203,976$ 0.9216 0.915776 3,271,069$ 106,788,695$ 0.0306 3,459,266$ 3,483,066$ 0.9456 0.939177 3,652,574$ 99,869,504$ 0.0366 3,681,296$ 3,705,719$ 0.9922 0.985778 3,532,834$ 90,208,730$ 0.0392 3,741,023$ 3,765,547$ 0.9443 0.938279 3,963,913$ 79,385,853$ 0.0499 3,671,913$ 3,695,204$ 1.0795 1.072780 3,400,405$ 68,750,933$ 0.0495 3,526,157$ 3,546,101$ 0.9643 0.958981 3,882,969$ 62,923,404$ 0.0617 3,573,578$ 3,593,743$ 1.0866 1.080582 3,290,002$ 54,710,084$ 0.0601 3,408,511$ 3,428,261$ 0.9652 0.959783 3,291,006$ 49,269,986$ 0.0668 3,343,624$ 3,363,742$ 0.9843 0.978484 3,387,004$ 44,117,455$ 0.0768 3,242,528$ 3,262,074$ 1.0446 1.038385 2,953,420$ 38,431,075$ 0.0768 3,041,135$ 3,061,709$ 0.9712 0.964686 3,383,630$ 36,344,527$ 0.0931 3,263,494$ 3,286,614$ 1.0368 1.029587 3,174,679$ 32,180,131$ 0.0987 3,246,302$ 3,269,078$ 0.9779 0.971188 3,344,187$ 30,740,957$ 0.1088 3,443,559$ 3,473,830$ 0.9711 0.962789 3,146,081$ 26,894,777$ 0.1170 3,348,954$ 3,370,692$ 0.9394 0.933490 3,151,069$ 22,196,203$ 0.1420 3,039,756$ 3,060,807$ 1.0366 1.029591 3,232,697$ 18,757,609$ 0.1723 2,868,531$ 2,889,284$ 1.1270 1.118992 2,788,397$ 14,783,737$ 0.1886 2,504,337$ 2,520,615$ 1.1134 1.106293 2,255,370$ 10,988,100$ 0.2053 2,027,772$ 2,044,820$ 1.1122 1.103094 1,445,599$ 7,980,061$ 0.1812 1,597,326$ 1,612,988$ 0.9050 0.896295 1,092,928$ 5,906,190$ 0.1850 1,283,300$ 1,298,284$ 0.8517 0.841896 1,206,278$ 4,077,906$ 0.2958 956,204$ 968,273$ 1.2615 1.245897 881,404$ 2,857,714$ 0.3084 718,227$ 727,177$ 1.2272 1.212198 576,329$ 1,910,915$ 0.3016 515,087$ 519,808$ 1.1189 1.108799 211,341$ 1,112,948$ 0.1899 315,177$ 318,620$ 0.6705 0.6633

100+ 535,426$ 1,587,763$ 0.3372 488,422$ 496,734$ 1.0962 1.0779Total 98,578,851$ 3,335,871,116$ 0.0296 104,603,347$ 105,421,635$ 0.9424 0.9351




Pension Amount of


Amounts


TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM04CU‐Amounts


477

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths


2008 22,586 828 886.58 0.9339 0.0367 0.03932009 22,739 909 888.54 1.0230 0.0400 0.03912010 22,581 861 881.16 0.9771 0.0381 0.03902011 22,700 971 879.71 1.1038 0.0428 0.03882012 22,902 905 875.09 1.0342 0.0395 0.03822013 23,192 927 884.02 1.0486 0.0400 0.03812014 23,460 837 869.91 0.9622 0.0357 0.03712015 24,247 948 888.87 1.0665 0.0391 0.03672016 24,767 898 895.33 1.0030 0.0363 0.03622017 25,314 996 903.97 1.1018 0.0393 0.0357Total 234,488 9,080 8,853.18 1.0256 0.0387 0.0378



Mortality Rate

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2RM10CY


478

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 17 0.0000 0.20 0.20 0.0000 0.000042 0 21 0.0000 0.30 0.30 0.0000 0.000043 0 34 0.0000 0.40 0.50 0.0000 0.000044 1 37 0.0270 0.50 0.50 2.0000 2.000045 0 38 0.0000 0.50 0.50 0.0000 0.000046 0 50 0.0000 0.60 0.70 0.0000 0.000047 1 70 0.0143 1.00 1.00 1.0000 1.000048 2 89 0.0225 1.30 1.40 1.5385 1.428649 2 116 0.0172 1.80 1.90 1.1111 1.052650 3 148 0.0203 2.70 2.70 1.1111 1.111151 0 182 0.0000 3.50 3.70 0.0000 0.000052 5 199 0.0251 4.30 4.30 1.1628 1.162853 2 233 0.0086 5.40 5.60 0.3704 0.357154 4 249 0.0161 6.50 6.50 0.6154 0.615455 10 265 0.0377 7.40 7.60 1.3514 1.315856 8 260 0.0308 7.50 7.70 1.0667 1.039057 5 253 0.0198 7.50 7.60 0.6667 0.657958 8 279 0.0287 8.60 8.60 0.9302 0.930259 9 292 0.0308 9.10 9.20 0.9890 0.978360 9 321 0.0280 10.00 10.20 0.9000 0.882461 9 331 0.0272 10.40 10.70 0.8654 0.841162 12 309 0.0388 10.00 10.20 1.2000 1.176563 9 302 0.0298 9.90 10.10 0.9091 0.891164 8 288 0.0278 9.60 9.80 0.8333 0.816365 11 296 0.0372 10.20 10.50 1.0784 1.047666 13 315 0.0413 10.80 11.20 1.2037 1.160767 7 334 0.0210 11.60 11.80 0.6034 0.593268 17 304 0.0559 10.60 10.70 1.6038 1.588869 8 264 0.0303 9.30 9.40 0.8602 0.851170 9 246 0.0366 8.80 9.00 1.0227 1.000071 18 211 0.0853 8.10 8.20 2.2222 2.195172 8 188 0.0426 7.50 7.60 1.0667 1.052673 9 182 0.0495 7.80 7.80 1.1538 1.153874 12 164 0.0732 7.30 7.60 1.6438 1.578975 6 144 0.0417 6.80 7.00 0.8824 0.857176 17 139 0.1223 7.30 7.50 2.3288 2.266777 12 117 0.1026 6.60 6.70 1.8182 1.791078 4 94 0.0426 5.70 5.80 0.7018 0.689779 6 78 0.0769 5.20 5.30 1.1538 1.132180 8 76 0.1053 5.50 5.60 1.4545 1.428681 6 68 0.0882 5.50 5.50 1.0909 1.090982 5 65 0.0769 5.60 5.60 0.8929 0.892983 7 56 0.1250 5.20 5.30 1.3462 1.320884 4 45 0.0889 4.50 4.60 0.8889 0.869685 5 44 0.1136 4.90 5.00 1.0204 1.000086 3 41 0.0732 4.80 4.90 0.6250 0.612287 7 39 0.1795 4.80 4.80 1.4583 1.458388 7 34 0.2059 4.30 4.50 1.6279 1.555689 8 30 0.2667 4.10 4.10 1.9512 1.951290 3 16 0.1875 2.30 2.30 1.3043 1.304391 4 15 0.2667 2.40 2.40 1.6667 1.666792 3 8 0.3750 1.50 1.50 2.0000 2.000093 0 7 0.0000 1.40 1.40 0.0000 0.000094 1 7 0.1429 1.50 1.50 0.6667 0.666795 3 7 0.4286 1.50 1.50 2.0000 2.000096 0 4 0.0000 1.00 1.10 0.0000 0.000097 1 2 0.5000 0.60 0.60 1.6667 1.666798 1 1 1.0000 0.30 0.30 3.3333 3.333399 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 340 8,024 0.0424 304.30 310.10 1.1173 1.0964


New York City Employees' Retirement System - Transit / TBTADisability Retirees' Mortality Assumption and Experience



TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DM04MU


479

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed


41 0 5 0.0000 0.00 0.00 N/A N/A

42 1 10 0.1000 0.00 0.00 N/A N/A

43 1 16 0.0625 0.20 0.20 5.0000 5.0000

44 1 22 0.0455 0.30 0.30 3.3333 3.3333

45 0 30 0.0000 0.40 0.40 0.0000 0.0000

46 0 37 0.0000 0.50 0.50 0.0000 0.0000

47 1 36 0.0278 0.60 0.60 1.6667 1.6667

48 1 43 0.0233 0.70 0.70 1.4286 1.4286

49 0 52 0.0000 0.80 0.80 0.0000 0.0000

50 0 72 0.0000 1.20 1.20 0.0000 0.0000

51 2 91 0.0220 1.70 1.70 1.1765 1.1765

52 2 97 0.0206 2.00 2.00 1.0000 1.0000

53 3 105 0.0286 2.10 2.10 1.4286 1.4286

54 2 107 0.0187 2.20 2.20 0.9091 0.9091

55 4 110 0.0364 2.20 2.20 1.8182 1.8182

56 4 107 0.0374 2.40 2.40 1.6667 1.6667

57 0 99 0.0000 2.30 2.30 0.0000 0.0000

58 3 106 0.0283 2.70 2.70 1.1111 1.1111

59 2 105 0.0190 2.70 2.70 0.7407 0.7407

60 3 102 0.0294 2.50 2.50 1.2000 1.2000

61 4 97 0.0412 2.50 2.50 1.6000 1.6000

62 1 90 0.0111 2.30 2.30 0.4348 0.4348

63 3 89 0.0337 2.20 2.20 1.3636 1.3636

64 1 93 0.0108 2.50 2.50 0.4000 0.4000

65 1 89 0.0112 2.40 2.40 0.4167 0.4167

66 4 76 0.0526 2.00 2.00 2.0000 2.0000

67 4 62 0.0645 1.70 1.70 2.3529 2.3529

68 0 51 0.0000 1.30 1.30 0.0000 0.0000

69 0 47 0.0000 1.30 1.30 0.0000 0.0000

70 1 45 0.0222 1.30 1.30 0.7692 0.7692

71 1 46 0.0217 1.30 1.30 0.7692 0.7692

72 2 38 0.0526 1.20 1.20 1.6667 1.6667

73 0 41 0.0000 1.20 1.20 0.0000 0.0000

74 1 38 0.0263 1.30 1.30 0.7692 0.7692

75 1 33 0.0303 1.30 1.30 0.7692 0.7692

76 1 30 0.0333 1.30 1.30 0.7692 0.7692

77 0 20 0.0000 0.90 0.90 0.0000 0.0000

78 0 21 0.0000 0.90 0.90 0.0000 0.0000

79 2 20 0.1000 1.10 1.10 1.8182 1.8182

80 0 17 0.0000 0.90 0.90 0.0000 0.0000

81 0 16 0.0000 1.10 1.10 0.0000 0.0000

82 1 13 0.0769 0.90 0.90 1.1111 1.1111

83 0 11 0.0000 0.90 0.90 0.0000 0.0000

84 0 11 0.0000 0.90 0.90 0.0000 0.0000

85 1 9 0.1111 0.90 0.90 1.1111 1.1111

86 0 5 0.0000 0.50 0.50 0.0000 0.0000

87 0 4 0.0000 0.40 0.40 0.0000 0.0000

88 1 3 0.3333 0.30 0.30 3.3333 3.3333

89 0 4 0.0000 0.40 0.40 0.0000 0.0000

90 0 4 0.0000 0.50 0.50 0.0000 0.0000

91 1 5 0.2000 0.70 0.70 1.4286 1.4286

92 1 3 0.3333 0.50 0.50 2.0000 2.0000

93 0 1 0.0000 0.20 0.20 0.0000 0.0000

94 0 0 N/A 0.00 0.00 N/A N/A

95 0 1 0.0000 0.20 0.20 0.0000 0.0000

96 0 1 0.0000 0.20 0.20 0.0000 0.0000

97 0 1 0.0000 0.20 0.20 0.0000 0.0000

98 0 1 0.0000 0.20 0.20 0.0000 0.0000

99 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/A

Total 62 2,488 0.0249 67.40 67.40 0.9199 0.9199


New York City Employees' Retirement System - Transit / TBTA

Disability Retirees' Mortality Assumption and Experience

Women



TRA_Age_11-26-2018_10-57-24 - with tables Table 2DM04FU


480

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 22 0.0000 0.20 0.20 0.0000 0.000042 1 31 0.0323 0.30 0.40 3.3333 2.500043 1 50 0.0200 0.60 0.70 1.6667 1.428644 2 59 0.0339 0.80 0.80 2.5000 2.500045 0 68 0.0000 0.90 0.90 0.0000 0.000046 0 87 0.0000 1.10 1.20 0.0000 0.000047 2 106 0.0189 1.60 1.60 1.2500 1.250048 3 132 0.0227 2.00 2.10 1.5000 1.428649 2 168 0.0119 2.60 2.70 0.7692 0.740750 3 220 0.0136 3.90 3.90 0.7692 0.769251 2 273 0.0073 5.20 5.40 0.3846 0.370452 7 296 0.0236 6.30 6.30 1.1111 1.111153 5 338 0.0148 7.50 7.80 0.6667 0.641054 6 356 0.0169 8.70 8.70 0.6897 0.689755 14 375 0.0373 9.60 10.10 1.4583 1.386156 12 367 0.0327 9.90 10.30 1.2121 1.165057 5 352 0.0142 9.80 9.90 0.5102 0.505158 11 385 0.0286 11.30 11.30 0.9735 0.973559 11 397 0.0277 11.80 11.90 0.9322 0.924460 12 423 0.0284 12.50 12.70 0.9600 0.944961 13 428 0.0304 12.90 13.30 1.0078 0.977462 13 399 0.0326 12.30 12.40 1.0569 1.048463 12 391 0.0307 12.10 12.30 0.9917 0.975664 9 381 0.0236 12.10 12.20 0.7438 0.737765 12 385 0.0312 12.60 12.80 0.9524 0.937566 17 391 0.0435 12.80 13.20 1.3281 1.287967 11 396 0.0278 13.30 13.50 0.8271 0.814868 17 355 0.0479 11.90 12.10 1.4286 1.405069 8 311 0.0257 10.60 10.70 0.7547 0.747770 10 291 0.0344 10.10 10.30 0.9901 0.970971 19 257 0.0739 9.40 9.60 2.0213 1.979272 10 226 0.0442 8.70 8.80 1.1494 1.136473 9 223 0.0404 9.00 9.20 1.0000 0.978374 13 202 0.0644 8.60 9.10 1.5116 1.428675 7 177 0.0395 8.10 8.30 0.8642 0.843476 18 169 0.1065 8.60 8.80 2.0930 2.045577 12 137 0.0876 7.50 7.60 1.6000 1.578978 4 115 0.0348 6.60 6.70 0.6061 0.597079 8 98 0.0816 6.30 6.40 1.2698 1.250080 8 93 0.0860 6.40 6.50 1.2500 1.230881 6 84 0.0714 6.60 6.60 0.9091 0.909182 6 78 0.0769 6.50 6.50 0.9231 0.923183 7 67 0.1045 6.10 6.20 1.1475 1.129084 4 56 0.0714 5.40 5.50 0.7407 0.727385 6 53 0.1132 5.80 5.90 1.0345 1.016986 3 46 0.0652 5.30 5.40 0.5660 0.555687 7 43 0.1628 5.20 5.20 1.3462 1.346288 8 37 0.2162 4.60 4.80 1.7391 1.666789 8 34 0.2353 4.50 4.50 1.7778 1.777890 3 20 0.1500 2.80 2.80 1.0714 1.071491 5 20 0.2500 3.10 3.10 1.6129 1.612992 4 11 0.3636 2.00 2.00 2.0000 2.000093 0 8 0.0000 1.60 1.60 0.0000 0.000094 1 7 0.1429 1.50 1.50 0.6667 0.666795 3 8 0.3750 1.70 1.70 1.7647 1.764796 0 5 0.0000 1.20 1.30 0.0000 0.000097 1 3 0.3333 0.80 0.80 1.2500 1.250098 1 2 0.5000 0.50 0.50 2.0000 2.000099 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 402 10,512 0.0382 371.70 378.60 1.0815 1.0618





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DM04CU


481

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

Age Actual Rate Current Assumption

Proposed


41 -$ 349,303$ 0.0000 4,014$ 4,134$ 0.0000 0.0000

42 -$ 383,049$ 0.0000 4,443$ 4,576$ 0.0000 0.0000

43 -$ 639,937$ 0.0000 7,649$ 7,879$ 0.0000 0.0000

44 20,214$ 707,661$ 0.0286 8,726$ 8,988$ 2.3165 2.2490

45 -$ 820,394$ 0.0000 10,441$ 10,755$ 0.0000 0.0000

46 -$ 908,927$ 0.0000 12,305$ 12,674$ 0.0000 0.0000

47 14,402$ 1,218,897$ 0.0118 17,405$ 17,927$ 0.8275 0.8034

48 32,993$ 1,603,233$ 0.0206 24,718$ 25,459$ 1.3348 1.2959

49 20,980$ 2,135,313$ 0.0098 35,292$ 36,351$ 0.5945 0.5771

50 41,046$ 2,734,624$ 0.0150 48,642$ 50,102$ 0.8438 0.8193

51 -$ 3,535,619$ 0.0000 69,090$ 71,163$ 0.0000 0.0000

52 77,110$ 3,978,316$ 0.0194 85,360$ 87,921$ 0.9033 0.8770

53 35,326$ 4,425,179$ 0.0080 104,373$ 107,505$ 0.3385 0.3286

54 72,275$ 4,914,468$ 0.0147 126,242$ 130,029$ 0.5725 0.5558

55 233,688$ 5,398,878$ 0.0433 150,344$ 154,854$ 1.5544 1.5091

56 126,851$ 5,346,413$ 0.0237 154,245$ 158,872$ 0.8224 0.7984

57 174,971$ 4,972,415$ 0.0352 147,592$ 152,019$ 1.1855 1.1510

58 139,305$ 5,229,355$ 0.0266 158,995$ 163,765$ 0.8762 0.8506

59 152,482$ 5,539,382$ 0.0275 170,472$ 175,587$ 0.8945 0.8684

60 154,779$ 6,153,724$ 0.0252 190,426$ 196,139$ 0.8128 0.7891

61 191,106$ 6,270,060$ 0.0305 198,508$ 204,463$ 0.9627 0.9347

62 180,622$ 5,780,843$ 0.0312 186,790$ 192,394$ 0.9670 0.9388

63 179,506$ 5,707,866$ 0.0314 188,052$ 193,694$ 0.9546 0.9268

64 160,968$ 5,282,858$ 0.0305 178,042$ 183,383$ 0.9041 0.8778

65 143,882$ 5,510,100$ 0.0261 190,659$ 196,379$ 0.7547 0.7327

66 205,692$ 6,012,837$ 0.0342 207,760$ 213,993$ 0.9900 0.9612

67 117,233$ 6,569,044$ 0.0178 227,283$ 234,101$ 0.5158 0.5008

68 310,591$ 6,069,545$ 0.0512 210,833$ 217,158$ 1.4732 1.4303

69 178,676$ 5,349,462$ 0.0334 187,511$ 193,136$ 0.9529 0.9251

70 184,359$ 4,979,545$ 0.0370 177,400$ 182,722$ 1.0392 1.0090

71 264,297$ 4,114,987$ 0.0642 155,232$ 159,889$ 1.7026 1.6530

72 119,225$ 3,700,636$ 0.0322 147,323$ 151,743$ 0.8093 0.7857

73 167,874$ 3,541,148$ 0.0474 149,341$ 153,821$ 1.1241 1.0914

74 189,852$ 3,143,173$ 0.0604 141,459$ 145,702$ 1.3421 1.3030

75 102,086$ 2,673,028$ 0.0382 128,479$ 132,333$ 0.7946 0.7714

76 407,236$ 2,643,706$ 0.1540 137,289$ 141,408$ 2.9663 2.8799

77 200,839$ 2,142,786$ 0.0937 120,796$ 124,420$ 1.6626 1.6142

78 54,154$ 1,671,591$ 0.0324 102,399$ 105,471$ 0.5289 0.5134

79 70,756$ 1,393,786$ 0.0508 92,914$ 95,701$ 0.7615 0.7393

80 135,196$ 1,383,691$ 0.0977 100,525$ 103,541$ 1.3449 1.3057

81 122,257$ 1,182,532$ 0.1034 93,445$ 96,248$ 1.3083 1.2702

82 73,944$ 1,147,861$ 0.0644 98,680$ 101,640$ 0.7493 0.7275

83 119,706$ 947,312$ 0.1264 88,004$ 90,644$ 1.3602 1.3206

84 63,099$ 807,355$ 0.0782 81,926$ 84,384$ 0.7702 0.7478

85 106,266$ 767,840$ 0.1384 84,543$ 87,079$ 1.2569 1.2203

86 21,913$ 655,260$ 0.0334 76,928$ 79,236$ 0.2849 0.2766

87 121,356$ 701,419$ 0.1730 85,305$ 87,864$ 1.4226 1.3812

88 100,688$ 577,409$ 0.1744 74,131$ 76,355$ 1.3582 1.3187

89 115,562$ 480,687$ 0.2404 64,670$ 66,610$ 1.7870 1.7349

90 68,472$ 276,794$ 0.2474 39,235$ 40,412$ 1.7452 1.6943

91 61,698$ 232,504$ 0.2654 36,689$ 37,790$ 1.6817 1.6327

92 59,380$ 135,823$ 0.4372 23,948$ 24,666$ 2.4795 2.4073

93 -$ 127,177$ 0.0000 25,094$ 25,847$ 0.0000 0.0000

94 15,508$ 117,389$ 0.1321 25,087$ 25,840$ 0.6182 0.6002

95 38,334$ 114,312$ 0.3353 26,481$ 27,276$ 1.4476 1.4054

96 -$ 54,134$ 0.0000 13,335$ 13,735$ 0.0000 0.0000

97 13,760$ 15,208$ 0.9048 4,118$ 4,242$ 3.3411 3.2437

98 1,448$ 1,448$ 1.0000 408$ 421$ 3.5464 3.4428

99 -$ -$ N/A -$ -$ N/A N/A

100+ -$ -$ N/A -$ -$ N/A N/A

Total 5,963,963$ 153,278,243$ 0.0389 5,701,396$ 5,872,438$ 1.0461 1.0156



Liability Weighted Mortality - Men



Pension Amount of

Actual Deaths

Total Pension

Amounts


TRA_Age_11-26-2018_10-57-24 - with tables Table 2DM04MU-Amounts


482

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Proposed


41 -$ 86,728$ 0.0000 1,035$ 932$ 0.0000 0.0000

42 24,249$ 174,280$ 0.1391 2,128$ 1,916$ 11.3936 12.6593

43 17,223$ 216,864$ 0.0794 2,724$ 2,452$ 6.3227 7.0249

44 16,281$ 337,761$ 0.0482 4,389$ 3,950$ 3.7093 4.1214

45 -$ 508,784$ 0.0000 6,908$ 6,217$ 0.0000 0.0000

46 -$ 554,966$ 0.0000 7,932$ 7,139$ 0.0000 0.0000

47 19,434$ 546,848$ 0.0355 8,259$ 7,433$ 2.3532 2.6147

48 12,245$ 710,987$ 0.0172 11,471$ 10,324$ 1.0674 1.1861

49 -$ 806,512$ 0.0000 13,831$ 12,448$ 0.0000 0.0000

50 -$ 1,203,365$ 0.0000 21,682$ 19,514$ 0.0000 0.0000

51 67,854$ 1,674,320$ 0.0405 31,814$ 28,633$ 2.1328 2.3698

52 7,193$ 1,806,270$ 0.0040 35,936$ 32,342$ 0.2002 0.2224

53 38,501$ 1,846,236$ 0.0209 38,211$ 34,390$ 1.0076 1.1196

54 40,320$ 2,025,774$ 0.0199 44,034$ 39,630$ 0.9157 1.0174

55 96,540$ 2,540,766$ 0.0380 57,415$ 51,674$ 1.6814 1.8683

56 75,764$ 2,157,876$ 0.0351 50,572$ 45,514$ 1.4982 1.6646

57 -$ 2,138,049$ 0.0000 51,795$ 46,616$ 0.0000 0.0000

58 26,137$ 1,964,226$ 0.0133 49,628$ 44,665$ 0.5267 0.5852

59 14,222$ 1,889,875$ 0.0075 47,815$ 43,034$ 0.2974 0.3305

60 41,763$ 1,820,426$ 0.0229 45,996$ 41,397$ 0.9080 1.0088

61 63,848$ 1,760,694$ 0.0363 44,483$ 40,035$ 1.4353 1.5948

62 14,426$ 1,694,272$ 0.0085 42,823$ 38,541$ 0.3369 0.3743

63 58,068$ 1,658,000$ 0.0350 42,092$ 37,882$ 1.3796 1.5328

64 19,855$ 1,698,049$ 0.0117 44,613$ 40,151$ 0.4451 0.4945

65 68$ 1,608,193$ 0.0000 42,374$ 38,137$ 0.0016 0.0018

66 67,467$ 1,313,907$ 0.0513 34,776$ 31,298$ 1.9401 2.1556

67 69,240$ 1,109,081$ 0.0624 29,705$ 26,735$ 2.3309 2.5899

68 -$ 940,134$ 0.0000 25,743$ 23,169$ 0.0000 0.0000

69 -$ 882,546$ 0.0000 24,737$ 22,263$ 0.0000 0.0000

70 10,524$ 818,813$ 0.0129 23,589$ 21,230$ 0.4461 0.4957

71 13,655$ 815,851$ 0.0167 24,075$ 21,668$ 0.5672 0.6302

72 22,954$ 641,929$ 0.0358 20,588$ 18,529$ 1.1149 1.2388

73 -$ 677,577$ 0.0000 23,831$ 21,448$ 0.0000 0.0000

74 11,864$ 644,231$ 0.0184 24,060$ 21,654$ 0.4931 0.5479

75 11,831$ 527,545$ 0.0224 21,117$ 19,005$ 0.5603 0.6225

76 19,968$ 480,372$ 0.0416 20,391$ 18,352$ 0.9793 1.0881

77 -$ 297,101$ 0.0000 13,442$ 12,097$ 0.0000 0.0000

78 -$ 294,658$ 0.0000 14,426$ 12,984$ 0.0000 0.0000

79 31,505$ 322,683$ 0.0976 17,264$ 15,538$ 1.8249 2.0276

80 -$ 276,861$ 0.0000 16,072$ 14,465$ 0.0000 0.0000

81 -$ 278,953$ 0.0000 17,651$ 15,886$ 0.0000 0.0000

82 18,400$ 226,893$ 0.0811 15,691$ 14,122$ 1.1727 1.3030

83 -$ 161,364$ 0.0000 12,232$ 11,009$ 0.0000 0.0000

84 -$ 160,543$ 0.0000 13,180$ 11,862$ 0.0000 0.0000

85 14,844$ 123,108$ 0.1206 10,913$ 9,822$ 1.3602 1.5113

86 -$ 59,612$ 0.0000 5,731$ 5,158$ 0.0000 0.0000

87 -$ 48,689$ 0.0000 4,988$ 4,489$ 0.0000 0.0000

88 13,295$ 66,246$ 0.2007 7,279$ 6,551$ 1.8264 2.0294

89 -$ 74,092$ 0.0000 8,893$ 8,004$ 0.0000 0.0000

90 -$ 73,883$ 0.0000 9,961$ 8,965$ 0.0000 0.0000

91 6,899$ 88,768$ 0.0777 13,162$ 11,846$ 0.5242 0.5824

92 18,582$ 43,772$ 0.4245 7,076$ 6,368$ 2.6260 2.9178

93 -$ 10,751$ 0.0000 1,853$ 1,668$ 0.0000 0.0000

94 -$ -$ N/A -$ -$ N/A N/A

95 -$ 4,036$ 0.0000 809$ 728$ 0.0000 0.0000

96 -$ 4,076$ 0.0000 834$ 750$ 0.0000 0.0000

97 -$ 4,117$ 0.0000 856$ 770$ 0.0000 0.0000

98 -$ 4,158$ 0.0000 861$ 775$ 0.0000 0.0000

99 -$ -$ N/A -$ -$ N/A N/A

100+ -$ -$ N/A -$ -$ N/A N/A

Total 985,019$ 44,906,471$ 0.0219 1,215,747$ 1,094,172$ 0.8102 0.9002



Liability Weighted Mortality - Women



Pension Amount of

Actual Deaths

Total Pension

Amounts


TRA_Age_11-26-2018_10-57-24 - with tables Table 2DM04FU-Amounts


483

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Proposed


41 -$ 436,031$ 0.0000 5,049$ 5,066$ 0.0000 0.0000

42 24,249$ 557,329$ 0.0435 6,571$ 6,491$ 3.6904 3.7356

43 17,223$ 856,801$ 0.0201 10,373$ 10,331$ 1.6603 1.6672

44 36,495$ 1,045,422$ 0.0349 13,115$ 12,938$ 2.7826 2.8207

45 -$ 1,329,178$ 0.0000 17,349$ 16,972$ 0.0000 0.0000

46 -$ 1,463,893$ 0.0000 20,237$ 19,813$ 0.0000 0.0000

47 33,836$ 1,765,745$ 0.0192 25,664$ 25,360$ 1.3184 1.3342

48 45,238$ 2,314,220$ 0.0195 36,189$ 35,783$ 1.2500 1.2642

49 20,980$ 2,941,825$ 0.0071 49,123$ 48,799$ 0.4271 0.4299

50 41,046$ 3,937,989$ 0.0104 70,324$ 69,615$ 0.5837 0.5896

51 67,854$ 5,209,939$ 0.0130 100,904$ 99,795$ 0.6725 0.6799

52 84,303$ 5,784,586$ 0.0146 121,296$ 120,263$ 0.6950 0.7010

53 73,827$ 6,271,415$ 0.0118 142,584$ 141,894$ 0.5178 0.5203

54 112,595$ 6,940,242$ 0.0162 170,275$ 169,659$ 0.6613 0.6637

55 330,228$ 7,939,644$ 0.0416 207,759$ 206,528$ 1.5895 1.5989

56 202,615$ 7,504,289$ 0.0270 204,817$ 204,387$ 0.9893 0.9913

57 174,971$ 7,110,464$ 0.0246 199,387$ 198,635$ 0.8775 0.8809

58 165,442$ 7,193,581$ 0.0230 208,622$ 208,429$ 0.7930 0.7938

59 166,704$ 7,429,257$ 0.0224 218,288$ 218,620$ 0.7637 0.7625

60 196,542$ 7,974,150$ 0.0246 236,423$ 237,536$ 0.8313 0.8274

61 254,954$ 8,030,754$ 0.0317 242,991$ 244,498$ 1.0492 1.0428

62 195,048$ 7,475,115$ 0.0261 229,614$ 230,935$ 0.8495 0.8446

63 237,574$ 7,365,866$ 0.0323 230,144$ 231,576$ 1.0323 1.0259

64 180,823$ 6,980,907$ 0.0259 222,655$ 223,535$ 0.8121 0.8089

65 143,950$ 7,118,293$ 0.0202 233,033$ 234,515$ 0.6177 0.6138

66 273,159$ 7,326,744$ 0.0373 242,535$ 245,290$ 1.1263 1.1136

67 186,473$ 7,678,125$ 0.0243 256,988$ 260,836$ 0.7256 0.7149

68 310,591$ 7,009,679$ 0.0443 236,577$ 240,327$ 1.3129 1.2924

69 178,676$ 6,232,008$ 0.0287 212,248$ 215,399$ 0.8418 0.8295

70 194,883$ 5,798,358$ 0.0336 200,989$ 203,952$ 0.9696 0.9555

71 277,952$ 4,930,838$ 0.0564 179,307$ 181,557$ 1.5501 1.5309

72 142,179$ 4,342,565$ 0.0327 167,911$ 170,272$ 0.8468 0.8350

73 167,874$ 4,218,725$ 0.0398 173,172$ 175,269$ 0.9694 0.9578

74 201,716$ 3,787,404$ 0.0533 165,518$ 167,356$ 1.2187 1.2053

75 113,917$ 3,200,573$ 0.0356 149,596$ 151,339$ 0.7615 0.7527

76 427,204$ 3,124,078$ 0.1367 157,680$ 159,760$ 2.7093 2.6740

77 200,839$ 2,439,887$ 0.0823 134,237$ 136,517$ 1.4961 1.4712

78 54,154$ 1,966,249$ 0.0275 116,826$ 118,455$ 0.4635 0.4572

79 102,261$ 1,716,469$ 0.0596 110,178$ 111,239$ 0.9281 0.9193

80 135,196$ 1,660,552$ 0.0814 116,597$ 118,005$ 1.1595 1.1457

81 122,257$ 1,461,485$ 0.0837 111,096$ 112,135$ 1.1005 1.0903

82 92,344$ 1,374,754$ 0.0672 114,370$ 115,762$ 0.8074 0.7977

83 119,706$ 1,108,676$ 0.1080 100,236$ 101,653$ 1.1942 1.1776

84 63,099$ 967,898$ 0.0652 95,106$ 96,245$ 0.6635 0.6556

85 121,110$ 890,948$ 0.1359 95,456$ 96,901$ 1.2688 1.2498

86 21,913$ 714,872$ 0.0307 82,659$ 84,394$ 0.2651 0.2597

87 121,356$ 750,108$ 0.1618 90,293$ 92,353$ 1.3440 1.3140

88 113,983$ 643,655$ 0.1771 81,411$ 82,907$ 1.4001 1.3748

89 115,562$ 554,779$ 0.2083 73,563$ 74,614$ 1.5709 1.5488

90 68,472$ 350,677$ 0.1953 49,196$ 49,377$ 1.3918 1.3867

91 68,597$ 321,272$ 0.2135 49,851$ 49,635$ 1.3761 1.3820

92 77,962$ 179,595$ 0.4341 31,024$ 31,035$ 2.5130 2.5121

93 -$ 137,928$ 0.0000 26,947$ 27,515$ 0.0000 0.0000

94 15,508$ 117,389$ 0.1321 25,087$ 25,840$ 0.6182 0.6002

95 38,334$ 118,348$ 0.3239 27,291$ 28,004$ 1.4047 1.3689

96 -$ 58,210$ 0.0000 14,168$ 14,485$ 0.0000 0.0000

97 13,760$ 19,325$ 0.7120 4,974$ 5,012$ 2.7664 2.7454

98 1,448$ 5,606$ 0.2583 1,270$ 1,196$ 1.1406 1.2110

99 -$ -$ N/A -$ -$ N/A N/A

100+ -$ -$ N/A -$ -$ N/A N/A

Total 6,948,982$ 198,184,714$ 0.0351 6,917,143$ 6,966,610$ 1.0046 0.9975



Liability Weighted Mortality - Men and Women



Pension Amount of

Actual Deaths

Total Pension

Amounts


TRA_Age_11-26-2018_10-57-24 - with tables Table 2DM04CU-Amounts


484

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 53 0.0000 0.60 0.70 0.0000 0.000042 0 69 0.0000 0.90 1.00 0.0000 0.000043 0 93 0.0000 1.10 1.30 0.0000 0.000044 1 115 0.0087 1.70 1.80 0.5882 0.555645 0 149 0.0000 2.20 2.30 0.0000 0.000046 1 192 0.0052 2.60 3.10 0.3846 0.322647 2 241 0.0083 3.90 3.80 0.5128 0.526348 2 285 0.0070 4.80 5.00 0.4167 0.400049 4 343 0.0117 6.10 6.40 0.6557 0.625050 6 391 0.0153 7.60 7.70 0.7895 0.779251 3 436 0.0069 8.90 9.40 0.3371 0.319152 13 501 0.0259 11.50 11.70 1.1304 1.111153 6 543 0.0110 13.50 13.70 0.4444 0.438054 10 573 0.0175 15.60 15.70 0.6410 0.636955 26 609 0.0427 17.70 18.00 1.4689 1.444456 17 616 0.0276 18.40 18.50 0.9239 0.918957 12 635 0.0189 19.20 19.70 0.6250 0.609158 25 663 0.0377 20.80 20.90 1.2019 1.196259 21 715 0.0294 22.60 22.80 0.9292 0.921160 19 780 0.0244 24.80 25.20 0.7661 0.754061 22 807 0.0273 26.10 26.70 0.8429 0.824062 27 780 0.0346 25.80 26.30 1.0465 1.026663 21 759 0.0277 25.30 26.10 0.8300 0.804664 27 760 0.0355 26.40 27.00 1.0227 1.000065 34 737 0.0461 26.40 27.20 1.2879 1.250066 22 695 0.0317 24.70 25.50 0.8907 0.862767 26 676 0.0385 24.30 24.80 1.0700 1.048468 30 631 0.0475 22.90 23.40 1.3100 1.282169 18 574 0.0314 21.10 21.40 0.8531 0.841170 14 514 0.0272 19.30 19.60 0.7254 0.714371 31 446 0.0695 17.90 18.10 1.7318 1.712772 14 408 0.0343 17.10 17.40 0.8187 0.804673 15 378 0.0397 16.70 17.00 0.8982 0.882474 19 343 0.0554 16.00 16.50 1.1875 1.151575 17 305 0.0557 15.30 15.60 1.1111 1.089776 29 296 0.0980 16.40 16.60 1.7683 1.747077 20 255 0.0784 15.10 15.40 1.3245 1.298778 15 228 0.0658 14.80 15.00 1.0135 1.000079 16 210 0.0762 14.70 15.20 1.0884 1.052680 19 189 0.1005 14.60 14.70 1.3014 1.292581 17 169 0.1006 14.10 14.40 1.2057 1.180682 10 154 0.0649 14.00 14.10 0.7143 0.709283 18 148 0.1216 14.60 14.80 1.2329 1.216284 15 131 0.1145 14.00 14.20 1.0714 1.056385 11 119 0.0924 13.80 14.20 0.7971 0.774686 14 105 0.1333 12.90 13.10 1.0853 1.068787 15 95 0.1579 12.10 12.30 1.2397 1.219588 17 76 0.2237 10.10 10.40 1.6832 1.634689 17 58 0.2931 8.20 8.30 2.0732 2.048290 5 33 0.1515 4.90 4.90 1.0204 1.020491 6 31 0.1935 5.00 5.10 1.2000 1.176592 5 21 0.2381 4.00 4.00 1.2500 1.250093 2 15 0.1333 3.00 3.10 0.6667 0.645294 3 13 0.2308 2.80 2.90 1.0714 1.034595 3 11 0.2727 2.50 2.60 1.2000 1.153896 0 7 0.0000 1.90 2.00 0.0000 0.000097 1 4 0.2500 1.20 1.20 0.8333 0.833398 1 3 0.3333 0.90 0.90 1.1111 1.111199 2 2 1.0000 0.60 0.60 3.3333 3.3333

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 766 19,188 0.0399 746.00 761.30 1.0268 1.0062





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DM10MU


485

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed


41 0 25 0.0000 0.20 0.20 0.0000 0.0000

42 1 34 0.0294 0.40 0.40 2.5000 2.5000

43 1 42 0.0238 0.70 0.70 1.4286 1.4286

44 1 60 0.0167 0.90 0.90 1.1111 1.1111

45 0 73 0.0000 1.10 1.10 0.0000 0.0000

46 0 90 0.0000 1.30 1.30 0.0000 0.0000

47 2 108 0.0185 1.90 1.90 1.0526 1.0526

48 1 114 0.0088 1.80 1.80 0.5556 0.5556

49 1 130 0.0077 2.20 2.20 0.4545 0.4545

50 0 153 0.0000 2.60 2.60 0.0000 0.0000

51 2 175 0.0114 3.20 3.20 0.6250 0.6250

52 3 189 0.0159 3.70 3.70 0.8108 0.8108

53 4 206 0.0194 4.10 4.10 0.9756 0.9756

54 4 211 0.0190 4.50 4.50 0.8889 0.8889

55 4 212 0.0189 4.50 4.50 0.8889 0.8889

56 6 213 0.0282 4.70 4.70 1.2766 1.2766

57 2 210 0.0095 4.90 4.90 0.4082 0.4082

58 7 222 0.0315 5.60 5.60 1.2500 1.2500

59 3 219 0.0137 5.70 5.70 0.5263 0.5263

60 6 220 0.0273 5.60 5.60 1.0714 1.0714

61 6 215 0.0279 5.70 5.70 1.0526 1.0526

62 7 202 0.0347 5.40 5.40 1.2963 1.2963

63 6 187 0.0321 4.90 4.90 1.2245 1.2245

64 5 176 0.0284 4.80 4.80 1.0417 1.0417

65 4 169 0.0237 4.60 4.60 0.8696 0.8696

66 7 145 0.0483 3.90 3.90 1.7949 1.7949

67 4 135 0.0296 3.90 3.90 1.0256 1.0256

68 1 118 0.0085 3.30 3.30 0.3030 0.3030

69 1 113 0.0088 3.30 3.30 0.3030 0.3030

70 2 105 0.0190 3.10 3.10 0.6452 0.6452

71 3 96 0.0313 2.80 2.80 1.0714 1.0714

72 2 86 0.0233 2.80 2.80 0.7143 0.7143

73 3 82 0.0366 2.80 2.80 1.0714 1.0714

74 6 72 0.0833 2.70 2.70 2.2222 2.2222

75 1 60 0.0167 2.60 2.60 0.3846 0.3846

76 1 58 0.0172 2.60 2.60 0.3846 0.3846

77 1 47 0.0213 2.30 2.30 0.4348 0.4348

78 0 43 0.0000 2.10 2.10 0.0000 0.0000

79 3 40 0.0750 2.20 2.20 1.3636 1.3636

80 2 35 0.0571 2.00 2.00 1.0000 1.0000

81 2 28 0.0714 1.90 1.90 1.0526 1.0526

82 1 23 0.0435 1.50 1.50 0.6667 0.6667

83 2 23 0.0870 1.90 1.90 1.0526 1.0526

84 0 22 0.0000 2.00 2.00 0.0000 0.0000

85 2 19 0.1053 1.90 1.90 1.0526 1.0526

86 1 13 0.0769 1.30 1.30 0.7692 0.7692

87 1 11 0.0909 1.10 1.10 0.9091 0.9091

88 1 8 0.1250 0.80 0.80 1.2500 1.2500

89 0 8 0.0000 0.80 0.80 0.0000 0.0000

90 1 6 0.1667 0.70 0.70 1.4286 1.4286

91 1 6 0.1667 0.90 0.90 1.1111 1.1111

92 1 4 0.2500 0.70 0.70 1.4286 1.4286

93 0 2 0.0000 0.40 0.40 0.0000 0.0000

94 0 2 0.0000 0.40 0.40 0.0000 0.0000

95 1 2 0.5000 0.40 0.40 2.5000 2.5000

96 0 1 0.0000 0.20 0.20 0.0000 0.0000

97 0 1 0.0000 0.20 0.20 0.0000 0.0000

98 0 1 0.0000 0.20 0.20 0.0000 0.0000

99 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/A

Total 127 5,270 0.0241 144.70 144.70 0.8777 0.8777




Women



TRA_Age_11-26-2018_10-57-24 - with tables Table 2DM10FU


486

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 78 0.0000 0.80 0.90 0.0000 0.000042 1 103 0.0097 1.30 1.50 0.7692 0.666743 1 135 0.0074 1.80 2.00 0.5556 0.500044 2 175 0.0114 2.60 2.70 0.7692 0.740745 0 222 0.0000 3.30 3.40 0.0000 0.000046 1 282 0.0035 3.90 4.40 0.2564 0.227347 4 349 0.0115 5.80 5.80 0.6897 0.689748 3 399 0.0075 6.60 6.90 0.4545 0.434849 5 473 0.0106 8.30 8.60 0.6024 0.581450 6 544 0.0110 10.20 10.30 0.5882 0.582551 5 611 0.0082 12.10 12.70 0.4132 0.393752 16 690 0.0232 15.20 15.50 1.0526 1.032353 10 749 0.0134 17.60 18.00 0.5682 0.555654 14 784 0.0179 20.10 20.20 0.6965 0.693155 30 821 0.0365 22.20 22.80 1.3514 1.315856 23 829 0.0277 23.10 23.60 0.9957 0.974657 14 845 0.0166 24.10 24.60 0.5809 0.569158 32 885 0.0362 26.40 26.60 1.2121 1.203059 24 934 0.0257 28.30 28.40 0.8481 0.845160 25 1,000 0.0250 30.40 30.70 0.8224 0.814361 28 1,022 0.0274 31.80 32.40 0.8805 0.864262 34 982 0.0346 31.20 31.60 1.0897 1.075963 27 946 0.0285 30.20 30.90 0.8940 0.873864 32 936 0.0342 31.20 31.70 1.0256 1.009565 38 906 0.0419 31.00 31.70 1.2258 1.198766 29 840 0.0345 28.60 29.40 1.0140 0.986467 30 811 0.0370 28.20 28.70 1.0638 1.045368 31 749 0.0414 26.20 26.90 1.1832 1.152469 19 687 0.0277 24.40 24.80 0.7787 0.766170 16 619 0.0258 22.40 22.80 0.7143 0.701871 34 542 0.0627 20.70 21.10 1.6425 1.611472 16 494 0.0324 19.90 20.30 0.8040 0.788273 18 460 0.0391 19.50 20.00 0.9231 0.900074 25 415 0.0602 18.70 19.40 1.3369 1.288775 18 365 0.0493 17.90 18.20 1.0056 0.989076 30 354 0.0847 19.00 19.20 1.5789 1.562577 21 302 0.0695 17.40 17.70 1.2069 1.186478 15 271 0.0554 16.90 17.10 0.8876 0.877279 19 250 0.0760 16.90 17.40 1.1243 1.092080 21 224 0.0938 16.60 16.70 1.2651 1.257581 19 197 0.0964 16.00 16.30 1.1875 1.165682 11 177 0.0621 15.50 15.60 0.7097 0.705183 20 171 0.1170 16.50 16.70 1.2121 1.197684 15 153 0.0980 16.00 16.20 0.9375 0.925985 13 138 0.0942 15.70 16.10 0.8280 0.807586 15 118 0.1271 14.20 14.40 1.0563 1.041787 16 106 0.1509 13.20 13.40 1.2121 1.194088 18 84 0.2143 10.90 11.20 1.6514 1.607189 17 66 0.2576 9.00 9.10 1.8889 1.868190 6 39 0.1538 5.60 5.60 1.0714 1.071491 7 37 0.1892 5.90 6.00 1.1864 1.166792 6 25 0.2400 4.70 4.70 1.2766 1.276693 2 17 0.1176 3.40 3.50 0.5882 0.571494 3 15 0.2000 3.20 3.30 0.9375 0.909195 4 13 0.3077 2.90 3.00 1.3793 1.333396 0 8 0.0000 2.10 2.20 0.0000 0.000097 1 5 0.2000 1.40 1.40 0.7143 0.714398 1 4 0.2500 1.10 1.10 0.9091 0.909199 2 2 1.0000 0.60 0.60 3.3333 3.3333

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 893 24,458 0.0365 890.70 908.00 1.0026 0.9835




Proposed Assumptions are 102% of the Current Rates for Men, and 100% for Women

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DM10CU


487

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths


2008 2,223 67 84.00 0.7976 0.0301 0.03782009 2,270 95 86.10 1.1034 0.0419 0.03792010 2,298 80 85.60 0.9346 0.0348 0.03722011 2,339 87 85.60 1.0164 0.0372 0.03662012 2,439 79 88.90 0.8886 0.0324 0.03642013 2,505 84 89.40 0.9396 0.0335 0.03572014 2,560 84 90.60 0.9272 0.0328 0.03542015 2,643 97 93.00 1.0430 0.0367 0.03522016 2,670 116 94.00 1.2340 0.0434 0.03522017 2,678 105 94.20 1.1146 0.0392 0.0352Total 24,625 894 891.40 1.0029 0.0363 0.0362



Mortality Rate

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DM10CY


488

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 26 0.0000 0.0004 0.0002 0.01 0.01 0.0000 0.0000

21 0 40 0.0000 0.0004 0.0002 0.02 0.01 0.0000 0.0000

22 0 88 0.0000 0.0004 0.0002 0.03 0.02 0.0000 0.0000

23 0 153 0.0000 0.0004 0.0002 0.06 0.04 0.0000 0.0000

24 0 265 0.0000 0.0004 0.0002 0.10 0.06 0.0000 0.0000

25 0 394 0.0000 0.0004 0.0002 0.15 0.09 0.0000 0.0000

26 0 564 0.0000 0.0004 0.0002 0.24 0.14 0.0000 0.0000

27 0 775 0.0000 0.0005 0.0002 0.35 0.21 0.0000 0.0000

28 0 981 0.0000 0.0005 0.0003 0.48 0.29 0.0000 0.0000

29 0 1,198 0.0000 0.0005 0.0003 0.62 0.38 0.0000 0.0000

30 0 1,387 0.0000 0.0006 0.0003 0.77 0.47 0.0000 0.0000

31 0 1,598 0.0000 0.0006 0.0003 0.94 0.57 0.0000 0.0000

32 0 1,722 0.0000 0.0006 0.0003 1.08 0.65 0.0000 0.0000

33 0 1,918 0.0000 0.0007 0.0004 1.27 0.77 0.0000 0.0000

34 1 2,090 0.0005 0.0007 0.0004 1.45 0.88 0.6898 1.1308

35 0 2,243 0.0000 0.0007 0.0004 1.63 0.99 0.0000 0.0000

36 1 2,385 0.0004 0.0008 0.0004 1.83 1.11 0.5477 0.8984

37 0 2,515 0.0000 0.0008 0.0004 2.02 1.23 0.0000 0.0000

38 0 2,643 0.0000 0.0008 0.0004 2.23 1.35 0.0000 0.0000

39 0 2,826 0.0000 0.0009 0.0005 2.50 1.50 0.0000 0.0000

40 1 2,953 0.0003 0.0009 0.0005 2.73 1.64 0.3664 0.6107

41 1 3,160 0.0003 0.0010 0.0005 3.22 1.93 0.3102 0.5170

42 3 3,409 0.0009 0.0011 0.0006 3.81 2.29 0.7874 1.3119

43 2 3,698 0.0005 0.0012 0.0006 4.48 2.69 0.4461 0.7431

44 1 4,045 0.0002 0.0013 0.0007 5.30 3.18 0.1887 0.3143

45 2 4,308 0.0005 0.0014 0.0008 6.05 3.63 0.3308 0.5511

46 2 4,610 0.0004 0.0015 0.0008 6.95 4.17 0.2879 0.4794

47 3 4,950 0.0006 0.0016 0.0009 7.98 4.79 0.3759 0.6258

48 2 5,342 0.0004 0.0017 0.0009 9.15 5.50 0.2185 0.3637

49 5 5,800 0.0009 0.0018 0.0010 10.53 6.33 0.4747 0.7901

50 6 6,255 0.0010 0.0019 0.0011 11.99 7.20 0.5006 0.8332

51 3 6,438 0.0005 0.0021 0.0011 13.54 8.14 0.2216 0.3686

52 6 6,497 0.0009 0.0023 0.0012 14.86 8.94 0.4038 0.6711

53 6 6,396 0.0009 0.0025 0.0013 15.84 9.53 0.3789 0.6293

54 3 6,312 0.0005 0.0027 0.0014 16.84 10.15 0.1781 0.2957

55 6 5,950 0.0010 0.0029 0.0015 16.95 10.22 0.3540 0.5870

56 7 5,427 0.0013 0.0031 0.0016 16.51 9.97 0.4239 0.7024

57 6 5,033 0.0012 0.0033 0.0017 16.29 9.84 0.3683 0.6100

58 12 4,641 0.0026 0.0035 0.0018 15.93 9.62 0.7534 1.2479

59 3 4,248 0.0007 0.0036 0.0019 15.42 9.31 0.1946 0.3223

60 3 3,904 0.0008 0.0038 0.0020 14.90 8.99 0.2013 0.3336

61 6 3,501 0.0017 0.0040 0.0020 14.03 8.47 0.4275 0.7084

62 3 3,062 0.0010 0.0042 0.0021 12.88 7.77 0.2330 0.3862

63 6 2,395 0.0025 0.0044 0.0022 10.59 6.39 0.5666 0.9396

64 2 2,013 0.0010 0.0046 0.0023 9.28 5.60 0.2154 0.3572

65 5 1,695 0.0029 0.0048 0.0024 8.15 4.91 0.6139 1.0186

66 1 1,396 0.0007 0.0052 0.0026 7.23 4.35 0.1384 0.2297

67 1 1,010 0.0010 0.0056 0.0028 5.64 3.40 0.1772 0.2944

68 0 774 0.0000 0.0060 0.0029 4.64 2.80 0.0000 0.0000

69 3 580 0.0052 0.0064 0.0031 3.69 2.22 0.8138 1.3539

70 1 410 0.0024 0.0064 0.0031 2.60 1.56 0.3846 0.6393

71 1 259 0.0039 0.0065 0.0031 1.66 1.00 0.6006 0.9978

72 0 180 0.0000 0.0064 0.0031 1.14 0.69 0.0000 0.0000

73 1 140 0.0071 0.0064 0.0031 0.89 0.54 1.1249 1.8643

74 0 105 0.0000 0.0065 0.0031 0.67 0.40 0.0000 0.0000

Total 115 146,707 0.0008 330.14 198.92 0.3483 0.5781




Men and Women



TRA_Age_11-26-2018_10-57-24 - with tables Table 2OM04CU


489

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 126 0.0000 0.0004 0.0002 0.05 0.03 0.0000 0.0000

21 0 184 0.0000 0.0004 0.0002 0.07 0.04 0.0000 0.0000

22 0 254 0.0000 0.0004 0.0002 0.10 0.06 0.0000 0.0000

23 0 418 0.0000 0.0004 0.0002 0.17 0.10 0.0000 0.0000

24 0 640 0.0000 0.0004 0.0002 0.25 0.15 0.0000 0.0000

25 0 926 0.0000 0.0004 0.0002 0.36 0.21 0.0000 0.0000

26 0 1,307 0.0000 0.0004 0.0002 0.55 0.33 0.0000 0.0000

27 1 1,697 0.0006 0.0005 0.0002 0.77 0.46 1.2957 2.1628

28 1 2,146 0.0005 0.0005 0.0003 1.05 0.63 0.9533 1.5832

29 1 2,629 0.0004 0.0005 0.0003 1.37 0.83 0.7319 1.2092

30 0 3,153 0.0000 0.0006 0.0003 1.75 1.06 0.0000 0.0000

31 1 3,604 0.0003 0.0006 0.0003 2.12 1.29 0.4726 0.7760

32 0 4,006 0.0000 0.0006 0.0003 2.49 1.52 0.0000 0.0000

33 2 4,530 0.0004 0.0007 0.0004 2.97 1.82 0.6735 1.0995

34 2 5,036 0.0004 0.0007 0.0004 3.46 2.12 0.5789 0.9414

35 0 5,473 0.0000 0.0007 0.0004 3.95 2.43 0.0000 0.0000

36 2 6,009 0.0003 0.0008 0.0004 4.57 2.80 0.4373 0.7153

37 1 6,656 0.0002 0.0008 0.0004 5.32 3.24 0.1879 0.3091

38 9 7,315 0.0012 0.0008 0.0004 6.15 3.72 1.4640 2.4194

39 4 7,926 0.0005 0.0009 0.0005 6.97 4.20 0.5737 0.9527

40 4 8,589 0.0005 0.0009 0.0005 7.92 4.75 0.5049 0.8415

41 7 9,410 0.0007 0.0010 0.0005 9.59 5.76 0.7296 1.2157

42 8 10,256 0.0008 0.0011 0.0006 11.47 6.88 0.6977 1.1623

43 7 11,189 0.0006 0.0012 0.0006 13.59 8.16 0.5150 0.8580

44 8 12,126 0.0007 0.0013 0.0007 15.93 9.56 0.5022 0.8366

45 9 12,966 0.0007 0.0014 0.0008 18.31 10.99 0.4917 0.8190

46 12 13,677 0.0009 0.0015 0.0008 20.68 12.42 0.5802 0.9661

47 12 14,231 0.0008 0.0016 0.0009 22.99 13.81 0.5220 0.8691

48 16 14,830 0.0011 0.0017 0.0009 25.47 15.30 0.6282 1.0458

49 16 15,227 0.0011 0.0018 0.0010 27.72 16.65 0.5773 0.9611

50 22 15,481 0.0014 0.0019 0.0011 29.77 17.88 0.7391 1.2303

51 21 15,529 0.0014 0.0021 0.0011 32.76 19.70 0.6410 1.0662

52 23 15,505 0.0015 0.0023 0.0012 35.61 21.43 0.6458 1.0734

53 30 15,266 0.0020 0.0025 0.0013 37.94 22.84 0.7907 1.3136

54 16 15,021 0.0011 0.0027 0.0014 40.19 24.21 0.3981 0.6608

55 32 14,161 0.0023 0.0029 0.0015 40.52 24.42 0.7898 1.3104

56 21 12,762 0.0016 0.0031 0.0016 38.95 23.49 0.5391 0.8941

57 27 11,827 0.0023 0.0033 0.0017 38.35 23.13 0.7040 1.1672

58 27 10,864 0.0025 0.0035 0.0018 37.30 22.51 0.7238 1.1996

59 21 9,965 0.0021 0.0036 0.0019 36.14 21.81 0.5811 0.9629

60 24 9,131 0.0026 0.0038 0.0020 34.87 21.04 0.6883 1.1408

61 24 8,229 0.0029 0.0040 0.0020 33.03 19.92 0.7266 1.2047

62 18 7,005 0.0026 0.0042 0.0021 29.49 17.78 0.6104 1.0124

63 17 5,332 0.0032 0.0044 0.0022 23.53 14.18 0.7225 1.1987

64 9 4,277 0.0021 0.0046 0.0023 19.68 11.86 0.4573 0.7588

65 12 3,484 0.0034 0.0048 0.0024 16.71 10.07 0.7180 1.1919

66 7 2,711 0.0026 0.0052 0.0026 14.04 8.45 0.4986 0.8280

67 5 1,920 0.0026 0.0056 0.0028 10.71 6.45 0.4666 0.7756

68 6 1,459 0.0041 0.0060 0.0029 8.73 5.25 0.6877 1.1426

69 9 1,137 0.0079 0.0064 0.0031 7.26 4.36 1.2393 2.0624

70 5 843 0.0059 0.0064 0.0031 5.40 3.25 0.9258 1.5401

71 3 585 0.0051 0.0065 0.0031 3.77 2.27 0.7959 1.3238

72 1 418 0.0024 0.0064 0.0031 2.69 1.62 0.3723 0.6189

73 2 312 0.0064 0.0064 0.0031 2.01 1.21 0.9974 1.6574

74 0 234 0.0000 0.0065 0.0031 1.50 0.91 0.0000 0.0000

Total 505 369,994 0.0014 799.10 481.33 0.6320 1.0492




Men and Women



TRA_Age_11-26-2018_10-57-24 - with tables Table 2OM10CU


490

Plan

Year

Actual

Deaths

Life Years

Exposed

Expected

Deaths Actual/Expected Actual Current

2008 40 38,351 76.06 0.5259 0.0010 0.0020

2009 95 39,113 78.45 1.2109 0.0024 0.0020

2010 99 37,552 78.12 1.2673 0.0026 0.0021

2011 84 36,492 78.48 1.0704 0.0023 0.0022

2012 55 36,174 79.42 0.6926 0.0015 0.0022

2013 19 35,966 80.15 0.2370 0.0005 0.0022

2014 13 36,132 81.34 0.1598 0.0004 0.0023

2015 10 36,734 82.84 0.1207 0.0003 0.0023

2016 21 37,010 83.42 0.2517 0.0006 0.0023

2017 73 37,192 84.44 0.8645 0.0020 0.0023

Total 509 370,716 802.72 0.6341 0.0014 0.0022




Men and Women

10-Year Period Ending 2017Mortality Rate

TRA_Age_11-26-2018_10-57-24 - with tables Table 2OM10CY


491

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 26 0.0000 0.0001 0.0001 0.00 0.00 0.0000 0.0000

21 0 40 0.0000 0.0001 0.0001 0.00 0.00 0.0000 0.0000

22 0 88 0.0000 0.0001 0.0001 0.01 0.01 0.0000 0.0000

23 0 153 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.0000

24 0 265 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.0000

25 0 394 0.0000 0.0001 0.0001 0.04 0.04 0.0000 0.0000

26 0 564 0.0000 0.0001 0.0001 0.06 0.06 0.0000 0.0000

27 0 775 0.0000 0.0001 0.0001 0.08 0.08 0.0000 0.0000

28 0 981 0.0000 0.0001 0.0001 0.10 0.10 0.0000 0.0000

29 0 1,198 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.0000

30 0 1,387 0.0000 0.0001 0.0001 0.14 0.14 0.0000 0.0000

31 0 1,598 0.0000 0.0001 0.0001 0.16 0.16 0.0000 0.0000

32 0 1,722 0.0000 0.0001 0.0001 0.17 0.17 0.0000 0.0000

33 0 1,918 0.0000 0.0001 0.0001 0.19 0.19 0.0000 0.0000

34 0 2,090 0.0000 0.0001 0.0001 0.21 0.21 0.0000 0.0000

35 0 2,243 0.0000 0.0001 0.0001 0.22 0.22 0.0000 0.0000

36 0 2,385 0.0000 0.0001 0.0001 0.24 0.24 0.0000 0.0000

37 0 2,515 0.0000 0.0001 0.0001 0.25 0.25 0.0000 0.0000

38 0 2,643 0.0000 0.0001 0.0001 0.26 0.26 0.0000 0.0000

39 0 2,826 0.0000 0.0001 0.0001 0.28 0.28 0.0000 0.0000

40 0 2,953 0.0000 0.0001 0.0001 0.30 0.30 0.0000 0.0000

41 0 3,160 0.0000 0.0001 0.0001 0.32 0.32 0.0000 0.0000

42 0 3,409 0.0000 0.0001 0.0001 0.34 0.34 0.0000 0.0000

43 0 3,698 0.0000 0.0001 0.0001 0.37 0.37 0.0000 0.0000

44 0 4,045 0.0000 0.0001 0.0001 0.40 0.40 0.0000 0.0000

45 0 4,308 0.0000 0.0001 0.0001 0.43 0.43 0.0000 0.0000

46 0 4,610 0.0000 0.0001 0.0001 0.46 0.46 0.0000 0.0000

47 0 4,950 0.0000 0.0001 0.0001 0.50 0.50 0.0000 0.0000

48 0 5,342 0.0000 0.0001 0.0001 0.53 0.53 0.0000 0.0000

49 0 5,800 0.0000 0.0001 0.0001 0.58 0.58 0.0000 0.0000

50 0 6,255 0.0000 0.0001 0.0001 0.63 0.63 0.0000 0.0000

51 0 6,438 0.0000 0.0001 0.0001 0.64 0.64 0.0000 0.0000

52 0 6,497 0.0000 0.0001 0.0001 0.65 0.65 0.0000 0.0000

53 0 6,396 0.0000 0.0001 0.0001 0.64 0.64 0.0000 0.0000

54 0 6,312 0.0000 0.0001 0.0001 0.63 0.63 0.0000 0.0000

55 0 5,950 0.0000 0.0001 0.0001 0.60 0.60 0.0000 0.0000

56 0 5,427 0.0000 0.0001 0.0001 0.54 0.54 0.0000 0.0000

57 0 5,033 0.0000 0.0001 0.0001 0.50 0.50 0.0000 0.0000

58 0 4,641 0.0000 0.0001 0.0001 0.46 0.46 0.0000 0.0000

59 0 4,248 0.0000 0.0001 0.0001 0.42 0.42 0.0000 0.0000

60 0 3,904 0.0000 0.0001 0.0001 0.39 0.39 0.0000 0.0000

61 0 3,501 0.0000 0.0001 0.0001 0.35 0.35 0.0000 0.0000

62 0 3,062 0.0000 0.0001 0.0001 0.31 0.31 0.0000 0.0000

63 0 2,395 0.0000 0.0001 0.0001 0.24 0.24 0.0000 0.0000

64 0 2,013 0.0000 0.0001 0.0001 0.20 0.20 0.0000 0.0000

65 0 1,695 0.0000 0.0001 0.0001 0.17 0.17 0.0000 0.0000

66 0 1,396 0.0000 0.0001 0.0001 0.14 0.14 0.0000 0.0000

67 0 1,010 0.0000 0.0001 0.0001 0.10 0.10 0.0000 0.0000

68 0 774 0.0000 0.0001 0.0001 0.08 0.08 0.0000 0.0000

69 0 580 0.0000 0.0001 0.0001 0.06 0.06 0.0000 0.0000

70 0 410 0.0000 0.0001 0.0001 0.04 0.04 0.0000 0.0000

71 0 259 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.0000

72 0 180 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.0000

73 0 140 0.0000 0.0001 0.0001 0.01 0.01 0.0000 0.0000

74 0 105 0.0000 0.0001 0.0001 0.01 0.01 0.0000 0.0000

Total 0 146,707 0.0000 14.67 14.67 0.0000 0.0000



Active Accidental Mortality Assumption and Experience

Men and Women



TRA_Age_11-26-2018_10-57-24 - with tables Table 2AM04CU


492

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Age

Actual

Deaths

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


20 0 126 0.0000 0.0001 0.0001 0.01 0.01 0.0000 0.0000

21 0 184 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.0000

22 0 254 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.0000

23 0 418 0.0000 0.0001 0.0001 0.04 0.04 0.0000 0.0000

24 0 640 0.0000 0.0001 0.0001 0.06 0.06 0.0000 0.0000

25 0 926 0.0000 0.0001 0.0001 0.09 0.09 0.0000 0.0000

26 0 1,307 0.0000 0.0001 0.0001 0.13 0.13 0.0000 0.0000

27 0 1,697 0.0000 0.0001 0.0001 0.17 0.17 0.0000 0.0000

28 0 2,146 0.0000 0.0001 0.0001 0.21 0.21 0.0000 0.0000

29 0 2,629 0.0000 0.0001 0.0001 0.26 0.26 0.0000 0.0000

30 0 3,153 0.0000 0.0001 0.0001 0.32 0.32 0.0000 0.0000

31 0 3,604 0.0000 0.0001 0.0001 0.36 0.36 0.0000 0.0000

32 0 4,006 0.0000 0.0001 0.0001 0.40 0.40 0.0000 0.0000

33 0 4,530 0.0000 0.0001 0.0001 0.45 0.45 0.0000 0.0000

34 0 5,036 0.0000 0.0001 0.0001 0.50 0.50 0.0000 0.0000

35 0 5,473 0.0000 0.0001 0.0001 0.55 0.55 0.0000 0.0000

36 0 6,009 0.0000 0.0001 0.0001 0.60 0.60 0.0000 0.0000

37 0 6,656 0.0000 0.0001 0.0001 0.67 0.67 0.0000 0.0000

38 0 7,315 0.0000 0.0001 0.0001 0.73 0.73 0.0000 0.0000

39 0 7,926 0.0000 0.0001 0.0001 0.79 0.79 0.0000 0.0000

40 0 8,589 0.0000 0.0001 0.0001 0.86 0.86 0.0000 0.0000

41 0 9,410 0.0000 0.0001 0.0001 0.94 0.94 0.0000 0.0000

42 0 10,256 0.0000 0.0001 0.0001 1.03 1.03 0.0000 0.0000

43 0 11,189 0.0000 0.0001 0.0001 1.12 1.12 0.0000 0.0000

44 0 12,126 0.0000 0.0001 0.0001 1.21 1.21 0.0000 0.0000

45 0 12,966 0.0000 0.0001 0.0001 1.30 1.30 0.0000 0.0000

46 0 13,677 0.0000 0.0001 0.0001 1.37 1.37 0.0000 0.0000

47 0 14,231 0.0000 0.0001 0.0001 1.42 1.42 0.0000 0.0000

48 0 14,830 0.0000 0.0001 0.0001 1.48 1.48 0.0000 0.0000

49 0 15,227 0.0000 0.0001 0.0001 1.52 1.52 0.0000 0.0000

50 0 15,481 0.0000 0.0001 0.0001 1.55 1.55 0.0000 0.0000

51 0 15,529 0.0000 0.0001 0.0001 1.55 1.55 0.0000 0.0000

52 0 15,505 0.0000 0.0001 0.0001 1.55 1.55 0.0000 0.0000

53 0 15,266 0.0000 0.0001 0.0001 1.53 1.53 0.0000 0.0000

54 0 15,021 0.0000 0.0001 0.0001 1.50 1.50 0.0000 0.0000

55 0 14,161 0.0000 0.0001 0.0001 1.42 1.42 0.0000 0.0000

56 0 12,762 0.0000 0.0001 0.0001 1.28 1.28 0.0000 0.0000

57 0 11,827 0.0000 0.0001 0.0001 1.18 1.18 0.0000 0.0000

58 1 10,864 0.0001 0.0001 0.0001 1.09 1.09 0.9205 0.9205

59 0 9,965 0.0000 0.0001 0.0001 1.00 1.00 0.0000 0.0000

60 0 9,131 0.0000 0.0001 0.0001 0.91 0.91 0.0000 0.0000

61 0 8,229 0.0000 0.0001 0.0001 0.82 0.82 0.0000 0.0000

62 0 7,005 0.0000 0.0001 0.0001 0.70 0.70 0.0000 0.0000

63 0 5,332 0.0000 0.0001 0.0001 0.53 0.53 0.0000 0.0000

64 0 4,277 0.0000 0.0001 0.0001 0.43 0.43 0.0000 0.0000

65 1 3,484 0.0003 0.0001 0.0001 0.35 0.35 2.8703 2.8703

66 0 2,711 0.0000 0.0001 0.0001 0.27 0.27 0.0000 0.0000

67 0 1,920 0.0000 0.0001 0.0001 0.19 0.19 0.0000 0.0000

68 0 1,459 0.0000 0.0001 0.0001 0.15 0.15 0.0000 0.0000

69 0 1,137 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.0000

70 0 843 0.0000 0.0001 0.0001 0.08 0.08 0.0000 0.0000

71 0 585 0.0000 0.0001 0.0001 0.06 0.06 0.0000 0.0000

72 0 418 0.0000 0.0001 0.0001 0.04 0.04 0.0000 0.0000

73 0 312 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.0000

74 0 234 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.0000

Total 2 369,994 0.0000 37.00 37.00 0.0541 0.0541



Active Accidental Mortality Assumption and Experience

Men and Women



TRA_Age_11-26-2018_10-57-24 - with tables Table 2AM10CU


493

Plan Year

Actual Deaths

Life Years Exposed


2008 0 38,351 3.83 0.0000 0.0000 0.00012009 0 39,113 3.91 0.0000 0.0000 0.00012010 0 37,552 3.75 0.0000 0.0000 0.00012011 1 36,492 3.65 0.2741 0.0000 0.00012012 0 36,174 3.62 0.0000 0.0000 0.00012013 1 35,966 3.60 0.2781 0.0000 0.00012014 0 36,132 3.61 0.0000 0.0000 0.00012015 0 36,734 3.67 0.0000 0.0000 0.00012016 0 37,010 3.70 0.0000 0.0000 0.00012017 0 37,192 3.72 0.0000 0.0000 0.0001Total 2 370,716 37.06 0.0540 0.0000 0.0001


New York City Employees' Retirement System - Transit / TBTAActive Accidental Mortality Assumption and Experience


Mortality Rate

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2AM10CY


494

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A41 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A42 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A43 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A44 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A45 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A46 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A47 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A48 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A49 5 5 1.0000 0.2500 0.2500 1.25 1.25 4.0000 4.000050 19 24 0.7917 0.2500 0.2500 6.00 6.00 3.1667 3.166751 3 3 1.0000 0.2500 0.2500 0.75 0.75 4.0000 4.000052 2 2 1.0000 0.2500 0.2500 0.50 0.50 4.0000 4.000053 9 9 1.0000 0.2500 0.2500 2.25 2.25 4.0000 4.000054 170 170 1.0000 0.2500 0.2500 42.50 42.50 4.0000 4.000055 430 1,629 0.2640 0.2500 0.2500 407.25 407.25 1.0559 1.055956 53 209 0.2536 0.2500 0.2500 52.25 52.25 1.0144 1.014457 53 197 0.2690 0.2500 0.2500 49.25 49.25 1.0761 1.076158 41 176 0.2330 0.2500 0.2500 44.00 44.00 0.9318 0.931859 35 127 0.2756 0.2500 0.2500 31.75 31.75 1.1024 1.102460 39 104 0.3750 0.3000 0.3000 31.20 31.20 1.2500 1.250061 30 71 0.4225 0.4000 0.4000 28.40 28.40 1.0563 1.056362 43 112 0.3839 0.5000 0.5000 56.00 56.00 0.7679 0.767963 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A64 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A65 0 0 N/A 0.5000 0.5000 0.00 0.00 N/A N/A66 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A67 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A68 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A69 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A70 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A71+ 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

Total 932 2,838 0.3284 753.35 753.35 1.2371 1.2371


New York City Employees' Retirement System - Transit / TBTARetirement Experience of those in First Year of Eligibility



TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R104CUE


495

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.0000 0.0000 N/A N/A41 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A42 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A43 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A44 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A45 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A46 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A47 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A48 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A49 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A50 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A51 4 8 0.5000 0.1500 0.1500 2.4000 2.4000 1.6667 1.666752 0 5 0.0000 0.1500 0.1500 1.5000 1.5000 0.0000 0.000053 0 4 0.0000 0.1500 0.1500 1.2000 1.2000 0.0000 0.000054 1 5 0.2000 0.1500 0.1500 1.5000 1.5000 0.6667 0.666755 1 3 0.3333 0.1500 0.1500 0.9000 0.9000 1.1111 1.111156 218 1,158 0.1883 0.1500 0.1500 175.2000 175.2000 1.2443 1.244357 170 1,109 0.1533 0.1500 0.1500 167.7000 167.7000 1.0137 1.013758 161 1,003 0.1605 0.1500 0.1500 151.6500 151.6500 1.0617 1.061759 173 914 0.1893 0.1500 0.1500 138.3000 138.3000 1.2509 1.250960 156 828 0.1884 0.1500 0.1500 124.8000 124.8000 1.2500 1.250061 160 692 0.2312 0.2000 0.2000 138.6000 138.6000 1.1544 1.154462 192 542 0.3542 0.4000 0.4000 216.8000 216.8000 0.8856 0.885663 107 409 0.2616 0.3000 0.3000 122.7000 122.7000 0.8720 0.872064 75 284 0.2641 0.3000 0.3000 85.2000 85.2000 0.8803 0.880365 45 195 0.2308 0.4000 0.4000 78.0000 78.0000 0.5769 0.576966 53 141 0.3759 0.3000 0.3000 42.3000 42.3000 1.2530 1.253067 31 85 0.3647 0.3000 0.3000 25.5000 25.5000 1.2157 1.215768 18 51 0.3529 0.3000 0.3000 15.3000 15.3000 1.1765 1.176569 9 28 0.3214 0.3000 0.3000 8.4000 8.4000 1.0714 1.071470 8 16 0.5000 1.0000 1.0000 16.0000 16.0000 0.5000 0.500071+ 11 30 0.3667 1.0000 1.0000 30.0000 30.0000 0.3667 0.3667

Total 1,593 7,510 0.2121 1,543.95 1,543.95 1.0318 1.0318


New York City Employees' Retirement System - Transit / TBTARetirement Experience of those after First Year of Eligibility



TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R2+04CUE


496

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A41 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A42 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A43 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A44 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A45 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A46 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A47 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A48 0 0 N/A 0.2500 0.2500 0.00 0.00 N/A N/A49 12 12 1.0000 0.2500 0.2500 3.00 3.00 4.0000 4.000050 38 63 0.6032 0.2500 0.2500 15.75 15.75 2.4127 2.412751 8 11 0.7273 0.2500 0.2500 2.75 2.75 2.9091 2.909152 10 11 0.9091 0.2500 0.2500 2.75 2.75 3.6364 3.636453 14 17 0.8235 0.2500 0.2500 4.25 4.25 3.2941 3.294154 346 347 0.9971 0.2500 0.2500 86.75 86.75 3.9885 3.988555 934 3,512 0.2659 0.2500 0.2500 878.00 878.00 1.0638 1.063856 115 503 0.2286 0.2500 0.2500 125.75 125.75 0.9145 0.914557 138 450 0.3067 0.2500 0.2500 112.50 112.50 1.2267 1.226758 100 393 0.2545 0.2500 0.2500 98.25 98.25 1.0178 1.017859 98 327 0.2997 0.2500 0.2500 81.75 81.75 1.1988 1.198860 94 253 0.3715 0.3000 0.3000 75.90 75.90 1.2385 1.238561 83 188 0.4415 0.4000 0.4000 75.20 75.20 1.1037 1.103762 113 354 0.3192 0.5000 0.5000 177.00 177.00 0.6384 0.638463 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500064 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A65 0 0 N/A 0.5000 0.5000 0.00 0.00 N/A N/A66 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500067 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A68 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A69 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A70 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A71+ 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

Total 2,105 6,443 0.3267 1,740.40 1,740.40 1.2095 1.2095





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R110CUE


497

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.0000 0.0000 N/A N/A41 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A42 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A43 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A44 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A45 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A46 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A47 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A48 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A49 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A50 0 0 N/A 0.1500 0.1500 0.0000 0.0000 N/A N/A51 9 26 0.3462 0.1500 0.1500 7.8000 7.8000 1.1538 1.153852 9 28 0.3214 0.1500 0.1500 8.4000 8.4000 1.0714 1.071453 5 22 0.2273 0.1500 0.1500 6.6000 6.6000 0.7576 0.757654 5 25 0.2000 0.1500 0.1500 7.5000 7.5000 0.6667 0.666755 4 23 0.1739 0.1500 0.1500 6.9000 6.9000 0.5797 0.579756 449 2,434 0.1845 0.1500 0.1500 369.3000 369.3000 1.2158 1.215857 347 2,258 0.1537 0.1500 0.1500 342.3000 342.3000 1.0137 1.013758 315 2,022 0.1558 0.1500 0.1500 306.3000 306.3000 1.0284 1.028459 327 1,837 0.1780 0.1500 0.1500 278.5500 278.5500 1.1739 1.173960 298 1,604 0.1858 0.1500 0.1500 242.8500 242.8500 1.2271 1.227161 314 1,303 0.2410 0.2000 0.2000 261.8000 261.8000 1.1994 1.199462 364 966 0.3768 0.4000 0.4000 386.4000 386.4000 0.9420 0.942063 245 793 0.3090 0.3000 0.3000 237.9000 237.9000 1.0298 1.029864 132 496 0.2661 0.3000 0.3000 148.8000 148.8000 0.8871 0.887165 84 330 0.2545 0.4000 0.4000 132.0000 132.0000 0.6364 0.636466 101 234 0.4316 0.3000 0.3000 70.2000 70.2000 1.4387 1.438767 49 132 0.3712 0.3000 0.3000 39.6000 39.6000 1.2374 1.237468 28 81 0.3457 0.3000 0.3000 24.3000 24.3000 1.1523 1.152369 17 52 0.3269 0.3000 0.3000 15.6000 15.6000 1.0897 1.089770 20 37 0.5405 1.0000 1.0000 37.0000 37.0000 0.5405 0.540571+ 23 55 0.4182 1.0000 1.0000 55.0000 55.0000 0.4182 0.4182

Total 3,145 14,758 0.2131 2,985.10 2,985.10 1.0536 1.0536





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R2+10CUE


498

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A41 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A42 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A43 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A44 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A45 0 1 0.0000 0.2500 0.2750 0.25 0.28 0.0000 0.000046 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A47 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A48 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A49 2 2 1.0000 0.2500 0.2750 0.50 0.55 4.0000 3.636450 6 15 0.4000 0.2500 0.2750 3.75 4.13 1.6000 1.454551 3 3 1.0000 0.2500 0.2750 0.75 0.83 4.0000 3.636452 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A53 3 3 1.0000 0.2500 0.2750 0.75 0.83 4.0000 3.636454 26 26 1.0000 0.2500 0.2750 6.50 7.15 4.0000 3.636455 94 405 0.2321 0.2500 0.2750 101.25 111.38 0.9284 0.844056 12 69 0.1739 0.2500 0.2750 17.25 18.98 0.6957 0.632457 13 90 0.1444 0.2500 0.2750 22.50 24.75 0.5778 0.525358 18 58 0.3103 0.2500 0.2750 14.50 15.95 1.2414 1.128559 23 86 0.2674 0.2500 0.2750 21.50 23.65 1.0698 0.972560 34 94 0.3617 0.3000 0.3300 28.20 31.02 1.2057 1.096161 102 177 0.5763 0.4000 0.4400 70.80 77.88 1.4407 1.309762 273 1,902 0.1435 0.5000 0.2500 951.00 475.50 0.2871 0.574163 7 35 0.2000 0.4000 0.2000 14.00 7.00 0.5000 1.000064 4 29 0.1379 0.4000 0.2000 11.60 5.80 0.3448 0.689765 4 20 0.2000 0.5000 0.2500 10.00 5.00 0.4000 0.800066 1 12 0.0833 0.4000 0.2000 4.80 2.40 0.2083 0.416767 2 21 0.0952 0.4000 0.2000 8.40 4.20 0.2381 0.476268 0 10 0.0000 0.4000 0.2000 4.00 2.00 0.0000 0.000069 1 6 0.1667 0.4000 0.2000 2.40 1.20 0.4167 0.833370 1 2 0.5000 0.4000 0.4000 0.80 0.80 1.2500 1.250071 0 2 0.0000 0.4000 0.2000 0.80 0.40 0.0000 0.000072 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A73 1 2 0.5000 0.4000 0.2000 0.80 0.40 1.2500 2.500074 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A75 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A76 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A77 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A78 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A79 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A80 0 0 N/A 1.0000 0.5000 0.00 0.00 N/A N/A

81+ 0 0 N/A 1.0000 0.5000 0.00 0.00 N/A N/ATotal 630 3,070 0.2052 1,297.10 822.05 0.4857 0.7664




Proposed assumption for below age 62 is 110% of current otherwise 50%

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R104CUM


499

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.1500 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A43 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A44 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A45 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A46 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A47 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A48 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A49 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A50 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A51 0 7 0.0000 0.1500 0.1500 1.40 1.05 0.0000 0.000052 1 5 0.2000 0.1500 0.1500 1.00 0.75 1.0000 1.333353 1 3 0.3333 0.1500 0.1500 0.55 0.45 1.8182 2.222254 0 1 0.0000 0.1500 0.1500 0.20 0.15 0.0000 0.000055 3 3 1.0000 0.1500 0.1500 0.55 0.45 5.4545 6.666756 37 304 0.1217 0.1500 0.1500 45.60 45.60 0.8114 0.811457 37 297 0.1246 0.1500 0.1500 44.55 44.55 0.8305 0.830558 41 324 0.1265 0.1500 0.1500 49.35 48.60 0.8308 0.843659 30 313 0.0958 0.1500 0.1500 47.60 46.95 0.6303 0.639060 49 340 0.1441 0.1500 0.1500 52.05 51.00 0.9414 0.960861 70 340 0.2059 0.2000 0.2000 70.10 68.00 0.9986 1.029462 117 348 0.3362 0.4000 0.4000 139.20 139.20 0.8405 0.840563 214 1,827 0.1171 0.3000 0.1500 548.10 274.05 0.3904 0.780964 184 1,604 0.1147 0.3000 0.1800 481.20 288.72 0.3824 0.637365 212 1,405 0.1509 0.4000 0.2400 562.00 337.20 0.3772 0.628766 237 1,187 0.1997 0.3000 0.1800 356.10 213.66 0.6655 1.109267 152 875 0.1737 0.3000 0.1800 262.50 157.50 0.5790 0.965168 97 692 0.1402 0.3000 0.1800 207.60 124.56 0.4672 0.778769 88 532 0.1654 0.3000 0.1800 159.60 95.76 0.5514 0.919070 84 382 0.2199 0.3000 0.1800 127.20 68.76 0.6604 1.221671 51 242 0.2107 0.3000 0.1800 80.30 43.56 0.6351 1.170872 30 172 0.1744 0.3000 0.1800 57.90 30.96 0.5181 0.969073 27 134 0.2015 0.3000 0.1800 44.40 24.12 0.6081 1.119474 23 101 0.2277 0.3000 0.1800 33.80 18.18 0.6805 1.265175 20 89 0.2247 0.3000 0.1800 26.70 16.02 0.7491 1.248476 13 63 0.2063 0.3000 0.1800 19.60 11.34 0.6633 1.146477 8 49 0.1633 0.3000 0.1800 15.40 8.82 0.5195 0.907078 8 36 0.2222 0.3000 0.1800 11.50 6.48 0.6957 1.234679 6 28 0.2143 0.3000 0.1800 9.80 5.04 0.6122 1.190580 3 21 0.1429 1.0000 1.0000 21.00 21.00 0.1429 0.1429

81+ 11 57 0.1930 1.0000 1.0000 320.40 57.00 0.0343 0.1930Total 1,854 11,781 0.1574 3,797.25 2,249.48 0.4882 0.8242




Proposed assumption for below age 63 is 100% of current, age 63 is 50% of current, otherwise 60%

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R2+04CUM


500

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A41 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A42 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A43 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A44 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A45 0 1 0.0000 0.2500 0.2750 0.25 0.28 0.0000 0.000046 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A47 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A48 0 0 N/A 0.2500 0.2750 0.00 0.00 N/A N/A49 4 4 1.0000 0.2500 0.2750 1.00 1.10 4.0000 3.636450 10 27 0.3704 0.2500 0.2750 6.75 7.43 1.4815 1.346851 4 4 1.0000 0.2500 0.2750 1.00 1.10 4.0000 3.636452 2 2 1.0000 0.2500 0.2750 0.50 0.55 4.0000 3.636453 4 6 0.6667 0.2500 0.2750 1.50 1.65 2.6667 2.424254 76 76 1.0000 0.2500 0.2750 19.00 20.90 4.0000 3.636455 211 884 0.2387 0.2500 0.2750 221.00 243.10 0.9548 0.868056 26 135 0.1926 0.2500 0.2750 33.75 37.13 0.7704 0.700357 32 196 0.1633 0.2500 0.2750 49.00 53.90 0.6531 0.593758 41 143 0.2867 0.2500 0.2750 35.75 39.33 1.1469 1.042659 52 186 0.2796 0.2500 0.2750 46.50 51.15 1.1183 1.016660 75 218 0.3440 0.3000 0.3300 65.40 71.94 1.1468 1.042561 266 456 0.5833 0.4000 0.4400 182.40 200.64 1.4583 1.325862 659 4,539 0.1452 0.5000 0.2500 2,269.50 1,134.75 0.2904 0.580763 10 81 0.1235 0.4000 0.2000 32.40 16.20 0.3086 0.617364 6 68 0.0882 0.4000 0.2000 27.20 13.60 0.2206 0.441265 5 43 0.1163 0.5000 0.2500 21.50 10.75 0.2326 0.465166 3 30 0.1000 0.4000 0.2000 12.00 6.00 0.2500 0.500067 2 32 0.0625 0.4000 0.2000 12.80 6.40 0.1563 0.312568 0 17 0.0000 0.4000 0.2000 6.80 3.40 0.0000 0.000069 2 12 0.1667 0.4000 0.2000 4.80 2.40 0.4167 0.833370 2 7 0.2857 0.4000 0.4000 2.80 2.80 0.7143 0.714371 1 5 0.2000 0.4000 0.2000 2.00 1.00 0.5000 1.000072 0 2 0.0000 0.4000 0.2000 0.80 0.40 0.0000 0.000073 0 3 0.0000 0.4000 0.2000 1.20 0.60 0.0000 0.000074 1 1 1.0000 0.4000 0.2000 0.40 0.20 2.5000 5.000075 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A76 0 2 0.0000 0.4000 0.2000 0.80 0.40 0.0000 0.000077 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A78 0 2 0.0000 0.4000 0.2000 0.80 0.40 0.0000 0.000079 0 0 N/A 0.4000 0.2000 0.00 0.00 N/A N/A80 0 1 0.0000 1.0000 0.5000 1.00 0.50 0.0000 0.0000

81+ 2 2 1.0000 1.0000 0.5000 2.00 1.00 1.0000 2.0000Total 1,496 7,185 0.2082 3,062.60 1,930.98 0.4885 0.7747




Proposed assumption for below age 62 is 110% of current otherwise 50%

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R110CUM


501

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A41 0 0 N/A 0.1500 0.0000 0.00 0.00 N/A N/A42 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A43 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A44 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A45 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A46 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A47 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A48 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A49 0 0 N/A 0.1500 0.1500 0.00 0.00 N/A N/A50 0 2 0.0000 0.1500 0.1500 0.30 0.30 0.0000 0.000051 4 23 0.1739 0.1500 0.1500 3.45 3.45 1.1594 1.159452 4 29 0.1379 0.1500 0.1500 4.35 4.35 0.9195 0.919553 5 48 0.1042 0.1500 0.1500 7.20 7.20 0.6944 0.694454 8 72 0.1111 0.1500 0.1500 10.80 10.80 0.7407 0.740755 33 100 0.3300 0.1500 0.1500 15.00 15.00 2.2000 2.200056 108 739 0.1461 0.1500 0.1500 110.85 110.85 0.9743 0.974357 128 725 0.1766 0.1500 0.1500 108.75 108.75 1.1770 1.177058 109 778 0.1401 0.1500 0.1500 116.70 116.70 0.9340 0.934059 121 769 0.1573 0.1500 0.1500 115.35 115.35 1.0490 1.049060 114 755 0.1510 0.1500 0.1500 113.25 113.25 1.0066 1.006661 165 789 0.2091 0.2000 0.2000 157.80 157.80 1.0456 1.045662 267 796 0.3354 0.4000 0.4000 318.40 318.40 0.8386 0.838663 546 4,191 0.1303 0.3000 0.1500 1,257.30 628.65 0.4343 0.868564 453 3,516 0.1288 0.3000 0.1800 1,054.80 632.88 0.4295 0.715865 473 2,969 0.1593 0.4000 0.2400 1,187.60 712.56 0.3983 0.663866 489 2,344 0.2086 0.3000 0.1800 703.20 421.92 0.6954 1.159067 303 1,702 0.1780 0.3000 0.1800 510.60 306.36 0.5934 0.989068 203 1,323 0.1534 0.3000 0.1800 396.90 238.14 0.5115 0.852469 183 1,046 0.1750 0.3000 0.1800 313.80 188.28 0.5832 0.972070 158 780 0.2026 0.3000 0.1800 234.00 140.40 0.6752 1.125471 113 548 0.2062 0.3000 0.1800 164.40 98.64 0.6873 1.145672 80 399 0.2005 0.3000 0.1800 119.70 71.82 0.6683 1.113973 58 293 0.1980 0.3000 0.1800 87.90 52.74 0.6598 1.099774 43 226 0.1903 0.3000 0.1800 67.80 40.68 0.6342 1.057075 29 170 0.1706 0.3000 0.1800 51.00 30.60 0.5686 0.947776 27 129 0.2093 0.3000 0.1800 38.70 23.22 0.6977 1.162877 21 92 0.2283 0.3000 0.1800 27.60 16.56 0.7609 1.268178 15 66 0.2273 0.3000 0.1800 19.80 11.88 0.7576 1.262679 9 41 0.2195 0.3000 0.1800 12.30 7.38 0.7317 1.219580 3 29 0.1034 1.0000 1.0000 29.00 29.00 0.1034 0.1034

81+ 13 89 0.1461 1.0000 1.0000 89.00 89.00 0.1461 0.1461Total 4,285 25,578 0.1675 7,447.60 4,822.91 0.5754 0.8885




Proposed assumption is 15% at age 63 and 60% of current assumption after age 63

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R2+10CUM


502

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual

Retirements*Life Years

Exposed*Expected

Retirements Actual/Expected Actual Current2008 950 4,029 1,111.85 0.8544 0.2358 0.27602009 790 4,220 1,172.65 0.6737 0.1872 0.27792010 915 4,626 1,292.65 0.7078 0.1978 0.27942011 1,107 5,046 1,407.15 0.7867 0.2194 0.27892012 1,124 5,249 1,459.70 0.7700 0.2141 0.27812013 1,135 5,594 1,569.05 0.7234 0.2029 0.28052014 1,240 6,084 1,704.70 0.7274 0.2038 0.28022015 1,338 6,323 1,734.10 0.7716 0.2116 0.27432016 1,258 6,358 1,745.35 0.7208 0.1979 0.27452017 1,173 6,434 1,764.75 0.6647 0.1823 0.2743Total 11,030 53,963 14,961.95 0.7372 0.2044 0.2773


New York City Employees' Retirement System - Transit / TBTANormal Retirement Experience


Retirement Rate

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2R310CY


503

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

RetirementsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed55 12 97 0.1237 0.0200 0.0200 1.9400 1.9400 6.1856 6.185656 5 95 0.0526 0.0200 0.0200 1.9000 1.9000 2.6316 2.631657 7 82 0.0854 0.0200 0.0200 1.6400 1.6400 4.2683 4.268358 6 74 0.0811 0.0200 0.0200 1.4800 1.4800 4.0541 4.054159 5 66 0.0758 0.0300 0.0300 1.9800 1.9800 2.5253 2.525360 6 56 0.1071 0.0400 0.0400 2.2400 2.2400 2.6786 2.678661 5 54 0.0926 0.0500 0.0500 2.7000 2.7000 1.8519 1.8519

Total 46 524 0.0878 13.88 13.88 3.3141 3.3141


New York City Employees' Retirement System - Transit / TBTAEarly Retirement Experience of Active Members



TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ER04CU


504

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

RetirementsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed


Total 105 1,151 0.0912 31.10 31.10 3.3762 3.3762





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ER10CU


505

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual Retirements

Life Years Exposed


2008 15 149 4.12 3.6408 0.1007 0.02772009 5 140 3.88 1.2887 0.0357 0.02772010 2 30 0.82 2.4390 0.0667 0.02732011 2 26 0.72 2.7778 0.0769 0.02772012 13 142 3.89 3.3419 0.0915 0.02742013 22 140 3.79 5.8047 0.1571 0.02712014 7 127 3.37 2.0772 0.0551 0.02652015 11 132 3.41 3.2258 0.0833 0.02582016 18 138 3.61 4.9861 0.1304 0.02622017 10 127 3.49 2.8653 0.0787 0.0275Total 105 1,151 31.10 3.3762 0.0912 0.0270




Retirement Rate

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ER10CY


506

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 115 2,388 0.0482 0.0800 0.0880 189.00 210.14 0.6085 0.54721 164 4,185 0.0392 0.0400 0.0440 165.48 184.14 0.9911 0.89062 74 3,441 0.0215 0.0200 0.0220 67.63 75.70 1.0942 0.97753 51 3,479 0.0147 0.0150 0.0165 51.53 57.40 0.9897 0.88844 69 4,359 0.0158 0.0120 0.0132 51.98 57.54 1.3275 1.19925 66 4,808 0.0137 0.0100 0.0110 48.08 52.89 1.3727 1.24796 73 4,995 0.0146 0.0100 0.0110 49.95 54.95 1.4615 1.32867 51 4,324 0.0118 0.0100 0.0110 43.24 47.56 1.1795 1.07228 34 3,381 0.0101 0.0100 0.0110 33.81 37.19 1.0056 0.91429 50 3,164 0.0158 0.0100 0.0110 31.64 34.80 1.5803 1.436610 55 3,805 0.0145 0.0100 0.0110 38.05 41.86 1.4455 1.314111 59 4,514 0.0131 0.0090 0.0099 40.94 44.69 1.4411 1.320212 59 5,464 0.0108 0.0080 0.0088 44.23 48.08 1.3340 1.227013 50 5,595 0.0089 0.0070 0.0077 39.74 43.08 1.2581 1.160614 45 4,724 0.0095 0.0060 0.0066 28.92 31.18 1.5558 1.443315 29 3,778 0.0077 0.0050 0.0055 19.18 20.78 1.5120 1.395616 24 2,547 0.0094 0.0050 0.0055 13.01 14.01 1.8447 1.713217 21 2,393 0.0088 0.0050 0.0055 12.26 13.16 1.7136 1.595618 13 2,572 0.0051 0.0050 0.0055 13.07 14.15 0.9950 0.919019 18 3,084 0.0058 0.0050 0.0055 15.66 16.96 1.1498 1.061220 20 3,271 0.0061 0.0050 0.0055 16.54 17.99 1.2092 1.111721 17 3,300 0.0052 0.0050 0.0055 16.89 18.15 1.0065 0.936622 18 3,379 0.0053 0.0050 0.0055 17.34 18.58 1.0381 0.968523 27 3,682 0.0073 0.0050 0.0055 18.80 20.25 1.4366 1.333324 38 3,727 0.0102 0.0050 0.0055 18.95 20.50 2.0053 1.853825 17 2,029 0.0084 0.0050 0.0055 10.30 11.16 1.6513 1.523426 16 1,783 0.0090 0.0050 0.0055 9.02 9.81 1.7738 1.631627 13 1,404 0.0093 0.0050 0.0055 7.14 7.72 1.8220 1.683528 15 1,130 0.0133 0.0050 0.0055 5.73 6.22 2.6201 2.413529 8 984 0.0081 0.0050 0.0055 5.02 5.41 1.5936 1.478230 7 744 0.0094 0.0050 0.0055 3.79 4.09 1.8470 1.7107

31+ 13 1,013 0.0128 0.0050 0.0055 5.17 5.57 2.5145 2.3333Total 1,329 103,446 0.0128 1,132.06 1,245.72 1.1740 1.0669


New York City Employees' Retirement System - Transit / TBTAWithdrawal Experience of Active Members



TRA_SVC_11‐26‐2018_10‐57‐24 ‐ with tables Table 2WI04MU


507

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 25 384 0.0651 0.0800 0.0880 30.24 33.79 0.8267 0.73981 39 775 0.0503 0.0400 0.0440 30.28 34.10 1.2880 1.14372 21 673 0.0312 0.0200 0.0220 13.20 14.81 1.5909 1.41833 13 633 0.0205 0.0150 0.0165 9.38 10.44 1.3867 1.24474 24 862 0.0278 0.0120 0.0132 10.28 11.38 2.3342 2.10935 33 1,053 0.0313 0.0100 0.0110 10.53 11.58 3.1339 2.84906 26 1,021 0.0255 0.0100 0.0110 10.21 11.23 2.5465 2.31507 23 900 0.0256 0.0100 0.0110 9.00 9.90 2.5556 2.32328 21 762 0.0276 0.0100 0.0110 7.62 8.38 2.7559 2.50549 29 666 0.0435 0.0100 0.0110 6.66 7.33 4.3544 3.958510 11 736 0.0149 0.0100 0.0110 7.36 8.10 1.4946 1.358711 26 887 0.0293 0.0090 0.0099 8.10 8.78 3.2107 2.960812 26 1,059 0.0246 0.0080 0.0088 8.67 9.32 2.9995 2.789913 28 1,051 0.0266 0.0070 0.0077 7.54 8.09 3.7135 3.459914 13 919 0.0141 0.0060 0.0066 5.67 6.07 2.2912 2.143315 6 789 0.0076 0.0050 0.0055 4.05 4.34 1.4815 1.382616 5 509 0.0098 0.0050 0.0055 2.63 2.80 1.9011 1.786017 2 509 0.0039 0.0050 0.0055 2.61 2.80 0.7678 0.714418 8 529 0.0151 0.0050 0.0055 2.72 2.91 2.9466 2.749619 11 618 0.0178 0.0050 0.0055 3.19 3.40 3.4537 3.236220 6 637 0.0094 0.0050 0.0055 3.29 3.50 1.8237 1.712621 8 629 0.0127 0.0050 0.0055 3.27 3.46 2.4502 2.312522 3 663 0.0045 0.0050 0.0055 3.41 3.65 0.8811 0.822723 5 722 0.0069 0.0050 0.0055 3.67 3.97 1.3624 1.259124 7 735 0.0095 0.0050 0.0055 3.72 4.04 1.8817 1.731625 6 410 0.0146 0.0050 0.0055 2.09 2.26 2.8708 2.660826 3 341 0.0088 0.0050 0.0055 1.76 1.88 1.7045 1.599627 0 245 0.0000 0.0050 0.0055 1.27 1.35 0.0000 0.000028 2 159 0.0126 0.0050 0.0055 0.83 0.87 2.4242 2.287029 0 92 0.0000 0.0050 0.0055 0.48 0.51 0.0000 0.000030 1 48 0.0208 0.0050 0.0055 0.25 0.26 4.0000 3.7879

31+ 0 50 0.0000 0.0050 0.0055 0.26 0.28 0.0000 0.0000Total 431 20,066 0.0215 214.20 235.57 2.0121 1.8296





TRA_SVC_11‐26‐2018_10‐57‐24 ‐ with tables Table 2WI04FU


508

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 140 2,772 0.0505 0.0800 0.0880 219.24 243.94 0.6386 0.57391 203 4,960 0.0409 0.0400 0.0440 195.76 218.24 1.0370 0.93022 95 4,114 0.0231 0.0200 0.0220 80.83 90.51 1.1753 1.04963 64 4,112 0.0156 0.0150 0.0165 60.91 67.85 1.0508 0.94334 93 5,221 0.0178 0.0120 0.0132 62.26 68.92 1.4937 1.34945 99 5,861 0.0169 0.0100 0.0110 58.61 64.47 1.6891 1.53566 99 6,016 0.0165 0.0100 0.0110 60.16 66.18 1.6456 1.49607 74 5,224 0.0142 0.0100 0.0110 52.24 57.46 1.4165 1.28788 55 4,143 0.0133 0.0100 0.0110 41.43 45.57 1.3275 1.20699 79 3,830 0.0206 0.0100 0.0110 38.30 42.13 2.0627 1.875110 66 4,541 0.0145 0.0100 0.0110 45.41 49.95 1.4534 1.321311 85 5,401 0.0157 0.0090 0.0099 49.04 53.47 1.7333 1.589712 85 6,523 0.0130 0.0080 0.0088 52.90 57.40 1.6069 1.480813 78 6,646 0.0117 0.0070 0.0077 47.28 51.17 1.6497 1.524214 58 5,643 0.0103 0.0060 0.0066 34.60 37.24 1.6764 1.557315 35 4,567 0.0077 0.0050 0.0055 23.23 25.12 1.5067 1.393416 29 3,056 0.0095 0.0050 0.0055 15.64 16.81 1.8542 1.725417 23 2,902 0.0079 0.0050 0.0055 14.86 15.96 1.5478 1.441018 21 3,101 0.0068 0.0050 0.0055 15.78 17.06 1.3308 1.231319 29 3,702 0.0078 0.0050 0.0055 18.84 20.36 1.5393 1.424320 26 3,908 0.0067 0.0050 0.0055 19.83 21.49 1.3111 1.209621 25 3,929 0.0064 0.0050 0.0055 20.16 21.61 1.2404 1.156922 21 4,042 0.0052 0.0050 0.0055 20.75 22.23 1.0123 0.944623 32 4,404 0.0073 0.0050 0.0055 22.47 24.22 1.4244 1.321124 45 4,462 0.0101 0.0050 0.0055 22.67 24.54 1.9850 1.833725 23 2,439 0.0094 0.0050 0.0055 12.39 13.41 1.8571 1.714626 19 2,124 0.0089 0.0050 0.0055 10.78 11.68 1.7625 1.626427 13 1,649 0.0079 0.0050 0.0055 8.40 9.07 1.5476 1.433428 17 1,289 0.0132 0.0050 0.0055 6.55 7.09 2.5954 2.397929 8 1,076 0.0074 0.0050 0.0055 5.50 5.92 1.4545 1.351830 8 792 0.0101 0.0050 0.0055 4.04 4.36 1.9802 1.8365

31+ 13 1,063 0.0122 0.0050 0.0055 5.43 5.85 2.3941 2.2236Total 1,760 123,512 0.0142 1,346.26 1,481.28 1.3073 1.1882





TRA_SVC_11‐26‐2018_10‐57‐24 ‐ with tables Table 2WI04CU


509

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 208 4,494 0.0463 0.0800 0.0880 353.60 395.47 0.5882 0.52601 333 9,464 0.0352 0.0400 0.0440 372.44 416.42 0.8941 0.79972 199 9,206 0.0216 0.0200 0.0220 180.75 202.53 1.1010 0.98263 154 8,426 0.0183 0.0150 0.0165 124.26 139.03 1.2394 1.10774 100 8,168 0.0122 0.0120 0.0132 97.08 107.82 1.0301 0.92755 107 8,198 0.0131 0.0100 0.0110 81.98 90.18 1.3052 1.18656 123 9,151 0.0134 0.0100 0.0110 91.51 100.66 1.3441 1.22197 103 9,361 0.0110 0.0100 0.0110 93.61 102.97 1.1003 1.00038 96 9,583 0.0100 0.0100 0.0110 95.83 105.41 1.0018 0.91079 118 9,654 0.0122 0.0100 0.0110 96.54 106.19 1.2223 1.111210 110 9,320 0.0118 0.0100 0.0110 93.20 102.52 1.1803 1.073011 97 8,972 0.0108 0.0090 0.0099 81.12 88.82 1.1958 1.092112 84 8,451 0.0099 0.0080 0.0088 68.22 74.37 1.2313 1.129513 74 8,352 0.0089 0.0070 0.0077 59.20 64.31 1.2501 1.150714 68 7,678 0.0089 0.0060 0.0066 46.81 50.67 1.4527 1.341915 49 7,277 0.0067 0.0050 0.0055 36.88 40.02 1.3286 1.224316 47 6,334 0.0074 0.0050 0.0055 32.23 34.84 1.4583 1.349117 44 6,250 0.0070 0.0050 0.0055 32.07 34.38 1.3722 1.280018 38 6,643 0.0057 0.0050 0.0055 34.06 36.54 1.1157 1.040119 46 7,547 0.0061 0.0050 0.0055 38.40 41.51 1.1981 1.108220 43 7,872 0.0055 0.0050 0.0055 39.82 43.30 1.0799 0.993221 31 7,590 0.0041 0.0050 0.0055 38.59 41.75 0.8033 0.742622 34 7,522 0.0045 0.0050 0.0055 38.26 41.37 0.8888 0.821823 51 7,130 0.0072 0.0050 0.0055 36.22 39.22 1.4081 1.300524 62 6,819 0.0091 0.0050 0.0055 34.59 37.50 1.7924 1.653125 26 4,046 0.0064 0.0050 0.0055 20.60 22.25 1.2621 1.168426 31 3,539 0.0088 0.0050 0.0055 17.96 19.46 1.7265 1.592627 26 2,882 0.0090 0.0050 0.0055 14.60 15.85 1.7814 1.640328 22 2,343 0.0094 0.0050 0.0055 11.84 12.89 1.8589 1.707229 19 1,803 0.0105 0.0050 0.0055 9.13 9.92 2.0822 1.916030 10 1,170 0.0085 0.0050 0.0055 5.94 6.44 1.6849 1.5540

31+ 16 1,212 0.0132 0.0050 0.0055 6.23 6.67 2.5703 2.4002Total 2,569 216,457 0.0119 2,383.51 2,631.26 1.0778 0.9763





TRA_SVC_11‐26‐2018_10‐57‐24 ‐ with tables Table 2WI10MU


510

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 49 693 0.0707 0.0800 0.0880 54.36 60.98 0.9014 0.80351 90 1,945 0.0463 0.0400 0.0440 76.48 85.58 1.1768 1.05162 64 1,938 0.0330 0.0200 0.0220 38.10 42.64 1.6798 1.50113 53 1,702 0.0311 0.0150 0.0165 25.16 28.08 2.1069 1.88734 50 1,713 0.0292 0.0120 0.0132 20.35 22.61 2.4572 2.21135 46 1,757 0.0262 0.0100 0.0110 17.57 19.33 2.6181 2.38016 36 1,853 0.0194 0.0100 0.0110 18.53 20.38 1.9428 1.76627 44 1,880 0.0234 0.0100 0.0110 18.80 20.68 2.3404 2.12778 49 1,975 0.0248 0.0100 0.0110 19.75 21.73 2.4810 2.25559 48 1,885 0.0255 0.0100 0.0110 18.85 20.74 2.5464 2.314910 40 1,856 0.0216 0.0100 0.0110 18.56 20.42 2.1552 1.959211 37 1,805 0.0205 0.0090 0.0099 16.37 17.87 2.2597 2.070612 35 1,655 0.0211 0.0080 0.0088 13.46 14.56 2.5995 2.403213 33 1,638 0.0201 0.0070 0.0077 11.70 12.61 2.8212 2.616414 21 1,526 0.0138 0.0060 0.0066 9.38 10.07 2.2388 2.085115 12 1,506 0.0080 0.0050 0.0055 7.74 8.28 1.5504 1.448816 14 1,256 0.0111 0.0050 0.0055 6.48 6.91 2.1622 2.026617 7 1,255 0.0056 0.0050 0.0055 6.45 6.90 1.0853 1.014118 16 1,324 0.0121 0.0050 0.0055 6.80 7.28 2.3529 2.197219 20 1,486 0.0135 0.0050 0.0055 7.60 8.17 2.6316 2.447120 11 1,545 0.0071 0.0050 0.0055 7.89 8.50 1.3951 1.294521 14 1,480 0.0095 0.0050 0.0055 7.61 8.14 1.8409 1.719922 7 1,459 0.0048 0.0050 0.0055 7.48 8.02 0.9365 0.872323 8 1,333 0.0060 0.0050 0.0055 6.81 7.33 1.1747 1.091224 13 1,241 0.0105 0.0050 0.0055 6.32 6.83 2.0586 1.904625 9 661 0.0136 0.0050 0.0055 3.38 3.64 2.6627 2.475626 4 510 0.0078 0.0050 0.0055 2.62 2.81 1.5296 1.426027 1 347 0.0029 0.0050 0.0055 1.79 1.91 0.5602 0.524028 2 229 0.0087 0.0050 0.0055 1.20 1.26 1.6736 1.587929 1 135 0.0074 0.0050 0.0055 0.70 0.74 1.4286 1.346830 1 71 0.0141 0.0050 0.0055 0.37 0.39 2.7397 2.5608

31+ 1 57 0.0175 0.0050 0.0055 0.30 0.31 3.3898 3.1898Total 836 41,716 0.0200 458.91 505.70 1.8217 1.6532





TRA_SVC_11‐26‐2018_10‐57‐24 ‐ with tables Table 2WI10FU


511

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 257 5,187 0.0495 0.0800 0.0880 407.96 456.46 0.6300 0.56301 423 11,409 0.0371 0.0400 0.0440 448.92 502.00 0.9423 0.84262 263 11,144 0.0236 0.0200 0.0220 218.85 245.17 1.2017 1.07273 207 10,128 0.0204 0.0150 0.0165 149.41 167.11 1.3854 1.23874 150 9,881 0.0152 0.0120 0.0132 117.43 130.43 1.2774 1.15005 153 9,955 0.0154 0.0100 0.0110 99.55 109.51 1.5369 1.39726 159 11,004 0.0144 0.0100 0.0110 110.04 121.04 1.4449 1.31367 147 11,241 0.0131 0.0100 0.0110 112.41 123.65 1.3077 1.18888 145 11,558 0.0125 0.0100 0.0110 115.58 127.14 1.2545 1.14059 166 11,539 0.0144 0.0100 0.0110 115.39 126.93 1.4386 1.307810 150 11,176 0.0134 0.0100 0.0110 111.76 122.94 1.3422 1.220111 134 10,777 0.0124 0.0090 0.0099 97.49 106.69 1.3745 1.255912 119 10,106 0.0118 0.0080 0.0088 81.68 88.93 1.4568 1.338113 107 9,990 0.0107 0.0070 0.0077 70.89 76.92 1.5093 1.391014 89 9,204 0.0097 0.0060 0.0066 56.19 60.75 1.5840 1.465115 61 8,783 0.0069 0.0050 0.0055 44.62 48.31 1.3671 1.262816 61 7,590 0.0080 0.0050 0.0055 38.71 41.75 1.5760 1.461317 51 7,505 0.0068 0.0050 0.0055 38.52 41.28 1.3242 1.235518 54 7,967 0.0068 0.0050 0.0055 40.86 43.82 1.3216 1.232419 66 9,033 0.0073 0.0050 0.0055 46.00 49.68 1.4349 1.328520 54 9,417 0.0057 0.0050 0.0055 47.71 51.79 1.1320 1.042621 45 9,070 0.0050 0.0050 0.0055 46.20 49.89 0.9741 0.902122 41 8,981 0.0046 0.0050 0.0055 45.73 49.40 0.8966 0.830023 59 8,463 0.0070 0.0050 0.0055 43.03 46.55 1.3711 1.267524 75 8,060 0.0093 0.0050 0.0055 40.91 44.33 1.8335 1.691925 35 4,707 0.0074 0.0050 0.0055 23.98 25.89 1.4595 1.352026 35 4,049 0.0086 0.0050 0.0055 20.57 22.27 1.7015 1.571727 27 3,229 0.0084 0.0050 0.0055 16.38 17.76 1.6484 1.520328 24 2,572 0.0093 0.0050 0.0055 13.03 14.15 1.8419 1.696629 20 1,938 0.0103 0.0050 0.0055 9.83 10.66 2.0356 1.876330 11 1,241 0.0089 0.0050 0.0055 6.30 6.83 1.7460 1.6116

31+ 17 1,269 0.0134 0.0050 0.0055 6.52 6.98 2.6074 2.4357Total 3,405 258,173 0.0132 2,842.42 3,136.97 1.1979 1.0854





TRA_SVC_11‐26‐2018_10‐57‐24 ‐ with tables Table 2WI10CU


512

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan YearActual

WithdrawalsLife Years Exposed

Expected Wtihdrawals Actual/Expected Actual Current

2008 417 34,258 408.30 1.0213 0.0122 0.01192009 411 34,877 426.32 0.9641 0.0118 0.01222010 398 33,397 353.52 1.1258 0.0119 0.01062011 419 32,129 308.02 1.3603 0.0130 0.00962012 333 31,485 302.12 1.1022 0.0106 0.00962013 564 30,786 307.34 1.8351 0.0183 0.01002014 395 30,434 343.79 1.1490 0.0130 0.01132015 468 30,807 393.01 1.1908 0.0152 0.0128Total 3,405 258,173 2,842.41 1.1979 0.0132 0.0110



Withdrawal Rate

TRA_SVC_11‐26‐2018_10‐57‐24 ‐ with tables Table 2WI10CY


513

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A21 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A22 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A23 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A24 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A25 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A26 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A27 0 1 0.0000 0.0010 0.0010 0.00 0.00 0.0000 0.000028 0 10 0.0000 0.0010 0.0010 0.01 0.01 0.0000 0.000029 0 20 0.0000 0.0010 0.0010 0.02 0.02 0.0000 0.000030 0 60 0.0000 0.0010 0.0010 0.06 0.06 0.0000 0.000031 0 110 0.0000 0.0012 0.0012 0.13 0.13 0.0000 0.000032 0 134 0.0000 0.0014 0.0014 0.19 0.19 0.0000 0.000033 0 177 0.0000 0.0016 0.0016 0.28 0.28 0.0000 0.000034 0 255 0.0000 0.0018 0.0018 0.46 0.46 0.0000 0.000035 0 332 0.0000 0.0020 0.0020 0.66 0.66 0.0000 0.000036 0 489 0.0000 0.0022 0.0022 1.08 1.08 0.0000 0.000037 1 649 0.0015 0.0024 0.0024 1.56 1.56 0.6420 0.642038 0 828 0.0000 0.0026 0.0026 2.15 2.15 0.0000 0.000039 0 1,030 0.0000 0.0028 0.0028 2.88 2.88 0.0000 0.000040 2 1,190 0.0017 0.0030 0.0030 3.57 3.57 0.5602 0.560241 1 1,416 0.0007 0.0032 0.0032 4.53 4.53 0.2207 0.220742 7 1,679 0.0042 0.0034 0.0034 5.71 5.71 1.2262 1.226243 3 2,004 0.0015 0.0036 0.0036 7.21 7.21 0.4158 0.415844 6 2,366 0.0025 0.0038 0.0038 8.99 8.99 0.6673 0.667345 12 2,678 0.0045 0.0040 0.0040 10.71 10.71 1.1202 1.120246 17 2,993 0.0057 0.0042 0.0042 12.57 12.57 1.3524 1.352447 10 3,341 0.0030 0.0044 0.0044 14.70 14.70 0.6803 0.680348 18 3,760 0.0048 0.0046 0.0046 17.30 17.30 1.0407 1.040749 20 4,239 0.0047 0.0048 0.0048 20.35 20.35 0.9829 0.982950 23 4,704 0.0049 0.0050 0.0050 23.52 23.52 0.9779 0.977951 20 4,954 0.0040 0.0052 0.0052 25.76 25.76 0.7764 0.776452 24 5,110 0.0047 0.0054 0.0054 27.59 27.59 0.8698 0.869853 20 5,119 0.0039 0.0056 0.0056 28.67 28.67 0.6977 0.697754 20 5,090 0.0039 0.0058 0.0058 29.52 29.52 0.6775 0.677555 19 4,876 0.0039 0.0060 0.0060 29.26 29.26 0.6494 0.649456 15 4,414 0.0034 0.0060 0.0060 26.48 26.48 0.5664 0.566457 21 4,123 0.0051 0.0060 0.0060 24.74 24.74 0.8489 0.848958 32 3,810 0.0084 0.0060 0.0060 22.86 22.86 1.3998 1.399859 22 3,539 0.0062 0.0060 0.0060 21.23 21.23 1.0361 1.036160 18 3,299 0.0055 0.0060 0.0060 19.79 19.79 0.9094 0.909461 14 2,997 0.0047 0.0060 0.0060 17.98 17.98 0.7786 0.778662 11 2,609 0.0042 0.0060 0.0060 15.65 15.65 0.7027 0.702763 6 2,006 0.0030 0.0060 0.0060 12.04 12.04 0.4985 0.498564 6 1,684 0.0036 0.0060 0.0060 10.10 10.10 0.5938 0.593865 7 1,407 0.0050 0.0060 0.0060 8.44 8.44 0.8292 0.829266 5 1,198 0.0042 0.0060 0.0060 7.19 7.19 0.6956 0.695667 1 859 0.0012 0.0060 0.0060 5.15 5.15 0.1940 0.194068 2 665 0.0030 0.0060 0.0060 3.99 3.99 0.5013 0.501369 1 517 0.0019 0.0060 0.0060 3.10 3.10 0.3224 0.322470 0 365 0.0000 0.0060 0.0060 2.19 2.19 0.0000 0.000071 0 239 0.0000 0.0060 0.0060 1.43 1.43 0.0000 0.000072 0 166 0.0000 0.0060 0.0060 1.00 1.00 0.0000 0.000073 0 129 0.0000 0.0060 0.0060 0.77 0.77 0.0000 0.000074 0 101 0.0000 0.0060 0.0060 0.61 0.61 0.0000 0.0000

Total 384 93,741 0.0041 484.21 484.21 0.7930 0.7930


New York City Employees' Retirement System - Transit / TBTAOrdinary Disability Experience of Active Members



TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OD04CU


514

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A21 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A22 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A23 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A24 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A25 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A26 0 0 N/A 0.0000 0.0010 0.00 0.00 N/A N/A27 0 1 0.0000 0.0010 0.0010 0.00 0.00 0.0000 0.000028 0 72 0.0000 0.0010 0.0010 0.07 0.07 0.0000 0.000029 0 100 0.0000 0.0010 0.0010 0.10 0.10 0.0000 0.000030 0 127 0.0000 0.0010 0.0010 0.13 0.13 0.0000 0.000031 0 194 0.0000 0.0012 0.0012 0.23 0.23 0.0000 0.000032 1 282 0.0035 0.0014 0.0014 0.39 0.39 2.5329 2.532933 1 445 0.0022 0.0016 0.0016 0.71 0.71 1.4045 1.404534 1 710 0.0014 0.0018 0.0018 1.28 1.28 0.7825 0.782535 1 983 0.0010 0.0020 0.0020 1.97 1.97 0.5086 0.508636 0 1,422 0.0000 0.0022 0.0022 3.13 3.13 0.0000 0.000037 1 1,941 0.0005 0.0024 0.0024 4.66 4.66 0.2147 0.214738 5 2,600 0.0019 0.0026 0.0026 6.76 6.76 0.7396 0.739639 8 3,234 0.0025 0.0028 0.0028 9.06 9.06 0.8835 0.883540 12 3,893 0.0031 0.0030 0.0030 11.68 11.68 1.0275 1.027541 10 4,665 0.0021 0.0032 0.0032 14.93 14.93 0.6699 0.669942 17 5,560 0.0031 0.0034 0.0034 18.90 18.90 0.8993 0.899343 21 6,461 0.0033 0.0036 0.0036 23.26 23.26 0.9029 0.902944 19 7,455 0.0025 0.0038 0.0038 28.33 28.33 0.6707 0.670745 36 8,388 0.0043 0.0040 0.0040 33.55 33.55 1.0730 1.073046 51 9,286 0.0055 0.0042 0.0042 39.00 39.00 1.3077 1.307747 47 9,919 0.0047 0.0044 0.0044 43.64 43.64 1.0769 1.076948 52 10,621 0.0049 0.0046 0.0046 48.86 48.86 1.0643 1.064349 63 11,230 0.0056 0.0048 0.0048 53.90 53.90 1.1687 1.168750 62 11,691 0.0053 0.0050 0.0050 58.46 58.46 1.0606 1.060651 69 11,930 0.0058 0.0052 0.0052 62.04 62.04 1.1123 1.112352 72 12,125 0.0059 0.0054 0.0054 65.48 65.48 1.0997 1.099753 61 12,173 0.0050 0.0056 0.0056 68.17 68.17 0.8948 0.894854 66 12,116 0.0054 0.0058 0.0058 70.27 70.27 0.9392 0.939255 55 11,574 0.0048 0.0060 0.0060 69.44 69.44 0.7920 0.792056 55 10,418 0.0053 0.0060 0.0060 62.51 62.51 0.8799 0.879957 60 9,695 0.0062 0.0060 0.0060 58.17 58.17 1.0315 1.031558 77 8,918 0.0086 0.0060 0.0060 53.51 53.51 1.4390 1.439059 61 8,274 0.0074 0.0060 0.0060 49.64 49.64 1.2287 1.228760 43 7,652 0.0056 0.0060 0.0060 45.91 45.91 0.9366 0.936661 37 6,961 0.0053 0.0060 0.0060 41.77 41.77 0.8859 0.885962 22 5,919 0.0037 0.0060 0.0060 35.51 35.51 0.6195 0.619563 18 4,450 0.0040 0.0060 0.0060 26.70 26.70 0.6742 0.674264 14 3,575 0.0039 0.0060 0.0060 21.45 21.45 0.6527 0.652765 14 2,924 0.0048 0.0060 0.0060 17.54 17.54 0.7980 0.798066 10 2,320 0.0043 0.0060 0.0060 13.92 13.92 0.7184 0.718467 1 1,637 0.0006 0.0060 0.0060 9.82 9.82 0.1018 0.101868 3 1,253 0.0024 0.0060 0.0060 7.52 7.52 0.3990 0.399069 1 994 0.0010 0.0060 0.0060 5.96 5.96 0.1677 0.167770 1 740 0.0014 0.0060 0.0060 4.44 4.44 0.2252 0.225271 2 532 0.0038 0.0060 0.0060 3.19 3.19 0.6266 0.626672 0 387 0.0000 0.0060 0.0060 2.32 2.32 0.0000 0.000073 1 288 0.0035 0.0060 0.0060 1.73 1.73 0.5787 0.578774 1 220 0.0045 0.0060 0.0060 1.32 1.32 0.7576 0.7576

Total 1,152 238,355 0.0048 1,201.34 1,201.34 0.9589 0.9589





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OD10CU


515

Plan Year

Actual Disabilities

Life Years Exposed


2008 105 22,810 110.51 0.9502 0.0046 0.00482009 111 23,127 113.15 0.9810 0.0048 0.00492010 120 23,949 118.17 1.0155 0.0050 0.00492011 174 24,466 121.71 1.4296 0.0071 0.00502012 134 25,450 126.60 1.0585 0.0053 0.00502013 124 25,072 125.98 0.9843 0.0049 0.00502014 135 24,448 124.17 1.0872 0.0055 0.00512015 113 23,649 121.41 0.9308 0.0048 0.00512016 100 23,141 119.53 0.8366 0.0043 0.00522017 38 22,835 118.41 0.3209 0.0017 0.0052Total 1,154 238,947 1,199.65 0.9619 0.0048 0.0050




Disability Rate

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OD10CY


516

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 26 0.0000 0.0002 0.0002 0.01 0.01 0.0000 0.000021 0 40 0.0000 0.0002 0.0002 0.01 0.01 0.0000 0.000022 0 88 0.0000 0.0002 0.0002 0.02 0.02 0.0000 0.000023 0 153 0.0000 0.0002 0.0002 0.03 0.03 0.0000 0.000024 0 265 0.0000 0.0002 0.0002 0.05 0.05 0.0000 0.000025 0 394 0.0000 0.0002 0.0002 0.08 0.08 0.0000 0.000026 0 564 0.0000 0.0002 0.0002 0.11 0.11 0.0000 0.000027 0 775 0.0000 0.0002 0.0002 0.16 0.16 0.0000 0.000028 0 981 0.0000 0.0002 0.0002 0.20 0.20 0.0000 0.000029 0 1,198 0.0000 0.0002 0.0002 0.24 0.24 0.0000 0.000030 0 1,387 0.0000 0.0002 0.0002 0.28 0.28 0.0000 0.000031 0 1,598 0.0000 0.0002 0.0002 0.32 0.32 0.0000 0.000032 0 1,722 0.0000 0.0002 0.0002 0.34 0.34 0.0000 0.000033 0 1,918 0.0000 0.0002 0.0002 0.38 0.38 0.0000 0.000034 0 2,090 0.0000 0.0002 0.0002 0.42 0.42 0.0000 0.000035 0 2,243 0.0000 0.0002 0.0002 0.45 0.45 0.0000 0.000036 0 2,385 0.0000 0.0002 0.0002 0.48 0.48 0.0000 0.000037 0 2,515 0.0000 0.0002 0.0002 0.50 0.50 0.0000 0.000038 0 2,643 0.0000 0.0002 0.0002 0.53 0.53 0.0000 0.000039 0 2,826 0.0000 0.0002 0.0002 0.57 0.57 0.0000 0.000040 0 2,953 0.0000 0.0002 0.0002 0.59 0.59 0.0000 0.000041 0 3,160 0.0000 0.0002 0.0002 0.63 0.63 0.0000 0.000042 0 3,409 0.0000 0.0002 0.0002 0.68 0.68 0.0000 0.000043 0 3,698 0.0000 0.0002 0.0002 0.74 0.74 0.0000 0.000044 0 4,045 0.0000 0.0002 0.0002 0.81 0.81 0.0000 0.000045 0 4,308 0.0000 0.0002 0.0002 0.86 0.86 0.0000 0.000046 0 4,610 0.0000 0.0002 0.0002 0.92 0.92 0.0000 0.000047 0 4,950 0.0000 0.0002 0.0002 0.99 0.99 0.0000 0.000048 0 5,342 0.0000 0.0002 0.0002 1.07 1.07 0.0000 0.000049 1 5,800 0.0002 0.0002 0.0002 1.16 1.16 0.8621 0.862150 0 6,255 0.0000 0.0002 0.0002 1.25 1.25 0.0000 0.000051 0 6,438 0.0000 0.0002 0.0002 1.29 1.29 0.0000 0.000052 0 6,497 0.0000 0.0002 0.0002 1.30 1.30 0.0000 0.000053 0 6,396 0.0000 0.0002 0.0002 1.28 1.28 0.0000 0.000054 1 6,312 0.0002 0.0002 0.0002 1.26 1.26 0.7921 0.792155 0 5,950 0.0000 0.0002 0.0002 1.19 1.19 0.0000 0.000056 1 5,427 0.0002 0.0002 0.0002 1.09 1.09 0.9213 0.921357 0 5,033 0.0000 0.0002 0.0002 1.01 1.01 0.0000 0.000058 0 4,641 0.0000 0.0002 0.0002 0.93 0.93 0.0000 0.000059 1 4,248 0.0002 0.0002 0.0002 0.85 0.85 1.1770 1.177060 0 3,904 0.0000 0.0002 0.0002 0.78 0.78 0.0000 0.000061 0 3,501 0.0000 0.0002 0.0002 0.70 0.70 0.0000 0.000062 0 3,062 0.0000 0.0002 0.0002 0.61 0.61 0.0000 0.000063 1 2,395 0.0004 0.0002 0.0002 0.48 0.48 2.0877 2.087764 0 2,013 0.0000 0.0002 0.0002 0.40 0.40 0.0000 0.000065 0 1,695 0.0000 0.0002 0.0002 0.34 0.34 0.0000 0.000066 0 1,396 0.0000 0.0002 0.0002 0.28 0.28 0.0000 0.000067 0 1,010 0.0000 0.0002 0.0002 0.20 0.20 0.0000 0.000068 0 774 0.0000 0.0002 0.0002 0.15 0.15 0.0000 0.000069 0 580 0.0000 0.0002 0.0002 0.12 0.12 0.0000 0.000070 0 410 0.0000 0.0002 0.0002 0.08 0.08 0.0000 0.000071 0 259 0.0000 0.0002 0.0002 0.05 0.05 0.0000 0.000072 0 180 0.0000 0.0002 0.0002 0.04 0.04 0.0000 0.000073 0 140 0.0000 0.0002 0.0002 0.03 0.03 0.0000 0.000074 0 105 0.0000 0.0002 0.0002 0.02 0.02 0.0000 0.0000

Total 5 146,707 0.0000 29.34 29.34 0.1704 0.1704


New York City Employees' Retirement System - Transit / TBTAAccidental Disability Experience of Active Members



TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2AD04CU


517

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 126 0.0000 0.0002 0.0002 0.03 0.03 0.0000 0.000021 0 184 0.0000 0.0002 0.0002 0.04 0.04 0.0000 0.000022 0 254 0.0000 0.0002 0.0002 0.05 0.05 0.0000 0.000023 0 418 0.0000 0.0002 0.0002 0.08 0.08 0.0000 0.000024 0 640 0.0000 0.0002 0.0002 0.13 0.13 0.0000 0.000025 0 926 0.0000 0.0002 0.0002 0.19 0.19 0.0000 0.000026 0 1,307 0.0000 0.0002 0.0002 0.26 0.26 0.0000 0.000027 0 1,697 0.0000 0.0002 0.0002 0.34 0.34 0.0000 0.000028 0 2,146 0.0000 0.0002 0.0002 0.43 0.43 0.0000 0.000029 0 2,629 0.0000 0.0002 0.0002 0.53 0.53 0.0000 0.000030 0 3,153 0.0000 0.0002 0.0002 0.63 0.63 0.0000 0.000031 0 3,604 0.0000 0.0002 0.0002 0.72 0.72 0.0000 0.000032 0 4,006 0.0000 0.0002 0.0002 0.80 0.80 0.0000 0.000033 0 4,530 0.0000 0.0002 0.0002 0.91 0.91 0.0000 0.000034 0 5,036 0.0000 0.0002 0.0002 1.01 1.01 0.0000 0.000035 0 5,473 0.0000 0.0002 0.0002 1.09 1.09 0.0000 0.000036 1 6,009 0.0002 0.0002 0.0002 1.20 1.20 0.8321 0.832137 0 6,656 0.0000 0.0002 0.0002 1.33 1.33 0.0000 0.000038 1 7,315 0.0001 0.0002 0.0002 1.46 1.46 0.6835 0.683539 0 7,926 0.0000 0.0002 0.0002 1.59 1.59 0.0000 0.000040 0 8,589 0.0000 0.0002 0.0002 1.72 1.72 0.0000 0.000041 0 9,410 0.0000 0.0002 0.0002 1.88 1.88 0.0000 0.000042 0 10,256 0.0000 0.0002 0.0002 2.05 2.05 0.0000 0.000043 0 11,189 0.0000 0.0002 0.0002 2.24 2.24 0.0000 0.000044 0 12,126 0.0000 0.0002 0.0002 2.43 2.43 0.0000 0.000045 0 12,966 0.0000 0.0002 0.0002 2.59 2.59 0.0000 0.000046 0 13,677 0.0000 0.0002 0.0002 2.74 2.74 0.0000 0.000047 0 14,231 0.0000 0.0002 0.0002 2.85 2.85 0.0000 0.000048 0 14,830 0.0000 0.0002 0.0002 2.97 2.97 0.0000 0.000049 1 15,227 0.0001 0.0002 0.0002 3.05 3.05 0.3284 0.328450 1 15,481 0.0001 0.0002 0.0002 3.10 3.10 0.3230 0.323051 0 15,529 0.0000 0.0002 0.0002 3.11 3.11 0.0000 0.000052 0 15,505 0.0000 0.0002 0.0002 3.10 3.10 0.0000 0.000053 1 15,266 0.0001 0.0002 0.0002 3.05 3.05 0.3275 0.327554 1 15,021 0.0001 0.0002 0.0002 3.00 3.00 0.3329 0.332955 0 14,161 0.0000 0.0002 0.0002 2.83 2.83 0.0000 0.000056 1 12,762 0.0001 0.0002 0.0002 2.55 2.55 0.3918 0.391857 0 11,827 0.0000 0.0002 0.0002 2.37 2.37 0.0000 0.000058 0 10,864 0.0000 0.0002 0.0002 2.17 2.17 0.0000 0.000059 1 9,965 0.0001 0.0002 0.0002 1.99 1.99 0.5018 0.501860 0 9,131 0.0000 0.0002 0.0002 1.83 1.83 0.0000 0.000061 1 8,229 0.0001 0.0002 0.0002 1.65 1.65 0.6076 0.607662 0 7,005 0.0000 0.0002 0.0002 1.40 1.40 0.0000 0.000063 1 5,332 0.0002 0.0002 0.0002 1.07 1.07 0.9377 0.937764 0 4,277 0.0000 0.0002 0.0002 0.86 0.86 0.0000 0.000065 0 3,484 0.0000 0.0002 0.0002 0.70 0.70 0.0000 0.000066 0 2,711 0.0000 0.0002 0.0002 0.54 0.54 0.0000 0.000067 0 1,920 0.0000 0.0002 0.0002 0.38 0.38 0.0000 0.000068 0 1,459 0.0000 0.0002 0.0002 0.29 0.29 0.0000 0.000069 0 1,137 0.0000 0.0002 0.0002 0.23 0.23 0.0000 0.000070 0 843 0.0000 0.0002 0.0002 0.17 0.17 0.0000 0.000071 0 585 0.0000 0.0002 0.0002 0.12 0.12 0.0000 0.000072 0 418 0.0000 0.0002 0.0002 0.08 0.08 0.0000 0.000073 0 312 0.0000 0.0002 0.0002 0.06 0.06 0.0000 0.000074 0 234 0.0000 0.0002 0.0002 0.05 0.05 0.0000 0.0000

Total 10 369,994 0.0000 74.00 74.00 0.1351 0.1351





TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2AD10CU


518

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual Disabilities

Life Years Exposed


2008 2 38,351 8.01 0.2498 0.0001 0.00022009 0 39,113 8.16 0.0000 0.0000 0.00022010 1 37,552 7.69 0.1300 0.0000 0.00022011 1 36,492 7.48 0.1336 0.0000 0.00022012 1 36,174 7.55 0.1325 0.0000 0.00022013 0 35,966 7.49 0.0000 0.0000 0.00022014 2 36,132 7.51 0.2663 0.0001 0.00022015 0 36,734 7.63 0.0000 0.0000 0.00022016 1 37,010 7.67 0.1303 0.0000 0.00022017 2 37,192 7.70 0.2599 0.0001 0.0002Total 10 370,716 76.90 0.1300 0.0000 0.0002




Disability Rate

TRA_Age_11‐26‐2018_10‐57‐24 ‐ with tables Table 2AD10CY


519

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

ServiceLife Years Exposed Total Salary BOY Actual Salary EOY

Annual Rates of Salary

Increase Expected Salary EOYActual/

Expected Actual % Expected %0 3,538 178,703,042 205,843,208 0.1900 209,737,900 0.8745 15.19% 17.37%1 7,292 406,093,001 445,092,486 0.1400 456,514,792 0.7735 9.60% 12.42%2 6,331 377,478,139 421,207,600 0.1000 409,475,176 1.3667 11.58% 8.48%3 4,546 294,922,153 320,657,008 0.0700 311,214,721 1.5795 8.73% 5.52%4 3,839 259,832,314 271,387,422 0.0500 269,073,033 1.2505 4.45% 3.56%5 3,827 260,534,038 271,694,273 0.0400 267,226,361 1.6676 4.28% 2.57%6 4,772 324,165,336 337,564,139 0.0350 330,824,193 2.0122 4.13% 2.05%7 5,504 379,828,393 392,030,124 0.0350 387,499,339 1.5906 3.21% 2.02%8 5,764 401,619,238 414,658,821 0.0350 409,701,162 1.6134 3.25% 2.01%9 5,050 356,056,497 368,386,725 0.0350 363,199,890 1.7261 3.46% 2.01%10 3,944 280,489,587 290,709,591 0.0350 286,099,378 1.8218 3.64% 2.00%11 3,626 260,675,706 270,175,855 0.0350 265,889,220 1.8222 3.64% 2.00%12 4,350 311,733,324 322,586,059 0.0350 317,967,991 1.7407 3.48% 2.00%13 5,226 376,114,870 389,428,064 0.0350 383,637,167 1.7698 3.54% 2.00%14 6,392 459,363,513 475,374,278 0.0350 468,550,783 1.7427 3.49% 2.00%15 6,633 484,402,444 499,429,471 0.0350 494,090,493 1.5511 3.10% 2.00%16 5,676 416,642,658 429,549,892 0.0350 424,975,512 1.5490 3.10% 2.00%17 4,599 342,781,443 352,965,635 0.0350 349,637,072 1.4855 2.97% 2.00%18 3,113 235,169,040 242,345,708 0.0350 239,872,420 1.5259 3.05% 2.00%19 2,935 219,457,225 227,598,453 0.0350 223,846,369 1.8549 3.71% 2.00%20 3,057 229,201,663 236,656,228 0.0350 233,785,697 1.6262 3.25% 2.00%21 3,619 273,410,320 282,600,402 0.0350 278,878,527 1.6806 3.36% 2.00%22 3,814 292,472,535 300,510,503 0.0350 298,321,986 1.3741 2.75% 2.00%23 3,788 290,087,063 298,959,441 0.0350 295,888,805 1.5293 3.06% 2.00%24 3,802 290,912,931 299,106,717 0.0350 296,731,190 1.4083 2.82% 2.00%25 3,776 288,116,961 296,913,365 0.0350 293,879,300 1.5265 3.05% 2.00%26 3,732 288,510,723 296,549,406 0.0350 294,280,937 1.3931 2.79% 2.00%27 3,235 253,363,326 260,671,547 0.0350 258,430,592 1.4422 2.88% 2.00%28 2,821 224,173,281 229,816,651 0.0350 228,656,746 1.2587 2.52% 2.00%29 2,097 167,404,407 172,516,138 0.0350 170,752,495 1.5268 3.05% 2.00%

30+ 6,701 551,848,322 567,377,874 0.0350 562,885,288 1.4070 2.81% 2.00%Total 137,399 9,775,563,495 10,190,363,083 10,081,524,535 1.3557 4.24% 3.13%

New York City Employees' Retirement System - Transit / TBTATotal Salary Experience of Active Members


Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ST04CUC


520

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1



Increase Proposed Salary EOYActual/

Proposed Actual % Proposed %0 3,538 178,703,042 205,843,208 0.1900 212,656,620 0.7993 15.19% 19.00%1 7,292 406,093,001 445,092,486 0.1400 462,946,021 0.6860 9.60% 14.00%2 6,331 377,478,139 421,207,600 0.1000 415,225,953 1.1585 11.58% 10.00%3 4,546 294,922,153 320,657,008 0.0900 321,465,147 0.9696 8.73% 9.00%4 3,839 259,832,314 271,387,422 0.0600 275,422,253 0.7412 4.45% 6.00%5 3,827 260,534,038 271,694,273 0.0500 273,560,740 0.8567 4.28% 5.00%6 4,772 324,165,336 337,564,139 0.0450 338,752,777 0.9185 4.13% 4.50%7 5,504 379,828,393 392,030,124 0.0450 396,920,671 0.7139 3.21% 4.50%8 5,764 401,619,238 414,658,821 0.0450 419,692,103 0.7215 3.25% 4.50%9 5,050 356,056,497 368,386,725 0.0450 372,079,040 0.7696 3.46% 4.50%10 3,944 280,489,587 290,709,591 0.0450 293,111,618 0.8097 3.64% 4.50%11 3,626 260,675,706 270,175,855 0.0450 272,406,113 0.8099 3.64% 4.50%12 4,350 311,733,324 322,586,059 0.0450 325,761,324 0.7736 3.48% 4.50%13 5,226 376,114,870 389,428,064 0.0450 393,040,039 0.7866 3.54% 4.50%14 6,392 459,363,513 475,374,278 0.0450 480,034,871 0.7745 3.49% 4.50%15 6,633 484,402,444 499,429,471 0.0450 506,200,554 0.6894 3.10% 4.50%16 5,676 416,642,658 429,549,892 0.0450 435,391,578 0.6884 3.10% 4.50%17 4,599 342,781,443 352,965,635 0.0450 358,206,608 0.6602 2.97% 4.50%18 3,113 235,169,040 242,345,708 0.0450 245,751,646 0.6782 3.05% 4.50%19 2,935 219,457,225 227,598,453 0.0450 229,332,800 0.8244 3.71% 4.50%20 3,057 229,201,663 236,656,228 0.0450 239,515,738 0.7228 3.25% 4.50%21 3,619 273,410,320 282,600,402 0.0450 285,713,785 0.7470 3.36% 4.50%22 3,814 292,472,535 300,510,503 0.0450 305,633,800 0.6107 2.75% 4.50%23 3,788 290,087,063 298,959,441 0.0400 301,690,546 0.7646 3.06% 4.00%24 3,802 290,912,931 299,106,717 0.0400 302,549,449 0.7041 2.82% 4.00%25 3,776 288,116,961 296,913,365 0.0400 299,641,639 0.7633 3.05% 4.00%26 3,732 288,510,723 296,549,406 0.0400 300,051,152 0.6966 2.79% 4.00%27 3,235 253,363,326 260,671,547 0.0400 263,497,859 0.7211 2.88% 4.00%28 2,821 224,173,281 229,816,651 0.0400 233,140,212 0.6294 2.52% 4.00%29 2,097 167,404,407 172,516,138 0.0400 174,100,584 0.7634 3.05% 4.00%

30+ 6,701 551,848,322 567,377,874 0.0400 573,922,255 0.7035 2.81% 4.00%Total 137,399 9,775,563,495 10,190,363,083 10,307,415,493 0.7799 4.24% 5.44%

Increase %



Merit Increase is an average 158% of current

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ST04CUP


521

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1





30+ 12,413 989,262,452 1,012,533,435 0.0350 1,009,047,701 1.1762 2.35% 2.00%Total 348,678 23,260,099,429 24,217,411,475 23,945,083,374 1.3976 4.12% 2.94%



Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ST10CUC


522

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1




Proposed Actual % Proposed %0 6,492 309,106,571 360,330,259 0.1900 367,836,820 0.8722 16.57% 19.00%1 14,677 759,528,159 835,933,017 0.1400 865,862,101 0.7185 10.06% 14.00%2 14,003 772,091,542 869,303,065 0.1000 849,300,696 1.2591 12.59% 10.00%3 12,382 743,497,193 809,995,042 0.0900 810,411,941 0.9938 8.94% 9.00%4 11,710 738,267,185 768,416,235 0.0600 782,563,216 0.6806 4.08% 6.00%5 11,299 717,296,213 746,867,827 0.0500 753,161,023 0.8245 4.12% 5.00%6 12,354 783,839,907 816,172,428 0.0450 819,112,703 0.9166 4.12% 4.50%7 13,478 866,842,401 896,780,139 0.0450 905,850,309 0.7675 3.45% 4.50%8 14,868 953,553,913 989,354,560 0.0450 996,463,839 0.8343 3.75% 4.50%9 14,813 962,210,769 995,285,174 0.0450 1,005,510,254 0.7639 3.44% 4.50%10 13,725 895,525,490 925,178,514 0.0450 935,824,137 0.7358 3.31% 4.50%11 12,815 850,014,095 877,646,931 0.0450 888,264,730 0.7224 3.25% 4.50%12 11,912 802,444,420 827,683,186 0.0450 838,554,419 0.6989 3.15% 4.50%13 12,262 832,956,349 858,193,430 0.0450 870,439,385 0.6733 3.03% 4.50%14 12,440 848,576,599 878,119,957 0.0450 886,762,546 0.7737 3.48% 4.50%15 12,590 867,876,382 896,025,715 0.0450 906,930,819 0.7208 3.24% 4.50%16 11,445 791,939,122 818,408,635 0.0450 827,576,382 0.7427 3.34% 4.50%17 11,038 764,790,313 789,648,109 0.0450 799,205,877 0.7223 3.25% 4.50%18 10,516 720,646,162 744,275,619 0.0450 753,075,239 0.7287 3.28% 4.50%19 10,914 745,897,871 770,278,895 0.0450 779,463,276 0.7264 3.27% 4.50%20 10,875 750,938,636 774,020,784 0.0450 784,730,874 0.6831 3.07% 4.50%21 11,005 771,164,895 796,271,233 0.0450 805,867,316 0.7235 3.26% 4.50%22 11,492 815,090,588 839,323,774 0.0450 851,769,665 0.6607 2.97% 4.50%23 11,026 790,254,618 812,130,954 0.0400 821,864,802 0.6921 2.77% 4.00%24 10,276 743,075,297 762,930,692 0.0400 772,798,309 0.6680 2.67% 4.00%25 8,949 652,207,455 671,430,058 0.0400 678,295,753 0.7368 2.95% 4.00%26 8,372 618,754,211 635,346,232 0.0400 643,504,380 0.6704 2.68% 4.00%27 7,392 552,688,913 567,485,193 0.0400 574,796,469 0.6693 2.68% 4.00%28 6,265 475,369,019 487,374,633 0.0400 494,383,780 0.6314 2.53% 4.00%29 4,880 374,392,689 384,667,752 0.0400 389,368,396 0.6861 2.74% 4.00%

30+ 12,413 989,262,452 1,012,533,435 0.0400 1,028,832,950 0.5881 2.35% 4.00%Total 348,678 23,260,099,429 24,217,411,475 24,488,382,406 0.7794 4.12% 5.28%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ST10CUP


523

(1) (2) (3) (4) (5) (6) (7) = [(4) ÷ (3)]-1 (8) = [(5) ÷ (3)]-1

Plan Year

Life Years Exposed Total Salary BOY Actual Salary EOY Expected Salary EOY

Actual/ Expected Actual % Expected %

2008 36,743 2,115,225,479 2,264,588,437 2,177,398,513 2.4024 7.06% 2.94%2009 37,298 2,263,289,987 2,351,268,877 2,334,398,997 1.2372 3.89% 3.14%2010 35,371 2,223,523,994 2,322,701,657 2,288,582,188 1.5244 4.46% 2.93%2011 34,171 2,232,720,943 2,362,073,900 2,292,687,416 2.1571 5.79% 2.69%2012 34,063 2,334,612,998 2,378,016,320 2,394,885,265 0.7201 1.86% 2.58%2013 33,633 2,315,162,533 2,348,399,202 2,375,606,460 0.5499 1.44% 2.61%2014 33,868 2,325,857,373 2,449,434,962 2,392,139,985 1.8644 5.31% 2.85%2015 34,316 2,431,969,861 2,526,219,704 2,507,570,741 1.2467 3.88% 3.11%2016 34,474 2,479,794,317 2,565,554,134 2,560,631,257 1.0609 3.46% 3.26%2017 34,741 2,537,941,944 2,649,154,284 2,621,182,553 1.3360 4.38% 3.28%Total 348,678 23,260,099,429 24,217,411,475 23,945,083,374 1.3976 4.12% 2.94%



Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2ST10CY


524

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

ServiceLife Years Exposed Total Salary BOY

Actual Merit Salary EOY


IncreaseExpected Merit Salary

EOYActual/


30+ 6,701 551,848,322 558,992,980 0.0050 554,607,564 2.5894 1.29% 0.50%Total 137,399 9,775,563,495 10,039,766,584 9,934,891,083 1.6582 2.70% 1.63%

New York City Employees' Retirement System - Transit / TBTAMerit Salary Experience of Active Members


Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2SM04CUC


525

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1




IncreaseProposed Merit Salary

EOYActual/

Proposed Actual % Proposed %0 3,538 178,703,042 202,801,190 0.1600 207,295,529 0.8428 13.49% 16.00%1 7,292 406,093,001 438,514,764 0.1100 450,763,231 0.7258 7.98% 11.00%2 6,331 377,478,139 414,982,857 0.0700 403,901,609 1.4194 9.94% 7.00%3 4,546 294,922,153 315,918,235 0.0600 312,617,482 1.1865 7.12% 6.00%4 3,839 259,832,314 267,376,770 0.0300 267,627,283 0.9679 2.90% 3.00%5 3,827 260,534,038 267,679,087 0.0200 265,744,719 1.3712 2.74% 2.00%6 4,772 324,165,336 332,575,506 0.0150 329,027,816 1.7296 2.59% 1.50%7 5,504 379,828,393 386,236,575 0.0150 385,525,819 1.1248 1.69% 1.50%8 5,764 401,619,238 408,530,858 0.0150 407,643,526 1.1473 1.72% 1.50%9 5,050 356,056,497 362,942,586 0.0150 361,397,345 1.2893 1.93% 1.50%10 3,944 280,489,587 286,413,390 0.0150 284,696,930 1.4080 2.11% 1.50%11 3,626 260,675,706 266,183,108 0.0150 264,585,842 1.4085 2.11% 1.50%12 4,350 311,733,324 317,818,777 0.0150 316,409,324 1.3014 1.95% 1.50%13 5,226 376,114,870 383,672,969 0.0150 381,756,593 1.3397 2.01% 1.50%14 6,392 459,363,513 468,349,042 0.0150 466,253,966 1.3041 1.96% 1.50%15 6,633 484,402,444 492,048,740 0.0150 491,668,481 1.0523 1.58% 1.50%16 5,676 416,642,658 423,201,864 0.0150 422,892,298 1.0495 1.57% 1.50%17 4,599 342,781,443 347,749,394 0.0150 347,923,165 0.9662 1.45% 1.50%18 3,113 235,169,040 238,764,244 0.0150 238,696,575 1.0192 1.53% 1.50%19 2,935 219,457,225 224,234,929 0.0150 222,749,083 1.4514 2.18% 1.50%20 3,057 229,201,663 233,158,845 0.0150 232,639,688 1.1510 1.73% 1.50%21 3,619 273,410,320 278,424,042 0.0150 277,511,475 1.2225 1.83% 1.50%22 3,814 292,472,535 296,069,461 0.0150 296,859,623 0.8199 1.23% 1.50%23 3,788 290,087,063 294,541,321 0.0100 292,987,934 1.5355 1.54% 1.00%24 3,802 290,912,931 294,686,421 0.0100 293,822,061 1.2971 1.30% 1.00%25 3,776 288,116,961 292,525,483 0.0100 290,998,131 1.5301 1.53% 1.00%26 3,732 288,510,723 292,166,902 0.0100 291,395,830 1.2673 1.27% 1.00%27 3,235 253,363,326 256,819,258 0.0100 255,896,959 1.3640 1.36% 1.00%28 2,821 224,173,281 226,420,346 0.0100 226,415,014 1.0024 1.00% 1.00%29 2,097 167,404,407 169,966,638 0.0100 169,078,451 1.5306 1.53% 1.00%

30+ 6,701 551,848,322 558,992,980 0.0100 557,366,805 1.2947 1.29% 1.00%Total 137,399 9,775,563,495 10,039,766,584 10,014,148,588 1.1074 2.70% 2.44%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2SM04CUP


526

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1





EOYActual/


30+ 12,413 989,262,452 997,569,886 0.0050 994,208,764 1.6795 0.84% 0.50%Total 348,678 23,260,099,429 23,859,518,695 23,596,181,883 1.7835 2.58% 1.44%



Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2SM10CUC


527

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1



Annual Rates of Salary Increase

Proposed Merit Salary EOY

Actual/ Proposed Actual % Proposed %

0 6,492 309,106,571 355,005,181 0.1600 358,563,623 0.9280 14.85% 16.00%1 14,677 759,528,159 823,579,327 0.1100 843,076,257 0.7666 8.43% 11.00%2 14,003 772,091,542 856,456,221 0.0700 826,137,950 1.5610 10.93% 7.00%3 12,382 743,497,193 798,024,672 0.0600 788,107,025 1.2223 7.33% 6.00%4 11,710 738,267,185 757,060,330 0.0300 760,415,201 0.8485 2.55% 3.00%5 11,299 717,296,213 735,830,372 0.0200 731,642,137 1.2919 2.58% 2.00%6 12,354 783,839,907 804,110,767 0.0150 795,597,506 1.7241 2.59% 1.50%7 13,478 866,842,401 883,527,231 0.0150 879,845,037 1.2832 1.92% 1.50%8 14,868 953,553,913 974,733,556 0.0150 967,857,221 1.4808 2.22% 1.50%9 14,813 962,210,769 980,576,526 0.0150 976,643,931 1.2725 1.91% 1.50%10 13,725 895,525,490 911,505,925 0.0150 908,958,373 1.1897 1.78% 1.50%11 12,815 850,014,095 864,676,780 0.0150 862,764,307 1.1500 1.72% 1.50%12 11,912 802,444,420 815,451,415 0.0150 814,481,087 1.0806 1.62% 1.50%13 12,262 832,956,349 845,510,768 0.0150 845,450,694 1.0048 1.51% 1.50%14 12,440 848,576,599 865,142,815 0.0150 861,305,248 1.3015 1.95% 1.50%15 12,590 867,876,382 882,783,955 0.0150 880,894,527 1.1451 1.72% 1.50%16 11,445 791,939,122 806,313,926 0.0150 803,818,209 1.2101 1.82% 1.50%17 11,038 764,790,313 777,978,432 0.0150 776,262,168 1.1496 1.72% 1.50%18 10,516 720,646,162 733,276,472 0.0150 731,455,854 1.1684 1.75% 1.50%19 10,914 745,897,871 758,895,463 0.0150 757,086,339 1.1617 1.74% 1.50%20 10,875 750,938,636 762,582,053 0.0150 762,202,715 1.0337 1.55% 1.50%21 11,005 771,164,895 784,503,678 0.0150 782,732,369 1.1531 1.73% 1.50%22 11,492 815,090,588 826,919,975 0.0150 827,316,947 0.9675 1.45% 1.50%23 11,026 790,254,618 800,129,019 0.0100 798,157,164 1.2495 1.25% 1.00%24 10,276 743,075,297 751,655,854 0.0100 750,506,050 1.1547 1.15% 1.00%25 8,949 652,207,455 661,507,446 0.0100 658,729,529 1.4259 1.43% 1.00%26 8,372 618,754,211 625,956,878 0.0100 624,941,754 1.1641 1.16% 1.00%27 7,392 552,688,913 559,098,712 0.0100 558,215,802 1.1597 1.16% 1.00%28 6,265 475,369,019 480,172,053 0.0100 480,122,710 1.0104 1.01% 1.00%29 4,880 374,392,689 378,983,007 0.0100 378,136,616 1.2261 1.23% 1.00%

30+ 12,413 989,262,452 997,569,886 0.0100 999,155,077 0.8398 0.84% 1.00%Total 348,678 23,260,099,429 23,859,518,695 23,790,579,423 1.1300 2.58% 2.28%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2SM10CUP


528

(1) (2) (3) (4) (5) (6) (7) (8) (9)

ServiceLife years Exposed

Salary during the Year Actual Overtime

Overtime Assumption as % of Base

PayExpected Overtime Actual/Expected Actual % Expected %

0 3,141 168,880,322 18,747,130 8.00% 13,510,426 1.3876 11.10% 8.00%1 6,367 364,617,820 34,557,724 8.00% 29,169,426 1.1847 9.48% 8.00%2 4,531 280,390,162 32,573,430 8.00% 22,431,213 1.4521 11.62% 8.00%3 3,828 249,862,281 26,893,170 8.00% 19,988,982 1.3454 10.76% 8.00%4 3,839 258,265,688 24,994,464 8.00% 20,661,255 1.2097 9.68% 8.00%5 4,787 322,268,808 27,705,439 8.00% 25,781,505 1.0746 8.60% 8.00%6 5,561 378,991,918 42,054,804 8.00% 30,319,353 1.3871 11.10% 8.00%7 5,840 402,935,611 48,039,031 8.00% 32,234,849 1.4903 11.92% 8.00%8 5,106 355,784,705 48,859,468 8.00% 28,462,776 1.7166 13.73% 8.00%9 4,011 281,634,100 38,124,578 8.00% 22,530,728 1.6921 13.54% 8.00%10 3,649 259,574,992 34,303,261 8.00% 20,765,999 1.6519 13.22% 8.00%11 4,393 311,341,106 32,317,376 8.00% 24,907,288 1.2975 10.38% 8.00%12 5,284 375,739,564 45,960,698 8.00% 30,059,165 1.5290 12.23% 8.00%13 6,461 459,070,659 53,266,217 8.00% 36,725,653 1.4504 11.60% 8.00%14 6,714 483,744,005 62,405,450 8.00% 38,699,520 1.6126 12.90% 8.00%15 5,765 417,741,561 54,841,331 8.00% 33,419,325 1.6410 13.13% 8.00%16 4,674 343,696,397 44,556,814 8.00% 27,495,712 1.6205 12.96% 8.00%17 3,153 235,085,312 28,784,553 8.00% 18,806,825 1.5305 12.24% 8.00%18 2,967 219,454,910 21,135,384 8.00% 17,556,393 1.2039 9.63% 8.00%19 3,074 227,410,074 24,217,472 8.00% 18,192,806 1.3312 10.65% 8.00%20 3,639 271,879,099 33,360,123 8.00% 21,750,328 1.5338 12.27% 8.00%21 3,843 290,739,437 43,370,778 8.00% 23,259,155 1.8647 14.92% 8.00%22 3,866 292,664,188 43,611,431 8.00% 23,413,135 1.8627 14.90% 8.00%23 3,847 291,181,112 41,193,932 8.00% 23,294,489 1.7684 14.15% 8.00%24 3,831 289,934,638 37,059,474 8.00% 23,194,771 1.5978 12.78% 8.00%25 3,771 287,792,949 40,394,612 8.00% 23,023,436 1.7545 14.04% 8.00%26 3,274 253,404,359 36,830,766 8.00% 20,272,349 1.8168 14.53% 8.00%27 2,855 224,103,482 29,747,763 8.00% 17,928,279 1.6593 13.27% 8.00%28 2,124 167,783,297 23,760,329 8.00% 13,422,664 1.7702 14.16% 8.00%29 1,651 132,100,420 19,672,284 8.00% 10,568,034 1.8615 14.89% 8.00%30 1,444 116,371,222 17,785,072 8.00% 9,309,698 1.9104 15.28% 8.00%31 1,191 96,604,903 12,879,423 8.00% 7,728,392 1.6665 13.33% 8.00%32 908 74,600,221 10,552,194 8.00% 5,968,018 1.7681 14.14% 8.00%33 657 54,228,708 7,485,510 8.00% 4,338,297 1.7254 13.80% 8.00%34 385 32,534,807 4,676,755 8.00% 2,602,785 1.7968 14.37% 8.00%35 205 17,554,861 2,400,938 8.00% 1,404,389 1.7096 13.68% 8.00%36 104 8,941,819 1,213,487 8.00% 715,345 1.6964 13.57% 8.00%37 46 4,082,135 568,915 8.00% 326,571 1.7421 13.94% 8.00%38 27 2,090,630 258,504 8.00% 167,250 1.5456 12.36% 8.00%39 36 2,776,038 212,440 8.00% 222,083 0.9566 7.65% 8.00%40 32 2,544,662 254,713 8.00% 203,573 1.2512 10.01% 8.00%41 27 2,272,192 160,013 8.00% 181,775 0.8803 7.04% 8.00%42 25 2,065,855 112,679 8.00% 165,268 0.6818 5.45% 8.00%43 17 1,361,854 139,163 8.00% 108,948 1.2773 10.22% 8.00%44 16 1,313,056 157,481 8.00% 105,045 1.4992 11.99% 8.00%45 9 683,595 66,192 8.00% 54,688 1.2104 9.68% 8.00%

Total 130,975 9,318,099,535 1,152,262,765 745,447,963 1.5457 12.37% 8.00%

New York City Employees' Retirement System - Transit / TBTAOvertime Pay Experience for All Employees Excluding Dual OT


Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OT04CUC


529

(1) (2) (3) (4) (5) (6) (7) (8) (9)




Pay Proposed Overtime Actual/Expected Actual % Proposed %0 3,141 168,880,322 18,747,130 8.00% 13,510,426 1.3876 11.10% 8.00%1 6,367 364,617,820 34,557,724 8.00% 29,169,426 1.1847 9.48% 8.00%2 4,531 280,390,162 32,573,430 8.00% 22,431,213 1.4521 11.62% 8.00%3 3,828 249,862,281 26,893,170 8.00% 19,988,982 1.3454 10.76% 8.00%4 3,839 258,265,688 24,994,464 8.00% 20,661,255 1.2097 9.68% 8.00%5 4,787 322,268,808 27,705,439 8.00% 25,781,505 1.0746 8.60% 8.00%6 5,561 378,991,918 42,054,804 8.00% 30,319,353 1.3871 11.10% 8.00%7 5,840 402,935,611 48,039,031 8.00% 32,234,849 1.4903 11.92% 8.00%8 5,106 355,784,705 48,859,468 8.00% 28,462,776 1.7166 13.73% 8.00%9 4,011 281,634,100 38,124,578 8.00% 22,530,728 1.6921 13.54% 8.00%10 3,649 259,574,992 34,303,261 8.00% 20,765,999 1.6519 13.22% 8.00%11 4,393 311,341,106 32,317,376 8.00% 24,907,288 1.2975 10.38% 8.00%12 5,284 375,739,564 45,960,698 8.00% 30,059,165 1.5290 12.23% 8.00%13 6,461 459,070,659 53,266,217 8.00% 36,725,653 1.4504 11.60% 8.00%14 6,714 483,744,005 62,405,450 8.00% 38,699,520 1.6126 12.90% 8.00%15 5,765 417,741,561 54,841,331 8.00% 33,419,325 1.6410 13.13% 8.00%16 4,674 343,696,397 44,556,814 8.00% 27,495,712 1.6205 12.96% 8.00%17 3,153 235,085,312 28,784,553 8.00% 18,806,825 1.5305 12.24% 8.00%18 2,967 219,454,910 21,135,384 8.00% 17,556,393 1.2039 9.63% 8.00%19 3,074 227,410,074 24,217,472 8.00% 18,192,806 1.3312 10.65% 8.00%20 3,639 271,879,099 33,360,123 8.00% 21,750,328 1.5338 12.27% 8.00%21 3,843 290,739,437 43,370,778 8.00% 23,259,155 1.8647 14.92% 8.00%22 3,866 292,664,188 43,611,431 8.00% 23,413,135 1.8627 14.90% 8.00%23 3,847 291,181,112 41,193,932 8.00% 23,294,489 1.7684 14.15% 8.00%24 3,831 289,934,638 37,059,474 8.00% 23,194,771 1.5978 12.78% 8.00%25 3,771 287,792,949 40,394,612 8.00% 23,023,436 1.7545 14.04% 8.00%26 3,274 253,404,359 36,830,766 8.00% 20,272,349 1.8168 14.53% 8.00%27 2,855 224,103,482 29,747,763 8.00% 17,928,279 1.6593 13.27% 8.00%28 2,124 167,783,297 23,760,329 8.00% 13,422,664 1.7702 14.16% 8.00%29 1,651 132,100,420 19,672,284 8.00% 10,568,034 1.8615 14.89% 8.00%30 1,444 116,371,222 17,785,072 8.00% 9,309,698 1.9104 15.28% 8.00%31 1,191 96,604,903 12,879,423 8.00% 7,728,392 1.6665 13.33% 8.00%32 908 74,600,221 10,552,194 8.00% 5,968,018 1.7681 14.14% 8.00%33 657 54,228,708 7,485,510 8.00% 4,338,297 1.7254 13.80% 8.00%34 385 32,534,807 4,676,755 8.00% 2,602,785 1.7968 14.37% 8.00%35 205 17,554,861 2,400,938 8.00% 1,404,389 1.7096 13.68% 8.00%36 104 8,941,819 1,213,487 8.00% 715,345 1.6964 13.57% 8.00%37 46 4,082,135 568,915 8.00% 326,571 1.7421 13.94% 8.00%38 27 2,090,630 258,504 8.00% 167,250 1.5456 12.36% 8.00%39 36 2,776,038 212,440 8.00% 222,083 0.9566 7.65% 8.00%40 32 2,544,662 254,713 8.00% 203,573 1.2512 10.01% 8.00%41 27 2,272,192 160,013 8.00% 181,775 0.8803 7.04% 8.00%42 25 2,065,855 112,679 8.00% 165,268 0.6818 5.45% 8.00%43 17 1,361,854 139,163 8.00% 108,948 1.2773 10.22% 8.00%44 16 1,313,056 157,481 8.00% 105,045 1.4992 11.99% 8.00%45 9 683,595 66,192 8.00% 54,688 1.2104 9.68% 8.00%

Total 130,975 9,318,099,535 1,152,262,765 745,447,963 1.5457 12.37% 8.00%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OT04CUP


530

(1) (2) (3) (4) (5) (6) (7) (8) (9)





0 5,737 292,681,669 29,016,977 8.00% 23,414,534 1.2393 9.91% 8.00%1 12,635 677,282,347 60,208,722 8.00% 54,182,588 1.1112 8.89% 8.00%2 11,797 678,243,309 67,929,667 8.00% 54,259,465 1.2519 10.02% 8.00%3 10,730 660,819,167 64,574,896 8.00% 52,865,533 1.2215 9.77% 8.00%4 10,353 657,013,243 64,088,511 8.00% 52,561,059 1.2193 9.75% 8.00%5 10,220 654,277,735 64,306,566 8.00% 52,342,219 1.2286 9.83% 8.00%6 11,783 759,814,926 83,096,421 8.00% 60,785,194 1.3671 10.94% 8.00%7 12,525 812,780,805 90,948,707 8.00% 65,022,464 1.3987 11.19% 8.00%8 13,498 871,511,696 100,940,556 8.00% 69,720,936 1.4478 11.58% 8.00%9 12,751 828,631,350 91,608,338 8.00% 66,290,508 1.3819 11.06% 8.00%10 12,321 809,837,840 86,809,148 8.00% 64,787,027 1.3399 10.72% 8.00%11 11,537 769,245,452 76,947,719 8.00% 61,539,636 1.2504 10.00% 8.00%12 11,128 756,726,962 81,737,887 8.00% 60,538,157 1.3502 10.80% 8.00%13 11,259 770,211,300 82,815,620 8.00% 61,616,904 1.3440 10.75% 8.00%14 11,342 781,037,678 92,700,487 8.00% 62,483,014 1.4836 11.87% 8.00%15 10,665 734,934,430 87,850,313 8.00% 58,794,754 1.4942 11.95% 8.00%16 9,778 679,278,415 82,478,284 8.00% 54,342,273 1.5178 12.14% 8.00%17 9,013 623,345,106 74,695,061 8.00% 49,867,609 1.4979 11.98% 8.00%18 9,120 624,928,253 67,509,788 8.00% 49,994,260 1.3504 10.80% 8.00%19 9,663 664,891,059 71,129,241 8.00% 53,191,285 1.3372 10.70% 8.00%20 10,060 701,253,588 77,396,434 8.00% 56,100,287 1.3796 11.04% 8.00%21 10,232 725,052,802 86,806,706 8.00% 58,004,224 1.4966 11.97% 8.00%22 10,185 726,436,065 86,537,102 8.00% 58,114,885 1.4891 11.91% 8.00%23 9,561 688,334,309 81,429,730 8.00% 55,066,745 1.4787 11.83% 8.00%24 8,136 591,068,698 68,308,276 8.00% 47,285,496 1.4446 11.56% 8.00%25 7,591 558,515,531 68,034,108 8.00% 44,681,242 1.5227 12.18% 8.00%26 6,888 512,082,653 63,665,023 8.00% 40,966,612 1.5541 12.43% 8.00%27 5,899 444,789,479 51,406,890 8.00% 35,583,158 1.4447 11.56% 8.00%28 4,654 353,599,244 42,067,847 8.00% 28,287,939 1.4871 11.90% 8.00%29 3,562 275,335,019 34,077,566 8.00% 22,026,802 1.5471 12.38% 8.00%30 2,686 211,857,415 26,986,486 8.00% 16,948,593 1.5923 12.74% 8.00%31 1,868 149,041,527 18,223,490 8.00% 11,923,322 1.5284 12.23% 8.00%32 1,246 100,537,164 13,302,177 8.00% 8,042,973 1.6539 13.23% 8.00%33 872 70,959,696 9,153,146 8.00% 5,676,776 1.6124 12.90% 8.00%34 557 45,219,747 6,044,743 8.00% 3,617,580 1.6709 13.37% 8.00%35 328 26,826,751 3,262,741 8.00% 2,146,140 1.5203 12.16% 8.00%36 216 17,563,555 1,853,911 8.00% 1,405,084 1.3194 10.56% 8.00%37 175 13,981,442 1,101,140 8.00% 1,118,515 0.9845 7.88% 8.00%38 130 9,930,225 656,018 8.00% 794,418 0.8258 6.61% 8.00%39 103 7,906,812 405,809 8.00% 632,545 0.6415 5.13% 8.00%40 82 6,362,154 377,652 8.00% 508,972 0.7420 5.94% 8.00%41 59 4,606,626 230,173 8.00% 368,530 0.6246 5.00% 8.00%42 45 3,490,251 133,157 8.00% 279,220 0.4769 3.82% 8.00%43 31 2,401,643 168,830 8.00% 192,131 0.8787 7.03% 8.00%44 26 2,090,089 171,118 8.00% 167,207 1.0234 8.19% 8.00%45 14 1,083,001 76,297 8.00% 86,640 0.8806 7.04% 8.00%

Total 303,061 20,357,818,226 2,263,269,479 1,628,625,458 1.3897 11.12% 8.00%



Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OT10CUC


531

(1) (2) (3) (4) (5) (6) (7) (8) (9)




Pay Proposed Overtime Actual/Expected Actual % Proposed %0 5,737 292,681,669 29,016,977 8.00% 23,414,534 1.2393 9.91% 8.00%1 12,635 677,282,347 60,208,722 8.00% 54,182,588 1.1112 8.89% 8.00%2 11,797 678,243,309 67,929,667 8.00% 54,259,465 1.2519 10.02% 8.00%3 10,730 660,819,167 64,574,896 8.00% 52,865,533 1.2215 9.77% 8.00%4 10,353 657,013,243 64,088,511 8.00% 52,561,059 1.2193 9.75% 8.00%5 10,220 654,277,735 64,306,566 8.00% 52,342,219 1.2286 9.83% 8.00%6 11,783 759,814,926 83,096,421 8.00% 60,785,194 1.3671 10.94% 8.00%7 12,525 812,780,805 90,948,707 8.00% 65,022,464 1.3987 11.19% 8.00%8 13,498 871,511,696 100,940,556 8.00% 69,720,936 1.4478 11.58% 8.00%9 12,751 828,631,350 91,608,338 8.00% 66,290,508 1.3819 11.06% 8.00%10 12,321 809,837,840 86,809,148 8.00% 64,787,027 1.3399 10.72% 8.00%11 11,537 769,245,452 76,947,719 8.00% 61,539,636 1.2504 10.00% 8.00%12 11,128 756,726,962 81,737,887 8.00% 60,538,157 1.3502 10.80% 8.00%13 11,259 770,211,300 82,815,620 8.00% 61,616,904 1.3440 10.75% 8.00%14 11,342 781,037,678 92,700,487 8.00% 62,483,014 1.4836 11.87% 8.00%15 10,665 734,934,430 87,850,313 8.00% 58,794,754 1.4942 11.95% 8.00%16 9,778 679,278,415 82,478,284 8.00% 54,342,273 1.5178 12.14% 8.00%17 9,013 623,345,106 74,695,061 8.00% 49,867,609 1.4979 11.98% 8.00%18 9,120 624,928,253 67,509,788 8.00% 49,994,260 1.3504 10.80% 8.00%19 9,663 664,891,059 71,129,241 8.00% 53,191,285 1.3372 10.70% 8.00%20 10,060 701,253,588 77,396,434 8.00% 56,100,287 1.3796 11.04% 8.00%21 10,232 725,052,802 86,806,706 8.00% 58,004,224 1.4966 11.97% 8.00%22 10,185 726,436,065 86,537,102 8.00% 58,114,885 1.4891 11.91% 8.00%23 9,561 688,334,309 81,429,730 8.00% 55,066,745 1.4787 11.83% 8.00%24 8,136 591,068,698 68,308,276 8.00% 47,285,496 1.4446 11.56% 8.00%25 7,591 558,515,531 68,034,108 8.00% 44,681,242 1.5227 12.18% 8.00%26 6,888 512,082,653 63,665,023 8.00% 40,966,612 1.5541 12.43% 8.00%27 5,899 444,789,479 51,406,890 8.00% 35,583,158 1.4447 11.56% 8.00%28 4,654 353,599,244 42,067,847 8.00% 28,287,939 1.4871 11.90% 8.00%29 3,562 275,335,019 34,077,566 8.00% 22,026,802 1.5471 12.38% 8.00%30 2,686 211,857,415 26,986,486 8.00% 16,948,593 1.5923 12.74% 8.00%31 1,868 149,041,527 18,223,490 8.00% 11,923,322 1.5284 12.23% 8.00%32 1,246 100,537,164 13,302,177 8.00% 8,042,973 1.6539 13.23% 8.00%33 872 70,959,696 9,153,146 8.00% 5,676,776 1.6124 12.90% 8.00%34 557 45,219,747 6,044,743 8.00% 3,617,580 1.6709 13.37% 8.00%35 328 26,826,751 3,262,741 8.00% 2,146,140 1.5203 12.16% 8.00%36 216 17,563,555 1,853,911 8.00% 1,405,084 1.3194 10.56% 8.00%37 175 13,981,442 1,101,140 8.00% 1,118,515 0.9845 7.88% 8.00%38 130 9,930,225 656,018 8.00% 794,418 0.8258 6.61% 8.00%39 103 7,906,812 405,809 8.00% 632,545 0.6415 5.13% 8.00%40 82 6,362,154 377,652 8.00% 508,972 0.7420 5.94% 8.00%41 59 4,606,626 230,173 8.00% 368,530 0.6246 5.00% 8.00%42 45 3,490,251 133,157 8.00% 279,220 0.4769 3.82% 8.00%43 31 2,401,643 168,830 8.00% 192,131 0.8787 7.03% 8.00%44 26 2,090,089 171,118 8.00% 167,207 1.0234 8.19% 8.00%45 14 1,083,001 76,297 8.00% 86,640 0.8806 7.04% 8.00%

Total 303,061 20,357,818,226 2,263,269,479 1,628,625,458 1.3897 11.12% 8.00%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OT10CUP


532

(1) (2) (3) (4) (5) (6) (7) (8)

Plan Year

Life Years Exposed

Salary during the Year Actual Overtime Expected Overtime Actual/Expected Actual Expected

2008 36,731 2,189,012,374 236,218,523 175,120,990 1.3489 10.79% 8.00%2009 37,289 2,306,584,565 212,478,542 184,526,765 1.1515 9.21% 8.00%2010 35,367 2,272,795,841 220,130,641 181,823,667 1.2107 9.69% 8.00%2011 34,167 2,297,060,610 235,677,897 183,764,849 1.2825 10.26% 8.00%2012 34,059 2,356,067,133 237,338,533 188,485,371 1.2592 10.07% 8.00%2013 33,627 2,331,383,176 50,974,447 186,510,654 0.2733 2.19% 8.00%2014 33,868 2,387,646,168 372,328,991 191,011,693 1.9492 15.59% 8.00%2015 34,315 2,479,053,146 392,115,139 198,324,252 1.9771 15.82% 8.00%2016 34,474 2,522,674,226 380,417,785 201,813,938 1.8850 15.08% 8.00%Total 313,897 21,142,277,238 2,337,680,498 1,691,382,179 1.3821 11.06% 8.00%

These totals include members with more than 45 years of service.

New York City Employees' Retirement System - Transit / TBTAOvertime Pay Experience for All Employees


Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2OT10CY


533

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)



Overtime - Tier I

Overtime - Tier II/III/IV

Expected Overtime Actual/Expected Actual % Expected %

0 0 0 0 12.00% 10.00% 0 N/A N/A N/A1 1 58,914 1,553 12.00% 10.00% 5,891 0.2636 2.64% 10.00%2 0 0 0 12.00% 10.00% 0 N/A N/A N/A3 1 37,353 0 12.00% 10.00% 8,965 0.0000 0.00% 24.00%4 5 339,610 38,374 12.00% 10.00% 33,961 1.1299 11.30% 10.00%5 12 776,479 6,159 12.00% 10.00% 77,648 0.0793 0.79% 10.00%6 13 869,598 19,265 12.00% 10.00% 101,371 0.1900 2.22% 11.66%7 15 991,142 7,685 12.00% 10.00% 99,114 0.0775 0.78% 10.00%8 30 2,136,627 158,063 12.00% 10.00% 298,683 0.5292 7.40% 13.98%9 46 3,269,936 240,022 12.00% 10.00% 406,587 0.5903 7.34% 12.43%10 37 2,635,909 219,191 12.00% 10.00% 318,929 0.6873 8.32% 12.10%11 41 3,028,791 68,779 12.00% 10.00% 388,131 0.1772 2.27% 12.81%12 48 3,300,333 319,017 12.00% 10.00% 368,902 0.8648 9.67% 11.18%13 67 4,626,104 231,838 12.00% 10.00% 489,739 0.4734 5.01% 10.59%14 88 6,205,229 576,609 12.00% 10.00% 652,855 0.8832 9.29% 10.52%15 88 6,087,188 683,953 12.00% 10.00% 634,420 1.0781 11.24% 10.42%16 88 6,317,163 496,831 12.00% 10.00% 692,077 0.7179 7.86% 10.96%17 39 2,907,773 189,884 12.00% 10.00% 307,389 0.6177 6.53% 10.57%18 56 4,038,201 226,708 12.00% 10.00% 492,195 0.4606 5.61% 12.19%19 124 9,016,140 624,999 12.00% 10.00% 1,008,721 0.6196 6.93% 11.19%20 105 7,551,266 805,458 12.00% 10.00% 799,752 1.0071 10.67% 10.59%21 140 10,218,332 1,453,161 12.00% 10.00% 1,058,446 1.3729 14.22% 10.36%22 127 9,610,521 1,056,263 12.00% 10.00% 1,053,949 1.0022 10.99% 10.97%23 240 18,044,386 2,245,820 12.00% 10.00% 1,952,513 1.1502 12.45% 10.82%24 523 39,319,777 4,207,339 12.00% 10.00% 4,061,719 1.0359 10.70% 10.33%25 393 29,997,821 3,448,021 12.00% 10.00% 3,209,413 1.0743 11.49% 10.70%26 337 25,699,407 3,432,523 12.00% 10.00% 2,647,558 1.2965 13.36% 10.30%27 335 25,048,665 2,921,098 12.00% 10.00% 2,570,312 1.1365 11.66% 10.26%28 317 24,523,431 2,635,657 12.00% 10.00% 2,537,725 1.0386 10.75% 10.35%29 336 26,628,125 3,487,628 12.00% 10.00% 2,776,946 1.2559 13.10% 10.43%30 287 22,615,414 2,550,334 12.00% 10.00% 2,320,787 1.0989 11.28% 10.26%31 239 19,328,182 2,257,373 12.00% 10.00% 2,003,064 1.1270 11.68% 10.36%32 249 20,237,995 2,289,270 12.00% 10.00% 2,134,726 1.0724 11.31% 10.55%33 187 15,678,949 2,222,423 12.00% 10.00% 1,635,219 1.3591 14.17% 10.43%34 123 10,317,250 1,439,143 12.00% 10.00% 1,085,004 1.3264 13.95% 10.52%35 60 5,263,636 547,281 12.00% 10.00% 545,947 1.0024 10.40% 10.37%36 27 2,378,657 378,637 12.00% 10.00% 245,466 1.5425 15.92% 10.32%37 27 2,262,539 173,252 12.00% 10.00% 238,099 0.7276 7.66% 10.52%38 10 1,025,180 72,229 12.00% 10.00% 144,104 0.5012 7.05% 14.06%39 13 991,701 156,126 12.00% 10.00% 123,912 1.2600 15.74% 12.49%40 10 823,008 48,960 12.00% 10.00% 102,512 0.4776 5.95% 12.46%41 14 1,173,599 114,811 12.00% 10.00% 140,903 0.8148 9.78% 12.01%42 7 549,619 29,856 12.00% 10.00% 65,954 0.4527 5.43% 12.00%43 1 79,346 0 12.00% 10.00% 9,522 0.0000 0.00% 12.00%44 3 199,343 132 12.00% 10.00% 23,921 0.0055 0.07% 12.00%45 3 251,770 16,295 12.00% 10.00% 30,212 0.5393 6.47% 12.00%

Total 4,912 376,460,406 42,098,020 39,903,263 1.0550 11.18% 10.60%

New York City Employees' Retirement System - Transit / TBTAOvertime Pay Experience before Service Retirement


Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DR04CUC


534

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)



Overtime - Tier I

Tier II/III/IV

Proposed Overtime Actual/Proposed Actual % Proposed %

0 0 0 0 12.00% 10.00% 0 N/A N/A N/A1 1 58,914 1,553 12.00% 10.00% 5,891 0.2636 2.64% 10.00%2 0 0 0 12.00% 10.00% 0 N/A N/A N/A3 1 37,353 0 12.00% 10.00% 8,965 0.0000 0.00% 24.00%4 5 339,610 38,374 12.00% 10.00% 33,961 1.1299 11.30% 10.00%5 12 776,479 6,159 12.00% 10.00% 77,648 0.0793 0.79% 10.00%6 13 869,598 19,265 12.00% 10.00% 101,371 0.1900 2.22% 11.66%7 15 991,142 7,685 12.00% 10.00% 99,114 0.0775 0.78% 10.00%8 30 2,136,627 158,063 12.00% 10.00% 298,683 0.5292 7.40% 13.98%9 46 3,269,936 240,022 12.00% 10.00% 406,587 0.5903 7.34% 12.43%10 37 2,635,909 219,191 12.00% 10.00% 318,929 0.6873 8.32% 12.10%11 41 3,028,791 68,779 12.00% 10.00% 388,131 0.1772 2.27% 12.81%12 48 3,300,333 319,017 12.00% 10.00% 368,902 0.8648 9.67% 11.18%13 67 4,626,104 231,838 12.00% 10.00% 489,739 0.4734 5.01% 10.59%14 88 6,205,229 576,609 12.00% 10.00% 652,855 0.8832 9.29% 10.52%15 88 6,087,188 683,953 12.00% 10.00% 634,420 1.0781 11.24% 10.42%16 88 6,317,163 496,831 12.00% 10.00% 692,077 0.7179 7.86% 10.96%17 39 2,907,773 189,884 12.00% 10.00% 307,389 0.6177 6.53% 10.57%18 56 4,038,201 226,708 12.00% 10.00% 492,195 0.4606 5.61% 12.19%19 124 9,016,140 624,999 12.00% 10.00% 1,008,721 0.6196 6.93% 11.19%20 105 7,551,266 805,458 12.00% 10.00% 799,752 1.0071 10.67% 10.59%21 140 10,218,332 1,453,161 12.00% 10.00% 1,058,446 1.3729 14.22% 10.36%22 127 9,610,521 1,056,263 12.00% 10.00% 1,053,949 1.0022 10.99% 10.97%23 240 18,044,386 2,245,820 12.00% 10.00% 1,952,513 1.1502 12.45% 10.82%24 523 39,319,777 4,207,339 12.00% 10.00% 4,061,719 1.0359 10.70% 10.33%25 393 29,997,821 3,448,021 12.00% 10.00% 3,209,413 1.0743 11.49% 10.70%26 337 25,699,407 3,432,523 12.00% 10.00% 2,647,558 1.2965 13.36% 10.30%27 335 25,048,665 2,921,098 12.00% 10.00% 2,570,312 1.1365 11.66% 10.26%28 317 24,523,431 2,635,657 12.00% 10.00% 2,537,725 1.0386 10.75% 10.35%29 336 26,628,125 3,487,628 12.00% 10.00% 2,776,946 1.2559 13.10% 10.43%30 287 22,615,414 2,550,334 12.00% 10.00% 2,320,787 1.0989 11.28% 10.26%31 239 19,328,182 2,257,373 12.00% 10.00% 2,003,064 1.1270 11.68% 10.36%32 249 20,237,995 2,289,270 12.00% 10.00% 2,134,726 1.0724 11.31% 10.55%33 187 15,678,949 2,222,423 12.00% 10.00% 1,635,219 1.3591 14.17% 10.43%34 123 10,317,250 1,439,143 12.00% 10.00% 1,085,004 1.3264 13.95% 10.52%35 60 5,263,636 547,281 12.00% 10.00% 545,947 1.0024 10.40% 10.37%36 27 2,378,657 378,637 12.00% 10.00% 245,466 1.5425 15.92% 10.32%37 27 2,262,539 173,252 12.00% 10.00% 238,099 0.7276 7.66% 10.52%38 10 1,025,180 72,229 12.00% 10.00% 144,104 0.5012 7.05% 14.06%39 13 991,701 156,126 12.00% 10.00% 123,912 1.2600 15.74% 12.49%40 10 823,008 48,960 12.00% 10.00% 102,512 0.4776 5.95% 12.46%41 14 1,173,599 114,811 12.00% 10.00% 140,903 0.8148 9.78% 12.01%42 7 549,619 29,856 12.00% 10.00% 65,954 0.4527 5.43% 12.00%43 1 79,346 0 12.00% 10.00% 9,522 0.0000 0.00% 12.00%44 3 199,343 132 12.00% 10.00% 23,921 0.0055 0.07% 12.00%45 3 251,770 16,295 12.00% 10.00% 30,212 0.5393 6.47% 12.00%

Total 4,912 376,460,406 42,098,020 39,903,263 1.0550 11.18% 10.60%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DR04CUP


535

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)



Overtime - Tier I

Tier II/III/IV


0 0 0 0 12.00% 10.00% 0 N/A N/A N/A1 1 58,914 1,553 12.00% 10.00% 5,891 0.2636 2.64% 10.00%2 1 70,786 3,762 12.00% 10.00% 7,079 0.5315 5.31% 10.00%3 5 309,453 1,093 12.00% 10.00% 47,835 0.0228 0.35% 15.46%4 15 987,679 56,810 12.00% 10.00% 109,587 0.5184 5.75% 11.10%5 20 1,313,944 45,465 12.00% 10.00% 142,399 0.3193 3.46% 10.84%6 21 1,353,933 40,908 12.00% 10.00% 158,232 0.2585 3.02% 11.69%7 23 1,494,706 17,801 12.00% 10.00% 160,764 0.1107 1.19% 10.76%8 53 3,590,860 217,769 12.00% 10.00% 475,770 0.4577 6.06% 13.25%9 110 7,338,708 372,782 12.00% 10.00% 858,402 0.4343 5.08% 11.70%10 95 6,245,254 426,461 12.00% 10.00% 704,894 0.6050 6.83% 11.29%11 97 6,643,121 246,041 12.00% 10.00% 766,994 0.3208 3.70% 11.55%12 96 6,498,910 533,500 12.00% 10.00% 707,968 0.7536 8.21% 10.89%13 119 8,084,471 361,907 12.00% 10.00% 883,038 0.4098 4.48% 10.92%14 118 8,155,405 646,856 12.00% 10.00% 871,848 0.7419 7.93% 10.69%15 141 9,391,194 807,472 12.00% 10.00% 980,011 0.8239 8.60% 10.44%16 129 8,987,745 733,651 12.00% 10.00% 992,544 0.7392 8.16% 11.04%17 89 6,253,225 508,236 12.00% 10.00% 684,727 0.7422 8.13% 10.95%18 141 9,625,624 875,429 12.00% 10.00% 1,146,057 0.7639 9.09% 11.91%19 322 21,815,268 1,659,740 12.00% 10.00% 2,414,911 0.6873 7.61% 11.07%20 249 17,051,428 1,673,083 12.00% 10.00% 1,811,687 0.9235 9.81% 10.62%21 290 20,227,141 2,233,042 12.00% 10.00% 2,111,960 1.0573 11.04% 10.44%22 307 21,844,281 2,061,224 12.00% 10.00% 2,366,755 0.8709 9.44% 10.83%23 474 34,345,125 3,837,693 12.00% 10.00% 3,672,154 1.0451 11.17% 10.69%24 1,130 81,184,091 7,853,775 12.00% 10.00% 8,317,576 0.9442 9.67% 10.25%25 767 55,869,759 5,872,105 12.00% 10.00% 5,926,573 0.9908 10.51% 10.61%26 698 51,461,961 5,752,448 12.00% 10.00% 5,325,444 1.0802 11.18% 10.35%27 648 47,250,259 4,645,023 12.00% 10.00% 4,857,820 0.9562 9.83% 10.28%28 663 49,630,939 4,801,781 12.00% 10.00% 5,108,632 0.9399 9.67% 10.29%29 747 57,111,479 6,136,831 12.00% 10.00% 5,900,331 1.0401 10.75% 10.33%30 578 44,521,318 4,525,747 12.00% 10.00% 4,581,566 0.9878 10.17% 10.29%31 419 33,567,579 3,433,590 12.00% 10.00% 3,472,348 0.9888 10.23% 10.34%32 357 28,498,949 3,105,246 12.00% 10.00% 2,985,991 1.0399 10.90% 10.48%33 270 22,045,553 2,779,004 12.00% 10.00% 2,291,760 1.2126 12.61% 10.40%34 178 14,495,082 1,819,683 12.00% 10.00% 1,543,707 1.1788 12.55% 10.65%35 99 8,165,500 946,186 12.00% 10.00% 869,429 1.0883 11.59% 10.65%36 52 4,191,021 551,887 12.00% 10.00% 438,638 1.2582 13.17% 10.47%37 58 4,837,686 335,247 12.00% 10.00% 531,839 0.6304 6.93% 10.99%38 38 3,437,312 172,560 12.00% 10.00% 430,800 0.4006 5.02% 12.53%39 40 3,052,951 323,574 12.00% 10.00% 371,262 0.8716 10.60% 12.16%40 23 1,779,732 68,922 12.00% 10.00% 233,638 0.2950 3.87% 13.13%41 25 2,049,173 119,102 12.00% 10.00% 245,972 0.4842 5.81% 12.00%42 10 851,367 31,073 12.00% 10.00% 102,164 0.3041 3.65% 12.00%43 6 401,953 1,154 12.00% 10.00% 59,099 0.0195 0.29% 14.70%44 4 284,748 520 12.00% 10.00% 34,170 0.0152 0.18% 12.00%45 7 637,525 22,695 12.00% 10.00% 76,503 0.2967 3.56% 12.00%

Total 9,733 717,013,112 70,660,431 75,786,770 0.9324 9.85% 10.57%



Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DR10CUC


536

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)



Overtime - Tier I

Overtime - Tier

II/III/IVProposed Overtime Actual/Proposed Actual % Proposed %

0 0 0 0 12.00% 10.00% 0 N/A N/A N/A1 1 58,914 1,553 12.00% 10.00% 5,891 0.2636 2.64% 10.00%2 1 70,786 3,762 12.00% 10.00% 7,079 0.5315 5.31% 10.00%3 5 309,453 1,093 12.00% 10.00% 47,835 0.0228 0.35% 15.46%4 15 987,679 56,810 12.00% 10.00% 109,587 0.5184 5.75% 11.10%5 20 1,313,944 45,465 12.00% 10.00% 142,399 0.3193 3.46% 10.84%6 21 1,353,933 40,908 12.00% 10.00% 158,232 0.2585 3.02% 11.69%7 23 1,494,706 17,801 12.00% 10.00% 160,764 0.1107 1.19% 10.76%8 53 3,590,860 217,769 12.00% 10.00% 475,770 0.4577 6.06% 13.25%9 110 7,338,708 372,782 12.00% 10.00% 858,402 0.4343 5.08% 11.70%10 95 6,245,254 426,461 12.00% 10.00% 704,894 0.6050 6.83% 11.29%11 97 6,643,121 246,041 12.00% 10.00% 766,994 0.3208 3.70% 11.55%12 96 6,498,910 533,500 12.00% 10.00% 707,968 0.7536 8.21% 10.89%13 119 8,084,471 361,907 12.00% 10.00% 883,038 0.4098 4.48% 10.92%14 118 8,155,405 646,856 12.00% 10.00% 871,848 0.7419 7.93% 10.69%15 141 9,391,194 807,472 12.00% 10.00% 980,011 0.8239 8.60% 10.44%16 129 8,987,745 733,651 12.00% 10.00% 992,544 0.7392 8.16% 11.04%17 89 6,253,225 508,236 12.00% 10.00% 684,727 0.7422 8.13% 10.95%18 141 9,625,624 875,429 12.00% 10.00% 1,146,057 0.7639 9.09% 11.91%19 322 21,815,268 1,659,740 12.00% 10.00% 2,414,911 0.6873 7.61% 11.07%20 249 17,051,428 1,673,083 12.00% 10.00% 1,811,687 0.9235 9.81% 10.62%21 290 20,227,141 2,233,042 12.00% 10.00% 2,111,960 1.0573 11.04% 10.44%22 307 21,844,281 2,061,224 12.00% 10.00% 2,366,755 0.8709 9.44% 10.83%23 474 34,345,125 3,837,693 12.00% 10.00% 3,672,154 1.0451 11.17% 10.69%24 1,130 81,184,091 7,853,775 12.00% 10.00% 8,317,576 0.9442 9.67% 10.25%25 767 55,869,759 5,872,105 12.00% 10.00% 5,926,573 0.9908 10.51% 10.61%26 698 51,461,961 5,752,448 12.00% 10.00% 5,325,444 1.0802 11.18% 10.35%27 648 47,250,259 4,645,023 12.00% 10.00% 4,857,820 0.9562 9.83% 10.28%28 663 49,630,939 4,801,781 12.00% 10.00% 5,108,632 0.9399 9.67% 10.29%29 747 57,111,479 6,136,831 12.00% 10.00% 5,900,331 1.0401 10.75% 10.33%30 578 44,521,318 4,525,747 12.00% 10.00% 4,581,566 0.9878 10.17% 10.29%31 419 33,567,579 3,433,590 12.00% 10.00% 3,472,348 0.9888 10.23% 10.34%32 357 28,498,949 3,105,246 12.00% 10.00% 2,985,991 1.0399 10.90% 10.48%33 270 22,045,553 2,779,004 12.00% 10.00% 2,291,760 1.2126 12.61% 10.40%34 178 14,495,082 1,819,683 12.00% 10.00% 1,543,707 1.1788 12.55% 10.65%35 99 8,165,500 946,186 12.00% 10.00% 869,429 1.0883 11.59% 10.65%36 52 4,191,021 551,887 12.00% 10.00% 438,638 1.2582 13.17% 10.47%37 58 4,837,686 335,247 12.00% 10.00% 531,839 0.6304 6.93% 10.99%38 38 3,437,312 172,560 12.00% 10.00% 430,800 0.4006 5.02% 12.53%39 40 3,052,951 323,574 12.00% 10.00% 371,262 0.8716 10.60% 12.16%40 23 1,779,732 68,922 12.00% 10.00% 233,638 0.2950 3.87% 13.13%41 25 2,049,173 119,102 12.00% 10.00% 245,972 0.4842 5.81% 12.00%42 10 851,367 31,073 12.00% 10.00% 102,164 0.3041 3.65% 12.00%43 6 401,953 1,154 12.00% 10.00% 59,099 0.0195 0.29% 14.70%44 4 284,748 520 12.00% 10.00% 34,170 0.0152 0.18% 12.00%45 7 637,525 22,695 12.00% 10.00% 76,503 0.2967 3.56% 12.00%

Total 9,733 717,013,112 70,660,431 75,786,770 0.9324 9.85% 10.57%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DR10CUP


537

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)


Salary during the Year

Actual Overtime

Overtime - All Tiers

Overtime - All Tiers Expected Overtime Actual/Expected Actual % Expected %

0 0 0 0 6.00% 6.00% 0 N/A N/A N/A1 0 0 0 6.00% 6.00% 0 N/A N/A N/A2 1 71,075 1,528 6.00% 6.00% 4,265 0.3583 2.15% 6.00%3 0 0 0 6.00% 6.00% 0 N/A N/A N/A4 0 0 0 6.00% 6.00% 0 N/A N/A N/A5 0 0 0 6.00% 6.00% 0 N/A N/A N/A6 3 204,510 524 6.00% 6.00% 12,271 0.0427 0.26% 6.00%7 3 202,668 13,479 6.00% 6.00% 12,160 1.1085 6.65% 6.00%8 4 291,722 13,966 6.00% 6.00% 17,503 0.7979 4.79% 6.00%9 13 850,249 104,072 6.00% 6.00% 51,015 2.0400 12.24% 6.00%10 15 957,124 23,424 6.00% 6.00% 57,427 0.4079 2.45% 6.00%11 20 1,325,582 53,391 6.00% 6.00% 79,535 0.6713 4.03% 6.00%12 27 1,755,084 95,239 6.00% 6.00% 105,305 0.9044 5.43% 6.00%13 34 2,151,658 165,125 6.00% 6.00% 129,099 1.2791 7.67% 6.00%14 23 1,530,645 152,834 6.00% 6.00% 91,839 1.6642 9.98% 6.00%15 25 1,610,944 37,924 6.00% 6.00% 96,657 0.3924 2.35% 6.00%16 26 1,710,724 234,728 6.00% 6.00% 102,643 2.2868 13.72% 6.00%17 11 822,098 24,259 6.00% 6.00% 49,326 0.4918 2.95% 6.00%18 20 1,310,956 72,133 6.00% 6.00% 78,657 0.9171 5.50% 6.00%19 21 1,403,636 66,282 6.00% 6.00% 84,218 0.7870 4.72% 6.00%20 21 1,343,835 43,365 6.00% 6.00% 80,630 0.5378 3.23% 6.00%21 15 951,525 57,796 6.00% 6.00% 57,092 1.0123 6.07% 6.00%22 16 1,032,614 53,917 6.00% 6.00% 61,957 0.8702 5.22% 6.00%23 15 946,653 5,260 6.00% 6.00% 56,799 0.0926 0.56% 6.00%24 21 1,366,487 56,997 6.00% 6.00% 81,989 0.6952 4.17% 6.00%25 10 678,844 22,000 6.00% 6.00% 40,731 0.5401 3.24% 6.00%26 5 294,472 6,155 6.00% 6.00% 17,668 0.3484 2.09% 6.00%27 10 693,863 8,277 6.00% 6.00% 41,632 0.1988 1.19% 6.00%28 5 328,048 4,800 6.00% 6.00% 19,683 0.2439 1.46% 6.00%29 1 58,156 102 6.00% 6.00% 3,489 0.0292 0.18% 6.00%30 3 221,906 72,829 6.00% 6.00% 13,314 5.4699 32.82% 6.00%31 2 128,365 13,748 6.00% 6.00% 7,702 1.7850 10.71% 6.00%32 2 138,798 3,848 6.00% 6.00% 8,328 0.4621 2.77% 6.00%33 0 0 0 6.00% 6.00% 0 N/A N/A N/A34 0 0 0 6.00% 6.00% 0 N/A N/A N/A35 0 0 0 6.00% 6.00% 0 N/A N/A N/A36 0 0 0 6.00% 6.00% 0 N/A N/A N/A37 0 0 0 6.00% 6.00% 0 N/A N/A N/A38 0 0 0 6.00% 6.00% 0 N/A N/A N/A39 0 0 0 6.00% 6.00% 0 N/A N/A N/A40 0 0 0 6.00% 6.00% 0 N/A N/A N/A41 0 0 0 6.00% 6.00% 0 N/A N/A N/A42 0 0 0 6.00% 6.00% 0 N/A N/A N/A43 0 0 0 6.00% 6.00% 0 N/A N/A N/A44 0 0 0 6.00% 6.00% 0 N/A N/A N/A45 0 0 0 6.00% 6.00% 0 N/A N/A N/A

Total 372 24,382,241 1,408,002 1,462,934 0.9625 5.77% 6.00%

New York City Employees' Retirement System - Transit / TBTAOvertime Pay Experience before Disability Retirement


Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DD04CUC


538

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - All Tiers Proposed Overtime Actual/Proposed Actual % Proposed %

0 0 0 0 6.00% 6.00% 0 N/A N/A N/A1 0 0 0 6.00% 6.00% 0 N/A N/A N/A2 1 71,075 1,528 6.00% 6.00% 4,265 0.3583 2.15% 6.00%3 0 0 0 6.00% 6.00% 0 N/A N/A N/A4 0 0 0 6.00% 6.00% 0 N/A N/A N/A5 0 0 0 6.00% 6.00% 0 N/A N/A N/A6 3 204,510 524 6.00% 6.00% 12,271 0.0427 0.26% 6.00%7 3 202,668 13,479 6.00% 6.00% 12,160 1.1085 6.65% 6.00%8 4 291,722 13,966 6.00% 6.00% 17,503 0.7979 4.79% 6.00%9 13 850,249 104,072 6.00% 6.00% 51,015 2.0400 12.24% 6.00%10 15 957,124 23,424 6.00% 6.00% 57,427 0.4079 2.45% 6.00%11 20 1,325,582 53,391 6.00% 6.00% 79,535 0.6713 4.03% 6.00%12 27 1,755,084 95,239 6.00% 6.00% 105,305 0.9044 5.43% 6.00%13 34 2,151,658 165,125 6.00% 6.00% 129,099 1.2791 7.67% 6.00%14 23 1,530,645 152,834 6.00% 6.00% 91,839 1.6642 9.98% 6.00%15 25 1,610,944 37,924 6.00% 6.00% 96,657 0.3924 2.35% 6.00%16 26 1,710,724 234,728 6.00% 6.00% 102,643 2.2868 13.72% 6.00%17 11 822,098 24,259 6.00% 6.00% 49,326 0.4918 2.95% 6.00%18 20 1,310,956 72,133 6.00% 6.00% 78,657 0.9171 5.50% 6.00%19 21 1,403,636 66,282 6.00% 6.00% 84,218 0.7870 4.72% 6.00%20 21 1,343,835 43,365 6.00% 6.00% 80,630 0.5378 3.23% 6.00%21 15 951,525 57,796 6.00% 6.00% 57,092 1.0123 6.07% 6.00%22 16 1,032,614 53,917 6.00% 6.00% 61,957 0.8702 5.22% 6.00%23 15 946,653 5,260 6.00% 6.00% 56,799 0.0926 0.56% 6.00%24 21 1,366,487 56,997 6.00% 6.00% 81,989 0.6952 4.17% 6.00%25 10 678,844 22,000 6.00% 6.00% 40,731 0.5401 3.24% 6.00%26 5 294,472 6,155 6.00% 6.00% 17,668 0.3484 2.09% 6.00%27 10 693,863 8,277 6.00% 6.00% 41,632 0.1988 1.19% 6.00%28 5 328,048 4,800 6.00% 6.00% 19,683 0.2439 1.46% 6.00%29 1 58,156 102 6.00% 6.00% 3,489 0.0292 0.18% 6.00%30 3 221,906 72,829 6.00% 6.00% 13,314 5.4699 32.82% 6.00%31 2 128,365 13,748 6.00% 6.00% 7,702 1.7850 10.71% 6.00%32 2 138,798 3,848 6.00% 6.00% 8,328 0.4621 2.77% 6.00%33 0 0 0 6.00% 6.00% 0 N/A N/A N/A34 0 0 0 6.00% 6.00% 0 N/A N/A N/A35 0 0 0 6.00% 6.00% 0 N/A N/A N/A36 0 0 0 6.00% 6.00% 0 N/A N/A N/A37 0 0 0 6.00% 6.00% 0 N/A N/A N/A38 0 0 0 6.00% 6.00% 0 N/A N/A N/A39 0 0 0 6.00% 6.00% 0 N/A N/A N/A40 0 0 0 6.00% 6.00% 0 N/A N/A N/A41 0 0 0 6.00% 6.00% 0 N/A N/A N/A42 0 0 0 6.00% 6.00% 0 N/A N/A N/A43 0 0 0 6.00% 6.00% 0 N/A N/A N/A44 0 0 0 6.00% 6.00% 0 N/A N/A N/A45 0 0 0 6.00% 6.00% 0 N/A N/A N/A

Total 372 24,382,241 1,408,002 1,462,934 0.9625 5.77% 6.00%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DD04CUP


539

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - All Tiers Expected Overtime Actual/Expected Actual % Expected %

0 0 0 0 6.00% 6.00% 0 N/A N/A N/A1 2 103,750 4,930 6.00% 6.00% 6,225 0.7920 4.75% 6.00%2 5 265,581 17,805 6.00% 6.00% 15,935 1.1174 6.70% 6.00%3 5 278,569 38,677 6.00% 6.00% 16,714 2.3140 13.88% 6.00%4 1 48,683 5,286 6.00% 6.00% 2,921 1.8097 10.86% 6.00%5 3 122,026 1,669 6.00% 6.00% 7,322 0.2280 1.37% 6.00%6 10 577,769 21,403 6.00% 6.00% 34,666 0.6174 3.70% 6.00%7 15 925,844 54,033 6.00% 6.00% 55,551 0.9727 5.84% 6.00%8 28 1,678,649 50,297 6.00% 6.00% 100,719 0.4994 3.00% 6.00%9 51 3,053,883 253,378 6.00% 6.00% 183,233 1.3828 8.30% 6.00%10 67 3,876,794 263,223 6.00% 6.00% 232,608 1.1316 6.79% 6.00%11 55 3,409,420 140,206 6.00% 6.00% 204,565 0.6854 4.11% 6.00%12 59 3,540,938 192,333 6.00% 6.00% 212,456 0.9053 5.43% 6.00%13 62 3,747,836 301,834 6.00% 6.00% 224,870 1.3423 8.05% 6.00%14 53 3,135,374 203,541 6.00% 6.00% 188,122 1.0820 6.49% 6.00%15 47 2,925,715 108,700 6.00% 6.00% 175,543 0.6192 3.72% 6.00%16 63 3,788,810 386,821 6.00% 6.00% 227,329 1.7016 10.21% 6.00%17 36 2,328,049 102,185 6.00% 6.00% 139,683 0.7315 4.39% 6.00%18 66 4,098,760 232,439 6.00% 6.00% 245,926 0.9452 5.67% 6.00%19 70 4,235,724 145,969 6.00% 6.00% 254,143 0.5744 3.45% 6.00%20 65 4,000,901 224,980 6.00% 6.00% 240,054 0.9372 5.62% 6.00%21 57 3,512,828 188,766 6.00% 6.00% 210,770 0.8956 5.37% 6.00%22 54 3,215,179 173,661 6.00% 6.00% 192,911 0.9002 5.40% 6.00%23 47 2,952,058 75,192 6.00% 6.00% 177,123 0.4245 2.55% 6.00%24 43 2,555,145 85,652 6.00% 6.00% 153,309 0.5587 3.35% 6.00%25 33 2,092,204 123,247 6.00% 6.00% 125,532 0.9818 5.89% 6.00%26 19 1,184,114 81,639 6.00% 6.00% 71,047 1.1491 6.89% 6.00%27 15 1,053,081 54,935 6.00% 6.00% 63,185 0.8694 5.22% 6.00%28 10 630,530 28,521 6.00% 6.00% 37,832 0.7539 4.52% 6.00%29 5 315,962 5,651 6.00% 6.00% 18,958 0.2981 1.79% 6.00%30 7 446,065 74,724 6.00% 6.00% 26,764 2.7920 16.75% 6.00%31 3 217,356 13,748 6.00% 6.00% 13,041 1.0542 6.33% 6.00%32 3 175,356 3,848 6.00% 6.00% 10,521 0.3657 2.19% 6.00%33 2 110,769 2,066 6.00% 6.00% 6,646 0.3109 1.87% 6.00%34 1 61,963 1,694 6.00% 6.00% 3,718 0.4556 2.73% 6.00%35 0 0 0 6.00% 6.00% 0 N/A N/A N/A36 0 0 0 6.00% 6.00% 0 N/A N/A N/A37 0 0 0 6.00% 6.00% 0 N/A N/A N/A38 0 0 0 6.00% 6.00% 0 N/A N/A N/A39 0 0 0 6.00% 6.00% 0 N/A N/A N/A40 0 0 0 6.00% 6.00% 0 N/A N/A N/A41 0 0 0 6.00% 6.00% 0 N/A N/A N/A42 0 0 0 6.00% 6.00% 0 N/A N/A N/A43 0 0 0 6.00% 6.00% 0 N/A N/A N/A44 0 0 0 6.00% 6.00% 0 N/A N/A N/A45 0 0 0 6.00% 6.00% 0 N/A N/A N/A

Total 1,062 64,665,687 3,663,053 3,879,941 0.9441 5.66% 6.00%



Increase %

TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DD10CUC


540

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - All Tiers Proposed Overtime Actual/Proposed Actual % Proposed %

0 0 0 0 6.00% 6.00% 0 N/A N/A N/A1 2 103,750 4,930 6.00% 6.00% 6,225 0.7920 4.75% 6.00%2 5 265,581 17,805 6.00% 6.00% 15,935 1.1174 6.70% 6.00%3 5 278,569 38,677 6.00% 6.00% 16,714 2.3140 13.88% 6.00%4 1 48,683 5,286 6.00% 6.00% 2,921 1.8097 10.86% 6.00%5 3 122,026 1,669 6.00% 6.00% 7,322 0.2280 1.37% 6.00%6 10 577,769 21,403 6.00% 6.00% 34,666 0.6174 3.70% 6.00%7 15 925,844 54,033 6.00% 6.00% 55,551 0.9727 5.84% 6.00%8 28 1,678,649 50,297 6.00% 6.00% 100,719 0.4994 3.00% 6.00%9 51 3,053,883 253,378 6.00% 6.00% 183,233 1.3828 8.30% 6.00%10 67 3,876,794 263,223 6.00% 6.00% 232,608 1.1316 6.79% 6.00%11 55 3,409,420 140,206 6.00% 6.00% 204,565 0.6854 4.11% 6.00%12 59 3,540,938 192,333 6.00% 6.00% 212,456 0.9053 5.43% 6.00%13 62 3,747,836 301,834 6.00% 6.00% 224,870 1.3423 8.05% 6.00%14 53 3,135,374 203,541 6.00% 6.00% 188,122 1.0820 6.49% 6.00%15 47 2,925,715 108,700 6.00% 6.00% 175,543 0.6192 3.72% 6.00%16 63 3,788,810 386,821 6.00% 6.00% 227,329 1.7016 10.21% 6.00%17 36 2,328,049 102,185 6.00% 6.00% 139,683 0.7315 4.39% 6.00%18 66 4,098,760 232,439 6.00% 6.00% 245,926 0.9452 5.67% 6.00%19 70 4,235,724 145,969 6.00% 6.00% 254,143 0.5744 3.45% 6.00%20 65 4,000,901 224,980 6.00% 6.00% 240,054 0.9372 5.62% 6.00%21 57 3,512,828 188,766 6.00% 6.00% 210,770 0.8956 5.37% 6.00%22 54 3,215,179 173,661 6.00% 6.00% 192,911 0.9002 5.40% 6.00%23 47 2,952,058 75,192 6.00% 6.00% 177,123 0.4245 2.55% 6.00%24 43 2,555,145 85,652 6.00% 6.00% 153,309 0.5587 3.35% 6.00%25 33 2,092,204 123,247 6.00% 6.00% 125,532 0.9818 5.89% 6.00%26 19 1,184,114 81,639 6.00% 6.00% 71,047 1.1491 6.89% 6.00%27 15 1,053,081 54,935 6.00% 6.00% 63,185 0.8694 5.22% 6.00%28 10 630,530 28,521 6.00% 6.00% 37,832 0.7539 4.52% 6.00%29 5 315,962 5,651 6.00% 6.00% 18,958 0.2981 1.79% 6.00%30 7 446,065 74,724 6.00% 6.00% 26,764 2.7920 16.75% 6.00%31 3 217,356 13,748 6.00% 6.00% 13,041 1.0542 6.33% 6.00%32 3 175,356 3,848 6.00% 6.00% 10,521 0.3657 2.19% 6.00%33 2 110,769 2,066 6.00% 6.00% 6,646 0.3109 1.87% 6.00%34 1 61,963 1,694 6.00% 6.00% 3,718 0.4556 2.73% 6.00%35 0 0 0 6.00% 6.00% 0 N/A N/A N/A36 0 0 0 6.00% 6.00% 0 N/A N/A N/A37 0 0 0 6.00% 6.00% 0 N/A N/A N/A38 0 0 0 6.00% 6.00% 0 N/A N/A N/A39 0 0 0 6.00% 6.00% 0 N/A N/A N/A40 0 0 0 6.00% 6.00% 0 N/A N/A N/A41 0 0 0 6.00% 6.00% 0 N/A N/A N/A42 0 0 0 6.00% 6.00% 0 N/A N/A N/A43 0 0 0 6.00% 6.00% 0 N/A N/A N/A44 0 0 0 6.00% 6.00% 0 N/A N/A N/A45 0 0 0 6.00% 6.00% 0 N/A N/A N/A

Total 1,062 64,665,687 3,663,053 3,879,941 0.9441 5.66% 6.00%

Increase %




TRA_Salary_11‐26‐2018_10‐57‐24 ‐ with tables Table 2DD10CUP


541

NYCERS Sanitation


542

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 5 0.0000 0.00 0.00 N/A N/A42 0 11 0.0000 0.01 0.01 0.0000 0.000043 0 20 0.0000 0.03 0.03 0.0000 0.000044 0 35 0.0000 0.08 0.08 0.0000 0.000045 0 50 0.0000 0.13 0.13 0.0000 0.000046 0 77 0.0000 0.21 0.21 0.0000 0.000047 0 118 0.0000 0.35 0.35 0.0000 0.000048 2 165 0.0121 0.56 0.56 3.5714 3.571449 1 257 0.0039 0.94 0.94 1.0638 1.063850 1 345 0.0029 1.39 1.39 0.7194 0.719451 1 385 0.0026 1.80 1.80 0.5556 0.555652 1 424 0.0024 2.30 2.30 0.4348 0.434853 0 425 0.0000 2.65 2.65 0.0000 0.000054 4 395 0.0101 2.80 2.80 1.4286 1.428655 0 397 0.0000 3.14 3.14 0.0000 0.000056 4 399 0.0100 3.46 3.46 1.1561 1.156157 4 488 0.0082 4.53 4.53 0.8830 0.883058 4 718 0.0056 7.10 7.10 0.5634 0.563459 10 1,011 0.0099 10.49 10.49 0.9533 0.953360 15 1,229 0.0122 13.18 13.18 1.1381 1.138161 11 1,317 0.0084 15.28 15.28 0.7199 0.719962 12 1,287 0.0093 15.92 15.92 0.7538 0.753863 10 1,214 0.0082 15.91 15.91 0.6285 0.628564 10 1,146 0.0087 15.77 15.77 0.6341 0.634165 10 1,133 0.0088 16.32 16.32 0.6127 0.612766 14 1,282 0.0109 19.71 19.71 0.7103 0.710367 18 1,404 0.0128 22.95 22.95 0.7843 0.784368 22 1,402 0.0157 24.23 24.23 0.9080 0.908069 18 1,389 0.0130 25.39 25.39 0.7089 0.708970 22 1,272 0.0173 24.62 24.62 0.8936 0.893671 24 1,134 0.0212 23.93 23.93 1.0029 1.002972 24 1,071 0.0224 24.45 24.45 0.9816 0.981673 30 1,003 0.0299 24.70 24.70 1.2146 1.214674 25 862 0.0290 22.83 22.83 1.0951 1.095175 28 760 0.0368 21.62 21.62 1.2951 1.295176 31 675 0.0459 22.19 22.19 1.3970 1.397077 19 571 0.0333 21.42 21.42 0.8870 0.887078 22 520 0.0423 21.97 21.97 1.0014 1.001479 17 468 0.0363 22.09 22.09 0.7696 0.769680 25 438 0.0571 22.89 22.89 1.0922 1.092281 24 426 0.0563 24.64 24.64 0.9740 0.974082 29 421 0.0689 26.71 26.71 1.0857 1.085783 24 420 0.0571 29.04 29.04 0.8264 0.826484 31 449 0.0690 33.60 33.60 0.9226 0.922685 27 466 0.0579 37.55 37.55 0.7190 0.719086 55 506 0.1087 46.22 46.22 1.1900 1.190087 51 497 0.1026 51.02 51.02 0.9996 0.999688 68 460 0.1478 52.57 52.57 1.2935 1.293589 51 396 0.1288 50.04 50.04 1.0192 1.019290 53 328 0.1616 45.65 45.65 1.1610 1.161091 45 262 0.1718 40.78 40.78 1.1035 1.103592 41 197 0.2081 33.77 33.77 1.2141 1.214193 29 142 0.2042 26.66 26.66 1.0878 1.087894 29 114 0.2544 23.27 23.27 1.2462 1.246295 19 85 0.2235 18.99 18.99 1.0005 1.000596 20 64 0.3125 15.38 15.38 1.3004 1.300497 18 40 0.4500 10.33 10.33 1.7425 1.742598 8 20 0.4000 5.51 5.51 1.4519 1.451999 2 8 0.2500 2.35 2.35 0.8511 0.8511

100+ 10 26 0.3846 8.10 8.10 1.2346 1.2346Total 1,073 32,629 0.0329 1,061.52 1,061.52 1.0108 1.0108


New York City Employees' Retirement System - SanitationService Retirees' Mortality Assumption and Experience



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3RM04CU


543

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ 247,903$ 0.0000 291$ 274$ 0.0000 0.000042 -$ 543,163$ 0.0000 825$ 776$ 0.0000 0.000043 -$ 995,510$ 0.0000 1,852$ 1,741$ 0.0000 0.000044 -$ 1,758,088$ 0.0000 3,896$ 3,662$ 0.0000 0.000045 -$ 2,343,958$ 0.0000 5,762$ 5,416$ 0.0000 0.000046 -$ 3,726,984$ 0.0000 10,239$ 9,625$ 0.0000 0.000047 -$ 5,322,455$ 0.0000 16,371$ 15,389$ 0.0000 0.000048 94,148$ 7,380,888$ 0.0128 25,080$ 23,575$ 3.7539 3.993549 19,143$ 11,677,808$ 0.0016 43,434$ 40,828$ 0.4407 0.468950 37,222$ 15,492,562$ 0.0024 62,018$ 58,297$ 0.6002 0.638551 44,511$ 17,401,392$ 0.0026 81,321$ 76,442$ 0.5474 0.582352 50,343$ 19,188,282$ 0.0026 104,096$ 97,850$ 0.4836 0.514553 -$ 19,535,320$ 0.0000 121,880$ 114,568$ 0.0000 0.000054 63,102$ 18,160,935$ 0.0035 128,569$ 120,855$ 0.4908 0.522155 -$ 18,220,776$ 0.0000 144,475$ 135,806$ 0.0000 0.000056 96,726$ 17,801,765$ 0.0054 153,150$ 143,961$ 0.6316 0.671957 108,442$ 20,914,317$ 0.0052 194,009$ 182,368$ 0.5590 0.594658 122,662$ 30,271,371$ 0.0041 298,946$ 281,009$ 0.4103 0.436559 334,041$ 42,948,882$ 0.0078 445,495$ 418,765$ 0.7498 0.797760 580,250$ 52,063,441$ 0.0111 558,947$ 525,410$ 1.0381 1.104461 379,886$ 56,424,026$ 0.0067 654,801$ 615,512$ 0.5802 0.617262 577,555$ 54,941,073$ 0.0105 680,155$ 639,346$ 0.8492 0.903463 337,943$ 50,641,159$ 0.0067 663,229$ 623,435$ 0.5095 0.542164 356,442$ 46,840,554$ 0.0076 644,786$ 606,099$ 0.5528 0.588165 323,147$ 44,937,586$ 0.0072 647,008$ 608,187$ 0.4994 0.531366 513,516$ 50,587,219$ 0.0102 777,684$ 731,022$ 0.6603 0.702567 672,982$ 54,769,915$ 0.0123 895,222$ 841,509$ 0.7517 0.799768 664,722$ 54,515,750$ 0.0122 942,638$ 886,080$ 0.7052 0.750269 665,835$ 53,902,170$ 0.0124 985,158$ 926,048$ 0.6759 0.719070 778,918$ 48,782,978$ 0.0160 944,257$ 887,601$ 0.8249 0.877671 721,001$ 41,998,452$ 0.0172 885,419$ 832,294$ 0.8143 0.866372 767,860$ 39,281,029$ 0.0195 895,769$ 842,023$ 0.8572 0.911973 1,009,579$ 36,084,959$ 0.0280 888,086$ 834,801$ 1.1368 1.209474 787,898$ 30,592,339$ 0.0258 810,403$ 761,779$ 0.9722 1.034375 879,303$ 26,962,501$ 0.0326 766,957$ 720,940$ 1.1465 1.219776 948,095$ 23,226,675$ 0.0408 763,289$ 717,492$ 1.2421 1.321477 709,625$ 19,274,006$ 0.0368 722,662$ 679,302$ 0.9820 1.044678 596,697$ 17,006,951$ 0.0351 718,227$ 675,133$ 0.8308 0.883879 483,178$ 14,811,361$ 0.0326 699,313$ 657,354$ 0.6909 0.735080 758,424$ 13,782,100$ 0.0550 720,165$ 676,955$ 1.0531 1.120381 739,840$ 12,868,741$ 0.0575 743,999$ 699,359$ 0.9944 1.057982 792,581$ 12,456,950$ 0.0636 789,908$ 742,513$ 1.0034 1.067483 660,070$ 12,070,884$ 0.0547 834,021$ 783,980$ 0.7914 0.841984 812,961$ 12,559,362$ 0.0647 939,687$ 883,306$ 0.8651 0.920485 602,047$ 12,853,809$ 0.0468 1,035,576$ 973,442$ 0.5814 0.618586 1,352,207$ 13,383,359$ 0.1010 1,221,932$ 1,148,616$ 1.1066 1.177287 1,305,624$ 12,745,074$ 0.1024 1,307,108$ 1,228,682$ 0.9989 1.062688 1,562,418$ 11,351,254$ 0.1376 1,296,878$ 1,219,065$ 1.2048 1.281789 1,270,927$ 9,631,622$ 0.1320 1,217,411$ 1,144,366$ 1.0440 1.110690 1,344,377$ 8,005,698$ 0.1679 1,114,107$ 1,047,260$ 1.2067 1.283791 1,062,829$ 6,226,492$ 0.1707 968,908$ 910,774$ 1.0969 1.167092 962,978$ 4,571,698$ 0.2106 783,636$ 736,618$ 1.2289 1.307393 652,555$ 3,288,015$ 0.1985 616,960$ 579,942$ 1.0577 1.125294 678,143$ 2,602,361$ 0.2606 531,274$ 499,397$ 1.2764 1.357995 472,950$ 1,942,988$ 0.2434 434,126$ 408,079$ 1.0894 1.159096 489,794$ 1,509,620$ 0.3244 362,965$ 341,187$ 1.3494 1.435697 421,697$ 961,647$ 0.4385 248,472$ 233,564$ 1.6972 1.805598 198,823$ 501,036$ 0.3968 138,218$ 129,925$ 1.4385 1.530399 43,529$ 219,606$ 0.1982 64,313$ 60,454$ 0.6768 0.7200

100+ 222,727$ 547,206$ 0.4070 174,700$ 164,218$ 1.2749 1.3563Total 30,132,273$ 1,225,656,025$ 0.0246 32,930,081$ 30,954,276$ 0.9150 0.9734




Pension Amount of


Amounts


SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3RM04CU‐Amounts


544

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 10 0.0000 0.00 0.00 N/A N/A42 0 24 0.0000 0.04 0.04 0.0000 0.000043 0 64 0.0000 0.13 0.13 0.0000 0.000044 0 109 0.0000 0.27 0.27 0.0000 0.000045 0 167 0.0000 0.48 0.48 0.0000 0.000046 0 254 0.0000 0.80 0.80 0.0000 0.000047 1 337 0.0030 1.15 1.15 0.8696 0.869648 3 399 0.0075 1.46 1.46 2.0548 2.054849 1 482 0.0021 1.88 1.88 0.5319 0.531950 1 593 0.0017 2.51 2.51 0.3984 0.398451 2 775 0.0026 3.86 3.86 0.5181 0.518152 3 1,014 0.0030 5.92 5.92 0.5068 0.506853 5 1,237 0.0040 8.27 8.27 0.6046 0.604654 7 1,443 0.0049 10.91 10.91 0.6416 0.641655 8 1,646 0.0049 13.80 13.80 0.5797 0.579756 16 1,858 0.0086 16.78 16.78 0.9535 0.953557 19 2,053 0.0093 19.62 19.62 0.9684 0.968458 22 2,266 0.0097 22.79 22.79 0.9653 0.965359 23 2,499 0.0092 26.24 26.24 0.8765 0.876560 30 2,902 0.0103 31.63 31.63 0.9485 0.948561 32 3,140 0.0102 37.17 37.17 0.8609 0.860962 28 3,162 0.0089 40.08 40.08 0.6986 0.698663 27 3,157 0.0086 42.58 42.58 0.6341 0.634164 48 3,181 0.0151 45.34 45.34 1.0587 1.058765 30 3,185 0.0094 47.75 47.75 0.6283 0.628366 46 3,148 0.0146 50.39 50.39 0.9129 0.912967 52 3,095 0.0168 52.73 52.73 0.9862 0.986268 52 2,977 0.0175 53.70 53.70 0.9683 0.968369 45 2,838 0.0159 54.14 54.14 0.8312 0.831270 40 2,552 0.0157 51.57 51.57 0.7756 0.775671 46 2,265 0.0203 49.88 49.88 0.9222 0.922272 52 2,092 0.0249 49.83 49.83 1.0435 1.043573 47 1,919 0.0245 49.35 49.35 0.9524 0.952474 45 1,733 0.0260 48.10 48.10 0.9356 0.935675 58 1,608 0.0361 48.10 48.10 1.2058 1.205876 50 1,512 0.0331 52.45 52.45 0.9533 0.953377 62 1,452 0.0427 57.76 57.76 1.0734 1.073478 74 1,438 0.0515 64.61 64.61 1.1453 1.145379 75 1,423 0.0527 71.58 71.58 1.0478 1.047880 94 1,472 0.0639 82.15 82.15 1.1442 1.144281 98 1,513 0.0648 93.44 93.44 1.0488 1.048882 111 1,511 0.0735 102.01 102.01 1.0881 1.088183 105 1,469 0.0715 107.59 107.59 0.9759 0.975984 112 1,421 0.0788 112.11 112.11 0.9990 0.999085 112 1,359 0.0824 115.08 115.08 0.9732 0.973286 131 1,267 0.1034 121.13 121.13 1.0815 1.081587 138 1,170 0.1179 125.58 125.58 1.0989 1.098988 143 1,025 0.1395 122.22 122.22 1.1700 1.170089 132 890 0.1483 117.57 117.57 1.1227 1.122790 120 719 0.1669 104.40 104.40 1.1494 1.149491 104 561 0.1854 90.98 90.98 1.1431 1.143192 84 426 0.1972 76.00 76.00 1.1053 1.105393 70 316 0.2215 61.70 61.70 1.1345 1.134594 55 230 0.2391 48.54 48.54 1.1331 1.133195 45 158 0.2848 36.22 36.22 1.2424 1.242496 29 107 0.2710 26.13 26.13 1.1098 1.109897 26 70 0.3714 18.33 18.33 1.4184 1.418498 15 41 0.3659 11.42 11.42 1.3135 1.313599 5 23 0.2174 6.81 6.81 0.7342 0.7342

100+ 16 38 0.4211 12.11 12.11 1.3212 1.3212Total 2,795 81,795 0.0342 2,727.17 2,727.17 1.0249 1.0249





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3RM10CU


545

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths


2008 8,305 267 285.40 0.9355 0.0321 0.03442009 8,309 322 284.84 1.1305 0.0388 0.03432010 8,125 276 278.67 0.9904 0.0340 0.03432011 8,155 284 276.09 1.0287 0.0348 0.03392012 8,164 307 272.68 1.1259 0.0376 0.03342013 8,109 266 267.97 0.9926 0.0328 0.03302014 8,126 244 266.53 0.9155 0.0300 0.03282015 8,232 283 268.36 1.0546 0.0344 0.03262016 8,138 273 264.88 1.0307 0.0335 0.03252017 8,135 273 261.75 1.0430 0.0336 0.0322Total 81,798 2,795 2,727.17 1.0249 0.0342 0.0333



Mortality Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3RM10CY


546

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 24 0.0000 0.20 0.20 0.0000 0.000042 1 30 0.0333 0.20 0.20 5.0000 5.000043 0 44 0.0000 0.30 0.30 0.0000 0.000044 0 53 0.0000 0.40 0.40 0.0000 0.000045 0 63 0.0000 0.40 0.40 0.0000 0.000046 0 61 0.0000 0.50 0.50 0.0000 0.000047 1 68 0.0147 0.50 0.50 2.0000 2.000048 1 87 0.0115 0.70 0.70 1.4286 1.428649 3 95 0.0316 0.80 0.80 3.7500 3.750050 1 115 0.0087 1.00 1.00 1.0000 1.000051 1 123 0.0081 1.10 1.10 0.9091 0.909152 3 122 0.0246 1.30 1.30 2.3077 2.307753 1 125 0.0080 1.30 1.30 0.7692 0.769254 0 115 0.0000 1.30 1.30 0.0000 0.000055 2 116 0.0172 1.40 1.40 1.4286 1.428656 0 99 0.0000 1.30 1.30 0.0000 0.000057 1 108 0.0093 1.60 1.60 0.6250 0.625058 1 129 0.0078 1.90 1.90 0.5263 0.526359 1 162 0.0062 2.50 2.50 0.4000 0.400060 5 214 0.0234 3.50 3.50 1.4286 1.428661 3 248 0.0121 4.10 4.10 0.7317 0.731762 2 258 0.0078 4.60 4.60 0.4348 0.434863 5 271 0.0185 5.00 5.00 1.0000 1.000064 10 280 0.0357 5.50 5.50 1.8182 1.818265 6 317 0.0189 6.30 6.30 0.9524 0.952466 7 402 0.0174 8.40 8.40 0.8333 0.833367 11 440 0.0250 9.60 9.60 1.1458 1.145868 18 463 0.0389 10.80 10.80 1.6667 1.666769 6 439 0.0137 10.80 10.80 0.5556 0.555670 7 394 0.0178 10.40 10.40 0.6731 0.673171 12 398 0.0302 11.40 11.40 1.0526 1.052672 12 361 0.0332 11.20 11.20 1.0714 1.071473 11 321 0.0343 10.80 10.80 1.0185 1.018574 9 268 0.0336 9.80 9.80 0.9184 0.918475 8 211 0.0379 8.40 8.40 0.9524 0.952476 4 196 0.0204 8.60 8.60 0.4651 0.465177 10 166 0.0602 7.90 7.90 1.2658 1.265878 13 157 0.0828 8.20 8.20 1.5854 1.585479 10 124 0.0806 7.30 7.30 1.3699 1.369980 6 94 0.0638 5.90 5.90 1.0169 1.016981 9 105 0.0857 7.40 7.40 1.2162 1.216282 9 103 0.0874 8.00 8.00 1.1250 1.125083 9 111 0.0811 9.40 9.40 0.9574 0.957484 10 106 0.0943 9.70 9.70 1.0309 1.030985 6 86 0.0698 8.40 8.40 0.7143 0.714386 7 81 0.0864 8.80 8.80 0.7955 0.795587 6 71 0.0845 8.60 8.60 0.6977 0.697788 6 66 0.0909 8.70 8.70 0.6897 0.689789 9 50 0.1800 7.10 7.10 1.2676 1.267690 3 33 0.0909 5.10 5.10 0.5882 0.588291 6 29 0.2069 4.90 4.90 1.2245 1.224592 4 20 0.2000 3.90 3.90 1.0256 1.025693 7 16 0.4375 3.20 3.20 2.1875 2.187594 4 11 0.3636 2.50 2.50 1.6000 1.600095 2 6 0.3333 1.40 1.40 1.4286 1.428696 3 5 0.6000 1.40 1.40 2.1429 2.142997 0 1 0.0000 0.30 0.30 0.0000 0.000098 0 1 0.0000 0.30 0.30 0.0000 0.000099 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 292 8,662 0.0337 286.30 286.30 1.0199 1.0199


New York City Employees' Retirement System - SanitationDisability Retirees' Mortality Assumption and Experience



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3DM04CU


547

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Current Proposed41 -$ 1,112,943$ 0.0000 7,770$ 7,770$ 0.0000 0.000042 40,315$ 1,374,353$ 0.0293 9,658$ 9,658$ 4.1743 4.174343 -$ 2,020,601$ 0.0000 14,295$ 14,295$ 0.0000 0.000044 -$ 2,288,072$ 0.0000 16,330$ 16,330$ 0.0000 0.000045 -$ 2,853,945$ 0.0000 20,821$ 20,820$ 0.0000 0.000046 -$ 2,560,727$ 0.0000 19,200$ 19,201$ 0.0000 0.000047 31,946$ 2,812,870$ 0.0114 21,713$ 21,713$ 1.4713 1.471348 52,488$ 3,881,569$ 0.0135 31,566$ 31,566$ 1.6628 1.662849 94,523$ 4,235,901$ 0.0223 36,087$ 36,087$ 2.6193 2.619350 23,224$ 4,973,653$ 0.0047 44,665$ 44,665$ 0.5200 0.520051 20,030$ 5,650,179$ 0.0035 54,161$ 54,161$ 0.3698 0.369852 114,403$ 5,258,761$ 0.0218 54,577$ 54,578$ 2.0962 2.096253 15,514$ 5,380,293$ 0.0029 59,741$ 59,741$ 0.2597 0.259754 -$ 4,787,623$ 0.0000 57,279$ 57,279$ 0.0000 0.000055 65,811$ 4,734,066$ 0.0139 60,583$ 60,583$ 1.0863 1.086356 -$ 4,081,685$ 0.0000 55,745$ 55,745$ 0.0000 0.000057 85,471$ 4,202,692$ 0.0203 61,141$ 61,141$ 1.3979 1.397958 28,048$ 4,864,545$ 0.0058 74,646$ 74,646$ 0.3757 0.375759 13,093$ 6,191,062$ 0.0021 98,715$ 98,715$ 0.1326 0.132660 131,070$ 7,889,944$ 0.0166 130,103$ 130,103$ 1.0074 1.007461 95,411$ 9,214,018$ 0.0104 158,190$ 158,190$ 0.6031 0.603162 82,932$ 9,544,051$ 0.0087 169,994$ 169,994$ 0.4879 0.487963 106,038$ 9,322,455$ 0.0114 172,073$ 172,073$ 0.6162 0.616264 364,205$ 9,163,172$ 0.0397 176,430$ 176,430$ 2.0643 2.064365 120,613$ 9,523,685$ 0.0127 191,463$ 191,463$ 0.6300 0.630066 163,587$ 11,595,768$ 0.0141 244,609$ 244,609$ 0.6688 0.668867 232,497$ 12,182,376$ 0.0191 269,896$ 269,896$ 0.8614 0.861468 444,544$ 12,609,139$ 0.0353 294,123$ 294,123$ 1.5114 1.511469 142,967$ 11,620,074$ 0.0123 287,658$ 287,658$ 0.4970 0.497070 168,457$ 10,117,787$ 0.0166 267,302$ 267,302$ 0.6302 0.630271 279,598$ 9,989,800$ 0.0280 285,583$ 285,583$ 0.9790 0.979072 237,595$ 8,994,293$ 0.0264 278,192$ 278,192$ 0.8541 0.854173 233,758$ 7,871,278$ 0.0297 264,460$ 264,460$ 0.8839 0.883974 329,967$ 6,656,542$ 0.0496 243,040$ 243,040$ 1.3577 1.357775 194,199$ 5,083,735$ 0.0382 202,537$ 202,537$ 0.9588 0.958876 107,232$ 4,753,144$ 0.0226 208,112$ 208,112$ 0.5153 0.515377 227,000$ 3,933,407$ 0.0577 189,070$ 189,070$ 1.2006 1.200678 262,665$ 3,718,345$ 0.0706 196,158$ 196,158$ 1.3390 1.339079 275,977$ 3,080,319$ 0.0896 178,361$ 178,361$ 1.5473 1.547380 153,002$ 2,249,228$ 0.0680 143,506$ 143,506$ 1.0662 1.066281 222,899$ 2,501,488$ 0.0891 177,331$ 177,331$ 1.2570 1.257082 197,498$ 2,394,382$ 0.0825 186,253$ 186,253$ 1.0604 1.060483 199,999$ 2,547,784$ 0.0785 215,069$ 215,069$ 0.9299 0.929984 219,872$ 2,475,754$ 0.0888 225,723$ 225,723$ 0.9741 0.974185 137,472$ 2,120,015$ 0.0648 208,651$ 208,651$ 0.6589 0.658986 142,463$ 2,014,322$ 0.0707 219,699$ 219,699$ 0.6484 0.648487 115,843$ 1,796,711$ 0.0645 215,337$ 215,337$ 0.5380 0.538088 197,212$ 1,597,212$ 0.1235 208,590$ 208,590$ 0.9455 0.945589 195,646$ 1,155,021$ 0.1694 163,450$ 163,450$ 1.1970 1.197090 67,952$ 744,677$ 0.0913 113,856$ 113,856$ 0.5968 0.596891 141,031$ 657,554$ 0.2145 113,157$ 113,157$ 1.2463 1.246392 99,589$ 473,224$ 0.2104 90,479$ 90,479$ 1.1007 1.100793 139,710$ 362,377$ 0.3855 75,316$ 75,315$ 1.8550 1.855094 85,627$ 257,753$ 0.3322 58,544$ 58,544$ 1.4626 1.462695 36,267$ 136,830$ 0.2651 33,379$ 33,379$ 1.0865 1.086596 79,427$ 132,064$ 0.6014 33,994$ 33,994$ 2.3365 2.336597 -$ 25,811$ 0.0000 6,975$ 6,975$ 0.0000 0.000098 -$ 25,991$ 0.0000 7,299$ 7,299$ 0.0000 0.000099 -$ -$ N/A -$ -$ N/A N/A

100+ -$ -$ N/A -$ -$ N/A N/ATotal 7,216,687$ 263,797,070$ 0.0274 7,702,651$ 7,702,651$ 0.9369 0.9369







SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3DM04CU‐Amounts


548

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 67 0.0000 0.50 0.50 0.0000 0.000042 2 84 0.0238 0.50 0.50 4.0000 4.000043 0 104 0.0000 0.70 0.70 0.0000 0.000044 1 136 0.0074 1.00 1.00 1.0000 1.000045 1 155 0.0065 1.10 1.10 0.9091 0.909146 0 171 0.0000 1.50 1.50 0.0000 0.000047 4 186 0.0215 1.60 1.60 2.5000 2.500048 1 213 0.0047 1.90 1.90 0.5263 0.526349 3 222 0.0135 1.90 1.90 1.5789 1.578950 1 230 0.0043 2.00 2.00 0.5000 0.500051 6 252 0.0238 2.50 2.50 2.4000 2.400052 3 278 0.0108 3.10 3.10 0.9677 0.967753 5 310 0.0161 3.50 3.50 1.4286 1.428654 2 335 0.0060 4.20 4.20 0.4762 0.476255 3 380 0.0079 5.00 5.00 0.6000 0.600056 6 417 0.0144 5.90 5.90 1.0169 1.016957 5 471 0.0106 7.10 7.10 0.7042 0.704258 4 516 0.0078 7.90 7.90 0.5063 0.506359 10 635 0.0157 10.20 10.20 0.9804 0.980460 12 779 0.0154 13.10 13.10 0.9160 0.916061 16 871 0.0184 15.10 15.10 1.0596 1.059662 16 913 0.0175 16.80 16.80 0.9524 0.952463 14 960 0.0146 18.40 18.40 0.7609 0.760964 20 993 0.0201 19.80 19.80 1.0101 1.010165 20 1,029 0.0194 21.50 21.50 0.9302 0.930266 19 1,029 0.0185 22.50 22.50 0.8444 0.844467 26 1,017 0.0256 23.40 23.40 1.1111 1.111168 34 978 0.0348 23.70 23.70 1.4346 1.434669 16 888 0.0180 22.90 22.90 0.6987 0.698770 13 795 0.0164 21.80 21.80 0.5963 0.596371 21 730 0.0288 21.80 21.80 0.9633 0.963372 18 665 0.0271 21.40 21.40 0.8411 0.841173 18 580 0.0310 20.20 20.20 0.8911 0.891174 24 508 0.0472 19.20 19.20 1.2500 1.250075 18 451 0.0399 18.90 18.90 0.9524 0.952476 13 415 0.0313 19.20 19.20 0.6771 0.677177 23 389 0.0591 19.70 19.70 1.1675 1.167578 25 367 0.0681 20.40 20.40 1.2255 1.225579 22 334 0.0659 20.60 20.60 1.0680 1.068080 16 295 0.0542 19.80 19.80 0.8081 0.808181 19 284 0.0669 21.20 21.20 0.8962 0.896282 17 278 0.0612 22.70 22.70 0.7489 0.748983 28 270 0.1037 24.00 24.00 1.1667 1.166784 25 239 0.1046 22.90 22.90 1.0917 1.091785 18 198 0.0909 20.30 20.30 0.8867 0.886786 22 177 0.1243 20.00 20.00 1.1000 1.100087 20 146 0.1370 18.20 18.20 1.0989 1.098988 11 123 0.0894 16.80 16.80 0.6548 0.654889 17 98 0.1735 14.40 14.40 1.1806 1.180690 8 71 0.1127 11.40 11.40 0.7018 0.701891 11 57 0.1930 10.20 10.20 1.0784 1.078492 10 39 0.2564 7.70 7.70 1.2987 1.298793 8 28 0.2857 5.80 5.80 1.3793 1.379394 5 16 0.3125 3.60 3.60 1.3889 1.388995 4 9 0.4444 2.20 2.20 1.8182 1.818296 3 5 0.6000 1.40 1.40 2.1429 2.142997 0 1 0.0000 0.30 0.30 0.0000 0.000098 0 1 0.0000 0.30 0.30 0.0000 0.000099 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 687 22,188 0.0310 705.70 705.70 0.9735 0.9735





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3DM10CU


549

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths


2008 2,322 62 69.40 0.8934 0.0267 0.02992009 2,316 58 69.40 0.8357 0.0250 0.03002010 2,301 68 70.40 0.9659 0.0296 0.03062011 2,257 80 70.00 1.1429 0.0354 0.03102012 2,240 59 69.70 0.8465 0.0263 0.03112013 2,223 69 70.90 0.9732 0.0310 0.03192014 2,210 72 70.90 1.0155 0.0326 0.03212015 2,212 70 72.00 0.9722 0.0316 0.03252016 2,187 82 72.10 1.1373 0.0375 0.03302017 2,158 68 71.40 0.9524 0.0315 0.0331Total 22,426 688 706.20 0.9742 0.0307 0.0315



Mortality Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3DM10CY


550

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 0 N/A 0.0005 0.0000 0.00 0.00 N/A N/A21 0 0 N/A 0.0005 0.0000 0.00 0.00 N/A N/A22 0 0 N/A 0.0005 0.0000 0.00 0.00 N/A N/A23 0 6 0.0000 0.0005 0.0000 0.00 0.00 0.0000 0.000024 0 16 0.0000 0.0005 0.0000 0.01 0.01 0.0000 0.000025 0 59 0.0000 0.0004 0.0000 0.02 0.02 0.0000 0.000026 0 142 0.0000 0.0005 0.0000 0.07 0.07 0.0000 0.000027 0 285 0.0000 0.0005 0.0000 0.14 0.14 0.0000 0.000028 0 466 0.0000 0.0005 0.0000 0.23 0.23 0.0000 0.000029 0 602 0.0000 0.0005 0.0000 0.30 0.30 0.0000 0.000030 0 727 0.0000 0.0005 0.0000 0.36 0.36 0.0000 0.000031 0 840 0.0000 0.0005 0.0000 0.42 0.42 0.0000 0.000032 1 849 0.0012 0.0005 0.0000 0.42 0.42 2.3736 2.373633 0 932 0.0000 0.0005 0.0000 0.46 0.46 0.0000 0.000034 1 959 0.0010 0.0005 0.0000 0.47 0.47 2.1066 2.106635 0 1,036 0.0000 0.0005 0.0000 0.51 0.51 0.0000 0.000036 0 1,123 0.0000 0.0006 0.0000 0.67 0.67 0.0000 0.000037 0 1,154 0.0000 0.0007 0.0000 0.80 0.80 0.0000 0.000038 0 1,159 0.0000 0.0008 0.0000 0.92 0.92 0.0000 0.000039 2 1,115 0.0018 0.0009 0.0000 0.99 0.99 2.0147 2.014740 1 1,061 0.0009 0.0010 0.0000 1.05 1.05 0.9537 0.953741 2 1,087 0.0018 0.0011 0.0000 1.18 1.18 1.6895 1.689442 0 1,115 0.0000 0.0012 0.0000 1.32 1.32 0.0000 0.000043 0 1,119 0.0000 0.0013 0.0000 1.44 1.44 0.0000 0.000044 0 1,135 0.0000 0.0014 0.0000 1.57 1.57 0.0000 0.000045 1 1,069 0.0009 0.0015 0.0000 1.59 1.59 0.6307 0.630746 0 997 0.0000 0.0016 0.0000 1.58 1.58 0.0000 0.000047 0 923 0.0000 0.0017 0.0000 1.55 1.55 0.0000 0.000048 0 931 0.0000 0.0018 0.0000 1.66 1.66 0.0000 0.000049 0 883 0.0000 0.0019 0.0000 1.66 1.66 0.0000 0.000050 0 896 0.0000 0.0020 0.0000 1.77 1.77 0.0000 0.000051 0 870 0.0000 0.0021 0.0000 1.81 1.81 0.0000 0.000052 0 767 0.0000 0.0022 0.0000 1.67 1.67 0.0000 0.000053 0 698 0.0000 0.0023 0.0000 1.58 1.58 0.0000 0.000054 1 606 0.0017 0.0024 0.0000 1.44 1.44 0.6964 0.696455 0 502 0.0000 0.0025 0.0000 1.24 1.24 0.0000 0.000056 0 436 0.0000 0.0026 0.0000 1.12 1.12 0.0000 0.000057 0 387 0.0000 0.0027 0.0000 1.03 1.03 0.0000 0.000058 0 348 0.0000 0.0028 0.0000 0.96 0.96 0.0000 0.000059 0 314 0.0000 0.0029 0.0000 0.90 0.90 0.0000 0.000060 1 286 0.0035 0.0030 0.0000 0.85 0.85 1.1751 1.175161 0 239 0.0000 0.0032 0.0000 0.76 0.76 0.0000 0.000062 0 183 0.0000 0.0034 0.0000 0.62 0.62 0.0000 0.000063 1 125 0.0080 0.0036 0.0000 0.44 0.44 2.2482 2.248264 0 87 0.0000 0.0038 0.0000 0.33 0.33 0.0000 0.000065 0 66 0.0000 0.0040 0.0000 0.26 0.26 0.0000 0.000066 0 35 0.0000 0.0044 0.0000 0.15 0.15 0.0000 0.000067 0 27 0.0000 0.0047 0.0000 0.13 0.13 0.0000 0.000068 0 18 0.0000 0.0052 0.0000 0.09 0.09 0.0000 0.000069 0 15 0.0000 0.0056 0.0000 0.08 0.08 0.0000 0.000070 0 11 0.0000 0.0056 0.0000 0.06 0.06 0.0000 0.000071 0 9 0.0000 0.0056 0.0000 0.05 0.05 0.0000 0.000072 0 7 0.0000 0.0056 0.0000 0.04 0.04 0.0000 0.000073 0 4 0.0000 0.0056 0.0000 0.02 0.02 0.0000 0.000074 0 3 0.0000 0.0056 0.0000 0.02 0.02 0.0000 0.0000

Total 11 28,729 0.0004 38.83 38.83 0.2833 0.2833


New York City Employees' Retirement System - SanitationActive Ordinary Mortality Assumption and Experience



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3OM04CU


551

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 4 0.0000 0.0005 0.0000 0.00 0.00 0.0000 0.000021 0 22 0.0000 0.0005 0.0000 0.01 0.01 0.0000 0.000022 0 96 0.0000 0.0005 0.0000 0.05 0.05 0.0000 0.000023 0 202 0.0000 0.0005 0.0000 0.10 0.10 0.0000 0.000024 0 360 0.0000 0.0005 0.0000 0.18 0.18 0.0000 0.000025 0 553 0.0000 0.0004 0.0000 0.22 0.22 0.0000 0.000026 0 771 0.0000 0.0005 0.0000 0.38 0.38 0.0000 0.000027 0 1,066 0.0000 0.0005 0.0000 0.53 0.53 0.0000 0.000028 0 1,361 0.0000 0.0005 0.0000 0.68 0.68 0.0000 0.000029 0 1,640 0.0000 0.0005 0.0000 0.82 0.82 0.0000 0.000030 0 1,870 0.0000 0.0005 0.0000 0.93 0.93 0.0000 0.000031 0 2,085 0.0000 0.0005 0.0000 1.03 1.03 0.0000 0.000032 3 2,179 0.0014 0.0005 0.0000 1.08 1.08 2.7760 2.776033 1 2,324 0.0004 0.0005 0.0000 1.15 1.15 0.8685 0.868534 3 2,361 0.0013 0.0005 0.0000 1.17 1.17 2.5656 2.565635 0 2,469 0.0000 0.0005 0.0000 1.22 1.22 0.0000 0.000036 0 2,585 0.0000 0.0006 0.0000 1.53 1.53 0.0000 0.000037 1 2,667 0.0004 0.0007 0.0000 1.85 1.85 0.5413 0.541338 0 2,708 0.0000 0.0008 0.0000 2.14 2.14 0.0000 0.000039 4 2,675 0.0015 0.0009 0.0000 2.38 2.38 1.6796 1.679640 3 2,654 0.0011 0.0010 0.0000 2.63 2.63 1.1428 1.142841 3 2,652 0.0011 0.0011 0.0000 2.89 2.89 1.0389 1.038942 1 2,728 0.0004 0.0012 0.0000 3.24 3.24 0.3090 0.309043 1 2,733 0.0004 0.0013 0.0000 3.52 3.52 0.2844 0.284444 1 2,778 0.0004 0.0014 0.0000 3.85 3.85 0.2598 0.259945 4 2,710 0.0015 0.0015 0.0000 4.02 4.02 0.9944 0.994446 2 2,587 0.0008 0.0016 0.0000 4.09 4.09 0.4886 0.488647 2 2,484 0.0008 0.0017 0.0000 4.17 4.17 0.4792 0.479248 1 2,350 0.0004 0.0018 0.0000 4.18 4.18 0.2392 0.239249 1 2,210 0.0005 0.0019 0.0000 4.15 4.15 0.2412 0.241250 1 2,056 0.0005 0.0020 0.0000 4.06 4.06 0.2464 0.246451 3 1,920 0.0016 0.0021 0.0000 3.98 3.98 0.7537 0.753752 5 1,741 0.0029 0.0022 0.0000 3.79 3.79 1.3202 1.320253 1 1,658 0.0006 0.0023 0.0000 3.77 3.77 0.2654 0.265454 6 1,521 0.0039 0.0024 0.0000 3.60 3.60 1.6645 1.664555 3 1,377 0.0022 0.0025 0.0000 3.40 3.40 0.8814 0.881456 1 1,229 0.0008 0.0026 0.0000 3.16 3.16 0.3161 0.316157 2 1,076 0.0019 0.0027 0.0000 2.88 2.88 0.6943 0.694358 4 948 0.0042 0.0028 0.0000 2.63 2.63 1.5185 1.518559 2 798 0.0025 0.0029 0.0000 2.30 2.30 0.8705 0.870560 2 649 0.0031 0.0030 0.0000 1.93 1.93 1.0347 1.034761 1 547 0.0018 0.0032 0.0000 1.74 1.74 0.5760 0.576062 0 410 0.0000 0.0034 0.0000 1.38 1.38 0.0000 0.000063 1 274 0.0036 0.0036 0.0000 0.98 0.98 1.0232 1.023264 1 189 0.0053 0.0038 0.0000 0.71 0.71 1.4088 1.408865 1 136 0.0074 0.0040 0.0000 0.54 0.54 1.8536 1.853666 0 86 0.0000 0.0044 0.0000 0.38 0.38 0.0000 0.000067 0 58 0.0000 0.0047 0.0000 0.28 0.28 0.0000 0.000068 0 41 0.0000 0.0052 0.0000 0.21 0.21 0.0000 0.000069 0 28 0.0000 0.0056 0.0000 0.16 0.16 0.0000 0.000070 0 21 0.0000 0.0056 0.0000 0.12 0.12 0.0000 0.000071 0 17 0.0000 0.0056 0.0000 0.10 0.10 0.0000 0.000072 0 10 0.0000 0.0056 0.0000 0.06 0.06 0.0000 0.000073 0 7 0.0000 0.0056 0.0000 0.04 0.04 0.0000 0.000074 0 6 0.0000 0.0056 0.0000 0.03 0.03 0.0000 0.0000

Total 65 72,687 0.0009 96.41 96.41 0.6742 0.6742





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3OM10CU


552

Plan Year

Actual Deaths

Life Years Exposed


2008 10 7,735 9.79 1.0218 0.0013 0.00132009 16 7,675 9.78 1.6364 0.0021 0.00132010 8 7,559 9.86 0.8117 0.0011 0.00132011 8 7,165 9.55 0.8379 0.0011 0.00132012 8 6,888 9.28 0.8619 0.0012 0.00132013 4 6,940 9.34 0.4282 0.0006 0.00132014 0 7,005 9.44 0.0000 0.0000 0.00132015 0 7,088 9.55 0.0000 0.0000 0.00132016 2 7,287 9.86 0.2028 0.0003 0.00142017 9 7,352 10.00 0.9003 0.0012 0.0014Total 65 72,694 96.44 0.6740 0.0009 0.0013




Mortality Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3OM10CY


553

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 0 N/A 0.0001 0.0000 0.00 0.00 N/A N/A21 0 0 N/A 0.0001 0.0000 0.00 0.00 N/A N/A22 0 0 N/A 0.0001 0.0000 0.00 0.00 N/A N/A23 0 6 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000024 0 16 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000025 0 59 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000026 0 142 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000027 0 285 0.0000 0.0001 0.0000 0.03 0.03 0.0000 0.000028 0 466 0.0000 0.0001 0.0000 0.05 0.05 0.0000 0.000029 0 602 0.0000 0.0001 0.0000 0.06 0.06 0.0000 0.000030 0 727 0.0000 0.0001 0.0000 0.07 0.07 0.0000 0.000031 0 840 0.0000 0.0001 0.0000 0.08 0.08 0.0000 0.000032 0 849 0.0000 0.0001 0.0000 0.08 0.08 0.0000 0.000033 0 932 0.0000 0.0001 0.0000 0.09 0.09 0.0000 0.000034 0 959 0.0000 0.0001 0.0000 0.10 0.10 0.0000 0.000035 0 1,036 0.0000 0.0001 0.0000 0.10 0.10 0.0000 0.000036 0 1,123 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000037 0 1,154 0.0000 0.0001 0.0000 0.12 0.12 0.0000 0.000038 0 1,159 0.0000 0.0001 0.0000 0.12 0.12 0.0000 0.000039 0 1,115 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000040 0 1,061 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000041 0 1,087 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000042 0 1,115 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000043 0 1,119 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000044 0 1,135 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000045 0 1,069 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000046 0 997 0.0000 0.0001 0.0000 0.10 0.10 0.0000 0.000047 0 923 0.0000 0.0001 0.0000 0.09 0.09 0.0000 0.000048 0 931 0.0000 0.0001 0.0000 0.09 0.09 0.0000 0.000049 0 883 0.0000 0.0001 0.0000 0.09 0.09 0.0000 0.000050 0 896 0.0000 0.0001 0.0000 0.09 0.09 0.0000 0.000051 0 870 0.0000 0.0001 0.0000 0.09 0.09 0.0000 0.000052 0 767 0.0000 0.0001 0.0000 0.08 0.08 0.0000 0.000053 0 698 0.0000 0.0001 0.0000 0.07 0.07 0.0000 0.000054 0 606 0.0000 0.0001 0.0000 0.06 0.06 0.0000 0.000055 0 502 0.0000 0.0001 0.0000 0.05 0.05 0.0000 0.000056 0 436 0.0000 0.0001 0.0000 0.04 0.04 0.0000 0.000057 0 387 0.0000 0.0001 0.0000 0.04 0.04 0.0000 0.000058 0 348 0.0000 0.0001 0.0000 0.03 0.03 0.0000 0.000059 0 314 0.0000 0.0001 0.0000 0.03 0.03 0.0000 0.000060 0 286 0.0000 0.0001 0.0000 0.03 0.03 0.0000 0.000061 0 239 0.0000 0.0001 0.0000 0.02 0.02 0.0000 0.000062 0 183 0.0000 0.0001 0.0000 0.02 0.02 0.0000 0.000063 0 125 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000064 0 87 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000065 0 66 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000066 0 35 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000067 0 27 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000068 0 18 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000069 0 15 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000070 0 11 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000071 0 9 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000072 0 7 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000073 0 4 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000074 0 3 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.0000

Total 0 28,729 0.0000 2.87 2.87 0.0000 0.0000


New York City Employees' Retirement System - SanitationActive Accidental Mortality Assumption and Experience



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3AM04CU


554

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 4 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000021 0 22 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000022 0 96 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000023 0 202 0.0000 0.0001 0.0000 0.02 0.02 0.0000 0.000024 0 360 0.0000 0.0001 0.0000 0.04 0.04 0.0000 0.000025 0 553 0.0000 0.0001 0.0000 0.06 0.06 0.0000 0.000026 0 771 0.0000 0.0001 0.0000 0.08 0.08 0.0000 0.000027 0 1,066 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000028 0 1,361 0.0000 0.0001 0.0000 0.14 0.14 0.0000 0.000029 0 1,640 0.0000 0.0001 0.0000 0.16 0.16 0.0000 0.000030 0 1,870 0.0000 0.0001 0.0000 0.19 0.19 0.0000 0.000031 0 2,085 0.0000 0.0001 0.0000 0.21 0.21 0.0000 0.000032 0 2,179 0.0000 0.0001 0.0000 0.22 0.22 0.0000 0.000033 0 2,324 0.0000 0.0001 0.0000 0.23 0.23 0.0000 0.000034 0 2,361 0.0000 0.0001 0.0000 0.24 0.24 0.0000 0.000035 0 2,469 0.0000 0.0001 0.0000 0.25 0.25 0.0000 0.000036 0 2,585 0.0000 0.0001 0.0000 0.26 0.26 0.0000 0.000037 0 2,667 0.0000 0.0001 0.0000 0.27 0.27 0.0000 0.000038 0 2,708 0.0000 0.0001 0.0000 0.27 0.27 0.0000 0.000039 0 2,675 0.0000 0.0001 0.0000 0.27 0.27 0.0000 0.000040 0 2,654 0.0000 0.0001 0.0000 0.27 0.27 0.0000 0.000041 1 2,652 0.0004 0.0001 0.0000 0.27 0.27 3.7707 3.770742 0 2,728 0.0000 0.0001 0.0000 0.27 0.27 0.0000 0.000043 0 2,733 0.0000 0.0001 0.0000 0.27 0.27 0.0000 0.000044 0 2,778 0.0000 0.0001 0.0000 0.28 0.28 0.0000 0.000045 0 2,710 0.0000 0.0001 0.0000 0.27 0.27 0.0000 0.000046 0 2,587 0.0000 0.0001 0.0000 0.26 0.26 0.0000 0.000047 1 2,484 0.0004 0.0001 0.0000 0.25 0.25 4.0258 4.025848 0 2,350 0.0000 0.0001 0.0000 0.24 0.24 0.0000 0.000049 0 2,210 0.0000 0.0001 0.0000 0.22 0.22 0.0000 0.000050 0 2,056 0.0000 0.0001 0.0000 0.21 0.21 0.0000 0.000051 0 1,920 0.0000 0.0001 0.0000 0.19 0.19 0.0000 0.000052 0 1,741 0.0000 0.0001 0.0000 0.17 0.17 0.0000 0.000053 0 1,658 0.0000 0.0001 0.0000 0.17 0.17 0.0000 0.000054 0 1,521 0.0000 0.0001 0.0000 0.15 0.15 0.0000 0.000055 0 1,377 0.0000 0.0001 0.0000 0.14 0.14 0.0000 0.000056 0 1,229 0.0000 0.0001 0.0000 0.12 0.12 0.0000 0.000057 0 1,076 0.0000 0.0001 0.0000 0.11 0.11 0.0000 0.000058 0 948 0.0000 0.0001 0.0000 0.09 0.09 0.0000 0.000059 0 798 0.0000 0.0001 0.0000 0.08 0.08 0.0000 0.000060 0 649 0.0000 0.0001 0.0000 0.06 0.06 0.0000 0.000061 0 547 0.0000 0.0001 0.0000 0.05 0.05 0.0000 0.000062 0 410 0.0000 0.0001 0.0000 0.04 0.04 0.0000 0.000063 0 274 0.0000 0.0001 0.0000 0.03 0.03 0.0000 0.000064 0 189 0.0000 0.0001 0.0000 0.02 0.02 0.0000 0.000065 0 136 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000066 0 86 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000067 0 58 0.0000 0.0001 0.0000 0.01 0.01 0.0000 0.000068 0 41 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000069 0 28 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000070 0 21 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000071 0 17 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000072 0 10 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000073 0 7 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.000074 0 6 0.0000 0.0001 0.0000 0.00 0.00 0.0000 0.0000

Total 2 72,687 0.0000 7.27 7.27 0.2752 0.2752





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3AM10CU


555

Plan Year

Actual Deaths

Life Years Exposed


2008 0 7,735 0.77 0.0000 0.0000 0.00012009 0 7,675 0.77 0.0000 0.0000 0.00012010 2 7,559 0.76 2.6459 0.0003 0.00012011 0 7,165 0.72 0.0000 0.0000 0.00012012 0 6,888 0.69 0.0000 0.0000 0.00012013 0 6,940 0.69 0.0000 0.0000 0.00012014 0 7,005 0.70 0.0000 0.0000 0.00012015 0 7,088 0.71 0.0000 0.0000 0.00012016 0 7,287 0.73 0.0000 0.0000 0.00012017 0 7,352 0.74 0.0000 0.0000 0.0001Total 2 72,694 7.27 0.2751 0.0000 0.0001




Mortality Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3AM10CY


556

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A41 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A42 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A43 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A44 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A45 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A46 0 0 N/A 0.4200 0.4200 0.00 0.00 N/A N/A47 0 0 N/A 0.4400 0.4400 0.00 0.00 N/A N/A48 0 0 N/A 0.4600 0.4600 0.00 0.00 N/A N/A49 0 0 N/A 0.4800 0.4800 0.00 0.00 N/A N/A50 0 0 N/A 0.5000 0.5000 0.00 0.00 N/A N/A51 0 0 N/A 0.5200 0.5200 0.00 0.00 N/A N/A52 0 0 N/A 0.5400 0.5400 0.00 0.00 N/A N/A53 0 0 N/A 0.5600 0.5600 0.00 0.00 N/A N/A54 0 0 N/A 0.5800 0.5800 0.00 0.00 N/A N/A55 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A56 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A57 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A58 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A59 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A60 0 1 0.0000 0.6000 0.6000 0.60 0.60 0.0000 0.000061 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A62 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A63 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A64 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A65 0 0 N/A 0.6000 0.6000 0.00 0.00 N/A N/A66 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A67 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A68 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A69 0 0 N/A 0.4000 0.4000 0.00 0.00 N/A N/A70 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/ATotal 0 1 0.0000 0.60 0.60 0.0000 0.0000


New York City Employees' Retirement System - SanitationRetirement Experience of those in First Year of Eligibility



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R104CUE


557

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 1 9 0.1111 1.0000 1.0000 9.0000 9.0000 0.1111 0.1111Total 432 2,252 0.1918 405.50 405.50 1.0654 1.0654


New York City Employees' Retirement System - SanitationRetirement Experience of those after First Year of Eligibility



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R2+04CUE


558

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 2 6 0.3333 0.4000 0.4000 2.40 2.40 0.8333 0.833341 5 18 0.2778 0.4000 0.4000 7.20 7.20 0.6944 0.694442 14 38 0.3684 0.4000 0.4000 15.20 15.20 0.9211 0.921143 23 47 0.4894 0.4000 0.4000 18.80 18.80 1.2234 1.223444 25 86 0.2907 0.4000 0.4000 34.40 34.40 0.7267 0.726745 29 101 0.2871 0.4000 0.4000 40.40 40.40 0.7178 0.717846 34 130 0.2615 0.4200 0.4200 54.60 54.60 0.6227 0.622747 28 111 0.2523 0.4400 0.4400 48.84 48.84 0.5733 0.573348 18 99 0.1818 0.4600 0.4600 45.54 45.54 0.3953 0.395349 22 97 0.2268 0.4800 0.4800 46.56 46.56 0.4725 0.472550 33 105 0.3143 0.5000 0.5000 52.50 52.50 0.6286 0.628651 14 71 0.1972 0.5200 0.5200 36.92 36.92 0.3792 0.379252 15 57 0.2632 0.5400 0.5400 30.78 30.78 0.4873 0.487353 19 52 0.3654 0.5600 0.5600 29.12 29.12 0.6525 0.652554 20 57 0.3509 0.5800 0.5800 33.06 33.06 0.6050 0.605055 11 40 0.2750 0.6000 0.6000 24.00 24.00 0.4583 0.458356 10 40 0.2500 0.6000 0.6000 24.00 24.00 0.4167 0.416757 8 34 0.2353 0.6000 0.6000 20.40 20.40 0.3922 0.392258 13 31 0.4194 0.6000 0.6000 18.60 18.60 0.6989 0.698959 9 24 0.3750 0.6000 0.6000 14.40 14.40 0.6250 0.625060 6 17 0.3529 0.6000 0.6000 10.20 10.20 0.5882 0.588261 11 19 0.5789 0.6000 0.6000 11.40 11.40 0.9649 0.964962 3 7 0.4286 0.6000 0.6000 4.20 4.20 0.7143 0.714363 2 7 0.2857 0.4000 0.4000 2.80 2.80 0.7143 0.714364 7 8 0.8750 0.4000 0.4000 3.20 3.20 2.1875 2.187565 7 10 0.7000 0.6000 0.6000 6.00 6.00 1.1667 1.166766 2 3 0.6667 0.4000 0.4000 1.20 1.20 1.6667 1.666767 3 4 0.7500 0.4000 0.4000 1.60 1.60 1.8750 1.875068 3 3 1.0000 0.4000 0.4000 1.20 1.20 2.5000 2.500069 1 1 1.0000 0.4000 0.4000 0.40 0.40 2.5000 2.500070 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 2 2 1.0000 1.0000 1.0000 2.00 2.00 1.0000 1.0000Total 399 1,325 0.3011 641.92 641.92 0.6216 0.6216





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R110CUE


559

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 3 0.0000 0.0000 0.0000 0.6000 0.6000 0.0000 0.000041 0 10 0.0000 0.1500 0.1500 1.8500 1.8500 0.0000 0.000042 3 28 0.1071 0.1500 0.1500 5.0500 5.0500 0.5941 0.594143 3 54 0.0556 0.1500 0.1500 9.5000 9.5000 0.3158 0.315844 8 83 0.0964 0.1500 0.1500 13.7500 13.7500 0.5818 0.581845 17 146 0.1164 0.1500 0.1500 25.1500 25.1500 0.6759 0.675946 16 214 0.0748 0.1500 0.1500 35.8500 35.8500 0.4463 0.446347 29 302 0.0960 0.1500 0.1500 50.1500 50.1500 0.5783 0.578348 43 364 0.1181 0.1500 0.1500 58.8500 58.8500 0.7307 0.730749 63 413 0.1525 0.1500 0.1500 66.4000 66.4000 0.9488 0.948850 48 428 0.1121 0.1500 0.1500 67.9000 67.9000 0.7069 0.706951 69 496 0.1391 0.1500 0.1500 78.2500 78.2500 0.8818 0.881852 71 531 0.1337 0.1500 0.1500 82.8500 82.8500 0.8570 0.857053 81 598 0.1355 0.1500 0.1500 92.3000 92.3000 0.8776 0.877654 78 603 0.1294 0.1500 0.1500 92.8500 92.8500 0.8401 0.840155 100 614 0.1629 0.1500 0.1500 94.1000 94.1000 1.0627 1.062756 85 571 0.1489 0.1600 0.1600 92.6800 92.6800 0.9171 0.917157 89 526 0.1692 0.1700 0.1700 90.5300 90.5300 0.9831 0.983158 76 475 0.1600 0.1800 0.1800 86.0600 86.0600 0.8831 0.883159 93 403 0.2308 0.1900 0.1900 76.7700 76.7700 1.2114 1.211460 60 332 0.1807 0.2000 0.2000 66.4000 66.4000 0.9036 0.903661 78 275 0.2836 0.2500 0.2500 69.5000 69.5000 1.1223 1.122362 74 197 0.3756 0.3000 0.3000 59.9000 59.9000 1.2354 1.235463 32 109 0.2936 0.2000 0.2000 22.3000 22.3000 1.4350 1.435064 18 73 0.2466 0.2000 0.2000 15.2000 15.2000 1.1842 1.184265 18 52 0.3462 0.3000 0.3000 15.6000 15.6000 1.1538 1.153866 12 29 0.4138 0.2000 0.2000 6.1000 6.1000 1.9672 1.967267 4 17 0.2353 0.2000 0.2000 3.5000 3.5000 1.1429 1.142968 4 13 0.3077 0.2000 0.2000 2.7000 2.7000 1.4815 1.481569 2 9 0.2222 0.2000 0.2000 1.8000 1.8000 1.1111 1.111170 0 7 0.0000 1.0000 1.0000 7.0000 7.0000 0.0000 0.0000

71+ 2 18 0.1111 1.0000 1.0000 18.0000 18.0000 0.1111 0.1111Total 1,276 7,993 0.1596 1,409.44 1,409.44 0.9053 0.9053





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R2+10CUE


560

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 1 2 0.5000 1.0000 1.0000 2.00 2.00 0.5000 0.5000Total 212 727 0.2916 297.40 223.55 0.7128 0.9483





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R104CUM


561

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 0 6 0.0000 1.0000 1.0000 1.80 6.00 0.0000 0.0000Total 147 1,598 0.0920 332.00 170.60 0.4428 0.8617





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R2+04CUM


562

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 3 4 0.7500 1.0000 1.0000 4.00 4.00 0.7500 0.7500Total 304 1,010 0.3010 416.40 313.30 0.7301 0.9703





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R110CUM


563

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 1 10 0.1000 1.0000 1.0000 3.00 10.00 0.3333 0.1000Total 223 2,336 0.0955 493.50 254.65 0.4519 0.8757





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R2+10CUM


564

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual


Exposed*Expected

Retirements Actual/Expected Actual Current2008 251 1,263 319.75 0.7850 0.1987 0.25322009 158 1,161 241.72 0.6536 0.1361 0.20822010 275 1,467 381.41 0.7210 0.1875 0.26002011 270 1,638 435.87 0.6195 0.1648 0.26612012 231 1,365 252.84 0.9136 0.1692 0.18522013 228 1,202 208.63 1.0928 0.1897 0.17362014 248 1,334 323.73 0.7661 0.1859 0.24272015 180 1,087 208.01 0.8653 0.1656 0.19142016 245 1,196 293.53 0.8347 0.2048 0.24542017 118 966 197.63 0.5971 0.1222 0.2046Total 2,204 12,679 2,863.12 0.7698 0.1738 0.2258


New York City Employees' Retirement System - SanitationNormal Retirement Experience


Retirement Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3R310CY


565

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

RetirementsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed


Total 12 100 0.1200 2.93 5.86 4.0956 2.0478


New York City Employees' Retirement System - SanitationEarly Retirement Experience of Active Members



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3ER04CU


566

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

RetirementsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed


Total 26 300 0.0867 8.03 16.06 3.2379 1.6189





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3ER10CU


567

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual Retirements

Life Years Exposed


2008 3 26 0.70 4.2857 0.1154 0.02692009 0 30 0.72 0.0000 0.0000 0.02402010 1 37 0.89 1.1236 0.0270 0.02412011 3 39 0.97 3.0928 0.0769 0.02492012 4 37 0.99 4.0404 0.1081 0.02682013 3 31 0.83 3.6145 0.0968 0.02682014 2 28 0.86 2.3256 0.0714 0.03072015 6 30 0.99 6.0606 0.2000 0.03302016 4 23 0.62 6.4516 0.1739 0.02702017 0 19 0.46 0.0000 0.0000 0.0242Total 26 300 8.03 3.2379 0.0867 0.0268




Retirement Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3ER10CY


568

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 2 36 0.0556 0.0400 0.0400 1.44 1.44 1.3889 1.38891 37 1,195 0.0310 0.0200 0.0200 23.90 23.90 1.5481 1.54812 6 796 0.0075 0.0100 0.0100 7.96 7.96 0.7538 0.75383 6 593 0.0101 0.0100 0.0100 5.93 5.93 1.0118 1.01184 2 688 0.0029 0.0100 0.0100 6.88 6.88 0.2907 0.29075 8 1,084 0.0074 0.0100 0.0100 10.84 10.84 0.7380 0.73806 17 1,762 0.0096 0.0090 0.0090 15.86 15.86 1.0720 1.07207 21 2,362 0.0089 0.0080 0.0080 18.90 18.90 1.1113 1.11138 23 1,985 0.0116 0.0070 0.0070 13.90 13.90 1.6553 1.65539 13 1,533 0.0085 0.0060 0.0060 9.20 9.20 1.4134 1.413410 5 1,149 0.0044 0.0050 0.0050 5.75 5.75 0.8703 0.870311 10 1,220 0.0082 0.0050 0.0050 6.10 6.10 1.6393 1.639312 14 1,572 0.0089 0.0050 0.0050 7.86 7.86 1.7812 1.781213 13 1,640 0.0079 0.0050 0.0050 8.20 8.20 1.5854 1.585414 3 1,592 0.0019 0.0050 0.0050 7.96 7.96 0.3769 0.376915 8 799 0.0100 0.0050 0.0050 4.00 4.00 2.0025 2.002516 3 705 0.0043 0.0050 0.0050 3.53 3.53 0.8511 0.851117 4 580 0.0069 0.0050 0.0050 2.90 2.90 1.3793 1.379318 3 763 0.0039 0.0050 0.0050 3.82 3.82 0.7864 0.786419 4 707 0.0057 0.0050 0.0050 3.54 3.54 1.1315 1.131520 0 3 0.0000 0.0050 0.0050 0.02 0.02 0.0000 0.000021 0 15 0.0000 0.0050 0.0050 0.08 0.08 0.0000 0.000022 0 26 0.0000 0.0050 0.0050 0.13 0.13 0.0000 0.000023 1 24 0.0417 0.0050 0.0050 0.12 0.12 8.3333 8.333324 0 24 0.0000 0.0050 0.0050 0.12 0.12 0.0000 0.000025 0 16 0.0000 0.0050 0.0050 0.08 0.08 0.0000 0.000026 0 9 0.0000 0.0050 0.0050 0.05 0.05 0.0000 0.000027 0 6 0.0000 0.0050 0.0050 0.03 0.03 0.0000 0.000028 0 3 0.0000 0.0050 0.0050 0.02 0.02 0.0000 0.000029 0 2 0.0000 0.0050 0.0050 0.01 0.01 0.0000 0.000030 0 1 0.0000 0.0050 0.0050 0.01 0.01 0.0000 0.0000

31+ 0 1 0.0000 0.0050 0.0050 0.01 0.01 0.0000 0.0000Total 203 22,891 0.0089 169.08 169.08 1.2006 1.2006


New York City Employees' Retirement System - SanitationWithdrawal Experience of Active Members



SAN_SVC_07‐09‐2018_23‐37‐28 ‐ With Tables Table 3WI04CU


569

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

ServiceActual

WithdrawalsTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed0 13 153 0.0850 0.0400 0.0400 6.12 6.12 2.1242 2.12421 69 2,263 0.0305 0.0200 0.0200 45.26 45.26 1.5245 1.52452 18 2,579 0.0070 0.0100 0.0100 25.79 25.79 0.6979 0.69793 28 3,026 0.0093 0.0100 0.0100 30.26 30.26 0.9253 0.92534 14 2,736 0.0051 0.0100 0.0100 27.36 27.36 0.5117 0.51175 16 2,671 0.0060 0.0100 0.0100 26.71 26.71 0.5990 0.59906 27 2,964 0.0091 0.0090 0.0090 26.68 26.68 1.0121 1.01217 35 3,634 0.0096 0.0080 0.0080 29.07 29.07 1.2039 1.20398 37 3,654 0.0101 0.0070 0.0070 25.58 25.58 1.4466 1.44669 19 3,280 0.0058 0.0060 0.0060 19.68 19.68 0.9654 0.965410 14 2,858 0.0049 0.0050 0.0050 14.29 14.29 0.9797 0.979711 15 2,087 0.0072 0.0050 0.0050 10.44 10.44 1.4375 1.437512 17 2,332 0.0073 0.0050 0.0050 11.66 11.66 1.4580 1.458013 17 2,274 0.0075 0.0050 0.0050 11.37 11.37 1.4952 1.495214 5 2,432 0.0021 0.0050 0.0050 12.16 12.16 0.4112 0.411215 12 1,632 0.0074 0.0050 0.0050 8.16 8.16 1.4706 1.470616 5 1,217 0.0041 0.0050 0.0050 6.09 6.09 0.8217 0.821717 9 1,658 0.0054 0.0050 0.0050 8.29 8.29 1.0856 1.085618 7 1,877 0.0037 0.0050 0.0050 9.39 9.39 0.7459 0.745919 44 1,833 0.0240 0.0050 0.0050 9.17 9.17 4.8009 4.800920 0 37 0.0000 0.0050 0.0050 0.19 0.19 0.0000 0.000021 0 41 0.0000 0.0050 0.0050 0.21 0.21 0.0000 0.000022 0 45 0.0000 0.0050 0.0050 0.23 0.23 0.0000 0.000023 1 42 0.0238 0.0050 0.0050 0.21 0.21 4.7619 4.761924 0 35 0.0000 0.0050 0.0050 0.18 0.18 0.0000 0.000025 0 23 0.0000 0.0050 0.0050 0.12 0.12 0.0000 0.000026 0 17 0.0000 0.0050 0.0050 0.09 0.09 0.0000 0.000027 0 11 0.0000 0.0050 0.0050 0.06 0.06 0.0000 0.000028 0 9 0.0000 0.0050 0.0050 0.05 0.05 0.0000 0.000029 1 6 0.1667 0.0050 0.0050 0.03 0.03 33.3333 33.333330 0 2 0.0000 0.0050 0.0050 0.01 0.01 0.0000 0.0000

31+ 0 1 0.0000 0.0050 0.0050 0.01 0.01 0.0000 0.0000Total 423 47,429 0.0089 364.85 364.85 1.1594 1.1594


New York City Employees' Retirement System - SanitationWithdrawal Experience of Active Members



SAN_SVC_07‐09‐2018_23‐37‐28 ‐ With Tables Table 3WI10CU


570

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual

Withdrawals

Life Years

Exposed

Expected


2008 80 6,452 56.45 1.4173 0.0124 0.0087

2009 47 6,493 52.44 0.8962 0.0072 0.0081

2010 61 6,075 46.71 1.3060 0.0100 0.0077

2011 32 5,518 40.18 0.7965 0.0058 0.0073

2012 28 5,515 39.50 0.7089 0.0051 0.0072

2013 86 5,725 42.72 2.0132 0.0150 0.0075

2014 42 5,662 43.10 0.9745 0.0074 0.0076

2015 47 5,989 43.77 1.0739 0.0078 0.0073

Total 423 47,429 364.85 1.1594 0.0089 0.0077

New York City Employees' Retirement System - Sanitation


Men and Women


Withdrawal Rate

SAN_SVC_07-09-2018_23-37-28 - With Tables Table 3WI10CY


571

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A N/A N/A 0.00 0.00 N/A N/A21 0 0 N/A N/A N/A 0.00 0.00 N/A N/A22 0 0 N/A N/A N/A 0.00 0.00 N/A N/A23 0 0 N/A N/A N/A 0.00 0.00 N/A N/A24 0 0 N/A N/A N/A 0.00 0.00 N/A N/A25 0 0 N/A N/A N/A 0.00 0.00 N/A N/A26 0 0 N/A N/A N/A 0.00 0.00 N/A N/A27 0 0 N/A N/A N/A 0.00 0.00 N/A N/A28 0 5 0.0000 0.0016 0.0016 0.01 0.01 0.0000 0.000029 0 18 0.0000 0.0018 0.0018 0.03 0.03 0.0000 0.000030 0 71 0.0000 0.0020 0.0020 0.14 0.14 0.0000 0.000031 0 130 0.0000 0.0022 0.0022 0.29 0.29 0.0000 0.000032 0 204 0.0000 0.0024 0.0024 0.49 0.49 0.0000 0.000033 1 245 0.0041 0.0026 0.0026 0.64 0.64 1.5699 1.569934 0 278 0.0000 0.0028 0.0028 0.78 0.78 0.0000 0.000035 0 381 0.0000 0.0030 0.0030 1.14 1.14 0.0000 0.000036 1 497 0.0020 0.0032 0.0032 1.59 1.59 0.6288 0.628837 2 554 0.0036 0.0034 0.0034 1.88 1.88 1.0618 1.061838 5 595 0.0084 0.0036 0.0036 2.14 2.14 2.3343 2.334339 1 609 0.0016 0.0038 0.0038 2.31 2.31 0.4321 0.432140 3 607 0.0049 0.0040 0.0040 2.43 2.43 1.2356 1.235641 1 681 0.0015 0.0042 0.0042 2.86 2.86 0.3496 0.349642 4 743 0.0054 0.0044 0.0044 3.27 3.27 1.2235 1.223543 5 771 0.0065 0.0046 0.0046 3.55 3.55 1.4098 1.409844 4 807 0.0050 0.0048 0.0048 3.87 3.87 1.0326 1.032645 7 787 0.0089 0.0050 0.0050 3.94 3.94 1.7789 1.778946 5 750 0.0067 0.0052 0.0052 3.90 3.90 1.2821 1.282147 4 719 0.0056 0.0054 0.0054 3.88 3.88 1.0302 1.030248 3 737 0.0041 0.0056 0.0056 4.13 4.13 0.7269 0.726949 1 724 0.0014 0.0058 0.0058 4.20 4.20 0.2381 0.238150 4 768 0.0052 0.0060 0.0060 4.61 4.61 0.8681 0.868151 5 749 0.0067 0.0062 0.0062 4.64 4.64 1.0767 1.076752 6 660 0.0091 0.0064 0.0064 4.22 4.22 1.4205 1.420553 2 603 0.0033 0.0066 0.0066 3.98 3.98 0.5025 0.502554 3 533 0.0056 0.0068 0.0068 3.62 3.62 0.8277 0.827755 2 460 0.0043 0.0070 0.0070 3.22 3.22 0.6211 0.621156 1 395 0.0025 0.0072 0.0072 2.84 2.84 0.3516 0.351657 2 355 0.0056 0.0074 0.0074 2.63 2.63 0.7613 0.761358 4 323 0.0124 0.0076 0.0076 2.45 2.45 1.6295 1.629559 2 294 0.0068 0.0078 0.0078 2.29 2.29 0.8721 0.872160 2 272 0.0074 0.0080 0.0080 2.18 2.18 0.9191 0.919161 2 227 0.0088 0.0082 0.0082 1.86 1.86 1.0745 1.074562 1 176 0.0057 0.0084 0.0084 1.48 1.48 0.6764 0.676463 2 116 0.0172 0.0086 0.0086 1.00 1.00 2.0048 2.004864 1 82 0.0122 0.0088 0.0088 0.72 0.72 1.3858 1.385865 0 63 0.0000 0.0090 0.0090 0.57 0.57 0.0000 0.000066 0 33 0.0000 0.0092 0.0092 0.30 0.30 0.0000 0.000067 0 27 0.0000 0.0094 0.0094 0.25 0.25 0.0000 0.000068 0 18 0.0000 0.0096 0.0096 0.17 0.17 0.0000 0.000069 0 15 0.0000 0.0098 0.0098 0.15 0.15 0.0000 0.000070 0 11 0.0000 0.0098 0.0098 0.11 0.11 0.0000 0.000071 0 9 0.0000 0.0098 0.0000 0.09 0.09 0.0000 0.000072 0 6 0.0000 0.0098 0.0000 0.06 0.06 0.0000 0.000073 0 4 0.0000 0.0098 0.0000 0.04 0.04 0.0000 0.000074 0 3 0.0000 0.0098 0.0000 0.03 0.03 0.0000 0.0000

Total 86 17,115 0.0050 90.99 90.99 0.9452 0.9452


New York City Employees' Retirement System - SanitationOrdinary Disability Experience of Active Members



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3OD04CU


572

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A N/A N/A 0.00 0.00 N/A N/A21 0 0 N/A N/A N/A 0.00 0.00 N/A N/A22 0 0 N/A N/A N/A 0.00 0.00 N/A N/A23 0 0 N/A N/A N/A 0.00 0.00 N/A N/A24 0 0 N/A N/A N/A 0.00 0.00 N/A N/A25 0 0 N/A N/A N/A 0.00 0.00 N/A N/A26 0 0 N/A N/A N/A 0.00 0.00 N/A N/A27 0 0 N/A N/A N/A 0.00 0.00 N/A N/A28 0 5 0.0000 0.0016 0.0016 0.01 0.01 0.0000 0.000029 0 27 0.0000 0.0018 0.0018 0.05 0.05 0.0000 0.000030 0 102 0.0000 0.0020 0.0020 0.20 0.20 0.0000 0.000031 0 211 0.0000 0.0022 0.0022 0.46 0.46 0.0000 0.000032 0 369 0.0000 0.0024 0.0024 0.89 0.89 0.0000 0.000033 1 480 0.0021 0.0026 0.0026 1.25 1.25 0.8013 0.801334 1 581 0.0017 0.0028 0.0028 1.63 1.63 0.6147 0.614735 3 725 0.0041 0.0030 0.0030 2.18 2.18 1.3793 1.379336 1 944 0.0011 0.0032 0.0032 3.02 3.02 0.3310 0.331037 2 1,105 0.0018 0.0034 0.0034 3.76 3.76 0.5323 0.532338 7 1,255 0.0056 0.0036 0.0036 4.52 4.52 1.5494 1.549439 4 1,358 0.0029 0.0038 0.0038 5.16 5.16 0.7751 0.775140 5 1,457 0.0034 0.0040 0.0040 5.83 5.83 0.8579 0.857941 4 1,568 0.0026 0.0042 0.0042 6.59 6.59 0.6074 0.607442 7 1,709 0.0041 0.0044 0.0044 7.52 7.52 0.9309 0.930943 11 1,819 0.0060 0.0046 0.0046 8.37 8.37 1.3146 1.314644 6 1,958 0.0031 0.0048 0.0048 9.40 9.40 0.6384 0.638445 11 2,008 0.0055 0.0050 0.0050 10.04 10.04 1.0956 1.095646 9 1,976 0.0046 0.0052 0.0052 10.28 10.28 0.8759 0.875947 11 1,981 0.0056 0.0054 0.0054 10.70 10.70 1.0283 1.028348 10 1,911 0.0052 0.0056 0.0056 10.70 10.70 0.9344 0.934449 6 1,840 0.0033 0.0058 0.0058 10.67 10.67 0.5622 0.562250 5 1,745 0.0029 0.0060 0.0060 10.47 10.47 0.4776 0.477651 9 1,638 0.0055 0.0062 0.0062 10.16 10.16 0.8862 0.886252 8 1,510 0.0053 0.0064 0.0064 9.66 9.66 0.8278 0.827853 5 1,460 0.0034 0.0066 0.0066 9.64 9.64 0.5189 0.518954 6 1,363 0.0044 0.0068 0.0068 9.27 9.27 0.6474 0.647455 5 1,262 0.0040 0.0070 0.0070 8.83 8.83 0.5660 0.566056 3 1,131 0.0027 0.0072 0.0072 8.14 8.14 0.3684 0.368457 3 1,003 0.0030 0.0074 0.0074 7.42 7.42 0.4042 0.404258 6 892 0.0067 0.0076 0.0076 6.78 6.78 0.8851 0.885159 7 750 0.0093 0.0078 0.0078 5.85 5.85 1.1966 1.196660 5 613 0.0082 0.0080 0.0080 4.90 4.90 1.0196 1.019661 4 520 0.0077 0.0082 0.0082 4.26 4.26 0.9381 0.938162 2 393 0.0051 0.0084 0.0084 3.30 3.30 0.6058 0.605863 3 260 0.0115 0.0086 0.0086 2.24 2.24 1.3417 1.341764 3 182 0.0165 0.0088 0.0088 1.60 1.60 1.8731 1.873165 0 132 0.0000 0.0090 0.0090 1.19 1.19 0.0000 0.000066 0 83 0.0000 0.0092 0.0092 0.76 0.76 0.0000 0.000067 0 57 0.0000 0.0094 0.0094 0.54 0.54 0.0000 0.000068 1 40 0.0250 0.0096 0.0096 0.38 0.38 2.6042 2.604269 1 27 0.0370 0.0098 0.0098 0.26 0.26 3.7793 3.779370 0 20 0.0000 0.0098 0.0098 0.20 0.20 0.0000 0.000071 0 16 0.0000 0.0098 0.0000 0.16 0.16 0.0000 0.000072 0 9 0.0000 0.0098 0.0000 0.09 0.09 0.0000 0.000073 0 7 0.0000 0.0098 0.0000 0.07 0.07 0.0000 0.000074 0 6 0.0000 0.0098 0.0000 0.06 0.06 0.0000 0.0000

Total 175 40,508 0.0043 219.44 219.44 0.7975 0.7975





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3OD10CU


573

Plan Year

Actual Disabilities

Life Years Exposed


2008 15 3,739 20.84 0.7197 0.0040 0.00562009 10 3,549 20.06 0.4986 0.0028 0.00572010 16 3,742 21.00 0.7619 0.0043 0.00562011 14 4,231 22.70 0.6168 0.0033 0.00542012 16 4,197 22.47 0.7122 0.0038 0.00542013 18 3,938 21.41 0.8406 0.0046 0.00542014 13 3,663 20.28 0.6412 0.0035 0.00552015 22 4,145 22.12 0.9945 0.0053 0.00532016 38 4,602 24.07 1.5787 0.0083 0.00522017 14 4,708 24.55 0.5702 0.0030 0.0052Total 176 40,514 219.49 0.8018 0.0043 0.0054




Disability Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3OD10CY


574

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A21 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A22 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A23 0 6 0.0000 0.0010 0.0010 0.01 0.01 0.0000 0.000024 0 16 0.0000 0.0010 0.0010 0.02 0.02 0.0000 0.000025 0 59 0.0000 0.0010 0.0010 0.06 0.06 0.0000 0.000026 0 142 0.0000 0.0011 0.0011 0.16 0.16 0.0000 0.000027 0 285 0.0000 0.0012 0.0012 0.34 0.34 0.0000 0.000028 0 466 0.0000 0.0013 0.0013 0.61 0.61 0.0000 0.000029 0 602 0.0000 0.0014 0.0014 0.84 0.84 0.0000 0.000030 0 727 0.0000 0.0015 0.0015 1.09 1.09 0.0000 0.000031 2 840 0.0024 0.0016 0.0016 1.34 1.34 1.4881 1.488132 0 849 0.0000 0.0017 0.0017 1.44 1.44 0.0000 0.000033 0 932 0.0000 0.0018 0.0018 1.68 1.68 0.0000 0.000034 2 959 0.0021 0.0019 0.0019 1.82 1.82 1.0976 1.097635 1 1,036 0.0010 0.0020 0.0020 2.07 2.07 0.4826 0.482636 4 1,123 0.0036 0.0021 0.0021 2.36 2.36 1.6961 1.696137 1 1,154 0.0009 0.0022 0.0022 2.54 2.54 0.3939 0.393938 3 1,159 0.0026 0.0023 0.0023 2.67 2.67 1.1254 1.125439 1 1,115 0.0009 0.0024 0.0024 2.68 2.68 0.3737 0.373740 2 1,061 0.0019 0.0025 0.0025 2.65 2.65 0.7540 0.754041 3 1,087 0.0028 0.0026 0.0026 2.83 2.83 1.0615 1.061542 5 1,115 0.0045 0.0027 0.0027 3.01 3.01 1.6609 1.660943 5 1,119 0.0045 0.0028 0.0028 3.13 3.13 1.5958 1.595844 3 1,135 0.0026 0.0029 0.0029 3.29 3.29 0.9114 0.911445 1 1,069 0.0009 0.0030 0.0030 3.21 3.21 0.3118 0.311846 6 997 0.0060 0.0034 0.0034 3.39 3.39 1.7700 1.770047 3 923 0.0033 0.0038 0.0038 3.51 3.51 0.8553 0.855348 8 931 0.0086 0.0042 0.0042 3.91 3.91 2.0459 2.045949 3 883 0.0034 0.0046 0.0046 4.06 4.06 0.7386 0.738650 3 896 0.0033 0.0050 0.0050 4.48 4.48 0.6696 0.669651 2 870 0.0023 0.0056 0.0056 4.87 4.87 0.4105 0.410552 4 767 0.0052 0.0062 0.0062 4.76 4.76 0.8411 0.841153 4 698 0.0057 0.0068 0.0068 4.75 4.75 0.8427 0.842754 5 606 0.0083 0.0074 0.0074 4.48 4.48 1.1150 1.115055 3 502 0.0060 0.0080 0.0080 4.02 4.02 0.7470 0.747056 0 436 0.0000 0.0088 0.0088 3.84 3.84 0.0000 0.000057 2 387 0.0052 0.0096 0.0096 3.72 3.72 0.5383 0.538358 2 348 0.0057 0.0104 0.0104 3.62 3.62 0.5526 0.552659 2 314 0.0064 0.0112 0.0112 3.52 3.52 0.5687 0.568760 2 286 0.0070 0.0120 0.0120 3.43 3.43 0.5828 0.582861 0 239 0.0000 0.0130 0.0130 3.11 3.11 0.0000 0.000062 1 183 0.0055 0.0140 0.0140 2.56 2.56 0.3903 0.390363 2 125 0.0160 0.0150 0.0150 1.88 1.88 1.0667 1.066764 0 87 0.0000 0.0160 0.0160 1.39 1.39 0.0000 0.000065 1 66 0.0152 0.0170 0.0170 1.12 1.12 0.8913 0.891366 0 35 0.0000 0.0182 0.0182 0.64 0.64 0.0000 0.000067 0 27 0.0000 0.0194 0.0194 0.52 0.52 0.0000 0.000068 0 18 0.0000 0.0206 0.0206 0.37 0.37 0.0000 0.000069 0 15 0.0000 0.0218 0.0218 0.33 0.33 0.0000 0.000070 0 11 0.0000 0.0218 0.0218 0.24 0.24 0.0000 0.000071 1 9 0.1111 0.0218 0.0000 0.20 0.20 5.0968 5.096872 0 7 0.0000 0.0218 0.0000 0.15 0.15 0.0000 0.000073 0 4 0.0000 0.0218 0.0000 0.09 0.09 0.0000 0.000074 0 3 0.0000 0.0218 0.0000 0.07 0.07 0.0000 0.0000

Total 87 28,729 0.0030 112.84 112.84 0.7710 0.7710


New York City Employees' Retirement System - SanitationAccidental Disability Experience of Active Members



SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3AD04CU


575

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 4 0.0000 0.0010 0.0010 0.00 0.00 0.0000 0.000021 0 22 0.0000 0.0010 0.0010 0.02 0.02 0.0000 0.000022 0 96 0.0000 0.0010 0.0010 0.10 0.10 0.0000 0.000023 0 202 0.0000 0.0010 0.0010 0.20 0.20 0.0000 0.000024 0 360 0.0000 0.0010 0.0010 0.36 0.36 0.0000 0.000025 0 553 0.0000 0.0010 0.0010 0.55 0.55 0.0000 0.000026 0 771 0.0000 0.0011 0.0011 0.85 0.85 0.0000 0.000027 1 1,066 0.0009 0.0012 0.0012 1.28 1.28 0.7817 0.781728 0 1,361 0.0000 0.0013 0.0013 1.77 1.77 0.0000 0.000029 1 1,640 0.0006 0.0014 0.0014 2.30 2.30 0.4355 0.435530 2 1,870 0.0011 0.0015 0.0015 2.81 2.81 0.7130 0.713031 2 2,085 0.0010 0.0016 0.0016 3.34 3.34 0.5995 0.599532 1 2,179 0.0005 0.0017 0.0017 3.70 3.70 0.2700 0.270033 3 2,324 0.0013 0.0018 0.0018 4.18 4.18 0.7172 0.717234 3 2,361 0.0013 0.0019 0.0019 4.49 4.49 0.6688 0.668835 3 2,469 0.0012 0.0020 0.0020 4.94 4.94 0.6075 0.607536 10 2,585 0.0039 0.0021 0.0021 5.43 5.43 1.8421 1.842137 4 2,667 0.0015 0.0022 0.0022 5.87 5.87 0.6817 0.681738 9 2,708 0.0033 0.0023 0.0023 6.23 6.23 1.4450 1.445039 5 2,675 0.0019 0.0024 0.0024 6.42 6.42 0.7788 0.778840 6 2,654 0.0023 0.0025 0.0025 6.64 6.64 0.9043 0.904341 9 2,652 0.0034 0.0026 0.0026 6.90 6.90 1.3053 1.305342 13 2,728 0.0048 0.0027 0.0027 7.37 7.37 1.7650 1.765043 13 2,733 0.0048 0.0028 0.0028 7.65 7.65 1.6988 1.698844 11 2,778 0.0040 0.0029 0.0029 8.06 8.06 1.3654 1.365445 12 2,710 0.0044 0.0030 0.0030 8.13 8.13 1.4760 1.476046 18 2,587 0.0070 0.0034 0.0034 8.80 8.80 2.0464 2.046447 15 2,484 0.0060 0.0038 0.0038 9.44 9.44 1.5891 1.589148 14 2,350 0.0060 0.0042 0.0042 9.87 9.87 1.4184 1.418449 15 2,210 0.0068 0.0046 0.0046 10.17 10.17 1.4755 1.475550 11 2,056 0.0054 0.0050 0.0050 10.28 10.28 1.0700 1.070051 11 1,920 0.0057 0.0056 0.0056 10.75 10.75 1.0231 1.023152 12 1,741 0.0069 0.0062 0.0062 10.79 10.79 1.1117 1.111753 11 1,658 0.0066 0.0068 0.0068 11.27 11.27 0.9757 0.975754 11 1,521 0.0072 0.0074 0.0074 11.26 11.26 0.9773 0.977355 10 1,377 0.0073 0.0080 0.0080 11.02 11.02 0.9078 0.907856 13 1,229 0.0106 0.0088 0.0088 10.82 10.82 1.2020 1.202057 11 1,076 0.0102 0.0096 0.0096 10.33 10.33 1.0649 1.064958 15 948 0.0158 0.0104 0.0104 9.86 9.86 1.5214 1.521459 10 798 0.0125 0.0112 0.0112 8.94 8.94 1.1189 1.118960 6 649 0.0092 0.0120 0.0120 7.79 7.79 0.7704 0.770461 3 547 0.0055 0.0130 0.0130 7.11 7.11 0.4219 0.421962 6 410 0.0146 0.0140 0.0140 5.74 5.74 1.0453 1.045363 2 274 0.0073 0.0150 0.0150 4.11 4.11 0.4866 0.486664 1 189 0.0053 0.0160 0.0160 3.02 3.02 0.3307 0.330765 1 136 0.0074 0.0170 0.0170 2.31 2.31 0.4325 0.432566 0 86 0.0000 0.0182 0.0182 1.57 1.57 0.0000 0.000067 0 58 0.0000 0.0194 0.0194 1.13 1.13 0.0000 0.000068 1 41 0.0244 0.0206 0.0206 0.84 0.84 1.1840 1.184069 0 28 0.0000 0.0218 0.0218 0.61 0.61 0.0000 0.000070 0 21 0.0000 0.0218 0.0218 0.46 0.46 0.0000 0.000071 1 17 0.0588 0.0218 0.0000 0.37 0.37 2.6983 2.698372 0 10 0.0000 0.0218 0.0000 0.22 0.22 0.0000 0.000073 0 7 0.0000 0.0218 0.0000 0.15 0.15 0.0000 0.000074 0 6 0.0000 0.0218 0.0000 0.13 0.13 0.0000 0.0000

Total 306 72,687 0.0042 278.71 278.71 1.0979 1.0979





SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3AD10CU


576

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual Disabilities

Life Years Exposed


2008 41 7,735 27.89 1.4699 0.0053 0.00362009 33 7,675 27.97 1.1800 0.0043 0.00362010 31 7,559 28.39 1.0921 0.0041 0.00382011 51 7,165 27.67 1.8431 0.0071 0.00392012 27 6,888 26.92 1.0029 0.0039 0.00392013 37 6,940 27.10 1.3655 0.0053 0.00392014 30 7,005 27.44 1.0934 0.0043 0.00392015 15 7,088 27.75 0.5406 0.0021 0.00392016 22 7,287 28.68 0.7671 0.0030 0.00392017 20 7,352 29.04 0.6887 0.0027 0.0040Total 307 72,694 278.84 1.1010 0.0042 0.0038




Disability Rate

SAN_Age_07‐09‐2018_23‐22‐51 ‐ With Tables Table 3AD10CY


577

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1




Expected Actual % Expected %0 58 2,437,491 2,643,463 0.0700 2,571,553 1.5364 8.45% 5.50%1 1,544 65,385,280 71,197,757 0.0900 70,289,176 1.1853 8.89% 7.50%2 1,489 68,186,324 75,861,335 0.1100 74,664,025 1.1848 11.26% 9.50%3 1,168 59,245,823 68,709,714 0.1600 67,836,468 1.1017 15.97% 14.50%4 802 46,372,361 57,153,296 0.3500 61,907,102 0.6940 23.25% 33.50%5 605 41,014,712 49,068,253 0.2500 50,653,169 0.8356 19.64% 23.50%6 699 54,031,054 56,077,307 0.0440 55,597,955 1.3059 3.79% 2.90%7 1,063 85,102,637 87,325,346 0.0460 87,740,818 0.8425 2.61% 3.10%8 1,705 139,949,513 142,846,720 0.0480 144,567,847 0.6273 2.07% 3.30%9 2,274 189,782,974 194,106,268 0.0620 198,702,774 0.4847 2.28% 4.70%

10 1,902 161,625,090 166,144,715 0.0500 167,281,968 0.7990 2.80% 3.50%11 1,472 127,981,111 131,440,221 0.0490 132,332,468 0.7949 2.70% 3.40%12 1,084 95,168,738 97,736,678 0.0480 98,309,307 0.8177 2.70% 3.30%13 1,158 101,150,552 103,642,729 0.0470 104,387,369 0.7699 2.46% 3.20%14 1,501 133,981,659 136,078,678 0.0590 139,876,852 0.3557 1.57% 4.40%15 1,570 142,361,526 146,042,201 0.0450 146,632,372 0.8618 2.59% 3.00%16 1,519 140,173,580 143,685,293 0.0440 144,238,614 0.8639 2.51% 2.90%17 749 69,363,888 70,532,338 0.0430 71,306,076 0.6016 1.68% 2.80%18 656 59,533,165 60,766,859 0.0420 61,140,561 0.7675 2.07% 2.70%19 539 49,581,545 50,235,024 0.0540 51,515,225 0.3379 1.32% 3.90%20 498 45,971,723 47,255,171 0.0400 47,121,016 1.1167 2.79% 2.50%21 432 41,256,730 41,841,819 0.0390 42,246,892 0.5909 1.42% 2.40%22 255 24,461,560 24,968,432 0.0380 25,024,176 0.9009 2.07% 2.30%23 455 44,329,262 45,299,652 0.0370 45,304,505 0.9950 2.19% 2.20%24 426 41,168,589 41,841,525 0.0360 42,033,130 0.7784 1.63% 2.10%25 378 37,101,951 37,516,956 0.0350 37,843,990 0.5593 1.12% 2.00%26 417 40,923,349 41,609,507 0.0350 41,741,816 0.8383 1.68% 2.00%27 294 28,459,705 28,838,632 0.0350 29,028,899 0.6657 1.33% 2.00%28 213 20,695,980 21,067,003 0.0350 21,109,900 0.8964 1.79% 2.00%29 173 17,298,315 17,563,679 0.0350 17,644,281 0.7670 1.53% 2.00%

30+ 341 34,600,346 35,267,337 0.0350 35,292,352 0.9639 1.93% 2.00%Total 27,439 2,208,696,534 2,294,363,909 2,315,942,658 0.7988 3.88% 4.86%

New York City Employees' Retirement System - SanitationTotal Salary Experience of Active Members


Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3ST04CUC


578

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1




Proposed Actual % Proposed %0 58 2,437,491 2,643,463 0.0700 2,608,115 1.2072 8.45% 7.00%1 1,544 65,385,280 71,197,757 0.0900 71,269,956 0.9877 8.89% 9.00%2 1,489 68,186,324 75,861,335 0.1100 75,686,820 1.0233 11.26% 11.00%3 1,168 59,245,823 68,709,714 0.1600 68,725,155 0.9984 15.97% 16.00%4 802 46,372,361 57,153,296 0.2444 57,705,766 0.9513 23.25% 24.44%5 605 41,014,712 49,068,253 0.1774 48,290,721 1.1069 19.64% 17.74%6 699 54,031,054 56,077,307 0.0394 56,158,797 0.9617 3.79% 3.94%7 1,063 85,102,637 87,325,346 0.0407 88,568,016 0.6414 2.61% 4.07%8 1,705 139,949,513 142,846,720 0.0421 145,835,790 0.4922 2.07% 4.21%9 2,274 189,782,974 194,106,268 0.0514 199,545,410 0.4428 2.28% 5.14%

10 1,902 161,625,090 166,144,715 0.0434 168,639,619 0.6443 2.80% 4.34%11 1,472 127,981,111 131,440,221 0.0427 133,449,744 0.6325 2.70% 4.27%12 1,084 95,168,738 97,736,678 0.0421 99,171,536 0.6415 2.70% 4.21%13 1,158 101,150,552 103,642,729 0.0414 105,337,173 0.5953 2.46% 4.14%14 1,501 133,981,659 136,078,678 0.0494 140,604,372 0.3166 1.57% 4.94%15 1,570 142,361,526 146,042,201 0.0401 148,063,105 0.6456 2.59% 4.00%16 1,519 140,173,580 143,685,293 0.0394 145,693,616 0.6362 2.51% 3.94%17 749 69,363,888 70,532,338 0.0387 72,048,964 0.4352 1.68% 3.87%18 656 59,533,165 60,766,859 0.0380 61,797,807 0.5448 2.07% 3.80%19 539 49,581,545 50,235,024 0.0461 51,866,262 0.2860 1.32% 4.61%20 498 45,971,723 47,255,171 0.0367 47,658,885 0.7607 2.79% 3.67%21 432 41,256,730 41,841,819 0.0360 42,743,210 0.3936 1.42% 3.60%22 255 24,461,560 24,968,432 0.0354 25,326,521 0.5860 2.07% 3.54%23 455 44,329,262 45,299,652 0.0347 45,867,044 0.6310 2.19% 3.47%24 426 41,168,589 41,841,525 0.0340 42,569,145 0.4805 1.63% 3.40%25 378 37,101,951 37,516,956 0.0334 38,339,301 0.3354 1.12% 3.34%26 417 40,923,349 41,609,507 0.0334 42,288,143 0.5028 1.68% 3.34%27 294 28,459,705 28,838,632 0.0334 29,408,837 0.3992 1.33% 3.34%28 213 20,695,980 21,067,003 0.0334 21,386,191 0.5375 1.79% 3.34%29 173 17,298,315 17,563,679 0.0334 17,875,214 0.4600 1.53% 3.34%

30+ 341 34,600,346 35,267,337 0.0334 35,754,267 0.5780 1.93% 3.34%Total 27,439 2,208,696,534 2,294,363,909 2,330,283,501 0.7046 3.88% 5.50%

Increase %



Proposed rates after 3 years of service are 67% of current rates

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3ST04CUP


579

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1




Expected Actual % Expected %0 167 5,385,744 6,798,864 0.0700 5,681,960 4.7706 26.24% 5.50%1 2,964 118,674,575 129,415,657 0.0900 127,575,168 1.2068 9.05% 7.50%2 3,331 144,776,108 161,094,096 0.1100 158,529,838 1.1864 11.27% 9.50%3 3,745 181,229,836 206,490,194 0.1600 207,508,162 0.9613 13.94% 14.50%4 3,389 184,376,145 224,504,153 0.3500 246,142,153 0.6497 21.76% 33.50%5 3,036 197,731,310 237,595,377 0.2500 244,198,168 0.8579 20.16% 23.50%6 3,029 231,532,434 239,750,137 0.0440 238,246,875 1.2239 3.55% 2.90%7 3,789 293,561,622 301,424,298 0.0460 302,662,033 0.8640 2.68% 3.10%8 4,151 327,214,709 335,393,304 0.0480 338,012,794 0.7574 2.50% 3.30%9 4,062 326,483,190 337,319,720 0.0620 341,827,900 0.7062 3.32% 4.70%

10 3,914 320,802,387 332,844,774 0.0500 332,030,471 1.0725 3.75% 3.50%11 3,441 290,772,043 298,097,397 0.0490 300,658,292 0.7410 2.52% 3.40%12 3,046 258,950,270 265,476,414 0.0480 267,495,629 0.7637 2.52% 3.30%13 2,299 196,781,258 200,746,793 0.0470 203,078,258 0.6297 2.02% 3.20%14 2,707 231,658,448 237,830,383 0.0590 241,851,420 0.6055 2.66% 4.40%15 2,650 232,934,850 239,038,173 0.0450 239,922,896 0.8734 2.62% 3.00%16 2,348 211,162,692 217,073,130 0.0440 217,286,410 0.9652 2.80% 2.90%17 2,110 186,718,546 190,613,752 0.0430 191,946,665 0.7450 2.09% 2.80%18 2,196 192,363,456 196,698,079 0.0420 197,557,270 0.8346 2.25% 2.70%19 2,006 178,671,574 183,520,163 0.0540 185,639,765 0.6958 2.71% 3.90%20 1,629 148,084,687 151,571,744 0.0400 151,786,804 0.9419 2.35% 2.50%21 1,517 141,140,382 142,370,085 0.0390 144,527,751 0.3630 0.87% 2.40%22 1,386 128,393,047 130,946,251 0.0380 131,346,087 0.8646 1.99% 2.30%23 1,362 128,122,849 129,946,393 0.0370 130,941,552 0.6469 1.42% 2.20%24 1,071 100,866,508 102,597,703 0.0360 102,984,705 0.8173 1.72% 2.10%25 884 84,939,145 85,766,478 0.0350 86,637,928 0.4870 0.97% 2.00%26 840 81,176,352 82,403,951 0.0350 82,799,879 0.7561 1.51% 2.00%27 630 60,848,455 61,681,621 0.0350 62,065,424 0.6846 1.37% 2.00%28 472 45,864,891 46,764,871 0.0350 46,782,189 0.9811 1.96% 2.00%29 328 33,082,744 33,418,922 0.0350 33,744,399 0.5081 1.02% 2.00%

30+ 684 69,439,601 70,449,537 0.0350 70,828,393 0.7272 1.45% 2.00%Total 69,183 5,333,739,857 5,579,642,414 5,632,297,236 0.8236 4.61% 5.60%



Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3ST10CUC


580

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1




Proposed Actual % Proposed %0 167 5,385,744 6,798,864 0.0700 5,762,746 3.7483 26.24% 7.00%1 2,964 118,674,575 129,415,657 0.0900 129,355,287 1.0057 9.05% 9.00%2 3,331 144,776,108 161,094,096 0.1100 160,701,480 1.0247 11.27% 11.00%3 3,745 181,229,836 206,490,194 0.1600 210,226,609 0.8711 13.94% 16.00%4 3,389 184,376,145 224,504,153 0.2444 229,437,674 0.8905 21.76% 24.44%5 3,036 197,731,310 237,595,377 0.1774 232,808,844 1.1365 20.16% 17.74%6 3,029 231,532,434 239,750,137 0.0394 240,650,181 0.9013 3.55% 3.94%7 3,789 293,561,622 301,424,298 0.0407 305,515,452 0.6578 2.68% 4.07%8 4,151 327,214,709 335,393,304 0.0421 340,977,360 0.5943 2.50% 4.21%9 4,062 326,483,190 337,319,720 0.0514 343,277,485 0.6453 3.32% 5.14%

10 3,914 320,802,387 332,844,774 0.0434 334,725,211 0.8649 3.75% 4.34%11 3,441 290,772,043 298,097,397 0.0427 303,196,732 0.5896 2.52% 4.27%12 3,046 258,950,270 265,476,414 0.0421 269,841,718 0.5992 2.52% 4.21%13 2,299 196,781,258 200,746,793 0.0414 204,926,034 0.4869 2.02% 4.14%14 2,707 231,658,448 237,830,383 0.0494 243,109,325 0.5390 2.66% 4.94%15 2,650 232,934,850 239,038,173 0.0401 242,263,891 0.6542 2.62% 4.00%16 2,348 211,162,692 217,073,130 0.0394 219,478,279 0.7108 2.80% 3.94%17 2,110 186,718,546 190,613,752 0.0387 193,946,420 0.5389 2.09% 3.87%18 2,196 192,363,456 196,698,079 0.0380 199,680,962 0.5924 2.25% 3.80%19 2,006 178,671,574 183,520,163 0.0461 186,904,760 0.5889 2.71% 4.61%20 1,629 148,084,687 151,571,744 0.0367 153,519,395 0.6416 2.35% 3.67%21 1,517 141,140,382 142,370,085 0.0360 146,225,670 0.2418 0.87% 3.60%22 1,386 128,393,047 130,946,251 0.0354 132,933,025 0.5624 1.99% 3.54%23 1,362 128,122,849 129,946,393 0.0347 132,567,431 0.4103 1.42% 3.47%24 1,071 100,866,508 102,597,703 0.0340 104,297,987 0.5045 1.72% 3.40%25 884 84,939,145 85,766,478 0.0334 87,771,865 0.2921 0.97% 3.34%26 840 81,176,352 82,403,951 0.0334 83,883,583 0.4535 1.51% 3.34%27 630 60,848,455 61,681,621 0.0334 62,877,751 0.4106 1.37% 3.34%28 472 45,864,891 46,764,871 0.0334 47,394,485 0.5884 1.96% 3.34%29 328 33,082,744 33,418,922 0.0334 34,186,053 0.3047 1.02% 3.34%

30+ 684 69,439,601 70,449,537 0.0334 71,755,412 0.4361 1.45% 3.34%Total 69,183 5,333,739,857 5,579,642,414 5,654,199,109 0.7673 4.61% 6.01%

Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3ST10CUP


581

(1) (2) (3) (4) (5) (6) (7) = [(4) ÷ (3)]-1 (8) = [(5) ÷ (3)]-1

Plan Year

Life Years Exposed Total Salary BOY Actual Salary EOY Expected Salary EOY

Actual/ Expected Actual % Expected %

2008 7,328 501,518,251 534,204,335 525,047,335 1.3892 6.52% 4.69%2009 7,396 524,365,204 544,234,137 561,058,250 0.5415 3.79% 7.00%2010 7,140 515,425,565 559,384,612 558,195,500 1.0278 8.53% 8.30%2011 6,769 525,478,620 553,675,012 559,823,901 0.8210 5.37% 6.54%2012 6,563 530,126,483 545,634,050 559,345,192 0.5307 2.93% 5.51%2013 6,548 528,129,200 548,146,360 552,884,401 0.8086 3.79% 4.69%2014 6,654 536,998,127 557,162,656 558,810,498 0.9245 3.76% 4.06%2015 6,809 551,368,055 563,797,804 575,120,091 0.5233 2.25% 4.31%2016 6,900 550,306,022 573,700,660 578,562,436 0.8279 4.25% 5.13%2017 7,076 570,024,329 599,702,789 603,449,634 0.8879 5.21% 5.86%Total 69,183 5,333,739,857 5,579,642,414 5,632,297,236 0.8236 4.61% 5.60%



Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3ST10CY


582

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1





EOYActual/

Expected Actual % Expected %0 58 2,437,491 2,604,397 0.0400 2,534,991 1.7119 6.85% 4.00%1 1,544 65,385,280 70,145,574 0.0600 69,308,397 1.2134 7.28% 6.00%2 1,489 68,186,324 74,740,231 0.0800 73,641,230 1.2015 9.61% 8.00%3 1,168 59,245,823 67,694,300 0.1300 66,947,780 1.0969 14.26% 13.00%4 802 46,372,361 56,308,666 0.3200 61,211,516 0.6696 21.43% 32.00%5 605 41,014,712 48,343,106 0.2200 50,037,948 0.8122 17.87% 22.00%6 699 54,031,054 55,248,578 0.0140 54,787,489 1.6096 2.25% 1.40%7 1,063 85,102,637 86,034,824 0.0160 86,464,279 0.6846 1.10% 1.60%8 1,705 139,949,513 140,735,684 0.0180 142,468,605 0.3121 0.56% 1.80%9 2,274 189,782,974 191,237,702 0.0320 195,856,029 0.2395 0.77% 3.20%

10 1,902 161,625,090 163,689,375 0.0200 164,857,592 0.6386 1.28% 2.00%11 1,472 127,981,111 129,497,755 0.0190 130,412,752 0.6237 1.19% 1.90%12 1,084 95,168,738 96,292,293 0.0180 96,881,776 0.6559 1.18% 1.80%13 1,158 101,150,552 102,111,064 0.0170 102,870,111 0.5586 0.95% 1.70%14 1,501 133,981,659 134,067,663 0.0290 137,867,127 0.0221 0.06% 2.90%15 1,570 142,361,526 143,883,942 0.0150 144,496,949 0.7129 1.07% 1.50%16 1,519 140,173,580 141,561,865 0.0140 142,136,010 0.7074 0.99% 1.40%17 749 69,363,888 69,489,989 0.0130 70,265,618 0.1398 0.18% 1.30%18 656 59,533,165 59,868,827 0.0120 60,247,563 0.4699 0.56% 1.20%19 539 49,581,545 49,492,635 0.0240 50,771,502 -0.0747 -0.18% 2.40%20 498 45,971,723 46,556,819 0.0100 46,431,440 1.2727 1.27% 1.00%21 432 41,256,730 41,223,467 0.0090 41,628,041 -0.0896 -0.08% 0.90%22 255 24,461,560 24,599,441 0.0080 24,657,252 0.7046 0.56% 0.80%23 455 44,329,262 44,630,199 0.0070 44,639,566 0.9698 0.68% 0.70%24 426 41,168,589 41,223,177 0.0060 41,415,601 0.2210 0.13% 0.60%25 378 37,101,951 36,962,518 0.0050 37,287,461 -0.7516 -0.38% 0.50%26 417 40,923,349 40,994,588 0.0050 41,127,966 0.3482 0.17% 0.50%27 294 28,459,705 28,412,445 0.0050 28,602,004 -0.3321 -0.17% 0.50%28 213 20,695,980 20,755,668 0.0050 20,799,460 0.5768 0.29% 0.50%29 173 17,298,315 17,304,118 0.0050 17,384,807 0.0671 0.03% 0.50%

30+ 341 34,600,346 34,746,144 0.0050 34,773,347 0.8428 0.42% 0.50%Total 27,439 2,208,696,534 2,260,457,053 2,282,812,210 0.6984 2.34% 3.36%

New York City Employees' Retirement System - SanitationMerit Salary Experience of Active Members


Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3SM04CUC


583

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1




IncreaseProposed Merit Salary

EOYActual/

Proposed Actual % Proposed %0 58 2,437,491 2,604,397 0.0400 2,534,991 1.7119 6.85% 4.00%1 1,544 65,385,280 70,145,574 0.0600 69,308,397 1.2134 7.28% 6.00%2 1,489 68,186,324 74,740,231 0.0800 73,641,230 1.2015 9.61% 8.00%3 1,168 59,245,823 67,694,300 0.1300 66,947,780 1.0969 14.26% 13.00%4 802 46,372,361 56,308,666 0.2144 56,314,595 0.9994 21.43% 21.44%5 605 41,014,712 48,343,106 0.1474 47,060,280 1.2122 17.87% 14.74%6 699 54,031,054 55,248,578 0.0094 54,537,866 2.4023 2.25% 0.94%7 1,063 85,102,637 86,034,824 0.0107 86,014,937 1.0218 1.10% 1.07%8 1,705 139,949,513 140,735,684 0.0121 141,637,305 0.4658 0.56% 1.21%9 2,274 189,782,974 191,237,702 0.0214 193,851,921 0.3575 0.77% 2.14%

10 1,902 161,625,090 163,689,375 0.0134 163,790,866 0.9531 1.28% 1.34%11 1,472 127,981,111 129,497,755 0.0127 129,610,310 0.9309 1.19% 1.27%12 1,084 95,168,738 96,292,293 0.0121 96,316,473 0.9789 1.18% 1.21%13 1,158 101,150,552 102,111,064 0.0114 102,302,657 0.8337 0.95% 1.14%14 1,501 133,981,659 134,067,663 0.0194 136,584,923 0.0330 0.06% 1.94%15 1,570 142,361,526 143,883,942 0.0101 143,792,259 1.0641 1.07% 1.00%16 1,519 140,173,580 141,561,865 0.0094 141,488,409 1.0559 0.99% 0.94%17 749 69,363,888 69,489,989 0.0087 69,968,047 0.2087 0.18% 0.87%18 656 59,533,165 59,868,827 0.0080 60,011,812 0.7013 0.56% 0.80%19 539 49,581,545 49,492,635 0.0161 50,378,816 -0.1115 -0.18% 1.61%20 498 45,971,723 46,556,819 0.0067 46,279,734 1.8996 1.27% 0.67%21 432 41,256,730 41,223,467 0.0060 41,505,508 -0.1337 -0.08% 0.60%22 255 24,461,560 24,599,441 0.0054 24,592,674 1.0516 0.56% 0.54%23 455 44,329,262 44,630,199 0.0047 44,537,166 1.4475 0.68% 0.47%24 426 41,168,589 41,223,177 0.0040 41,334,087 0.3298 0.13% 0.40%25 378 37,101,951 36,962,518 0.0034 37,226,242 -1.1218 -0.38% 0.33%26 417 40,923,349 40,994,588 0.0034 41,060,442 0.5196 0.17% 0.33%27 294 28,459,705 28,412,445 0.0034 28,555,045 -0.4957 -0.17% 0.33%28 213 20,695,980 20,755,668 0.0034 20,765,312 0.8609 0.29% 0.33%29 173 17,298,315 17,304,118 0.0034 17,356,265 0.1001 0.03% 0.33%

30+ 341 34,600,346 34,746,144 0.0034 34,716,257 1.2579 0.42% 0.33%Total 27,439 2,208,696,534 2,260,457,053 2,264,022,605 0.9356 2.34% 2.50%

Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3SM04CUP


584

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1





EOYActual/

Expected Actual % Expected %0 167 5,385,744 6,698,388 0.0400 5,601,174 6.0931 24.37% 4.00%1 2,964 118,674,575 127,503,110 0.0600 125,795,050 1.2399 7.44% 6.00%2 3,331 144,776,108 158,713,395 0.0800 156,358,197 1.2033 9.63% 8.00%3 3,745 181,229,836 203,438,615 0.1300 204,789,714 0.9427 12.25% 13.00%4 3,389 184,376,145 221,186,357 0.3200 243,376,511 0.6239 19.96% 32.00%5 3,036 197,731,310 234,084,115 0.2200 241,232,198 0.8357 18.38% 22.00%6 3,029 231,532,434 236,207,032 0.0140 234,773,888 1.4421 2.02% 1.40%7 3,789 293,561,622 296,969,752 0.0160 298,258,608 0.7256 1.16% 1.60%8 4,151 327,214,709 330,436,753 0.0180 333,104,574 0.5470 0.98% 1.80%9 4,062 326,483,190 332,334,699 0.0320 336,930,652 0.5601 1.79% 3.20%

10 3,914 320,802,387 327,925,886 0.0200 327,218,435 1.1103 2.22% 2.00%11 3,441 290,772,043 293,692,017 0.0190 296,296,712 0.5285 1.00% 1.90%12 3,046 258,950,270 261,553,118 0.0180 263,611,374 0.5584 1.01% 1.80%13 2,299 196,781,258 197,780,091 0.0170 200,126,539 0.2986 0.51% 1.70%14 2,707 231,658,448 234,315,648 0.0290 238,376,543 0.3955 1.15% 2.90%15 2,650 232,934,850 235,505,589 0.0150 236,428,873 0.7358 1.10% 1.50%16 2,348 211,162,692 213,865,153 0.0140 214,118,970 0.9141 1.28% 1.40%17 2,110 186,718,546 187,796,800 0.0130 189,145,887 0.4442 0.58% 1.30%18 2,196 192,363,456 193,791,210 0.0120 194,671,818 0.6185 0.74% 1.20%19 2,006 178,671,574 180,808,042 0.0240 182,959,692 0.4982 1.20% 2.40%20 1,629 148,084,687 149,331,767 0.0100 149,565,533 0.8421 0.84% 1.00%21 1,517 141,140,382 140,266,093 0.0090 142,410,646 -0.6883 -0.62% 0.90%22 1,386 128,393,047 129,011,085 0.0080 129,420,192 0.6017 0.48% 0.80%23 1,362 128,122,849 128,026,003 0.0070 129,019,709 -0.1080 -0.08% 0.70%24 1,071 100,866,508 101,081,480 0.0060 101,471,707 0.3552 0.21% 0.60%25 884 84,939,145 84,498,993 0.0050 85,363,840 -1.0364 -0.52% 0.50%26 840 81,176,352 81,186,159 0.0050 81,582,234 0.0242 0.01% 0.50%27 630 60,848,455 60,770,070 0.0050 61,152,698 -0.2576 -0.13% 0.50%28 472 45,864,891 46,073,764 0.0050 46,094,216 0.9108 0.46% 0.50%29 328 33,082,744 32,925,047 0.0050 33,248,157 -0.9533 -0.48% 0.50%

30+ 684 69,439,601 69,408,411 0.0050 69,786,799 -0.0898 -0.04% 0.50%Total 69,183 5,333,739,857 5,497,184,645 5,552,291,138 0.7479 3.06% 4.10%



Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3SM10CUC


585

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1



Annual Rates of Salary Increase

Proposed Merit Salary EOY

Actual/ Proposed Actual % Proposed %

0 167 5,385,744 6,698,388 0.0400 5,601,174 6.0931 24.37% 4.00%1 2,964 118,674,575 127,503,110 0.0600 125,795,049 1.2399 7.44% 6.00%2 3,331 144,776,108 158,713,395 0.0800 156,358,197 1.2033 9.63% 8.00%3 3,745 181,229,836 203,438,615 0.1300 204,789,714 0.9427 12.25% 13.00%4 3,389 184,376,145 221,186,357 0.2144 223,906,390 0.9312 19.96% 21.44%5 3,036 197,731,310 234,084,115 0.1474 226,876,905 1.2473 18.38% 14.74%6 3,029 231,532,434 236,207,032 0.0094 233,704,208 2.1524 2.02% 0.94%7 3,789 293,561,622 296,969,752 0.0107 296,708,603 1.0830 1.16% 1.07%8 4,151 327,214,709 330,436,753 0.0121 331,160,918 0.8165 0.98% 1.21%9 4,062 326,483,190 332,334,699 0.0214 333,482,990 0.8360 1.79% 2.14%

10 3,914 320,802,387 327,925,886 0.0134 325,101,139 1.6571 2.22% 1.34%11 3,441 290,772,043 293,692,017 0.0127 294,473,571 0.7889 1.00% 1.27%12 3,046 258,950,270 261,553,118 0.0121 262,073,210 0.8335 1.01% 1.21%13 2,299 196,781,258 197,780,091 0.0114 199,022,597 0.4456 0.51% 1.14%14 2,707 231,658,448 234,315,648 0.0194 236,159,572 0.5903 1.15% 1.94%15 2,650 232,934,850 235,505,589 0.0101 235,275,845 1.0981 1.10% 1.00%16 2,348 211,162,692 213,865,153 0.0094 213,143,398 1.3644 1.28% 0.94%17 2,110 186,718,546 187,796,800 0.0087 188,344,864 0.6630 0.58% 0.87%18 2,196 192,363,456 193,791,210 0.0080 193,910,058 0.9232 0.74% 0.80%19 2,006 178,671,574 180,808,042 0.0161 181,544,613 0.7436 1.20% 1.61%20 1,629 148,084,687 149,331,767 0.0067 149,076,854 1.2569 0.84% 0.67%21 1,517 141,140,382 140,266,093 0.0060 141,991,459 -1.0273 -0.62% 0.60%22 1,386 128,393,047 129,011,085 0.0054 129,081,234 0.8981 0.48% 0.54%23 1,362 128,122,849 128,026,003 0.0047 128,723,745 -0.1612 -0.08% 0.47%24 1,071 100,866,508 101,081,480 0.0040 101,271,991 0.5302 0.21% 0.40%25 884 84,939,145 84,498,993 0.0034 85,223,691 -1.5469 -0.52% 0.33%26 840 81,176,352 81,186,159 0.0034 81,448,293 0.0361 0.01% 0.33%27 630 60,848,455 60,770,070 0.0034 61,052,298 -0.3845 -0.13% 0.33%28 472 45,864,891 46,073,764 0.0034 46,018,538 1.3594 0.46% 0.33%29 328 33,082,744 32,925,047 0.0034 33,193,571 -1.4229 -0.48% 0.33%

30+ 684 69,439,601 69,408,411 0.0034 69,672,224 -0.1341 -0.04% 0.33%Total 69,183 5,333,739,857 5,497,184,645 5,494,186,913 1.0187 3.06% 3.01%

Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3SM10CUP


586

(1) (2) (3) (4) (5) (6) (7) (8) (9)





0 36 1,531,808 242,036 12.00% 183,817 1.3167 15.80% 12.00%1 1,480 64,842,959 10,553,053 12.00% 7,775,623 1.3572 16.27% 11.99%2 1,158 55,852,213 8,557,572 12.00% 6,702,266 1.2768 15.32% 12.00%3 799 43,063,545 6,371,623 12.00% 5,167,625 1.2330 14.80% 12.00%4 590 36,440,665 5,278,448 12.00% 4,372,880 1.2071 14.49% 12.00%5 694 48,893,794 8,021,427 12.00% 5,867,255 1.3672 16.41% 12.00%6 1,060 83,546,921 15,045,566 12.00% 10,025,630 1.5007 18.01% 12.00%7 1,711 138,986,138 24,553,339 12.00% 16,678,337 1.4722 17.67% 12.00%8 2,293 189,490,758 33,476,237 12.00% 22,738,891 1.4722 17.67% 12.00%9 1,907 160,578,091 29,804,144 12.00% 19,269,371 1.5467 18.56% 12.00%

10 1,478 127,064,861 23,071,791 12.00% 15,247,783 1.5131 18.16% 12.00%11 1,097 95,195,701 15,162,592 12.00% 11,423,484 1.3273 15.93% 12.00%12 1,159 100,595,540 18,199,190 12.00% 12,071,465 1.5076 18.09% 12.00%13 1,502 132,804,192 25,397,890 12.00% 15,936,503 1.5937 19.12% 12.00%14 1,573 141,475,400 27,109,805 12.00% 16,977,048 1.5969 19.16% 12.00%15 1,524 138,982,964 24,008,002 12.00% 16,677,956 1.4395 17.27% 12.00%16 753 68,899,943 12,020,307 12.00% 8,267,993 1.4538 17.45% 12.00%17 659 59,344,551 11,391,066 12.00% 7,121,346 1.5996 19.19% 12.00%18 542 49,311,786 9,076,996 12.00% 5,917,414 1.5339 18.41% 12.00%19 494 45,318,032 9,154,890 12.00% 5,438,164 1.6835 20.20% 12.00%20 438 41,077,165 7,739,123 12.00% 4,929,260 1.5700 18.84% 12.00%21 256 24,370,136 4,985,494 12.00% 2,924,416 1.7048 20.46% 12.00%22 455 43,676,622 8,041,864 12.00% 5,241,195 1.5344 18.41% 12.00%23 422 40,248,865 8,134,885 12.00% 4,829,864 1.6843 20.21% 12.00%24 374 36,241,087 7,853,263 12.00% 4,348,930 1.8058 21.67% 12.00%25 422 40,832,805 8,133,104 12.00% 4,899,937 1.6598 19.92% 12.00%26 298 28,391,318 5,567,358 12.00% 3,406,958 1.6341 19.61% 12.00%27 209 19,856,829 4,034,146 12.00% 2,382,819 1.6930 20.32% 12.00%28 175 16,979,200 3,245,599 12.00% 2,037,504 1.5929 19.12% 12.00%29 87 8,570,389 1,694,642 12.00% 1,028,447 1.6478 19.77% 12.00%30 68 6,694,182 1,343,200 12.00% 803,302 1.6721 20.07% 12.00%31 55 5,427,364 1,126,780 12.00% 651,284 1.7301 20.76% 12.00%32 37 3,725,274 729,036 12.00% 447,033 1.6308 19.57% 12.00%33 27 2,645,560 413,075 12.00% 317,467 1.3012 15.61% 12.00%34 16 1,611,556 210,610 12.00% 193,387 1.0891 13.07% 12.00%35 6 577,683 65,814 12.00% 69,322 0.9494 11.39% 12.00%36 3 317,026 15,122 12.00% 38,043 0.3975 4.77% 12.00%37 0 0 0 12.00% 0 N/A N/A N/A38 1 87,233 18,806 12.00% 10,468 1.7965 21.56% 12.00%39 6 522,725 82,022 12.00% 62,727 1.3076 15.69% 12.00%40 7 607,280 78,355 12.00% 72,874 1.0752 12.90% 12.00%41 6 513,106 72,657 12.00% 61,573 1.1800 14.16% 12.00%42 6 578,581 17,722 12.00% 69,430 0.2553 3.06% 12.00%43 2 151,535 0 12.00% 18,184 0.0000 0.00% 12.00%44 1 76,050 0 12.00% 9,126 0.0000 0.00% 12.00%45 1 76,890 0 12.00% 9,227 0.0000 0.00% 12.00%

Total 25,887 2,106,076,323 380,098,651 252,723,626 1.5040 18.05% 12.00%


New York City Employees' Retirement System - SanitationOvertime Pay Experience for Years Not before Retirement or Disability


Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3OT04CUC


587

(1) (2) (3) (4) (5) (6) (7) (8) (9)




Pay Proposed Overtime Actual/Expected Actual % Proposed %0 36 1,531,808 242,036 12.00% 183,817 1.3167 15.80% 12.00%1 1,480 64,842,959 10,553,053 12.00% 7,781,155 1.3562 16.27% 12.00%2 1,158 55,852,213 8,557,572 12.00% 6,702,266 1.2768 15.32% 12.00%3 799 43,063,545 6,371,623 12.00% 5,167,625 1.2330 14.80% 12.00%4 590 36,440,665 5,278,448 12.00% 4,372,880 1.2071 14.49% 12.00%5 694 48,893,794 8,021,427 12.00% 5,867,255 1.3672 16.41% 12.00%6 1,060 83,546,921 15,045,566 12.00% 10,025,630 1.5007 18.01% 12.00%7 1,711 138,986,138 24,553,339 12.00% 16,678,337 1.4722 17.67% 12.00%8 2,293 189,490,758 33,476,237 12.00% 22,738,891 1.4722 17.67% 12.00%9 1,907 160,578,091 29,804,144 12.00% 19,269,371 1.5467 18.56% 12.00%

10 1,478 127,064,861 23,071,791 12.00% 15,247,783 1.5131 18.16% 12.00%11 1,097 95,195,701 15,162,592 12.00% 11,423,484 1.3273 15.93% 12.00%12 1,159 100,595,540 18,199,190 12.00% 12,071,465 1.5076 18.09% 12.00%13 1,502 132,804,192 25,397,890 12.00% 15,936,503 1.5937 19.12% 12.00%14 1,573 141,475,400 27,109,805 12.00% 16,977,048 1.5969 19.16% 12.00%15 1,524 138,982,964 24,008,002 12.00% 16,677,956 1.4395 17.27% 12.00%16 753 68,899,943 12,020,307 12.00% 8,267,993 1.4538 17.45% 12.00%17 659 59,344,551 11,391,066 12.00% 7,121,346 1.5996 19.19% 12.00%18 542 49,311,786 9,076,996 12.00% 5,917,414 1.5339 18.41% 12.00%19 494 45,318,032 9,154,890 12.00% 5,438,164 1.6835 20.20% 12.00%20 438 41,077,165 7,739,123 12.00% 4,929,260 1.5700 18.84% 12.00%21 256 24,370,136 4,985,494 12.00% 2,924,416 1.7048 20.46% 12.00%22 455 43,676,622 8,041,864 12.00% 5,241,195 1.5344 18.41% 12.00%23 422 40,248,865 8,134,885 12.00% 4,829,864 1.6843 20.21% 12.00%24 374 36,241,087 7,853,263 12.00% 4,348,930 1.8058 21.67% 12.00%25 422 40,832,805 8,133,104 12.00% 4,899,937 1.6598 19.92% 12.00%26 298 28,391,318 5,567,358 12.00% 3,406,958 1.6341 19.61% 12.00%27 209 19,856,829 4,034,146 12.00% 2,382,819 1.6930 20.32% 12.00%28 175 16,979,200 3,245,599 12.00% 2,037,504 1.5929 19.12% 12.00%29 87 8,570,389 1,694,642 12.00% 1,028,447 1.6478 19.77% 12.00%30 68 6,694,182 1,343,200 12.00% 803,302 1.6721 20.07% 12.00%31 55 5,427,364 1,126,780 12.00% 651,284 1.7301 20.76% 12.00%32 37 3,725,274 729,036 12.00% 447,033 1.6308 19.57% 12.00%33 27 2,645,560 413,075 12.00% 317,467 1.3012 15.61% 12.00%34 16 1,611,556 210,610 12.00% 193,387 1.0891 13.07% 12.00%35 6 577,683 65,814 12.00% 69,322 0.9494 11.39% 12.00%36 3 317,026 15,122 12.00% 38,043 0.3975 4.77% 12.00%37 0 0 0 12.00% 0 N/A N/A N/A38 1 87,233 18,806 12.00% 10,468 1.7965 21.56% 12.00%39 6 522,725 82,022 12.00% 62,727 1.3076 15.69% 12.00%40 7 607,280 78,355 12.00% 72,874 1.0752 12.90% 12.00%41 6 513,106 72,657 12.00% 61,573 1.1800 14.16% 12.00%42 6 578,581 17,722 12.00% 69,430 0.2553 3.06% 12.00%43 2 151,535 0 12.00% 18,184 0.0000 0.00% 12.00%44 1 76,050 0 12.00% 9,126 0.0000 0.00% 12.00%45 1 76,890 0 12.00% 9,227 0.0000 0.00% 12.00%

Total 25,887 2,106,076,323 380,098,651 252,729,159 1.5040 18.05% 12.00%


Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3OT04CUP


588

(1) (2) (3) (4) (5) (6) (7) (8) (9)





0 140 4,867,912 499,382 12.00% 584,149 0.8549 10.26% 12.00%1 2,583 106,828,350 14,087,187 12.00% 12,813,870 1.0994 13.19% 11.99%2 2,921 133,113,678 15,915,140 12.00% 15,973,641 0.9963 11.96% 12.00%3 3,361 172,259,383 19,141,358 12.00% 20,671,126 0.9260 11.11% 12.00%4 3,002 179,039,465 21,370,413 12.00% 21,484,736 0.9947 11.94% 12.00%5 2,717 192,598,836 29,068,841 12.00% 23,111,860 1.2577 15.09% 12.00%6 2,934 228,102,418 34,552,300 12.00% 27,372,290 1.2623 15.15% 12.00%7 3,741 294,233,774 37,972,438 12.00% 35,308,053 1.0755 12.91% 12.00%8 3,963 315,607,178 45,263,121 12.00% 37,872,861 1.1951 14.34% 12.00%9 3,642 296,507,099 47,004,828 12.00% 35,580,852 1.3211 15.85% 12.00%

10 3,441 286,282,467 46,050,805 12.00% 34,353,896 1.3405 16.09% 12.00%11 2,750 233,612,849 31,410,217 12.00% 28,033,542 1.1205 13.45% 12.00%12 2,302 194,900,775 28,217,333 12.00% 23,388,093 1.2065 14.48% 12.00%13 2,234 193,222,970 33,029,185 12.00% 23,186,756 1.4245 17.09% 12.00%14 2,640 229,253,454 35,712,886 12.00% 27,510,414 1.2982 15.58% 12.00%15 2,340 208,119,020 33,073,983 12.00% 24,974,282 1.3243 15.89% 12.00%16 1,545 137,960,969 19,672,445 12.00% 16,555,316 1.1883 14.26% 12.00%17 1,704 149,657,359 23,242,233 12.00% 17,958,883 1.2942 15.53% 12.00%18 1,918 169,385,736 20,098,586 12.00% 20,326,288 0.9888 11.87% 12.00%19 1,374 123,919,876 17,905,596 12.00% 14,870,385 1.2041 14.45% 12.00%20 1,444 132,763,906 20,858,184 12.00% 15,931,669 1.3092 15.71% 12.00%21 1,195 111,064,310 16,406,123 12.00% 13,327,717 1.2310 14.77% 12.00%22 1,239 115,692,388 16,264,022 12.00% 13,883,087 1.1715 14.06% 12.00%23 1,031 96,438,767 15,315,564 12.00% 11,572,652 1.3234 15.88% 12.00%24 856 81,159,772 13,294,310 12.00% 9,739,173 1.3650 16.38% 12.00%25 741 70,822,342 12,273,637 12.00% 8,498,681 1.4442 17.33% 12.00%26 617 58,554,815 9,132,486 12.00% 7,026,578 1.2997 15.60% 12.00%27 430 41,087,288 6,302,057 12.00% 4,930,475 1.2782 15.34% 12.00%28 339 33,184,569 5,025,958 12.00% 3,982,148 1.2621 15.15% 12.00%29 184 18,274,279 2,886,344 12.00% 2,192,913 1.3162 15.79% 12.00%30 127 12,750,770 1,947,836 12.00% 1,530,092 1.2730 15.28% 12.00%31 78 7,724,526 1,458,471 12.00% 926,943 1.5734 18.88% 12.00%32 50 5,013,070 830,769 12.00% 601,568 1.3810 16.57% 12.00%33 38 3,776,902 481,004 12.00% 453,228 1.0613 12.74% 12.00%34 36 3,665,564 305,304 12.00% 439,868 0.6941 8.33% 12.00%35 24 2,270,449 159,271 12.00% 272,454 0.5846 7.01% 12.00%36 19 1,756,412 166,974 12.00% 210,769 0.7922 9.51% 12.00%37 17 1,610,061 121,758 12.00% 193,207 0.6302 7.56% 12.00%38 14 1,312,603 84,115 12.00% 157,512 0.5340 6.41% 12.00%39 12 1,121,572 99,535 12.00% 134,589 0.7395 8.87% 12.00%40 11 1,010,724 87,822 12.00% 121,287 0.7241 8.69% 12.00%41 11 990,180 81,246 12.00% 118,822 0.6838 8.21% 12.00%42 7 658,999 21,680 12.00% 79,080 0.2742 3.29% 12.00%43 3 232,961 9,805 12.00% 27,955 0.3507 4.21% 12.00%44 2 158,263 14,800 12.00% 18,992 0.7793 9.35% 12.00%45 2 157,842 10,002 12.00% 18,941 0.5281 6.34% 12.00%

Total 59,779 4,652,726,900 676,927,354 558,321,696 1.2124 14.55% 12.00%




Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3OT10CUC


589

(1) (2) (3) (4) (5) (6) (7) (8) (9)




Pay Proposed Overtime Actual/Expected Actual % Proposed %0 140 4,867,912 499,382 12.00% 584,149 0.8549 10.26% 12.00%1 2,583 106,828,350 14,087,187 12.00% 12,819,402 1.0989 13.19% 12.00%2 2,921 133,113,678 15,915,140 12.00% 15,973,641 0.9963 11.96% 12.00%3 3,361 172,259,383 19,141,358 12.00% 20,671,126 0.9260 11.11% 12.00%4 3,002 179,039,465 21,370,413 12.00% 21,484,736 0.9947 11.94% 12.00%5 2,717 192,598,836 29,068,841 12.00% 23,111,860 1.2577 15.09% 12.00%6 2,934 228,102,418 34,552,300 12.00% 27,372,290 1.2623 15.15% 12.00%7 3,741 294,233,774 37,972,438 12.00% 35,308,053 1.0755 12.91% 12.00%8 3,963 315,607,178 45,263,121 12.00% 37,872,861 1.1951 14.34% 12.00%9 3,642 296,507,099 47,004,828 12.00% 35,580,852 1.3211 15.85% 12.00%

10 3,441 286,282,467 46,050,805 12.00% 34,353,896 1.3405 16.09% 12.00%11 2,750 233,612,849 31,410,217 12.00% 28,033,542 1.1205 13.45% 12.00%12 2,302 194,900,775 28,217,333 12.00% 23,388,093 1.2065 14.48% 12.00%13 2,234 193,222,970 33,029,185 12.00% 23,186,756 1.4245 17.09% 12.00%14 2,640 229,253,454 35,712,886 12.00% 27,510,414 1.2982 15.58% 12.00%15 2,340 208,119,020 33,073,983 12.00% 24,974,282 1.3243 15.89% 12.00%16 1,545 137,960,969 19,672,445 12.00% 16,555,316 1.1883 14.26% 12.00%17 1,704 149,657,359 23,242,233 12.00% 17,958,883 1.2942 15.53% 12.00%18 1,918 169,385,736 20,098,586 12.00% 20,326,288 0.9888 11.87% 12.00%19 1,374 123,919,876 17,905,596 12.00% 14,870,385 1.2041 14.45% 12.00%20 1,444 132,763,906 20,858,184 12.00% 15,931,669 1.3092 15.71% 12.00%21 1,195 111,064,310 16,406,123 12.00% 13,327,717 1.2310 14.77% 12.00%22 1,239 115,692,388 16,264,022 12.00% 13,883,087 1.1715 14.06% 12.00%23 1,031 96,438,767 15,315,564 12.00% 11,572,652 1.3234 15.88% 12.00%24 856 81,159,772 13,294,310 12.00% 9,739,173 1.3650 16.38% 12.00%25 741 70,822,342 12,273,637 12.00% 8,498,681 1.4442 17.33% 12.00%26 617 58,554,815 9,132,486 12.00% 7,026,578 1.2997 15.60% 12.00%27 430 41,087,288 6,302,057 12.00% 4,930,475 1.2782 15.34% 12.00%28 339 33,184,569 5,025,958 12.00% 3,982,148 1.2621 15.15% 12.00%29 184 18,274,279 2,886,344 12.00% 2,192,913 1.3162 15.79% 12.00%30 127 12,750,770 1,947,836 12.00% 1,530,092 1.2730 15.28% 12.00%31 78 7,724,526 1,458,471 12.00% 926,943 1.5734 18.88% 12.00%32 50 5,013,070 830,769 12.00% 601,568 1.3810 16.57% 12.00%33 38 3,776,902 481,004 12.00% 453,228 1.0613 12.74% 12.00%34 36 3,665,564 305,304 12.00% 439,868 0.6941 8.33% 12.00%35 24 2,270,449 159,271 12.00% 272,454 0.5846 7.01% 12.00%36 19 1,756,412 166,974 12.00% 210,769 0.7922 9.51% 12.00%37 17 1,610,061 121,758 12.00% 193,207 0.6302 7.56% 12.00%38 14 1,312,603 84,115 12.00% 157,512 0.5340 6.41% 12.00%39 12 1,121,572 99,535 12.00% 134,589 0.7395 8.87% 12.00%40 11 1,010,724 87,822 12.00% 121,287 0.7241 8.69% 12.00%41 11 990,180 81,246 12.00% 118,822 0.6838 8.21% 12.00%42 7 658,999 21,680 12.00% 79,080 0.2742 3.29% 12.00%43 3 232,961 9,805 12.00% 27,955 0.3507 4.21% 12.00%44 2 158,263 14,800 12.00% 18,992 0.7793 9.35% 12.00%45 2 157,842 10,002 12.00% 18,941 0.5281 6.34% 12.00%

Total 59,779 4,652,726,900 676,927,354 558,327,228 1.2124 14.55% 12.00%


Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3OT10CUP


590

(1) (2) (3) (4) (5) (6) (7) (8)

Plan Year

Life Years Exposed

Salary during the Year Actual Overtime Expected Overtime Actual/Expected Actual Expected

2008 7,313 515,683,878 40,697,680 61,882,065 0.6577 7.89% 12.00%2009 7,381 532,077,717 45,293,812 63,849,326 0.7094 8.51% 12.00%2010 7,125 535,069,448 67,328,327 64,208,334 1.0486 12.58% 12.00%2011 6,754 537,203,665 105,232,437 64,464,440 1.6324 19.59% 12.00%2012 6,548 535,543,500 48,780,958 64,265,220 0.7591 9.11% 12.00%2013 6,533 535,784,009 93,863,647 64,294,081 1.4599 17.52% 12.00%2014 6,641 544,979,823 105,576,595 65,397,579 1.6144 19.37% 12.00%2015 6,797 555,546,528 112,186,249 66,665,583 1.6828 20.19% 12.00%2016 6,888 559,864,187 83,285,693 67,178,170 1.2398 14.88% 12.00%Total 61,980 4,851,752,755 702,245,398 582,204,798 1.2062 14.47% 12.00%

*These totals include members with more than 45 years of service.

New York City Employees' Retirement System - SanitationOvertime Pay Experience for All Years - Including Dual OT


Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3OT10CY (2)


591

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)



Overtime - Tiers I/II

Overtime - Tier III


0 0 0 0 16.00% 16.00% 0 N/A N/A N/A1 0 0 0 16.00% 16.00% 0 N/A N/A N/A2 0 0 0 16.00% 16.00% 0 N/A N/A N/A3 0 0 0 16.00% 16.00% 0 N/A N/A N/A4 0 0 0 16.00% 16.00% 0 N/A N/A N/A5 0 0 0 16.00% 16.00% 0 N/A N/A N/A6 0 0 0 16.00% 16.00% 0 N/A N/A N/A7 1 76,320 6,636 16.00% 16.00% 12,211 0.5434 8.70% 16.00%8 0 0 0 16.00% 16.00% 0 N/A N/A N/A9 2 151,798 2,151 16.00% 16.00% 24,288 0.0886 1.42% 16.00%10 1 83,074 8,810 16.00% 16.00% 13,292 0.6628 10.60% 16.00%11 0 0 0 16.00% 16.00% 0 N/A N/A N/A12 2 160,187 13,484 16.00% 16.00% 25,630 0.5261 8.42% 16.00%13 2 168,737 37,148 16.00% 16.00% 26,998 1.3760 22.02% 16.00%14 2 162,693 35,215 16.00% 16.00% 26,031 1.3528 21.65% 16.00%15 4 368,988 53,571 16.00% 16.00% 59,038 0.9074 14.52% 16.00%16 11 967,231 156,730 16.00% 16.00% 154,757 1.0127 16.20% 16.00%17 3 264,364 49,795 16.00% 16.00% 42,298 1.1772 18.84% 16.00%18 5 424,396 66,256 16.00% 16.00% 67,903 0.9757 15.61% 16.00%19 178 16,066,651 2,712,602 16.00% 16.00% 2,570,664 1.0552 16.88% 16.00%20 57 5,240,993 913,685 16.00% 16.00% 838,559 1.0896 17.43% 16.00%21 27 2,496,752 494,904 16.00% 16.00% 399,480 1.2389 19.82% 16.00%22 39 3,781,495 708,102 16.00% 16.00% 605,039 1.1703 18.73% 16.00%23 58 5,537,704 1,213,597 16.00% 16.00% 886,033 1.3697 21.92% 16.00%24 91 8,562,144 1,722,134 16.00% 16.00% 1,369,943 1.2571 20.11% 16.00%25 71 7,130,528 1,274,841 16.00% 16.00% 1,140,885 1.1174 17.88% 16.00%26 39 3,890,057 725,134 16.00% 16.00% 622,409 1.1650 18.64% 16.00%27 43 4,175,186 890,218 16.00% 16.00% 668,030 1.3326 21.32% 16.00%28 55 5,166,455 1,034,481 16.00% 16.00% 826,633 1.2514 20.02% 16.00%29 42 4,247,525 787,255 16.00% 16.00% 679,604 1.1584 18.53% 16.00%30 12 1,167,288 228,815 16.00% 16.00% 186,766 1.2251 19.60% 16.00%31 16 1,587,527 306,346 16.00% 16.00% 254,004 1.2061 19.30% 16.00%32 5 450,883 100,785 16.00% 16.00% 72,141 1.3970 22.35% 16.00%33 11 1,239,302 217,688 16.00% 16.00% 198,288 1.0978 17.57% 16.00%34 5 485,059 53,627 16.00% 16.00% 77,609 0.6910 11.06% 16.00%35 0 0 0 16.00% 16.00% 0 N/A N/A N/A36 0 0 0 16.00% 16.00% 0 N/A N/A N/A37 1 150,132 0 16.00% 16.00% 24,021 0.0000 0.00% 16.00%38 2 232,729 12,781 16.00% 16.00% 37,237 0.3432 5.49% 16.00%39 1 123,905 0 16.00% 16.00% 19,825 0.0000 0.00% 16.00%40 0 0 0 16.00% 16.00% 0 N/A N/A N/A41 1 103,484 19,179 16.00% 16.00% 16,557 1.1583 18.53% 16.00%42 2 159,905 16,497 16.00% 16.00% 25,585 0.6448 10.32% 16.00%43 1 163,721 0 16.00% 16.00% 26,195 0.0000 0.00% 16.00%44 0 0 0 16.00% 16.00% 0 N/A N/A N/A45 0 0 0 16.00% 16.00% 0 N/A N/A N/A

Total 790 74,987,215 13,862,467 11,997,954 1.1554 18.49% 16.00%

New York City Employees' Retirement System - SanitationOvertime Pay Experience before Service Retirement


Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DR04CUC


592

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - Tier III


0 0 0 0 16.00% 16.00% 0 N/A N/A N/A1 0 0 0 16.00% 16.00% 0 N/A N/A N/A2 0 0 0 16.00% 16.00% 0 N/A N/A N/A3 0 0 0 16.00% 16.00% 0 N/A N/A N/A4 0 0 0 16.00% 16.00% 0 N/A N/A N/A5 0 0 0 16.00% 16.00% 0 N/A N/A N/A6 0 0 0 16.00% 16.00% 0 N/A N/A N/A7 1 76,320 6,636 16.00% 16.00% 12,211 0.5434 8.70% 16.00%8 0 0 0 16.00% 16.00% 0 N/A N/A N/A9 2 151,798 2,151 16.00% 16.00% 24,288 0.0886 1.42% 16.00%10 1 83,074 8,810 16.00% 16.00% 13,292 0.6628 10.60% 16.00%11 0 0 0 16.00% 16.00% 0 N/A N/A N/A12 2 160,187 13,484 16.00% 16.00% 25,630 0.5261 8.42% 16.00%13 2 168,737 37,148 16.00% 16.00% 26,998 1.3760 22.02% 16.00%14 2 162,693 35,215 16.00% 16.00% 26,031 1.3528 21.65% 16.00%15 4 368,988 53,571 16.00% 16.00% 59,038 0.9074 14.52% 16.00%16 11 967,231 156,730 16.00% 16.00% 154,757 1.0127 16.20% 16.00%17 3 264,364 49,795 16.00% 16.00% 42,298 1.1772 18.84% 16.00%18 5 424,396 66,256 16.00% 16.00% 67,903 0.9757 15.61% 16.00%19 178 16,066,651 2,712,602 16.00% 16.00% 2,570,664 1.0552 16.88% 16.00%20 57 5,240,993 913,685 16.00% 16.00% 838,559 1.0896 17.43% 16.00%21 27 2,496,752 494,904 16.00% 16.00% 399,480 1.2389 19.82% 16.00%22 39 3,781,495 708,102 16.00% 16.00% 605,039 1.1703 18.73% 16.00%23 58 5,537,704 1,213,597 16.00% 16.00% 886,033 1.3697 21.92% 16.00%24 91 8,562,144 1,722,134 16.00% 16.00% 1,369,943 1.2571 20.11% 16.00%25 71 7,130,528 1,274,841 16.00% 16.00% 1,140,884 1.1174 17.88% 16.00%26 39 3,890,057 725,134 16.00% 16.00% 622,409 1.1650 18.64% 16.00%27 43 4,175,186 890,218 16.00% 16.00% 668,030 1.3326 21.32% 16.00%28 55 5,166,455 1,034,481 16.00% 16.00% 826,633 1.2514 20.02% 16.00%29 42 4,247,525 787,255 16.00% 16.00% 679,604 1.1584 18.53% 16.00%30 12 1,167,288 228,815 16.00% 16.00% 186,766 1.2251 19.60% 16.00%31 16 1,587,527 306,346 16.00% 16.00% 254,004 1.2061 19.30% 16.00%32 5 450,883 100,785 16.00% 16.00% 72,141 1.3970 22.35% 16.00%33 11 1,239,302 217,688 16.00% 16.00% 198,288 1.0978 17.57% 16.00%34 5 485,059 53,627 16.00% 16.00% 77,609 0.6910 11.06% 16.00%35 0 0 0 16.00% 16.00% 0 N/A N/A N/A36 0 0 0 16.00% 16.00% 0 N/A N/A N/A37 1 150,132 0 16.00% 16.00% 24,021 0.0000 0.00% 16.00%38 2 232,729 12,781 16.00% 16.00% 37,237 0.3432 5.49% 16.00%39 1 123,905 0 16.00% 16.00% 19,825 0.0000 0.00% 16.00%40 0 0 0 16.00% 16.00% 0 N/A N/A N/A41 1 103,484 19,179 16.00% 16.00% 16,557 1.1583 18.53% 16.00%42 2 159,905 16,497 16.00% 16.00% 25,585 0.6448 10.32% 16.00%43 1 163,721 0 16.00% 16.00% 26,195 0.0000 0.00% 16.00%44 0 0 0 16.00% 16.00% 0 N/A N/A N/A45 0 0 0 16.00% 16.00% 0 N/A N/A N/A

Total 790 74,987,215 13,862,467 11,997,954 1.1554 18.49% 16.00%

Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DR04CUP


593

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - Tier III


0 0 0 0 16.00% 16.00% 0 N/A N/A N/A1 0 0 0 16.00% 16.00% 0 N/A N/A N/A2 0 0 0 16.00% 16.00% 0 N/A N/A N/A3 0 0 0 16.00% 16.00% 0 N/A N/A N/A4 1 52,541 1,455 16.00% 16.00% 8,407 0.1731 2.77% 16.00%5 1 62,995 10,543 16.00% 16.00% 10,079 1.0460 16.74% 16.00%6 0 0 0 16.00% 16.00% 0 N/A N/A N/A7 1 76,320 6,636 16.00% 16.00% 12,211 0.5434 8.70% 16.00%8 0 0 0 16.00% 16.00% 0 N/A N/A N/A9 4 313,932 23,633 16.00% 16.00% 50,229 0.4705 7.53% 16.00%

10 2 149,877 10,731 16.00% 16.00% 23,980 0.4475 7.16% 16.00%11 1 77,807 550 16.00% 16.00% 12,449 0.0442 0.71% 16.00%12 4 318,366 24,913 16.00% 16.00% 50,939 0.4891 7.83% 16.00%13 3 241,998 40,035 16.00% 16.00% 38,720 1.0340 16.54% 16.00%14 4 334,244 54,657 16.00% 16.00% 53,479 1.0220 16.35% 16.00%15 5 456,732 64,021 16.00% 16.00% 73,077 0.8761 14.02% 16.00%16 14 1,210,037 176,251 16.00% 16.00% 193,606 0.9104 14.57% 16.00%17 10 851,205 111,730 16.00% 16.00% 136,193 0.8204 13.13% 16.00%18 140 12,083,332 1,044,521 16.00% 16.00% 1,933,333 0.5403 8.64% 16.00%19 370 33,014,596 4,190,408 16.00% 16.00% 5,282,335 0.7933 12.69% 16.00%20 143 12,896,065 1,899,875 16.00% 16.00% 2,063,370 0.9208 14.73% 16.00%21 135 12,252,313 1,713,535 16.00% 16.00% 1,960,370 0.8741 13.99% 16.00%22 115 10,630,205 1,525,899 16.00% 16.00% 1,700,833 0.8971 14.35% 16.00%23 118 11,108,899 1,889,118 16.00% 16.00% 1,777,424 1.0628 17.01% 16.00%24 175 16,418,641 2,593,925 16.00% 16.00% 2,626,983 0.9874 15.80% 16.00%25 118 11,609,750 1,925,795 16.00% 16.00% 1,857,560 1.0367 16.59% 16.00%26 80 7,908,508 1,199,684 16.00% 16.00% 1,265,361 0.9481 15.17% 16.00%27 68 6,604,259 1,129,704 16.00% 16.00% 1,056,681 1.0691 17.11% 16.00%28 85 7,857,064 1,377,715 16.00% 16.00% 1,257,130 1.0959 17.53% 16.00%29 70 7,086,929 1,178,875 16.00% 16.00% 1,133,909 1.0397 16.63% 16.00%30 26 2,557,496 370,428 16.00% 16.00% 409,199 0.9053 14.48% 16.00%31 22 2,327,280 348,472 16.00% 16.00% 372,365 0.9358 14.97% 16.00%32 9 908,291 126,606 16.00% 16.00% 145,327 0.8712 13.94% 16.00%33 14 1,588,037 252,658 16.00% 16.00% 254,086 0.9944 15.91% 16.00%34 7 663,089 87,106 16.00% 16.00% 106,094 0.8210 13.14% 16.00%35 4 503,047 26,437 16.00% 16.00% 80,488 0.3285 5.26% 16.00%36 1 102,258 0 16.00% 16.00% 16,361 0.0000 0.00% 16.00%37 4 404,265 20,180 16.00% 16.00% 64,682 0.3120 4.99% 16.00%38 3 321,713 18,029 16.00% 16.00% 51,474 0.3503 5.60% 16.00%39 2 208,277 9,905 16.00% 16.00% 33,324 0.2972 4.76% 16.00%40 1 124,492 27,617 16.00% 16.00% 19,919 1.3865 22.18% 16.00%41 1 103,484 19,179 16.00% 16.00% 16,557 1.1583 18.53% 16.00%42 3 243,174 26,865 16.00% 16.00% 38,908 0.6905 11.05% 16.00%43 1 163,721 0 16.00% 16.00% 26,195 0.0000 0.00% 16.00%44 0 0 0 16.00% 16.00% 0 N/A N/A N/A45 0 0 0 16.00% 16.00% 0 N/A N/A N/A

Total 1,765 163,835,237 23,527,691 26,213,638 0.8975 14.36% 16.00%



Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DR10CUC


594

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - Tier III


0 0 0 0 16.00% 16.00% 0 N/A N/A N/A1 0 0 0 16.00% 16.00% 0 N/A N/A N/A2 0 0 0 16.00% 16.00% 0 N/A N/A N/A3 0 0 0 16.00% 16.00% 0 N/A N/A N/A4 1 52,541 1,455 16.00% 16.00% 8,407 0.1731 2.77% 16.00%5 1 62,995 10,543 16.00% 16.00% 10,079 1.0460 16.74% 16.00%6 0 0 0 16.00% 16.00% 0 N/A N/A N/A7 1 76,320 6,636 16.00% 16.00% 12,211 0.5434 8.70% 16.00%8 0 0 0 16.00% 16.00% 0 N/A N/A N/A9 4 313,932 23,633 16.00% 16.00% 50,229 0.4705 7.53% 16.00%10 2 149,877 10,731 16.00% 16.00% 23,980 0.4475 7.16% 16.00%11 1 77,807 550 16.00% 16.00% 12,449 0.0442 0.71% 16.00%12 4 318,366 24,913 16.00% 16.00% 50,939 0.4891 7.83% 16.00%13 3 241,998 40,035 16.00% 16.00% 38,720 1.0340 16.54% 16.00%14 4 334,244 54,657 16.00% 16.00% 53,479 1.0220 16.35% 16.00%15 5 456,732 64,021 16.00% 16.00% 73,077 0.8761 14.02% 16.00%16 14 1,210,037 176,251 16.00% 16.00% 193,606 0.9104 14.57% 16.00%17 10 851,205 111,730 16.00% 16.00% 136,193 0.8204 13.13% 16.00%18 140 12,083,332 1,044,521 16.00% 16.00% 1,933,333 0.5403 8.64% 16.00%19 370 33,014,596 4,190,408 16.00% 16.00% 5,282,335 0.7933 12.69% 16.00%20 143 12,896,065 1,899,875 16.00% 16.00% 2,063,370 0.9208 14.73% 16.00%21 135 12,252,313 1,713,535 16.00% 16.00% 1,960,370 0.8741 13.99% 16.00%22 115 10,630,205 1,525,899 16.00% 16.00% 1,700,833 0.8971 14.35% 16.00%23 118 11,108,899 1,889,118 16.00% 16.00% 1,777,424 1.0628 17.01% 16.00%24 175 16,418,641 2,593,925 16.00% 16.00% 2,626,983 0.9874 15.80% 16.00%25 118 11,609,750 1,925,795 16.00% 16.00% 1,857,560 1.0367 16.59% 16.00%26 80 7,908,508 1,199,684 16.00% 16.00% 1,265,361 0.9481 15.17% 16.00%27 68 6,604,259 1,129,704 16.00% 16.00% 1,056,681 1.0691 17.11% 16.00%28 85 7,857,064 1,377,715 16.00% 16.00% 1,257,130 1.0959 17.53% 16.00%29 70 7,086,929 1,178,875 16.00% 16.00% 1,133,909 1.0397 16.63% 16.00%30 26 2,557,496 370,428 16.00% 16.00% 409,199 0.9053 14.48% 16.00%31 22 2,327,280 348,472 16.00% 16.00% 372,365 0.9358 14.97% 16.00%32 9 908,291 126,606 16.00% 16.00% 145,327 0.8712 13.94% 16.00%33 14 1,588,037 252,658 16.00% 16.00% 254,086 0.9944 15.91% 16.00%34 7 663,089 87,106 16.00% 16.00% 106,094 0.8210 13.14% 16.00%35 4 503,047 26,437 16.00% 16.00% 80,488 0.3285 5.26% 16.00%36 1 102,258 0 16.00% 16.00% 16,361 0.0000 0.00% 16.00%37 4 404,265 20,180 16.00% 16.00% 64,682 0.3120 4.99% 16.00%38 3 321,713 18,029 16.00% 16.00% 51,474 0.3503 5.60% 16.00%39 2 208,277 9,905 16.00% 16.00% 33,324 0.2972 4.76% 16.00%40 1 124,492 27,617 16.00% 16.00% 19,919 1.3865 22.18% 16.00%41 1 103,484 19,179 16.00% 16.00% 16,557 1.1583 18.53% 16.00%42 3 243,174 26,865 16.00% 16.00% 38,908 0.6905 11.05% 16.00%43 1 163,721 0 16.00% 16.00% 26,195 0.0000 0.00% 16.00%44 0 0 0 16.00% 16.00% 0 N/A N/A N/A45 0 0 0 16.00% 16.00% 0 N/A N/A N/A

Total 1,765 163,835,237 23,527,691 26,213,638 0.8975 14.36% 16.00%

Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DR10CUP


595

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)


Salary during the Year

Actual Overtime

Overtime - Tier I/II

Overtime - Tiers III Expected Overtime Actual/Expected Actual % Expected %

0 0 0 0 8.00% 8.00% 0 N/A N/A N/A1 0 0 0 8.00% 8.00% 0 N/A N/A N/A2 0 0 0 8.00% 8.00% 0 N/A N/A N/A3 2 93,372 350 8.00% 8.00% 7,470 0.0469 0.37% 8.00%4 0 0 0 8.00% 8.00% 0 N/A N/A N/A5 0 0 0 8.00% 8.00% 0 N/A N/A N/A6 0 0 0 8.00% 8.00% 0 N/A N/A N/A7 10 784,843 44,223 8.00% 8.00% 62,787 0.7043 5.63% 8.00%8 9 696,331 50,246 8.00% 8.00% 55,707 0.9020 7.22% 8.00%9 11 860,709 35,211 8.00% 8.00% 68,857 0.5114 4.09% 8.00%10 12 941,194 39,736 8.00% 8.00% 75,296 0.5277 4.22% 8.00%11 6 481,752 27,284 8.00% 8.00% 38,540 0.7079 5.66% 8.00%12 6 468,053 22,603 8.00% 8.00% 37,444 0.6036 4.83% 8.00%13 18 1,471,928 116,725 8.00% 8.00% 117,754 0.9913 7.93% 8.00%14 14 1,186,685 64,495 8.00% 8.00% 94,935 0.6794 5.43% 8.00%15 15 1,256,981 53,412 8.00% 8.00% 100,559 0.5312 4.25% 8.00%16 4 318,644 20,516 8.00% 8.00% 25,492 0.8048 6.44% 8.00%17 10 836,221 31,182 8.00% 8.00% 66,898 0.4661 3.73% 8.00%18 5 465,717 31,429 8.00% 8.00% 37,257 0.8436 6.75% 8.00%19 10 807,169 36,864 8.00% 8.00% 64,574 0.5709 4.57% 8.00%20 7 617,424 32,764 8.00% 8.00% 49,394 0.6633 5.31% 8.00%21 3 251,566 30,843 8.00% 8.00% 20,125 1.5326 12.26% 8.00%22 7 594,864 30,085 8.00% 8.00% 47,589 0.6322 5.06% 8.00%23 5 433,239 33,786 8.00% 8.00% 34,659 0.9748 7.80% 8.00%24 7 640,254 93,999 8.00% 8.00% 51,220 1.8352 14.68% 8.00%25 1 82,952 73 8.00% 8.00% 6,636 0.0110 0.09% 8.00%26 1 151,962 0 8.00% 8.00% 12,157 0.0000 0.00% 8.00%27 8 685,931 29,636 8.00% 8.00% 54,875 0.5401 4.32% 8.00%28 1 87,236 9,408 8.00% 8.00% 6,979 1.3481 10.78% 8.00%29 0 0 0 8.00% 8.00% 0 N/A N/A N/A30 1 88,352 23,153 8.00% 8.00% 7,068 3.2757 26.21% 8.00%31 2 188,346 775 8.00% 8.00% 15,068 0.0514 0.41% 8.00%32 2 204,059 29,804 8.00% 8.00% 16,325 1.8257 14.61% 8.00%33 0 0 0 8.00% 8.00% 0 N/A N/A N/A34 0 0 0 8.00% 8.00% 0 N/A N/A N/A35 0 0 0 8.00% 8.00% 0 N/A N/A N/A36 1 85,530 1,698 8.00% 8.00% 6,842 0.2482 1.99% 8.00%37 0 0 0 8.00% 8.00% 0 N/A N/A N/A38 0 0 0 8.00% 8.00% 0 N/A N/A N/A39 0 0 0 8.00% 8.00% 0 N/A N/A N/A40 0 0 0 8.00% 8.00% 0 N/A N/A N/A41 0 0 0 8.00% 8.00% 0 N/A N/A N/A42 0 0 0 8.00% 8.00% 0 N/A N/A N/A43 0 0 0 8.00% 8.00% 0 N/A N/A N/A44 0 0 0 8.00% 8.00% 0 N/A N/A N/A45 0 0 0 8.00% 8.00% 0 N/A N/A N/A

Total 178 14,781,315 890,300 1,182,505 0.7529 6.02% 8.00%

New York City Employees' Retirement System - SanitationOvertime Pay Experience before Disability Retirement


Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DD04CUC


596

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - Tiers III Proposed Overtime Actual/Proposed Actual % Proposed %

0 0 0 0 8.00% 8.00% 0 N/A N/A N/A1 0 0 0 8.00% 8.00% 0 N/A N/A N/A2 0 0 0 8.00% 8.00% 0 N/A N/A N/A3 2 93,372 350 8.00% 8.00% 7,470 0.0469 0.37% 8.00%4 0 0 0 8.00% 8.00% 0 N/A N/A N/A5 0 0 0 8.00% 8.00% 0 N/A N/A N/A6 0 0 0 8.00% 8.00% 0 N/A N/A N/A7 10 784,843 44,223 8.00% 8.00% 62,787 0.7043 5.63% 8.00%8 9 696,331 50,246 8.00% 8.00% 55,707 0.9020 7.22% 8.00%9 11 860,709 35,211 8.00% 8.00% 68,857 0.5114 4.09% 8.00%

10 12 941,194 39,736 8.00% 8.00% 75,296 0.5277 4.22% 8.00%11 6 481,752 27,284 8.00% 8.00% 38,540 0.7079 5.66% 8.00%12 6 468,053 22,603 8.00% 8.00% 37,444 0.6036 4.83% 8.00%13 18 1,471,928 116,725 8.00% 8.00% 117,754 0.9913 7.93% 8.00%14 14 1,186,685 64,495 8.00% 8.00% 94,935 0.6794 5.43% 8.00%15 15 1,256,981 53,412 8.00% 8.00% 100,559 0.5312 4.25% 8.00%16 4 318,644 20,516 8.00% 8.00% 25,492 0.8048 6.44% 8.00%17 10 836,221 31,182 8.00% 8.00% 66,898 0.4661 3.73% 8.00%18 5 465,717 31,429 8.00% 8.00% 37,257 0.8436 6.75% 8.00%19 10 807,169 36,864 8.00% 8.00% 64,574 0.5709 4.57% 8.00%20 7 617,424 32,764 8.00% 8.00% 49,394 0.6633 5.31% 8.00%21 3 251,566 30,843 8.00% 8.00% 20,125 1.5326 12.26% 8.00%22 7 594,864 30,085 8.00% 8.00% 47,589 0.6322 5.06% 8.00%23 5 433,239 33,786 8.00% 8.00% 34,659 0.9748 7.80% 8.00%24 7 640,254 93,999 8.00% 8.00% 51,220 1.8352 14.68% 8.00%25 1 82,952 73 8.00% 8.00% 6,636 0.0110 0.09% 8.00%26 1 151,962 0 8.00% 8.00% 12,157 0.0000 0.00% 8.00%27 8 685,931 29,636 8.00% 8.00% 54,875 0.5401 4.32% 8.00%28 1 87,236 9,408 8.00% 8.00% 6,979 1.3481 10.78% 8.00%29 0 0 0 8.00% 8.00% 0 N/A N/A N/A30 1 88,352 23,153 8.00% 8.00% 7,068 3.2757 26.21% 8.00%31 2 188,346 775 8.00% 8.00% 15,068 0.0514 0.41% 8.00%32 2 204,059 29,804 8.00% 8.00% 16,325 1.8257 14.61% 8.00%33 0 0 0 8.00% 8.00% 0 N/A N/A N/A34 0 0 0 8.00% 8.00% 0 N/A N/A N/A35 0 0 0 8.00% 8.00% 0 N/A N/A N/A36 1 85,530 1,698 8.00% 8.00% 6,842 0.2482 1.99% 8.00%37 0 0 0 8.00% 8.00% 0 N/A N/A N/A38 0 0 0 8.00% 8.00% 0 N/A N/A N/A39 0 0 0 8.00% 8.00% 0 N/A N/A N/A40 0 0 0 8.00% 8.00% 0 N/A N/A N/A41 0 0 0 8.00% 8.00% 0 N/A N/A N/A42 0 0 0 8.00% 8.00% 0 N/A N/A N/A43 0 0 0 8.00% 8.00% 0 N/A N/A N/A44 0 0 0 8.00% 8.00% 0 N/A N/A N/A45 0 0 0 8.00% 8.00% 0 N/A N/A N/A

Total 178 14,781,315 890,300 1,182,505 0.7529 6.02% 8.00%

Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DD04CUP


597

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - Tiers III Expected Overtime Actual/Expected Actual % Expected %

0 0 0 0 8.00% 8.00% 0 N/A N/A N/A1 0 0 0 8.00% 8.00% 0 N/A N/A N/A2 0 0 0 8.00% 8.00% 0 N/A N/A N/A3 3 154,798 1,869 8.00% 8.00% 12,384 0.1509 1.21% 8.00%4 7 393,888 16,898 8.00% 8.00% 31,511 0.5363 4.29% 8.00%5 3 206,947 1,365 8.00% 8.00% 16,556 0.0824 0.66% 8.00%6 7 477,054 28,902 8.00% 8.00% 38,164 0.7573 6.06% 8.00%7 15 1,149,616 54,324 8.00% 8.00% 91,969 0.5907 4.73% 8.00%8 14 1,048,138 56,743 8.00% 8.00% 83,851 0.6767 5.41% 8.00%9 23 1,746,664 65,635 8.00% 8.00% 139,733 0.4697 3.76% 8.00%

10 35 2,601,824 97,771 8.00% 8.00% 208,146 0.4697 3.76% 8.00%11 26 2,028,412 84,329 8.00% 8.00% 162,273 0.5197 4.16% 8.00%12 18 1,444,209 40,141 8.00% 8.00% 115,537 0.3474 2.78% 8.00%13 25 2,015,925 164,233 8.00% 8.00% 161,274 1.0183 8.15% 8.00%14 29 2,313,683 90,210 8.00% 8.00% 185,095 0.4874 3.90% 8.00%15 27 2,205,720 118,882 8.00% 8.00% 176,458 0.6737 5.39% 8.00%16 16 1,278,354 46,906 8.00% 8.00% 102,268 0.4587 3.67% 8.00%17 18 1,452,872 50,870 8.00% 8.00% 116,230 0.4377 3.50% 8.00%18 21 1,738,630 73,660 8.00% 8.00% 139,090 0.5296 4.24% 8.00%19 32 2,588,661 98,327 8.00% 8.00% 207,093 0.4748 3.80% 8.00%20 19 1,676,061 118,981 8.00% 8.00% 134,085 0.8874 7.10% 8.00%21 18 1,588,685 77,028 8.00% 8.00% 127,095 0.6061 4.85% 8.00%22 14 1,167,432 49,124 8.00% 8.00% 93,395 0.5260 4.21% 8.00%23 12 1,049,473 68,726 8.00% 8.00% 83,958 0.8186 6.55% 8.00%24 16 1,428,221 126,253 8.00% 8.00% 114,258 1.1050 8.84% 8.00%25 4 316,708 5,408 8.00% 8.00% 25,337 0.2134 1.71% 8.00%26 7 758,910 50,023 8.00% 8.00% 60,713 0.8239 6.59% 8.00%27 9 767,489 33,580 8.00% 8.00% 61,399 0.5469 4.38% 8.00%28 4 328,825 33,138 8.00% 8.00% 26,306 1.2597 10.08% 8.00%29 2 200,865 10,019 8.00% 8.00% 16,069 0.6235 4.99% 8.00%30 2 169,040 23,153 8.00% 8.00% 13,523 1.7121 13.70% 8.00%31 2 188,346 775 8.00% 8.00% 15,068 0.0514 0.41% 8.00%32 3 289,942 40,616 8.00% 8.00% 23,195 1.7510 14.01% 8.00%33 0 0 0 8.00% 8.00% 0 N/A N/A N/A34 0 0 0 8.00% 8.00% 0 N/A N/A N/A35 0 0 0 8.00% 8.00% 0 N/A N/A N/A36 1 85,530 1,698 8.00% 8.00% 6,842 0.2482 1.99% 8.00%37 0 0 0 8.00% 8.00% 0 N/A N/A N/A38 0 0 0 8.00% 8.00% 0 N/A N/A N/A39 0 0 0 8.00% 8.00% 0 N/A N/A N/A40 0 0 0 8.00% 8.00% 0 N/A N/A N/A41 0 0 0 8.00% 8.00% 0 N/A N/A N/A42 0 0 0 8.00% 8.00% 0 N/A N/A N/A43 0 0 0 8.00% 8.00% 0 N/A N/A N/A44 0 0 0 8.00% 8.00% 0 N/A N/A N/A45 0 0 0 8.00% 8.00% 0 N/A N/A N/A

Total 432 34,860,923 1,729,587 2,788,874 0.6202 4.96% 8.00%



Increase %

SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DD10CUC


598

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)




Overtime - Tiers III Proposed Overtime Actual/Proposed Actual % Proposed %

0 0 0 0 8.00% 8.00% 0 N/A N/A N/A1 0 0 0 8.00% 8.00% 0 N/A N/A N/A2 0 0 0 8.00% 8.00% 0 N/A N/A N/A3 3 154,798 1,869 8.00% 8.00% 7,470 0.2502 1.21% 4.83%4 7 393,888 16,898 8.00% 8.00% 0 N/A 4.29% 0.00%5 3 206,947 1,365 8.00% 8.00% 0 N/A 0.66% 0.00%6 7 477,054 28,902 8.00% 8.00% 0 N/A 6.06% 0.00%7 15 1,149,616 54,324 8.00% 8.00% 62,787 0.8652 4.73% 5.46%8 14 1,048,138 56,743 8.00% 8.00% 55,707 1.0186 5.41% 5.31%9 23 1,746,664 65,635 8.00% 8.00% 68,857 0.9532 3.76% 3.94%10 35 2,601,824 97,771 8.00% 8.00% 75,296 1.2985 3.76% 2.89%11 26 2,028,412 84,329 8.00% 8.00% 38,540 2.1881 4.16% 1.90%12 18 1,444,209 40,141 8.00% 8.00% 37,444 1.0720 2.78% 2.59%13 25 2,015,925 164,233 8.00% 8.00% 117,754 1.3947 8.15% 5.84%14 29 2,313,683 90,210 8.00% 8.00% 94,935 0.9502 3.90% 4.10%15 27 2,205,720 118,882 8.00% 8.00% 100,559 1.1822 5.39% 4.56%16 16 1,278,354 46,906 8.00% 8.00% 25,492 1.8401 3.67% 1.99%17 18 1,452,872 50,870 8.00% 8.00% 66,898 0.7604 3.50% 4.60%18 21 1,738,630 73,660 8.00% 8.00% 37,257 1.9771 4.24% 2.14%19 32 2,588,661 98,327 8.00% 8.00% 64,574 1.5227 3.80% 2.49%20 19 1,676,061 118,981 8.00% 8.00% 49,394 2.4088 7.10% 2.95%21 18 1,588,685 77,028 8.00% 8.00% 20,125 3.8274 4.85% 1.27%22 14 1,167,432 49,124 8.00% 8.00% 47,589 1.0323 4.21% 4.08%23 12 1,049,473 68,726 8.00% 8.00% 34,659 1.9829 6.55% 3.30%24 16 1,428,221 126,253 8.00% 8.00% 51,220 2.4649 8.84% 3.59%25 4 316,708 5,408 8.00% 8.00% 6,636 0.8149 1.71% 2.10%26 7 758,910 50,023 8.00% 8.00% 12,157 4.1148 6.59% 1.60%27 9 767,489 33,580 8.00% 8.00% 54,875 0.6119 4.38% 7.15%28 4 328,825 33,138 8.00% 8.00% 6,979 4.7483 10.08% 2.12%29 2 200,865 10,019 8.00% 8.00% 0 N/A 4.99% 0.00%30 2 169,040 23,153 8.00% 8.00% 7,068 3.2757 13.70% 4.18%31 2 188,346 775 8.00% 8.00% 15,068 0.0514 0.41% 8.00%32 3 289,942 40,616 8.00% 8.00% 16,325 2.4880 14.01% 5.63%33 0 0 0 8.00% 8.00% 0 N/A N/A N/A34 0 0 0 8.00% 8.00% 0 N/A N/A N/A35 0 0 0 8.00% 8.00% 0 N/A N/A N/A36 1 85,530 1,698 8.00% 8.00% 6,842 0.2482 1.99% 8.00%37 0 0 0 8.00% 8.00% 0 N/A N/A N/A38 0 0 0 8.00% 8.00% 0 N/A N/A N/A39 0 0 0 8.00% 8.00% 0 N/A N/A N/A40 0 0 0 8.00% 8.00% 0 N/A N/A N/A41 0 0 0 8.00% 8.00% 0 N/A N/A N/A42 0 0 0 8.00% 8.00% 0 N/A N/A N/A43 0 0 0 8.00% 8.00% 0 N/A N/A N/A44 0 0 0 8.00% 8.00% 0 N/A N/A N/A45 0 0 0 8.00% 8.00% 0 N/A N/A N/A

Total 432 34,860,923 1,729,587 1,182,505 1.4626 4.96% 3.39%

Increase %




SAN_Salary_07‐09‐2018_23‐43‐19 ‐ With Tables Table 3DD10CUP


599

NYCERS Corrections


600

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 2 0.0000 0.00 0.00 N/A N/A43 0 10 0.0000 0.01 0.01 0.0000 0.000044 0 40 0.0000 0.10 0.10 0.0000 0.000045 0 100 0.0000 0.26 0.26 0.0000 0.000046 1 217 0.0046 0.63 0.63 1.5873 1.587347 0 348 0.0000 1.10 1.10 0.0000 0.000048 1 531 0.0019 1.83 1.83 0.5464 0.546449 2 756 0.0026 2.83 2.83 0.7067 0.706750 2 975 0.0021 3.93 3.93 0.5089 0.508951 5 1,114 0.0045 5.25 5.25 0.9524 0.952452 2 1,272 0.0016 6.96 6.96 0.2874 0.287453 3 1,315 0.0023 8.26 8.26 0.3632 0.363254 8 1,249 0.0064 8.94 8.94 0.8949 0.894955 6 1,262 0.0048 10.16 10.16 0.5906 0.590656 5 1,180 0.0042 10.30 10.30 0.4854 0.485457 5 1,127 0.0044 10.54 10.54 0.4744 0.474458 5 1,079 0.0046 10.67 10.67 0.4686 0.468659 11 1,012 0.0109 10.49 10.49 1.0486 1.048660 8 957 0.0084 10.29 10.29 0.7775 0.777561 5 949 0.0053 11.05 11.05 0.4525 0.452562 7 947 0.0074 11.77 11.77 0.5947 0.594763 12 872 0.0138 11.44 11.44 1.0490 1.049064 8 780 0.0103 10.73 10.73 0.7456 0.745665 6 682 0.0088 9.82 9.82 0.6110 0.611066 13 605 0.0215 9.28 9.28 1.4009 1.400967 9 571 0.0158 9.31 9.31 0.9667 0.966768 11 518 0.0212 8.95 8.95 1.2291 1.229169 6 423 0.0142 7.72 7.72 0.7772 0.777270 8 370 0.0216 7.16 7.16 1.1173 1.117371 6 306 0.0196 6.46 6.46 0.9288 0.928872 5 273 0.0183 6.23 6.23 0.8026 0.802673 13 274 0.0474 6.76 6.76 1.9231 1.923174 13 276 0.0471 7.34 7.34 1.7711 1.771175 5 281 0.0178 8.04 8.04 0.6219 0.621976 11 277 0.0397 9.13 9.13 1.2048 1.204877 15 241 0.0622 9.02 9.02 1.6630 1.663078 10 208 0.0481 8.78 8.78 1.1390 1.139079 6 171 0.0351 8.08 8.08 0.7426 0.742680 8 149 0.0537 7.79 7.79 1.0270 1.027081 11 143 0.0769 8.25 8.25 1.3333 1.333382 5 109 0.0459 6.88 6.88 0.7267 0.726783 6 104 0.0577 7.18 7.18 0.8357 0.835784 7 94 0.0745 7.03 7.03 0.9957 0.995785 10 82 0.1220 6.60 6.60 1.5152 1.515286 4 71 0.0563 6.46 6.46 0.6192 0.619287 9 64 0.1406 6.56 6.56 1.3720 1.372088 10 54 0.1852 6.17 6.17 1.6207 1.620789 6 47 0.1277 5.97 5.97 1.0050 1.005090 7 38 0.1842 5.29 5.29 1.3233 1.323391 4 33 0.1212 5.14 5.14 0.7782 0.778292 5 35 0.1429 6.03 6.03 0.8292 0.829293 3 26 0.1154 4.87 4.87 0.6160 0.616094 7 22 0.3182 4.47 4.47 1.5660 1.566095 3 13 0.2308 2.88 2.88 1.0417 1.041796 0 7 0.0000 1.69 1.69 0.0000 0.000097 3 6 0.5000 1.54 1.54 1.9481 1.948198 1 2 0.5000 0.55 0.55 1.8182 1.818299 1 1 1.0000 0.29 0.29 3.4483 3.4483

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 343 24,670 0.0139 371.26 371.26 0.9239 0.9239

New York City Employees' Retirement System - CorrectionsService Retirees' Mortality Assumption and Experience




COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM04MU


601

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 2 0.0000 0.00 0.00 N/A N/A43 0 9 0.0000 0.01 0.01 0.0000 0.000044 0 40 0.0000 0.04 0.04 0.0000 0.000045 0 88 0.0000 0.09 0.09 0.0000 0.000046 0 169 0.0000 0.22 0.22 0.0000 0.000047 0 268 0.0000 0.42 0.42 0.0000 0.000048 0 362 0.0000 0.67 0.67 0.0000 0.000049 0 489 0.0000 1.04 1.04 0.0000 0.000050 0 574 0.0000 1.41 1.41 0.0000 0.000051 0 653 0.0000 1.85 1.85 0.0000 0.000052 3 707 0.0042 2.28 2.28 1.3158 1.315853 2 721 0.0028 2.61 2.61 0.7663 0.766354 3 700 0.0043 2.82 2.82 1.0638 1.063855 1 647 0.0015 2.88 2.88 0.3472 0.347256 1 602 0.0017 3.03 3.03 0.3300 0.330057 2 562 0.0036 3.15 3.15 0.6349 0.634958 2 528 0.0038 3.27 3.27 0.6116 0.611659 2 527 0.0038 3.57 3.57 0.5602 0.560260 3 470 0.0064 3.45 3.45 0.8696 0.869661 3 411 0.0073 3.25 3.25 0.9231 0.923162 6 345 0.0174 2.89 2.89 2.0761 2.076163 1 258 0.0039 2.28 2.28 0.4386 0.438664 3 196 0.0153 1.84 1.84 1.6304 1.630465 0 151 0.0000 1.50 1.50 0.0000 0.000066 0 111 0.0000 1.18 1.18 0.0000 0.000067 2 84 0.0238 0.97 0.97 2.0619 2.061968 2 72 0.0278 0.90 0.90 2.2222 2.222269 0 61 0.0000 0.80 0.80 0.0000 0.000070 1 54 0.0185 0.75 0.75 1.3333 1.333371 1 48 0.0208 0.73 0.73 1.3699 1.369972 0 37 0.0000 0.62 0.62 0.0000 0.000073 0 35 0.0000 0.65 0.65 0.0000 0.000074 0 32 0.0000 0.64 0.64 0.0000 0.000075 1 28 0.0357 0.60 0.60 1.6667 1.666776 0 21 0.0000 0.52 0.52 0.0000 0.000077 2 20 0.1000 0.55 0.55 3.6364 3.636478 0 16 0.0000 0.49 0.49 0.0000 0.000079 0 17 0.0000 0.57 0.57 0.0000 0.000080 1 16 0.0625 0.59 0.59 1.6949 1.694981 0 13 0.0000 0.55 0.55 0.0000 0.000082 0 14 0.0000 0.65 0.65 0.0000 0.000083 0 11 0.0000 0.55 0.55 0.0000 0.000084 0 9 0.0000 0.51 0.51 0.0000 0.000085 0 11 0.0000 0.67 0.67 0.0000 0.000086 1 12 0.0833 0.84 0.84 1.1905 1.190587 2 12 0.1667 0.95 0.95 2.1053 2.105388 0 13 0.0000 1.14 1.14 0.0000 0.000089 3 14 0.2143 1.35 1.35 2.2222 2.222290 2 13 0.1538 1.37 1.37 1.4599 1.459991 2 10 0.2000 1.20 1.20 1.6667 1.666792 0 8 0.0000 1.06 1.06 0.0000 0.000093 3 8 0.3750 1.19 1.19 2.5210 2.521094 1 2 0.5000 0.33 0.33 3.0303 3.030395 1 2 0.5000 0.35 0.35 2.8571 2.857196 1 1 1.0000 0.19 0.19 5.2632 5.263297 0 0 N/A 0.00 0.00 N/A N/A98 0 0 N/A 0.00 0.00 N/A N/A99 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 58 10,284 0.0056 68.03 68.03 0.8526 0.8526





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM04FU


602

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 0 N/A 0.00 0.00 N/A N/A42 0 4 0.0000 0.00 0.00 N/A N/A43 0 19 0.0000 0.02 0.02 0.0000 0.000044 0 80 0.0000 0.14 0.14 0.0000 0.000045 0 188 0.0000 0.35 0.35 0.0000 0.000046 1 386 0.0026 0.85 0.85 1.1765 1.176547 0 616 0.0000 1.52 1.52 0.0000 0.000048 1 893 0.0011 2.50 2.50 0.4000 0.400049 2 1,245 0.0016 3.87 3.87 0.5168 0.516850 2 1,549 0.0013 5.34 5.34 0.3745 0.374551 5 1,767 0.0028 7.10 7.10 0.7042 0.704252 5 1,979 0.0025 9.24 9.24 0.5411 0.541153 5 2,036 0.0025 10.87 10.87 0.4600 0.460054 11 1,949 0.0056 11.76 11.76 0.9354 0.935455 7 1,909 0.0037 13.04 13.04 0.5368 0.536856 6 1,782 0.0034 13.33 13.33 0.4501 0.450157 7 1,689 0.0041 13.69 13.69 0.5113 0.511358 7 1,607 0.0044 13.94 13.94 0.5022 0.502259 13 1,539 0.0084 14.06 14.06 0.9246 0.924660 11 1,427 0.0077 13.74 13.74 0.8006 0.800661 8 1,360 0.0059 14.30 14.30 0.5594 0.559462 13 1,292 0.0101 14.66 14.66 0.8868 0.886863 13 1,130 0.0115 13.72 13.72 0.9475 0.947564 11 976 0.0113 12.57 12.57 0.8751 0.875165 6 833 0.0072 11.32 11.32 0.5300 0.530066 13 716 0.0182 10.46 10.46 1.2428 1.242867 11 655 0.0168 10.28 10.28 1.0700 1.070068 13 590 0.0220 9.85 9.85 1.3198 1.319869 6 484 0.0124 8.52 8.52 0.7042 0.704270 9 424 0.0212 7.91 7.91 1.1378 1.137871 7 354 0.0198 7.19 7.19 0.9736 0.973672 5 310 0.0161 6.85 6.85 0.7299 0.729973 13 309 0.0421 7.41 7.41 1.7544 1.754474 13 308 0.0422 7.98 7.98 1.6291 1.629175 6 309 0.0194 8.64 8.64 0.6944 0.694476 11 298 0.0369 9.65 9.65 1.1399 1.139977 17 261 0.0651 9.57 9.57 1.7764 1.776478 10 224 0.0446 9.27 9.27 1.0787 1.078779 6 188 0.0319 8.65 8.65 0.6936 0.693680 9 165 0.0545 8.38 8.38 1.0740 1.074081 11 156 0.0705 8.80 8.80 1.2500 1.250082 5 123 0.0407 7.53 7.53 0.6640 0.664083 6 115 0.0522 7.73 7.73 0.7762 0.776284 7 103 0.0680 7.54 7.54 0.9284 0.928485 10 93 0.1075 7.27 7.27 1.3755 1.375586 5 83 0.0602 7.30 7.30 0.6849 0.684987 11 76 0.1447 7.51 7.51 1.4647 1.464788 10 67 0.1493 7.31 7.31 1.3680 1.368089 9 61 0.1475 7.32 7.32 1.2295 1.229590 9 51 0.1765 6.66 6.66 1.3514 1.351491 6 43 0.1395 6.34 6.34 0.9464 0.946492 5 43 0.1163 7.09 7.09 0.7052 0.705293 6 34 0.1765 6.06 6.06 0.9901 0.990194 8 24 0.3333 4.80 4.80 1.6667 1.666795 4 15 0.2667 3.23 3.23 1.2384 1.238496 1 8 0.1250 1.88 1.88 0.5319 0.531997 3 6 0.5000 1.54 1.54 1.9481 1.948198 1 2 0.5000 0.55 0.55 1.8182 1.818299 1 1 1.0000 0.29 0.29 3.4483 3.4483

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 401 34,954 0.0115 439.29 439.29 0.9128 0.9128





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM04CU


603

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ 116,751$ 0.0000 193$ 171$ 0.0000 0.000043 -$ 520,118$ 0.0000 1,015$ 904$ 0.0000 0.000044 -$ 2,321,290$ 0.0000 5,277$ 4,696$ 0.0000 0.000045 -$ 5,799,359$ 0.0000 15,030$ 13,376$ 0.0000 0.000046 52,186$ 12,817,233$ 0.0041 36,836$ 32,784$ 1.4167 1.591847 -$ 20,216,160$ 0.0000 63,908$ 56,878$ 0.0000 0.000048 50,615$ 30,799,994$ 0.0016 106,050$ 94,384$ 0.4773 0.536349 114,011$ 42,545,918$ 0.0027 158,891$ 141,413$ 0.7175 0.806250 126,313$ 53,207,779$ 0.0024 213,852$ 190,328$ 0.5907 0.663751 206,149$ 59,706,363$ 0.0035 280,926$ 250,024$ 0.7338 0.824552 145,211$ 67,843,212$ 0.0021 371,020$ 330,207$ 0.3914 0.439853 128,802$ 69,625,299$ 0.0018 437,532$ 389,404$ 0.2944 0.330854 452,865$ 65,558,773$ 0.0069 468,844$ 417,271$ 0.9659 1.085355 218,087$ 65,303,223$ 0.0033 525,334$ 467,547$ 0.4151 0.466456 192,497$ 60,105,233$ 0.0032 524,084$ 466,435$ 0.3673 0.412757 296,369$ 56,661,595$ 0.0052 529,412$ 471,177$ 0.5598 0.629058 240,417$ 54,241,802$ 0.0044 536,330$ 477,334$ 0.4483 0.503759 508,750$ 50,965,668$ 0.0100 528,100$ 470,009$ 0.9634 1.082460 504,175$ 47,543,822$ 0.0106 511,320$ 455,075$ 0.9860 1.107961 248,247$ 46,476,556$ 0.0053 541,198$ 481,666$ 0.4587 0.515462 382,595$ 46,538,396$ 0.0082 578,009$ 514,428$ 0.6619 0.743763 552,819$ 41,935,029$ 0.0132 549,821$ 489,341$ 1.0055 1.129764 305,134$ 36,920,415$ 0.0083 507,615$ 451,777$ 0.6011 0.675465 276,111$ 31,125,883$ 0.0089 447,820$ 398,560$ 0.6166 0.692866 559,486$ 26,580,516$ 0.0210 407,769$ 362,915$ 1.3721 1.541667 311,706$ 24,796,435$ 0.0126 404,293$ 359,820$ 0.7710 0.866368 425,159$ 22,247,299$ 0.0191 384,011$ 341,770$ 1.1072 1.244069 227,889$ 17,576,730$ 0.0130 320,929$ 285,627$ 0.7101 0.797970 304,701$ 14,871,489$ 0.0205 286,973$ 255,406$ 1.0618 1.193071 224,412$ 11,497,824$ 0.0195 242,188$ 215,547$ 0.9266 1.041172 173,380$ 9,870,551$ 0.0176 225,332$ 200,546$ 0.7694 0.864573 348,698$ 9,794,352$ 0.0356 241,604$ 215,027$ 1.4433 1.621674 434,747$ 9,791,868$ 0.0444 260,361$ 231,721$ 1.6698 1.876275 169,071$ 9,559,321$ 0.0177 273,162$ 243,114$ 0.6189 0.695476 406,362$ 9,342,858$ 0.0435 307,532$ 273,703$ 1.3214 1.484777 495,588$ 7,762,277$ 0.0638 290,239$ 258,313$ 1.7075 1.918678 273,306$ 6,458,609$ 0.0423 272,707$ 242,709$ 1.0022 1.126179 163,544$ 5,414,206$ 0.0302 255,663$ 227,540$ 0.6397 0.718780 246,652$ 4,669,447$ 0.0528 244,134$ 217,279$ 1.0103 1.135281 381,912$ 4,663,561$ 0.0819 268,702$ 239,145$ 1.4213 1.597082 138,787$ 3,403,227$ 0.0408 214,762$ 191,138$ 0.6462 0.726183 184,399$ 3,047,854$ 0.0605 210,118$ 187,005$ 0.8776 0.986184 224,411$ 2,679,213$ 0.0838 200,128$ 178,114$ 1.1213 1.259985 303,565$ 2,306,319$ 0.1316 185,499$ 165,094$ 1.6365 1.838786 109,436$ 2,006,851$ 0.0545 182,524$ 162,446$ 0.5996 0.673787 273,955$ 1,870,687$ 0.1464 191,939$ 170,825$ 1.4273 1.603788 286,248$ 1,521,924$ 0.1881 174,066$ 154,919$ 1.6445 1.847789 155,274$ 1,344,367$ 0.1155 170,515$ 151,759$ 0.9106 1.023290 168,404$ 1,096,325$ 0.1536 152,430$ 135,662$ 1.1048 1.241391 112,965$ 997,622$ 0.1132 155,715$ 138,586$ 0.7255 0.815192 160,520$ 1,033,670$ 0.1553 177,880$ 158,313$ 0.9024 1.013993 89,947$ 747,818$ 0.1203 140,209$ 124,786$ 0.6415 0.720894 222,605$ 626,866$ 0.3551 127,335$ 113,328$ 1.7482 1.964395 73,636$ 334,156$ 0.2204 74,230$ 66,065$ 0.9920 1.114696 -$ 187,836$ 0.0000 45,170$ 40,201$ 0.0000 0.000097 72,620$ 154,336$ 0.4705 39,559$ 35,207$ 1.8358 2.062698 24,912$ 59,433$ 0.4192 16,493$ 14,679$ 1.5105 1.697199 34,521$ 34,521$ 1.0000 10,120$ 9,007$ 3.4112 3.8328

100+ -$ -$ N/A -$ -$ N/A N/ATotal 12,784,171$ 1,187,246,239$ 0.0108 15,092,704$ 13,432,507$ 0.8470 0.9517



Pension Amount of


Amounts



COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM04MU‐Amounts


604

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ 127,411$ 0.0000 99$ 88$ 0.0000 0.000043 -$ 542,969$ 0.0000 489$ 435$ 0.0000 0.000044 -$ 2,226,969$ 0.0000 2,266$ 2,017$ 0.0000 0.000045 -$ 5,039,217$ 0.0000 5,911$ 5,261$ 0.0000 0.000046 -$ 9,478,782$ 0.0000 12,890$ 11,472$ 0.0000 0.000047 -$ 14,766,007$ 0.0000 23,416$ 20,840$ 0.0000 0.000048 -$ 20,052,373$ 0.0000 36,990$ 32,921$ 0.0000 0.000049 -$ 27,834,290$ 0.0000 59,382$ 52,850$ 0.0000 0.000050 -$ 32,337,886$ 0.0000 79,184$ 70,474$ 0.0000 0.000051 -$ 36,752,836$ 0.0000 103,661$ 92,258$ 0.0000 0.000052 103,057$ 39,207,922$ 0.0026 126,058$ 112,192$ 0.8175 0.918653 108,903$ 39,224,313$ 0.0028 142,109$ 126,477$ 0.7663 0.861054 160,021$ 37,225,955$ 0.0043 150,137$ 133,622$ 1.0658 1.197655 50,693$ 33,901,703$ 0.0015 150,347$ 133,809$ 0.3372 0.378856 49,178$ 31,111,684$ 0.0016 156,389$ 139,186$ 0.3145 0.353357 90,356$ 28,487,921$ 0.0032 160,042$ 142,437$ 0.5646 0.634458 95,874$ 26,560,839$ 0.0036 164,537$ 146,438$ 0.5827 0.654759 101,911$ 26,340,960$ 0.0039 178,065$ 158,478$ 0.5723 0.643160 114,527$ 23,156,301$ 0.0049 169,674$ 151,010$ 0.6750 0.758461 119,759$ 20,542,396$ 0.0058 162,508$ 144,632$ 0.7369 0.828062 287,067$ 17,326,467$ 0.0166 145,048$ 129,092$ 1.9791 2.223763 55,535$ 12,944,555$ 0.0043 114,497$ 101,903$ 0.4850 0.545064 126,201$ 9,811,243$ 0.0129 92,071$ 81,943$ 1.3707 1.540165 -$ 7,552,512$ 0.0000 75,339$ 67,051$ 0.0000 0.000066 -$ 5,488,014$ 0.0000 58,567$ 52,124$ 0.0000 0.000067 96,604$ 3,978,016$ 0.0243 45,754$ 40,721$ 2.1114 2.372368 50,358$ 3,246,843$ 0.0155 40,474$ 36,022$ 1.2442 1.398069 -$ 2,695,543$ 0.0000 35,314$ 31,430$ 0.0000 0.000070 43,300$ 2,310,780$ 0.0187 31,671$ 28,187$ 1.3672 1.536271 34,014$ 1,936,227$ 0.0176 29,566$ 26,314$ 1.1504 1.292672 -$ 1,406,595$ 0.0000 23,903$ 21,273$ 0.0000 0.000073 -$ 1,311,113$ 0.0000 24,356$ 21,676$ 0.0000 0.000074 -$ 1,165,618$ 0.0000 23,464$ 20,883$ 0.0000 0.000075 29,466$ 1,040,328$ 0.0283 22,511$ 20,035$ 1.3090 1.470776 -$ 728,877$ 0.0000 17,921$ 15,949$ 0.0000 0.000077 63,497$ 660,261$ 0.0962 18,311$ 16,297$ 3.4677 3.896378 -$ 534,629$ 0.0000 16,428$ 14,621$ 0.0000 0.000079 -$ 554,539$ 0.0000 18,750$ 16,688$ 0.0000 0.000080 42,263$ 535,255$ 0.0790 19,649$ 17,488$ 2.1509 2.416781 -$ 419,810$ 0.0000 17,441$ 15,523$ 0.0000 0.000082 -$ 419,525$ 0.0000 19,391$ 17,258$ 0.0000 0.000083 -$ 301,425$ 0.0000 15,407$ 13,712$ 0.0000 0.000084 -$ 243,059$ 0.0000 13,590$ 12,095$ 0.0000 0.000085 -$ 288,633$ 0.0000 17,757$ 15,803$ 0.0000 0.000086 26,892$ 367,499$ 0.0732 25,888$ 23,040$ 1.0388 1.167287 39,925$ 379,384$ 0.1052 29,906$ 26,616$ 1.3350 1.500088 -$ 402,269$ 0.0000 35,070$ 31,212$ 0.0000 0.000089 124,848$ 713,421$ 0.1750 68,855$ 61,281$ 1.8132 2.037390 235,558$ 585,518$ 0.4023 61,445$ 54,686$ 3.8336 4.307491 60,154$ 273,063$ 0.2203 32,674$ 29,080$ 1.8410 2.068692 -$ 216,981$ 0.0000 29,162$ 25,955$ 0.0000 0.000093 75,828$ 202,132$ 0.3751 30,139$ 26,824$ 2.5159 2.826994 28,278$ 50,155$ 0.5638 8,155$ 7,258$ 3.4677 3.896395 21,877$ 34,651$ 0.6314 6,102$ 5,431$ 3.5853 4.028596 12,774$ 12,774$ 1.0000 2,404$ 2,139$ 5.3139 5.970697 -$ -$ N/A -$ -$ N/A N/A98 -$ -$ N/A -$ -$ N/A N/A99 -$ -$ N/A -$ -$ N/A N/A

100+ -$ -$ N/A -$ -$ N/A N/ATotal 2,448,718$ 535,056,448$ 0.0046 3,151,131$ 2,804,506$ 0.7771 0.8731



Pension Amount of


Amounts



COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM04FU‐Amounts


605

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Proposed Assumption Current Proposed41 -$ -$ N/A -$ -$ N/A N/A42 -$ 244,162$ 0.0000 291$ 259$ 0.0000 0.000043 -$ 1,063,087$ 0.0000 1,504$ 1,339$ 0.0000 0.000044 -$ 4,548,259$ 0.0000 7,543$ 6,713$ 0.0000 0.000045 -$ 10,838,576$ 0.0000 20,941$ 18,637$ 0.0000 0.000046 52,186$ 22,296,015$ 0.0023 49,726$ 44,256$ 1.0495 1.179247 -$ 34,982,167$ 0.0000 87,324$ 77,718$ 0.0000 0.000048 50,615$ 50,852,367$ 0.0010 143,040$ 127,305$ 0.3539 0.397649 114,011$ 70,380,208$ 0.0016 218,273$ 194,263$ 0.5223 0.586950 126,313$ 85,545,665$ 0.0015 293,036$ 260,802$ 0.4310 0.484351 206,149$ 96,459,199$ 0.0021 384,587$ 342,282$ 0.5360 0.602352 248,268$ 107,051,134$ 0.0023 497,078$ 442,399$ 0.4995 0.561253 237,705$ 108,849,612$ 0.0022 579,641$ 515,881$ 0.4101 0.460854 612,886$ 102,784,728$ 0.0060 618,980$ 550,893$ 0.9902 1.112555 268,780$ 99,204,926$ 0.0027 675,681$ 601,356$ 0.3978 0.447056 241,675$ 91,216,917$ 0.0026 680,473$ 605,621$ 0.3552 0.399157 386,725$ 85,149,516$ 0.0045 689,454$ 613,614$ 0.5609 0.630258 336,291$ 80,802,641$ 0.0042 700,868$ 623,772$ 0.4798 0.539159 610,661$ 77,306,628$ 0.0079 706,165$ 628,487$ 0.8648 0.971660 618,702$ 70,700,123$ 0.0088 680,994$ 606,085$ 0.9085 1.020861 368,006$ 67,018,952$ 0.0055 703,706$ 626,298$ 0.5230 0.587662 669,662$ 63,864,863$ 0.0105 723,057$ 643,521$ 0.9262 1.040663 608,354$ 54,879,584$ 0.0111 664,318$ 591,243$ 0.9158 1.028964 431,335$ 46,731,658$ 0.0092 599,686$ 533,720$ 0.7193 0.808265 276,111$ 38,678,395$ 0.0071 523,159$ 465,611$ 0.5278 0.593066 559,486$ 32,068,530$ 0.0174 466,336$ 415,039$ 1.1997 1.348067 408,310$ 28,774,451$ 0.0142 450,047$ 400,542$ 0.9073 1.019468 475,517$ 25,494,142$ 0.0187 424,485$ 377,792$ 1.1202 1.258769 227,889$ 20,272,273$ 0.0112 356,243$ 317,056$ 0.6397 0.718870 348,001$ 17,182,269$ 0.0203 318,644$ 283,593$ 1.0921 1.227171 258,426$ 13,434,051$ 0.0192 271,754$ 241,861$ 0.9510 1.068572 173,380$ 11,277,146$ 0.0154 249,235$ 221,819$ 0.6956 0.781673 348,698$ 11,105,465$ 0.0314 265,959$ 236,704$ 1.3111 1.473174 434,747$ 10,957,486$ 0.0397 283,824$ 252,603$ 1.5317 1.721175 198,537$ 10,599,649$ 0.0187 295,673$ 263,149$ 0.6715 0.754576 406,362$ 10,071,735$ 0.0403 325,452$ 289,652$ 1.2486 1.402977 559,085$ 8,422,538$ 0.0664 308,550$ 274,610$ 1.8120 2.035978 273,306$ 6,993,238$ 0.0391 289,135$ 257,330$ 0.9453 1.062179 163,544$ 5,968,745$ 0.0274 274,413$ 244,228$ 0.5960 0.669680 288,915$ 5,204,702$ 0.0555 263,783$ 234,767$ 1.0953 1.230681 381,912$ 5,083,371$ 0.0751 286,144$ 254,668$ 1.3347 1.499682 138,787$ 3,822,752$ 0.0363 234,153$ 208,396$ 0.5927 0.666083 184,399$ 3,349,279$ 0.0551 225,525$ 200,717$ 0.8176 0.918784 224,411$ 2,922,272$ 0.0768 213,718$ 190,209$ 1.0500 1.179885 303,565$ 2,594,952$ 0.1170 203,255$ 180,897$ 1.4935 1.678186 136,328$ 2,374,350$ 0.0574 208,412$ 185,487$ 0.6541 0.735087 313,880$ 2,250,071$ 0.1395 221,844$ 197,441$ 1.4149 1.589788 286,248$ 1,924,193$ 0.1488 209,136$ 186,131$ 1.3687 1.537989 280,122$ 2,057,788$ 0.1361 239,370$ 213,039$ 1.1702 1.314990 403,962$ 1,681,843$ 0.2402 213,875$ 190,349$ 1.8888 2.122291 173,119$ 1,270,685$ 0.1362 188,389$ 167,666$ 0.9189 1.032592 160,520$ 1,250,651$ 0.1283 207,043$ 184,268$ 0.7753 0.871193 165,775$ 949,950$ 0.1745 170,348$ 151,610$ 0.9732 1.093494 250,883$ 677,021$ 0.3706 135,489$ 120,586$ 1.8517 2.080595 95,513$ 368,807$ 0.2590 80,332$ 71,495$ 1.1890 1.335996 12,774$ 200,610$ 0.0637 47,574$ 42,341$ 0.2685 0.301797 72,620$ 154,336$ 0.4705 39,559$ 35,207$ 1.8358 2.062698 24,912$ 59,433$ 0.4192 16,493$ 14,679$ 1.5105 1.697199 34,521$ 34,521$ 1.0000 10,120$ 9,007$ 3.4112 3.8328

100+ -$ -$ N/A -$ -$ N/A N/ATotal 15,232,889$ 1,722,302,687$ 0.0088 18,243,835$ 16,237,013$ 0.8350 0.9382



Pension Amount of


Amounts



COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM04CU‐Amounts


606

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 56 0.0000 0.07 0.07 0.0000 0.000042 0 169 0.0000 0.31 0.31 0.0000 0.000043 0 395 0.0000 0.92 0.92 0.0000 0.000044 3 686 0.0044 1.84 1.84 1.6304 1.630445 1 965 0.0010 2.93 2.93 0.3413 0.341346 2 1,316 0.0015 4.37 4.37 0.4577 0.457747 4 1,631 0.0025 5.84 5.84 0.6849 0.684948 1 1,949 0.0005 7.49 7.49 0.1335 0.133549 4 2,216 0.0018 9.08 9.08 0.4405 0.440550 6 2,441 0.0025 10.61 10.61 0.5655 0.565551 14 2,596 0.0054 13.07 13.07 1.0712 1.071252 11 2,672 0.0041 15.42 15.42 0.7134 0.713453 5 2,666 0.0019 17.51 17.51 0.2856 0.285654 14 2,589 0.0054 19.24 19.24 0.7277 0.727755 12 2,583 0.0046 21.42 21.42 0.5602 0.560256 14 2,458 0.0057 21.94 21.94 0.6381 0.638157 9 2,332 0.0039 22.18 22.18 0.4058 0.405858 12 2,237 0.0054 22.42 22.42 0.5352 0.535259 20 2,116 0.0095 22.19 22.19 0.9013 0.901360 20 1,985 0.0101 21.60 21.60 0.9259 0.925961 11 1,877 0.0059 22.15 22.15 0.4966 0.496662 14 1,775 0.0079 22.42 22.42 0.6244 0.624463 20 1,627 0.0123 21.74 21.74 0.9200 0.920064 13 1,463 0.0089 20.60 20.60 0.6311 0.631165 17 1,286 0.0132 19.05 19.05 0.8924 0.892466 18 1,133 0.0159 17.93 17.93 1.0039 1.003967 13 1,038 0.0125 17.54 17.54 0.7412 0.741268 19 973 0.0195 17.53 17.53 1.0839 1.083969 16 887 0.0180 17.01 17.01 0.9406 0.940670 17 817 0.0208 16.63 16.63 1.0222 1.022271 12 714 0.0168 15.84 15.84 0.7576 0.757672 11 677 0.0162 16.28 16.28 0.6757 0.675773 25 645 0.0388 16.71 16.71 1.4961 1.496174 19 591 0.0321 16.42 16.42 1.1571 1.157175 9 553 0.0163 16.49 16.49 0.5458 0.545876 18 518 0.0347 17.77 17.77 1.0129 1.012977 22 485 0.0454 19.01 19.01 1.1573 1.157378 22 424 0.0519 18.76 18.76 1.1727 1.172779 16 369 0.0434 18.27 18.27 0.8758 0.875880 29 326 0.0890 17.84 17.84 1.6256 1.625681 18 296 0.0608 17.88 17.88 1.0067 1.006782 11 260 0.0423 17.25 17.25 0.6377 0.637783 14 236 0.0593 17.04 17.04 0.8216 0.821684 20 213 0.0939 16.65 16.65 1.2012 1.201285 14 195 0.0718 16.45 16.45 0.8511 0.851186 22 189 0.1164 18.12 18.12 1.2141 1.214187 21 160 0.1313 17.22 17.22 1.2195 1.219588 21 133 0.1579 15.91 15.91 1.3199 1.319989 16 112 0.1429 14.85 14.85 1.0774 1.077490 11 88 0.1250 12.72 12.72 0.8648 0.864891 6 68 0.0882 10.93 10.93 0.5489 0.548992 14 63 0.2222 11.20 11.20 1.2500 1.250093 8 44 0.1818 8.48 8.48 0.9434 0.943494 8 32 0.2500 6.66 6.66 1.2012 1.201295 6 19 0.3158 4.31 4.31 1.3921 1.392196 1 9 0.1111 2.20 2.20 0.4545 0.454597 3 7 0.4286 1.81 1.81 1.6575 1.657598 1 2 0.5000 0.55 0.55 1.8182 1.818299 1 1 1.0000 0.29 0.29 3.4483 3.4483

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 709 56,363 0.0126 816.96 816.96 0.8679 0.8679





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM10MU


607

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 33 0.0000 0.02 0.02 0.0000 0.000042 0 87 0.0000 0.08 0.08 0.0000 0.000043 0 199 0.0000 0.20 0.20 0.0000 0.000044 0 338 0.0000 0.37 0.37 0.0000 0.000045 0 497 0.0000 0.62 0.62 0.0000 0.000046 0 694 0.0000 1.01 1.01 0.0000 0.000047 3 887 0.0034 1.51 1.51 1.9868 1.986848 2 1,038 0.0019 2.05 2.05 0.9756 0.975649 1 1,185 0.0008 2.64 2.64 0.3788 0.378850 1 1,269 0.0008 3.22 3.22 0.3106 0.310651 4 1,357 0.0029 3.93 3.93 1.0178 1.017852 5 1,370 0.0036 4.47 4.47 1.1186 1.118653 3 1,355 0.0022 4.97 4.97 0.6036 0.603654 5 1,302 0.0038 5.27 5.27 0.9488 0.948855 2 1,208 0.0017 5.38 5.38 0.3717 0.371756 3 1,093 0.0027 5.50 5.50 0.5455 0.545557 3 992 0.0030 5.58 5.58 0.5376 0.537658 5 893 0.0056 5.56 5.56 0.8993 0.899359 5 799 0.0063 5.44 5.44 0.9191 0.919160 3 674 0.0045 5.00 5.00 0.6000 0.600061 4 575 0.0070 4.61 4.61 0.8677 0.867762 6 482 0.0124 4.11 4.11 1.4599 1.459963 1 367 0.0027 3.32 3.32 0.3012 0.301264 3 286 0.0105 2.77 2.77 1.0830 1.083065 2 234 0.0085 2.40 2.40 0.8333 0.833366 0 187 0.0000 2.08 2.08 0.0000 0.000067 4 154 0.0260 1.85 1.85 2.1622 2.162268 3 126 0.0238 1.64 1.64 1.8293 1.829369 0 109 0.0000 1.49 1.49 0.0000 0.000070 3 98 0.0306 1.42 1.42 2.1127 2.112771 2 87 0.0230 1.39 1.39 1.4388 1.438872 0 67 0.0000 1.18 1.18 0.0000 0.000073 0 63 0.0000 1.22 1.22 0.0000 0.000074 0 58 0.0000 1.21 1.21 0.0000 0.000075 1 52 0.0192 1.17 1.17 0.8547 0.854776 0 44 0.0000 1.12 1.12 0.0000 0.000077 3 41 0.0732 1.19 1.19 2.5210 2.521078 0 36 0.0000 1.16 1.16 0.0000 0.000079 1 39 0.0256 1.37 1.37 0.7299 0.729980 4 41 0.0976 1.59 1.59 2.5157 2.515781 1 37 0.0270 1.63 1.63 0.6135 0.613582 1 40 0.0250 1.96 1.96 0.5102 0.510283 2 41 0.0488 2.22 2.22 0.9009 0.900984 4 40 0.1000 2.37 2.37 1.6878 1.687885 1 35 0.0286 2.24 2.24 0.4464 0.446486 3 35 0.0857 2.55 2.55 1.1765 1.176587 2 32 0.0625 2.61 2.61 0.7663 0.766388 3 32 0.0938 2.90 2.90 1.0345 1.034589 5 28 0.1786 2.80 2.80 1.7857 1.785790 2 23 0.0870 2.50 2.50 0.8000 0.800091 3 21 0.1429 2.62 2.62 1.1450 1.145092 2 16 0.1250 2.22 2.22 0.9009 0.900993 4 13 0.3077 1.99 1.99 2.0101 2.010194 4 6 0.6667 1.02 1.02 3.9216 3.921695 1 2 0.5000 0.35 0.35 2.8571 2.857196 1 1 1.0000 0.19 0.19 5.2632 5.263297 0 0 N/A 0.00 0.00 N/A N/A98 0 0 N/A 0.00 0.00 N/A N/A99 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 121 20,818 0.0058 133.3 133.3 0.9079 0.9079





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM10FU


608

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 89 0.0000 0.09 0.09 0.0000 0.000042 0 256 0.0000 0.39 0.39 0.0000 0.000043 0 594 0.0000 1.12 1.12 0.0000 0.000044 3 1,024 0.0029 2.21 2.21 1.3575 1.357545 1 1,462 0.0007 3.55 3.55 0.2817 0.281746 2 2,010 0.0010 5.38 5.38 0.3717 0.371747 7 2,518 0.0028 7.35 7.35 0.9524 0.952448 3 2,987 0.0010 9.54 9.54 0.3145 0.314549 5 3,401 0.0015 11.72 11.72 0.4266 0.426650 7 3,710 0.0019 13.83 13.83 0.5061 0.506151 18 3,953 0.0046 17.00 17.00 1.0588 1.058852 16 4,042 0.0040 19.89 19.89 0.8044 0.804453 8 4,021 0.0020 22.48 22.48 0.3559 0.355954 19 3,891 0.0049 24.51 24.51 0.7752 0.775255 14 3,791 0.0037 26.80 26.80 0.5224 0.522456 17 3,551 0.0048 27.44 27.44 0.6195 0.619557 12 3,324 0.0036 27.76 27.76 0.4323 0.432358 17 3,130 0.0054 27.98 27.98 0.6076 0.607659 25 2,915 0.0086 27.63 27.63 0.9048 0.904860 23 2,659 0.0086 26.60 26.60 0.8647 0.864761 15 2,452 0.0061 26.76 26.76 0.5605 0.560562 20 2,257 0.0089 26.53 26.53 0.7539 0.753963 21 1,994 0.0105 25.06 25.06 0.8380 0.838064 16 1,749 0.0091 23.37 23.37 0.6846 0.684665 19 1,520 0.0125 21.45 21.45 0.8858 0.885866 18 1,320 0.0136 20.01 20.01 0.8996 0.899667 17 1,192 0.0143 19.39 19.39 0.8767 0.876768 22 1,099 0.0200 19.17 19.17 1.1476 1.147669 16 996 0.0161 18.50 18.50 0.8649 0.864970 20 915 0.0219 18.05 18.05 1.1080 1.108071 14 801 0.0175 17.23 17.23 0.8125 0.812572 11 744 0.0148 17.46 17.46 0.6300 0.630073 25 708 0.0353 17.93 17.93 1.3943 1.394374 19 649 0.0293 17.63 17.63 1.0777 1.077775 10 605 0.0165 17.66 17.66 0.5663 0.566376 18 562 0.0320 18.89 18.89 0.9529 0.952977 25 526 0.0475 20.20 20.20 1.2376 1.237678 22 460 0.0478 19.92 19.92 1.1044 1.104479 17 408 0.0417 19.64 19.64 0.8656 0.865680 33 367 0.0899 19.43 19.43 1.6984 1.698481 19 333 0.0571 19.51 19.51 0.9739 0.973982 12 300 0.0400 19.21 19.21 0.6247 0.624783 16 277 0.0578 19.26 19.26 0.8307 0.830784 24 253 0.0949 19.02 19.02 1.2618 1.261885 15 230 0.0652 18.69 18.69 0.8026 0.802686 25 224 0.1116 20.67 20.67 1.2095 1.209587 23 192 0.1198 19.83 19.83 1.1599 1.159988 24 165 0.1455 18.81 18.81 1.2759 1.275989 21 140 0.1500 17.65 17.65 1.1898 1.189890 13 111 0.1171 15.22 15.22 0.8541 0.854191 9 89 0.1011 13.55 13.55 0.6642 0.664292 16 79 0.2025 13.42 13.42 1.1923 1.192393 12 57 0.2105 10.47 10.47 1.1461 1.146194 12 38 0.3158 7.68 7.68 1.5625 1.562595 7 21 0.3333 4.66 4.66 1.5021 1.502196 2 10 0.2000 2.39 2.39 0.8368 0.836897 3 7 0.4286 1.81 1.81 1.6575 1.657598 1 2 0.5000 0.55 0.55 1.8182 1.818299 1 1 1.0000 0.29 0.29 3.4483 3.4483

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 830 77,181 0.0108 950.24 950.24 0.8735 0.8735





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM10CU


609

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths


2008 6,149 55 75.14 0.7320 0.0089 0.01222009 6,597 84 79.70 1.0540 0.0127 0.01212010 6,737 63 82.03 0.7680 0.0094 0.01222011 7,084 80 86.12 0.9289 0.0113 0.01222012 7,643 65 91.26 0.7123 0.0085 0.01192013 8,035 82 96.71 0.8479 0.0102 0.01202014 8,334 88 101.13 0.8702 0.0106 0.01212015 8,563 88 106.97 0.8227 0.0103 0.01252016 8,821 110 112.50 0.9778 0.0125 0.01282017 9,236 115 118.69 0.9689 0.0125 0.0129Total 77,199 830 950.25 0.8735 0.0108 0.0123



Mortality Rate

COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4RM10CY


610

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 42 0.0000 0.40 0.40 0.0000 0.000042 0 39 0.0000 0.40 0.30 0.0000 0.000043 0 42 0.0000 0.40 0.30 0.0000 0.000044 0 57 0.0000 0.40 0.40 0.0000 0.000045 0 69 0.0000 0.60 0.40 0.0000 0.000046 1 102 0.0098 0.80 0.80 1.2500 1.250047 1 154 0.0065 1.20 1.10 0.8333 0.909148 0 185 0.0000 1.50 1.30 0.0000 0.000049 0 212 0.0000 1.80 1.50 0.0000 0.000050 2 225 0.0089 2.00 1.60 1.0000 1.250051 1 244 0.0041 2.40 2.00 0.4167 0.500052 1 251 0.0040 2.60 2.20 0.3846 0.454553 1 249 0.0040 2.80 2.30 0.3571 0.434854 0 243 0.0000 2.90 2.50 0.0000 0.000055 0 223 0.0000 2.80 2.50 0.0000 0.000056 1 210 0.0048 2.90 2.50 0.3448 0.400057 1 210 0.0048 3.10 2.70 0.3226 0.370458 1 211 0.0047 3.20 2.70 0.3125 0.370459 3 190 0.0158 3.00 2.50 1.0000 1.200060 1 181 0.0055 3.00 2.40 0.3333 0.416761 4 163 0.0245 2.90 2.40 1.3793 1.666762 0 156 0.0000 2.80 2.40 0.0000 0.000063 3 166 0.0181 3.20 2.60 0.9375 1.153864 2 171 0.0117 3.30 2.80 0.6061 0.714365 4 177 0.0226 3.50 3.00 1.1429 1.333366 4 183 0.0219 3.90 3.30 1.0256 1.212167 2 185 0.0108 4.10 3.40 0.4878 0.588268 1 158 0.0063 3.70 3.20 0.2703 0.312569 3 143 0.0210 3.60 3.00 0.8333 1.000070 6 119 0.0504 3.10 2.60 1.9355 2.307771 3 87 0.0345 2.50 2.20 1.2000 1.363672 2 86 0.0233 2.70 2.20 0.7407 0.909173 4 81 0.0494 2.70 2.30 1.4815 1.739174 3 69 0.0435 2.40 2.20 1.2500 1.363675 0 68 0.0000 2.70 2.30 0.0000 0.000076 3 64 0.0469 2.80 2.30 1.0714 1.304377 4 53 0.0755 2.60 2.10 1.5385 1.904878 1 41 0.0244 2.20 1.80 0.4545 0.555679 1 29 0.0345 1.70 1.40 0.5882 0.714380 1 24 0.0417 1.50 1.30 0.6667 0.769281 3 18 0.1667 1.30 1.10 2.3077 2.727382 0 15 0.0000 1.20 1.00 0.0000 0.000083 1 17 0.0588 1.40 1.20 0.7143 0.833384 2 14 0.1429 1.40 1.20 1.4286 1.666785 0 14 0.0000 1.40 1.20 0.0000 0.000086 0 12 0.0000 1.20 1.10 0.0000 0.000087 0 8 0.0000 0.90 0.80 0.0000 0.000088 1 9 0.1111 1.20 1.00 0.8333 1.000089 2 9 0.2222 1.30 1.00 1.5385 2.000090 1 8 0.1250 1.20 1.10 0.8333 0.909191 1 7 0.1429 1.10 1.00 0.9091 1.000092 1 4 0.2500 0.80 0.60 1.2500 1.666793 0 2 0.0000 0.40 0.30 0.0000 0.000094 0 0 N/A 0.00 0.00 N/A N/A95 0 0 N/A 0.00 0.00 N/A N/A96 0 0 N/A 0.00 0.00 N/A N/A97 0 0 N/A 0.00 0.00 N/A N/A98 0 0 N/A 0.00 0.00 N/A N/A99 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 77 5,699 0.0135 110.90 93.80 0.6943 0.8209

New York City Employees' Retirement System - CorrectionsDisability Retirees' Mortality Assumption and Experience




COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM04MU


611

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 13 0.0000 0.00 0.00 N/A N/A42 0 17 0.0000 0.00 0.00 N/A N/A43 0 22 0.0000 0.10 0.10 0.0000 0.000044 0 28 0.0000 0.20 0.20 0.0000 0.000045 0 32 0.0000 0.20 0.20 0.0000 0.000046 0 44 0.0000 0.30 0.30 0.0000 0.000047 0 48 0.0000 0.50 0.50 0.0000 0.000048 0 63 0.0000 0.70 0.70 0.0000 0.000049 0 78 0.0000 0.80 0.80 0.0000 0.000050 0 84 0.0000 0.80 0.80 0.0000 0.000051 0 84 0.0000 0.90 0.90 0.0000 0.000052 1 104 0.0096 1.10 1.10 0.9091 0.909153 1 98 0.0102 1.00 1.00 1.0000 1.000054 1 81 0.0123 0.80 0.80 1.2500 1.250055 1 86 0.0116 0.90 0.90 1.1111 1.111156 2 68 0.0294 0.70 0.70 2.8571 2.857157 0 71 0.0000 0.80 0.80 0.0000 0.000058 0 80 0.0000 0.90 0.90 0.0000 0.000059 0 73 0.0000 0.80 0.80 0.0000 0.000060 0 82 0.0000 0.90 0.90 0.0000 0.000061 1 66 0.0152 0.80 0.80 1.2500 1.250062 0 60 0.0000 0.80 0.80 0.0000 0.000063 0 47 0.0000 0.70 0.70 0.0000 0.000064 0 39 0.0000 0.60 0.60 0.0000 0.000065 1 28 0.0357 0.40 0.40 2.5000 2.500066 0 18 0.0000 0.20 0.20 0.0000 0.000067 1 17 0.0588 0.30 0.30 3.3333 3.333368 1 13 0.0769 0.30 0.30 3.3333 3.333369 1 14 0.0714 0.40 0.40 2.5000 2.500070 0 12 0.0000 0.30 0.30 0.0000 0.000071 0 12 0.0000 0.30 0.30 0.0000 0.000072 1 12 0.0833 0.30 0.30 3.3333 3.333373 0 10 0.0000 0.30 0.30 0.0000 0.000074 1 10 0.1000 0.30 0.30 3.3333 3.333375 0 6 0.0000 0.20 0.20 0.0000 0.000076 0 6 0.0000 0.20 0.20 0.0000 0.000077 1 4 0.2500 0.10 0.10 10.0000 10.000078 0 4 0.0000 0.10 0.10 0.0000 0.000079 0 7 0.0000 0.20 0.20 0.0000 0.000080 1 6 0.1667 0.20 0.20 5.0000 5.000081 0 6 0.0000 0.50 0.50 0.0000 0.000082 0 6 0.0000 0.50 0.50 0.0000 0.000083 0 3 0.0000 0.30 0.30 0.0000 0.000084 0 3 0.0000 0.30 0.30 0.0000 0.000085 0 4 0.0000 0.40 0.40 0.0000 0.000086 0 3 0.0000 0.30 0.30 0.0000 0.000087 1 3 0.3333 0.30 0.30 3.3333 3.333388 0 1 0.0000 0.10 0.10 0.0000 0.000089 0 0 N/A 0.00 0.00 N/A N/A90 0 1 0.0000 0.10 0.10 0.0000 0.000091 0 2 0.0000 0.20 0.20 0.0000 0.000092 0 2 0.0000 0.20 0.20 0.0000 0.000093 2 3 0.6667 0.60 0.60 3.3333 3.333394 0 1 0.0000 0.20 0.20 0.0000 0.000095 0 1 0.0000 0.20 0.20 0.0000 0.000096 1 2 0.5000 0.40 0.40 2.5000 2.500097 0 1 0.0000 0.20 0.20 0.0000 0.000098 0 1 0.0000 0.20 0.20 0.0000 0.000099 1 1 1.0000 0.20 0.20 5.0000 5.0000

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 20 1,691 0.0118 24.60 24.60 0.8130 0.8130





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM04FU


612

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 55 0.0000 0.40 0.40 0.0000 0.000042 0 56 0.0000 0.40 0.30 0.0000 0.000043 0 64 0.0000 0.50 0.40 0.0000 0.000044 0 85 0.0000 0.60 0.60 0.0000 0.000045 0 101 0.0000 0.80 0.60 0.0000 0.000046 1 146 0.0068 1.10 1.10 0.9091 0.909147 1 202 0.0050 1.70 1.60 0.5882 0.625048 0 248 0.0000 2.20 2.00 0.0000 0.000049 0 290 0.0000 2.60 2.30 0.0000 0.000050 2 309 0.0065 2.80 2.40 0.7143 0.833351 1 328 0.0030 3.30 2.90 0.3030 0.344852 2 355 0.0056 3.70 3.30 0.5405 0.606153 2 347 0.0058 3.80 3.30 0.5263 0.606154 1 324 0.0031 3.70 3.30 0.2703 0.303055 1 309 0.0032 3.70 3.40 0.2703 0.294156 3 278 0.0108 3.60 3.20 0.8333 0.937557 1 281 0.0036 3.90 3.50 0.2564 0.285758 1 291 0.0034 4.10 3.60 0.2439 0.277859 3 263 0.0114 3.80 3.30 0.7895 0.909160 1 263 0.0038 3.90 3.30 0.2564 0.303061 5 229 0.0218 3.70 3.20 1.3514 1.562562 0 216 0.0000 3.60 3.20 0.0000 0.000063 3 213 0.0141 3.90 3.30 0.7692 0.909164 2 210 0.0095 3.90 3.40 0.5128 0.588265 5 205 0.0244 3.90 3.40 1.2821 1.470666 4 201 0.0199 4.10 3.50 0.9756 1.142967 3 202 0.0149 4.40 3.70 0.6818 0.810868 2 171 0.0117 4.00 3.50 0.5000 0.571469 4 157 0.0255 4.00 3.40 1.0000 1.176570 6 131 0.0458 3.40 2.90 1.7647 2.069071 3 99 0.0303 2.80 2.50 1.0714 1.200072 3 98 0.0306 3.00 2.50 1.0000 1.200073 4 91 0.0440 3.00 2.60 1.3333 1.538574 4 79 0.0506 2.70 2.50 1.4815 1.600075 0 74 0.0000 2.90 2.50 0.0000 0.000076 3 70 0.0429 3.00 2.50 1.0000 1.200077 5 57 0.0877 2.70 2.20 1.8519 2.272778 1 45 0.0222 2.30 1.90 0.4348 0.526379 1 36 0.0278 1.90 1.60 0.5263 0.625080 2 30 0.0667 1.70 1.50 1.1765 1.333381 3 24 0.1250 1.80 1.60 1.6667 1.875082 0 21 0.0000 1.70 1.50 0.0000 0.000083 1 20 0.0500 1.70 1.50 0.5882 0.666784 2 17 0.1176 1.70 1.50 1.1765 1.333385 0 18 0.0000 1.80 1.60 0.0000 0.000086 0 15 0.0000 1.50 1.40 0.0000 0.000087 1 11 0.0909 1.20 1.10 0.8333 0.909188 1 10 0.1000 1.30 1.10 0.7692 0.909189 2 9 0.2222 1.30 1.00 1.5385 2.000090 1 9 0.1111 1.30 1.20 0.7692 0.833391 1 9 0.1111 1.30 1.20 0.7692 0.833392 1 6 0.1667 1.00 0.80 1.0000 1.250093 2 5 0.4000 1.00 0.90 2.0000 2.222294 0 1 0.0000 0.20 0.20 0.0000 0.000095 0 1 0.0000 0.20 0.20 0.0000 0.000096 1 2 0.5000 0.40 0.40 2.5000 2.500097 0 1 0.0000 0.20 0.20 0.0000 0.000098 0 1 0.0000 0.20 0.20 0.0000 0.000099 1 1 1.0000 0.20 0.20 5.0000 5.0000

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 97 7,390 0.0131 135.50 118.40 0.7159 0.8193





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM04CU


613

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Current Proposed41 -$ 2,366,352$ 0.0000 16,310$ 13,864$ 0.0000 0.000042 -$ 2,050,362$ 0.0000 14,157$ 12,034$ 0.0000 0.000043 -$ 1,959,259$ 0.0000 13,650$ 11,602$ 0.0000 0.000044 -$ 2,686,980$ 0.0000 19,225$ 16,341$ 0.0000 0.000045 -$ 3,541,303$ 0.0000 26,110$ 22,193$ 0.0000 0.000046 17,101$ 4,972,806$ 0.0034 37,633$ 31,988$ 0.4544 0.534647 26,138$ 7,167,624$ 0.0036 55,482$ 47,160$ 0.4711 0.554248 -$ 8,397,108$ 0.0000 67,725$ 57,566$ 0.0000 0.000049 -$ 9,104,366$ 0.0000 76,943$ 65,402$ 0.0000 0.000050 99,816$ 9,219,987$ 0.0108 81,666$ 69,416$ 1.2222 1.437951 19,007$ 9,817,272$ 0.0019 94,539$ 80,358$ 0.2010 0.236552 21,485$ 9,832,464$ 0.0022 102,069$ 86,758$ 0.2105 0.247653 38,196$ 9,248,996$ 0.0041 103,634$ 88,089$ 0.3686 0.433654 -$ 9,145,625$ 0.0000 109,899$ 93,414$ 0.0000 0.000055 -$ 8,228,026$ 0.0000 106,047$ 90,140$ 0.0000 0.000056 47,126$ 7,472,438$ 0.0063 102,844$ 87,418$ 0.4582 0.539157 69,957$ 7,518,523$ 0.0093 109,565$ 93,130$ 0.6385 0.751258 17,464$ 7,336,130$ 0.0024 112,288$ 95,445$ 0.1555 0.183059 59,772$ 6,507,287$ 0.0092 103,762$ 88,198$ 0.5760 0.677760 18,570$ 5,979,307$ 0.0031 98,526$ 83,747$ 0.1885 0.221761 222,614$ 5,353,505$ 0.0416 91,954$ 78,161$ 2.4209 2.848162 -$ 4,791,874$ 0.0000 85,590$ 72,752$ 0.0000 0.000063 146,582$ 4,846,874$ 0.0302 89,887$ 76,404$ 1.6307 1.918564 43,067$ 4,931,629$ 0.0087 95,084$ 80,821$ 0.4529 0.532965 76,086$ 5,276,115$ 0.0144 106,170$ 90,244$ 0.7166 0.843166 160,191$ 5,535,770$ 0.0289 116,607$ 99,116$ 1.3738 1.616267 59,376$ 5,755,218$ 0.0103 127,499$ 108,374$ 0.4657 0.547968 14,915$ 5,116,138$ 0.0029 119,310$ 101,413$ 0.1250 0.147169 66,209$ 4,341,945$ 0.0152 107,319$ 91,221$ 0.6169 0.725870 141,649$ 3,742,786$ 0.0378 98,681$ 83,879$ 1.4354 1.688771 84,592$ 2,723,511$ 0.0311 77,972$ 66,276$ 1.0849 1.276472 68,474$ 2,575,526$ 0.0266 79,623$ 67,679$ 0.8600 1.011773 120,278$ 2,410,069$ 0.0499 80,961$ 68,816$ 1.4856 1.747874 76,229$ 2,005,490$ 0.0380 73,624$ 62,581$ 1.0354 1.218175 -$ 1,813,920$ 0.0000 72,568$ 61,683$ 0.0000 0.000076 82,721$ 1,760,632$ 0.0470 76,976$ 65,430$ 1.0746 1.264377 112,422$ 1,462,974$ 0.0768 70,129$ 59,610$ 1.6031 1.886078 26,535$ 1,056,013$ 0.0251 55,517$ 47,189$ 0.4780 0.562379 11,786$ 764,247$ 0.0154 44,182$ 37,555$ 0.2668 0.313880 23,654$ 612,859$ 0.0386 39,074$ 33,213$ 0.6054 0.712281 77,046$ 458,345$ 0.1681 32,353$ 27,500$ 2.3814 2.801782 -$ 403,931$ 0.0000 31,321$ 26,623$ 0.0000 0.000083 33,026$ 447,362$ 0.0738 37,799$ 32,129$ 0.8737 1.027984 51,470$ 361,490$ 0.1424 33,052$ 28,094$ 1.5572 1.832185 -$ 355,616$ 0.0000 34,914$ 29,677$ 0.0000 0.000086 -$ 303,659$ 0.0000 32,880$ 27,948$ 0.0000 0.000087 -$ 214,790$ 0.0000 25,671$ 21,820$ 0.0000 0.000088 31,257$ 271,784$ 0.1150 35,868$ 30,488$ 0.8714 1.025289 41,519$ 268,852$ 0.1544 38,370$ 32,615$ 1.0821 1.273090 28,798$ 246,188$ 0.1170 37,777$ 32,110$ 0.7623 0.896991 14,264$ 214,878$ 0.0664 36,633$ 31,138$ 0.3894 0.458192 30,703$ 98,028$ 0.3132 18,472$ 15,701$ 1.6622 1.955593 -$ 40,347$ 0.0000 8,268$ 7,028$ 0.0000 0.000094 -$ -$ N/A -$ -$ N/A N/A95 -$ -$ N/A -$ -$ N/A N/A96 -$ -$ N/A -$ -$ N/A N/A97 -$ -$ N/A -$ -$ N/A N/A98 -$ -$ N/A -$ -$ N/A N/A99 -$ -$ N/A -$ -$ N/A N/A

100+ -$ -$ N/A -$ -$ N/A N/ATotal 2,280,095$ 203,114,580$ 0.0112 3,564,176$ 3,029,550$ 0.6397 0.7526







COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM04MU‐Amounts


614

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Current Proposed41 -$ 487,145$ 0.0000 3,695$ 3,695$ 0.0000 0.000042 -$ 571,902$ 0.0000 4,342$ 4,342$ 0.0000 0.000043 -$ 720,731$ 0.0000 5,580$ 5,580$ 0.0000 0.000044 -$ 1,085,447$ 0.0000 8,471$ 8,471$ 0.0000 0.000045 -$ 1,338,691$ 0.0000 10,907$ 10,907$ 0.0000 0.000046 -$ 1,918,058$ 0.0000 16,243$ 16,243$ 0.0000 0.000047 -$ 1,792,800$ 0.0000 15,749$ 15,749$ 0.0000 0.000048 -$ 2,161,017$ 0.0000 19,810$ 19,810$ 0.0000 0.000049 -$ 2,356,145$ 0.0000 22,253$ 22,253$ 0.0000 0.000050 -$ 2,473,550$ 0.0000 24,197$ 24,197$ 0.0000 0.000051 -$ 2,333,534$ 0.0000 23,368$ 23,368$ 0.0000 0.000052 18,249$ 3,121,417$ 0.0058 31,857$ 31,857$ 0.5728 0.572853 21,444$ 2,975,694$ 0.0072 30,710$ 30,710$ 0.6983 0.698354 23,819$ 2,195,880$ 0.0108 23,414$ 23,414$ 1.0173 1.017355 22,349$ 2,352,263$ 0.0095 25,643$ 25,642$ 0.8716 0.871656 23,622$ 1,855,781$ 0.0127 20,725$ 20,725$ 1.1398 1.139857 -$ 2,174,647$ 0.0000 24,797$ 24,797$ 0.0000 0.000058 -$ 2,566,770$ 0.0000 30,093$ 30,093$ 0.0000 0.000059 -$ 2,409,956$ 0.0000 29,040$ 29,040$ 0.0000 0.000060 -$ 2,577,704$ 0.0000 31,885$ 31,885$ 0.0000 0.000061 18,770$ 1,844,937$ 0.0102 23,510$ 23,510$ 0.7984 0.798462 -$ 1,580,274$ 0.0000 20,669$ 20,669$ 0.0000 0.000063 -$ 1,225,459$ 0.0000 16,502$ 16,502$ 0.0000 0.000064 -$ 996,505$ 0.0000 14,188$ 14,188$ 0.0000 0.000065 16,568$ 750,841$ 0.0221 11,216$ 11,216$ 1.4772 1.477266 -$ 492,282$ 0.0000 7,851$ 7,851$ 0.0000 0.000067 18,458$ 500,615$ 0.0369 8,516$ 8,516$ 2.1675 2.167568 26,406$ 362,247$ 0.0729 6,601$ 6,601$ 4.0004 4.000469 12,746$ 381,999$ 0.0334 7,458$ 7,458$ 1.7090 1.709070 -$ 346,964$ 0.0000 7,225$ 7,225$ 0.0000 0.000071 -$ 295,779$ 0.0000 6,650$ 6,650$ 0.0000 0.000072 23,849$ 283,531$ 0.0841 6,849$ 6,849$ 3.4820 3.482073 -$ 231,894$ 0.0000 6,062$ 6,062$ 0.0000 0.000074 19,897$ 229,704$ 0.0866 6,505$ 6,505$ 3.0590 3.058975 -$ 150,550$ 0.0000 4,655$ 4,655$ 0.0000 0.000076 -$ 147,356$ 0.0000 4,991$ 4,991$ 0.0000 0.000077 31,526$ 102,918$ 0.3063 3,825$ 3,825$ 8.2412 8.241378 -$ 91,316$ 0.0000 3,738$ 3,738$ 0.0000 0.000079 -$ 189,849$ 0.0000 8,562$ 8,562$ 0.0000 0.000080 31,344$ 168,068$ 0.1865 8,341$ 8,341$ 3.7579 3.757981 -$ 150,287$ 0.0000 8,188$ 8,188$ 0.0000 0.000082 -$ 163,723$ 0.0000 9,812$ 9,812$ 0.0000 0.000083 -$ 64,779$ 0.0000 4,301$ 4,301$ 0.0000 0.000084 -$ 62,247$ 0.0000 4,584$ 4,584$ 0.0000 0.000085 -$ 89,316$ 0.0000 7,218$ 7,218$ 0.0000 0.000086 -$ 56,788$ 0.0000 4,943$ 4,943$ 0.0000 0.000087 18,614$ 57,136$ 0.3258 5,299$ 5,299$ 3.5125 3.512588 -$ 21,879$ 0.0000 2,159$ 2,159$ 0.0000 0.000089 -$ -$ N/A -$ -$ N/A N/A90 -$ 25,136$ 0.0000 3,112$ 3,112$ 0.0000 0.000091 -$ 44,162$ 0.0000 5,932$ 5,932$ 0.0000 0.000092 -$ 44,522$ 0.0000 6,401$ 6,401$ 0.0000 0.000093 44,522$ 61,968$ 0.7185 9,584$ 9,584$ 4.6453 4.645394 -$ 17,626$ 0.0000 3,068$ 3,068$ 0.0000 0.000095 -$ 17,806$ 0.0000 3,437$ 3,437$ 0.0000 0.000096 17,806$ 45,667$ 0.3899 9,388$ 9,388$ 1.8967 1.896797 -$ 28,041$ 0.0000 5,841$ 5,841$ 0.0000 0.000098 -$ 28,221$ 0.0000 5,911$ 5,911$ 0.0000 0.000099 28,221$ 28,221$ 1.0000 6,129$ 6,129$ 4.6045 4.6045

100+ -$ -$ N/A -$ -$ N/A N/ATotal 418,210$ 50,849,745$ 0.0082 691,995$ 691,995$ 0.6044 0.6044







COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM04FU‐Amounts


615

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)


Assumption Current Proposed41 -$ 2,853,497$ 0.0000 20,005$ 17,558$ 0.0000 0.000042 -$ 2,622,264$ 0.0000 18,500$ 16,376$ 0.0000 0.000043 -$ 2,679,990$ 0.0000 19,229$ 17,182$ 0.0000 0.000044 -$ 3,772,427$ 0.0000 27,695$ 24,812$ 0.0000 0.000045 -$ 4,879,994$ 0.0000 37,017$ 33,100$ 0.0000 0.000046 17,101$ 6,890,864$ 0.0025 53,876$ 48,231$ 0.3174 0.354647 26,138$ 8,960,424$ 0.0029 71,231$ 62,908$ 0.3669 0.415548 -$ 10,558,125$ 0.0000 87,535$ 77,376$ 0.0000 0.000049 -$ 11,460,511$ 0.0000 99,196$ 87,655$ 0.0000 0.000050 99,816$ 11,693,537$ 0.0085 105,863$ 93,613$ 0.9429 1.066351 19,007$ 12,150,806$ 0.0016 117,907$ 103,726$ 0.1612 0.183252 39,734$ 12,953,881$ 0.0031 133,925$ 118,615$ 0.2967 0.335053 59,640$ 12,224,690$ 0.0049 134,344$ 118,799$ 0.4439 0.502054 23,819$ 11,341,505$ 0.0021 133,313$ 116,828$ 0.1787 0.203955 22,349$ 10,580,289$ 0.0021 131,690$ 115,783$ 0.1697 0.193056 70,748$ 9,328,219$ 0.0076 123,569$ 108,142$ 0.5725 0.654257 69,957$ 9,693,170$ 0.0072 134,361$ 117,926$ 0.5207 0.593258 17,464$ 9,902,900$ 0.0018 142,381$ 125,538$ 0.1227 0.139159 59,772$ 8,917,243$ 0.0067 132,802$ 117,238$ 0.4501 0.509860 18,570$ 8,557,011$ 0.0022 130,411$ 115,632$ 0.1424 0.160661 241,384$ 7,198,442$ 0.0335 115,465$ 101,672$ 2.0905 2.374162 -$ 6,372,148$ 0.0000 106,259$ 93,420$ 0.0000 0.000063 146,582$ 6,072,333$ 0.0241 106,389$ 92,906$ 1.3778 1.577864 43,067$ 5,928,134$ 0.0073 109,271$ 95,009$ 0.3941 0.453365 92,654$ 6,026,956$ 0.0154 117,386$ 101,460$ 0.7893 0.913266 160,191$ 6,028,052$ 0.0266 124,458$ 106,967$ 1.2871 1.497667 77,834$ 6,255,833$ 0.0124 136,015$ 116,890$ 0.5722 0.665968 41,321$ 5,478,385$ 0.0075 125,910$ 108,014$ 0.3282 0.382669 78,955$ 4,723,944$ 0.0167 114,778$ 98,680$ 0.6879 0.800170 141,649$ 4,089,750$ 0.0346 105,907$ 91,104$ 1.3375 1.554871 84,592$ 3,019,290$ 0.0280 84,622$ 72,926$ 0.9996 1.160072 92,323$ 2,859,057$ 0.0323 86,472$ 74,528$ 1.0677 1.238873 120,278$ 2,641,963$ 0.0455 87,022$ 74,878$ 1.3822 1.606374 96,126$ 2,235,194$ 0.0430 80,129$ 69,085$ 1.1996 1.391475 -$ 1,964,470$ 0.0000 77,223$ 66,338$ 0.0000 0.000076 82,721$ 1,907,988$ 0.0434 81,968$ 70,421$ 1.0092 1.174777 143,948$ 1,565,892$ 0.0919 73,955$ 63,435$ 1.9464 2.269278 26,535$ 1,147,329$ 0.0231 59,255$ 50,927$ 0.4478 0.521079 11,786$ 954,096$ 0.0124 52,744$ 46,116$ 0.2235 0.255680 54,998$ 780,927$ 0.0704 47,415$ 41,554$ 1.1599 1.323581 77,046$ 608,632$ 0.1266 40,541$ 35,688$ 1.9005 2.158982 -$ 567,654$ 0.0000 41,133$ 36,435$ 0.0000 0.000083 33,026$ 512,141$ 0.0645 42,099$ 36,429$ 0.7845 0.906684 51,470$ 423,737$ 0.1215 37,636$ 32,678$ 1.3676 1.575185 -$ 444,932$ 0.0000 42,132$ 36,895$ 0.0000 0.000086 -$ 360,447$ 0.0000 37,823$ 32,891$ 0.0000 0.000087 18,614$ 271,926$ 0.0685 30,970$ 27,119$ 0.6010 0.686488 31,257$ 293,663$ 0.1064 38,027$ 32,647$ 0.8220 0.957489 41,519$ 268,852$ 0.1544 38,370$ 32,615$ 1.0821 1.273090 28,798$ 271,324$ 0.1061 40,888$ 35,222$ 0.7043 0.817691 14,264$ 259,040$ 0.0551 42,565$ 37,070$ 0.3351 0.384892 30,703$ 142,550$ 0.2154 24,872$ 22,101$ 1.2344 1.389293 44,522$ 102,315$ 0.4351 17,852$ 16,612$ 2.4939 2.680194 -$ 17,626$ 0.0000 3,068$ 3,068$ 0.0000 0.000095 -$ 17,806$ 0.0000 3,437$ 3,437$ 0.0000 0.000096 17,806$ 45,667$ 0.3899 9,388$ 9,388$ 1.8967 1.896797 -$ 28,041$ 0.0000 5,841$ 5,841$ 0.0000 0.000098 -$ 28,221$ 0.0000 5,911$ 5,911$ 0.0000 0.000099 28,221$ 28,221$ 1.0000 6,129$ 6,129$ 4.6045 4.6045

100+ -$ -$ N/A -$ -$ N/A N/ATotal 2,698,305$ 253,964,325$ 0.0106 4,256,171$ 3,721,545$ 0.6340 0.7250







COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM04CU‐Amounts


616

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 154 0.0000 1.20 1.10 0.0000 0.000042 1 192 0.0052 1.70 1.40 0.5882 0.714343 0 229 0.0000 1.90 1.60 0.0000 0.000044 0 283 0.0000 2.30 2.00 0.0000 0.000045 3 351 0.0085 3.10 2.40 0.9677 1.250046 2 403 0.0050 3.50 3.00 0.5714 0.666747 1 457 0.0022 4.00 3.50 0.2500 0.285748 1 498 0.0020 4.50 3.90 0.2222 0.256449 2 529 0.0038 5.00 4.10 0.4000 0.487850 4 545 0.0073 5.20 4.30 0.7692 0.930251 2 541 0.0037 5.60 4.70 0.3571 0.425552 4 548 0.0073 6.00 5.20 0.6667 0.769253 5 534 0.0094 6.30 5.30 0.7937 0.943454 1 513 0.0019 6.40 5.50 0.1563 0.181855 2 477 0.0042 6.30 5.40 0.3175 0.370456 3 467 0.0064 6.50 5.60 0.4615 0.535757 4 462 0.0087 6.90 5.90 0.5797 0.678058 5 458 0.0109 7.10 6.00 0.7042 0.833359 4 448 0.0089 7.30 6.10 0.5479 0.655760 3 450 0.0067 7.60 6.30 0.3947 0.476261 8 443 0.0181 7.90 6.70 1.0127 1.194062 4 411 0.0097 7.40 6.40 0.5405 0.625063 5 403 0.0124 7.70 6.40 0.6494 0.781364 5 394 0.0127 7.80 6.50 0.6410 0.769265 6 377 0.0159 7.70 6.70 0.7792 0.895566 6 354 0.0169 7.60 6.70 0.7895 0.895567 6 331 0.0181 7.60 6.50 0.7895 0.923168 6 299 0.0201 7.40 6.30 0.8108 0.952469 8 275 0.0291 7.30 6.10 1.0959 1.311570 10 230 0.0435 6.40 5.30 1.5625 1.886871 5 187 0.0267 5.70 4.80 0.8772 1.041772 4 174 0.0230 5.70 4.70 0.7018 0.851173 6 152 0.0395 5.30 4.40 1.1321 1.363674 6 128 0.0469 4.70 4.20 1.2766 1.428675 2 114 0.0175 4.80 4.00 0.4167 0.500076 7 107 0.0654 4.90 3.90 1.4286 1.794977 5 90 0.0556 4.50 3.90 1.1111 1.282178 2 76 0.0263 4.10 3.60 0.4878 0.555679 3 62 0.0484 3.70 3.20 0.8108 0.937580 5 52 0.0962 3.50 2.80 1.4286 1.785781 5 46 0.1087 3.50 2.90 1.4286 1.724182 3 41 0.0732 3.40 2.90 0.8824 1.034583 2 40 0.0500 3.70 3.00 0.5405 0.666784 5 36 0.1389 3.60 3.00 1.3889 1.666785 1 30 0.0333 3.00 2.80 0.3333 0.357186 2 26 0.0769 2.90 2.50 0.6897 0.800087 1 18 0.0556 2.20 1.80 0.4545 0.555688 2 14 0.1429 1.90 1.50 1.0526 1.333389 2 12 0.1667 1.80 1.40 1.1111 1.428690 1 9 0.1111 1.40 1.20 0.7143 0.833391 1 9 0.1111 1.50 1.40 0.6667 0.714392 2 6 0.3333 1.20 1.00 1.6667 2.000093 0 3 0.0000 0.60 0.50 0.0000 0.000094 1 1 1.0000 0.20 0.20 5.0000 5.000095 0 0 N/A 0.00 0.00 N/A N/A96 0 0 N/A 0.00 0.00 N/A N/A97 0 0 N/A 0.00 0.00 N/A N/A98 0 0 N/A 0.00 0.00 N/A N/A99 0 0 N/A 0.00 0.00 N/A N/A

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 184 13,489 0.0136 251.00 212.50 0.7331 0.8659





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM10MU


617

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 52 0.0000 0.30 0.30 0.0000 0.000042 1 67 0.0149 0.40 0.40 2.5000 2.500043 0 82 0.0000 0.60 0.60 0.0000 0.000044 0 109 0.0000 1.00 1.00 0.0000 0.000045 2 125 0.0160 1.10 1.10 1.8182 1.818246 0 152 0.0000 1.30 1.30 0.0000 0.000047 1 163 0.0061 1.60 1.60 0.6250 0.625048 1 171 0.0058 1.80 1.80 0.5556 0.555649 2 192 0.0104 2.00 2.00 1.0000 1.000050 0 182 0.0000 1.90 1.90 0.0000 0.000051 0 193 0.0000 2.00 2.00 0.0000 0.000052 2 203 0.0099 2.10 2.10 0.9524 0.952453 3 200 0.0150 2.10 2.10 1.4286 1.428654 2 189 0.0106 2.00 2.00 1.0000 1.000055 2 186 0.0108 2.10 2.10 0.9524 0.952456 4 170 0.0235 2.00 2.00 2.0000 2.000057 0 157 0.0000 1.90 1.90 0.0000 0.000058 0 156 0.0000 1.90 1.90 0.0000 0.000059 2 135 0.0148 1.60 1.60 1.2500 1.250060 1 128 0.0078 1.60 1.60 0.6250 0.625061 2 102 0.0196 1.40 1.40 1.4286 1.428662 1 85 0.0118 1.20 1.20 0.8333 0.833363 1 72 0.0139 1.10 1.10 0.9091 0.909164 0 58 0.0000 0.90 0.90 0.0000 0.000065 2 50 0.0400 0.80 0.80 2.5000 2.500066 0 39 0.0000 0.70 0.70 0.0000 0.000067 1 36 0.0278 0.80 0.80 1.2500 1.250068 1 30 0.0333 0.70 0.70 1.4286 1.428669 1 28 0.0357 0.70 0.70 1.4286 1.428670 1 26 0.0385 0.60 0.60 1.6667 1.666771 0 22 0.0000 0.60 0.60 0.0000 0.000072 1 20 0.0500 0.50 0.50 2.0000 2.000073 0 18 0.0000 0.50 0.50 0.0000 0.000074 1 18 0.0556 0.50 0.50 2.0000 2.000075 0 15 0.0000 0.40 0.40 0.0000 0.000076 0 14 0.0000 0.30 0.30 0.0000 0.000077 1 11 0.0909 0.20 0.20 5.0000 5.000078 0 11 0.0000 0.20 0.20 0.0000 0.000079 0 14 0.0000 0.40 0.40 0.0000 0.000080 1 13 0.0769 0.80 0.80 1.2500 1.250081 1 12 0.0833 1.00 1.00 1.0000 1.000082 0 10 0.0000 0.80 0.80 0.0000 0.000083 1 7 0.1429 0.60 0.60 1.6667 1.666784 0 7 0.0000 0.70 0.70 0.0000 0.000085 0 7 0.0000 0.70 0.70 0.0000 0.000086 0 6 0.0000 0.60 0.60 0.0000 0.000087 1 7 0.1429 0.70 0.70 1.4286 1.428688 1 5 0.2000 0.50 0.50 2.0000 2.000089 1 4 0.2500 0.40 0.40 2.5000 2.500090 0 4 0.0000 0.40 0.40 0.0000 0.000091 0 4 0.0000 0.40 0.40 0.0000 0.000092 0 4 0.0000 0.50 0.50 0.0000 0.000093 2 4 0.5000 0.80 0.80 2.5000 2.500094 0 2 0.0000 0.40 0.40 0.0000 0.000095 0 2 0.0000 0.40 0.40 0.0000 0.000096 1 2 0.5000 0.40 0.40 2.5000 2.500097 0 1 0.0000 0.20 0.20 0.0000 0.000098 0 1 0.0000 0.20 0.20 0.0000 0.000099 1 1 1.0000 0.20 0.20 5.0000 5.0000

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 46 3,784 0.0122 54.50 54.50 0.8440 0.8440





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM10FU


618

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) = (2)÷(5) (8)=(2)÷(6)

AgeActual Deaths


Current Assumption


41 0 206 0.0000 1.50 1.40 0.0000 0.000042 2 259 0.0077 2.10 1.80 0.9524 1.111143 0 311 0.0000 2.50 2.20 0.0000 0.000044 0 392 0.0000 3.30 3.00 0.0000 0.000045 5 476 0.0105 4.20 3.50 1.1905 1.428646 2 555 0.0036 4.80 4.30 0.4167 0.465147 2 620 0.0032 5.60 5.10 0.3571 0.392248 2 669 0.0030 6.30 5.70 0.3175 0.350949 4 721 0.0055 7.00 6.10 0.5714 0.655750 4 727 0.0055 7.10 6.20 0.5634 0.645251 2 734 0.0027 7.60 6.70 0.2632 0.298552 6 751 0.0080 8.10 7.30 0.7407 0.821953 8 734 0.0109 8.40 7.40 0.9524 1.081154 3 702 0.0043 8.40 7.50 0.3571 0.400055 4 663 0.0060 8.40 7.50 0.4762 0.533356 7 637 0.0110 8.50 7.60 0.8235 0.921157 4 619 0.0065 8.80 7.80 0.4545 0.512858 5 614 0.0081 9.00 7.90 0.5556 0.632959 6 583 0.0103 8.90 7.70 0.6742 0.779260 4 578 0.0069 9.20 7.90 0.4348 0.506361 10 545 0.0183 9.30 8.10 1.0753 1.234662 5 496 0.0101 8.60 7.60 0.5814 0.657963 6 475 0.0126 8.80 7.50 0.6818 0.800064 5 452 0.0111 8.70 7.40 0.5747 0.675765 8 427 0.0187 8.50 7.50 0.9412 1.066766 6 393 0.0153 8.30 7.40 0.7229 0.810867 7 367 0.0191 8.40 7.30 0.8333 0.958968 7 329 0.0213 8.10 7.00 0.8642 1.000069 9 303 0.0297 8.00 6.80 1.1250 1.323570 11 256 0.0430 7.00 5.90 1.5714 1.864471 5 209 0.0239 6.30 5.40 0.7937 0.925972 5 194 0.0258 6.20 5.20 0.8065 0.961573 6 170 0.0353 5.80 4.90 1.0345 1.224574 7 146 0.0479 5.20 4.70 1.3462 1.489475 2 129 0.0155 5.20 4.40 0.3846 0.454576 7 121 0.0579 5.20 4.20 1.3462 1.666777 6 101 0.0594 4.70 4.10 1.2766 1.463478 2 87 0.0230 4.30 3.80 0.4651 0.526379 3 76 0.0395 4.10 3.60 0.7317 0.833380 6 65 0.0923 4.30 3.60 1.3953 1.666781 6 58 0.1034 4.50 3.90 1.3333 1.538582 3 51 0.0588 4.20 3.70 0.7143 0.810883 3 47 0.0638 4.30 3.60 0.6977 0.833384 5 43 0.1163 4.30 3.70 1.1628 1.351485 1 37 0.0270 3.70 3.50 0.2703 0.285786 2 32 0.0625 3.50 3.10 0.5714 0.645287 2 25 0.0800 2.90 2.50 0.6897 0.800088 3 19 0.1579 2.40 2.00 1.2500 1.500089 3 16 0.1875 2.20 1.80 1.3636 1.666790 1 13 0.0769 1.80 1.60 0.5556 0.625091 1 13 0.0769 1.90 1.80 0.5263 0.555692 2 10 0.2000 1.70 1.50 1.1765 1.333393 2 7 0.2857 1.40 1.30 1.4286 1.538594 1 3 0.3333 0.60 0.60 1.6667 1.666795 0 2 0.0000 0.40 0.40 0.0000 0.000096 1 2 0.5000 0.40 0.40 2.5000 2.500097 0 1 0.0000 0.20 0.20 0.0000 0.000098 0 1 0.0000 0.20 0.20 0.0000 0.000099 1 1 1.0000 0.20 0.20 5.0000 5.0000

100+ 0 0 N/A 0.00 0.00 N/A N/ATotal 230 17,273 0.0133 305.50 267.00 0.7529 0.8614





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM10CU


619

(1) (2) (3) (4) (5) = (3) ÷ (4) (6) = (3) ÷ (2) (7) = (4) ÷ (2)

Plan Year

Life Years Exposed

Actual Deaths


2008 1,637 24 26.90 0.8922 0.0147 0.01642009 1,664 23 27.40 0.8394 0.0138 0.01652010 1,692 18 28.30 0.6360 0.0106 0.01672011 1,694 20 28.80 0.6944 0.0118 0.01702012 1,720 20 29.20 0.6849 0.0116 0.01702013 1,773 28 30.60 0.9150 0.0158 0.01732014 1,798 16 31.20 0.5128 0.0089 0.01742015 1,864 19 33.50 0.5672 0.0102 0.01802016 1,921 34 35.30 0.9632 0.0177 0.01842017 1,972 28 35.80 0.7821 0.0142 0.0182Total 17,735 230 307.00 0.7492 0.0130 0.0173



Mortality Rate

COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4DM10CY


620

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 1 0.0000 0.0005 0.0003 0.00 0.00 0.0000 0.000021 0 1 0.0000 0.0005 0.0003 0.00 0.00 0.0000 0.000022 0 25 0.0000 0.0005 0.0003 0.01 0.01 0.0000 0.000023 0 62 0.0000 0.0005 0.0003 0.03 0.02 0.0000 0.000024 0 128 0.0000 0.0005 0.0003 0.06 0.03 0.0000 0.000025 0 216 0.0000 0.0004 0.0002 0.09 0.04 0.0000 0.000026 0 301 0.0000 0.0005 0.0003 0.15 0.08 0.0000 0.000027 0 373 0.0000 0.0005 0.0003 0.19 0.09 0.0000 0.000028 0 515 0.0000 0.0005 0.0003 0.26 0.13 0.0000 0.000029 0 608 0.0000 0.0005 0.0003 0.30 0.15 0.0000 0.000030 0 658 0.0000 0.0005 0.0003 0.33 0.16 0.0000 0.000031 0 702 0.0000 0.0005 0.0003 0.35 0.18 0.0000 0.000032 0 687 0.0000 0.0005 0.0003 0.34 0.17 0.0000 0.000033 0 632 0.0000 0.0005 0.0003 0.32 0.16 0.0000 0.000034 0 616 0.0000 0.0005 0.0003 0.31 0.15 0.0000 0.000035 1 590 0.0017 0.0005 0.0003 0.30 0.15 3.3898 6.779736 0 572 0.0000 0.0006 0.0003 0.34 0.17 0.0000 0.000037 0 586 0.0000 0.0007 0.0004 0.41 0.21 0.0000 0.000038 0 552 0.0000 0.0008 0.0004 0.44 0.22 0.0000 0.000039 0 564 0.0000 0.0009 0.0005 0.51 0.25 0.0000 0.000040 0 568 0.0000 0.0010 0.0005 0.57 0.28 0.0000 0.000041 0 574 0.0000 0.0011 0.0006 0.63 0.32 0.0000 0.000042 0 616 0.0000 0.0012 0.0006 0.74 0.37 0.0000 0.000043 0 640 0.0000 0.0013 0.0007 0.83 0.42 0.0000 0.000044 0 659 0.0000 0.0014 0.0007 0.92 0.46 0.0000 0.000045 0 706 0.0000 0.0015 0.0008 1.06 0.53 0.0000 0.000046 0 709 0.0000 0.0016 0.0008 1.13 0.57 0.0000 0.000047 0 694 0.0000 0.0017 0.0009 1.18 0.59 0.0000 0.000048 0 689 0.0000 0.0018 0.0009 1.24 0.62 0.0000 0.000049 0 672 0.0000 0.0019 0.0010 1.28 0.64 0.0000 0.000050 0 659 0.0000 0.0020 0.0010 1.32 0.66 0.0000 0.000051 0 602 0.0000 0.0021 0.0011 1.26 0.63 0.0000 0.000052 1 529 0.0019 0.0022 0.0011 1.16 0.58 0.8593 1.718553 0 448 0.0000 0.0023 0.0012 1.03 0.52 0.0000 0.000054 0 411 0.0000 0.0024 0.0012 0.99 0.49 0.0000 0.000055 0 360 0.0000 0.0025 0.0013 0.90 0.45 0.0000 0.000056 0 323 0.0000 0.0026 0.0013 0.84 0.42 0.0000 0.000057 0 254 0.0000 0.0027 0.0014 0.69 0.34 0.0000 0.000058 0 196 0.0000 0.0028 0.0014 0.55 0.27 0.0000 0.000059 0 167 0.0000 0.0029 0.0015 0.48 0.24 0.0000 0.000060 0 141 0.0000 0.0030 0.0015 0.42 0.21 0.0000 0.000061 1 124 0.0081 0.0032 0.0016 0.40 0.20 2.5202 5.040362 0 88 0.0000 0.0034 0.0017 0.30 0.15 0.0000 0.000063 0 65 0.0000 0.0034 0.0017 0.22 0.11 0.0000 0.000064 0 43 0.0000 0.0034 0.0017 0.15 0.07 0.0000 0.000065 0 26 0.0000 0.0034 0.0017 0.09 0.04 0.0000 0.000066 0 20 0.0000 0.0034 0.0017 0.07 0.03 0.0000 0.000067 0 13 0.0000 0.0034 0.0017 0.04 0.02 0.0000 0.000068 0 10 0.0000 0.0034 0.0017 0.03 0.02 0.0000 0.000069 0 6 0.0000 0.0034 0.0017 0.02 0.01 0.0000 0.000070 0 3 0.0000 0.0034 0.0017 0.01 0.01 0.0000 0.000071 0 2 0.0000 0.0000 0.0017 0.01 0.00 0.0000 0.000072 0 0 N/A 0.0000 0.0017 0.00 0.00 N/A N/A73 0 0 N/A 0.0000 0.0017 0.00 0.00 N/A N/A74 0 0 N/A 0.0000 0.0017 0.00 0.00 N/A N/A

Total 3 19,406 0.0002 25.30 12.65 0.1186 0.2371

New York City Employees' Retirement System - CorrectionsActive Ordinary Mortality Assumption and Experience




COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OM04MU


621

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 0 N/A 0.0003 0.0002 0.00 0.00 N/A N/A21 0 1 0.0000 0.0003 0.0002 0.00 0.00 0.0000 0.000022 0 8 0.0000 0.0003 0.0002 0.00 0.00 0.0000 0.000023 0 22 0.0000 0.0003 0.0002 0.01 0.00 0.0000 0.000024 0 63 0.0000 0.0003 0.0002 0.02 0.01 0.0000 0.000025 0 116 0.0000 0.0002 0.0001 0.03 0.01 0.0000 0.000026 0 199 0.0000 0.0003 0.0002 0.06 0.03 0.0000 0.000027 0 283 0.0000 0.0003 0.0002 0.08 0.04 0.0000 0.000028 0 361 0.0000 0.0003 0.0002 0.11 0.05 0.0000 0.000029 0 432 0.0000 0.0003 0.0002 0.13 0.06 0.0000 0.000030 0 482 0.0000 0.0003 0.0002 0.14 0.07 0.0000 0.000031 0 530 0.0000 0.0003 0.0002 0.16 0.08 0.0000 0.000032 0 551 0.0000 0.0003 0.0002 0.17 0.08 0.0000 0.000033 0 546 0.0000 0.0003 0.0002 0.16 0.08 0.0000 0.000034 0 557 0.0000 0.0003 0.0002 0.17 0.08 0.0000 0.000035 0 535 0.0000 0.0003 0.0002 0.16 0.08 0.0000 0.000036 0 520 0.0000 0.0004 0.0002 0.19 0.09 0.0000 0.000037 0 555 0.0000 0.0004 0.0002 0.23 0.12 0.0000 0.000038 0 568 0.0000 0.0005 0.0002 0.27 0.14 0.0000 0.000039 0 583 0.0000 0.0005 0.0003 0.31 0.16 0.0000 0.000040 0 579 0.0000 0.0006 0.0003 0.35 0.17 0.0000 0.000041 0 574 0.0000 0.0007 0.0003 0.38 0.19 0.0000 0.000042 0 571 0.0000 0.0007 0.0004 0.41 0.21 0.0000 0.000043 0 615 0.0000 0.0008 0.0004 0.48 0.24 0.0000 0.000044 0 644 0.0000 0.0008 0.0004 0.54 0.27 0.0000 0.000045 0 644 0.0000 0.0009 0.0005 0.58 0.29 0.0000 0.000046 0 619 0.0000 0.0010 0.0005 0.59 0.30 0.0000 0.000047 0 584 0.0000 0.0010 0.0005 0.60 0.30 0.0000 0.000048 0 552 0.0000 0.0011 0.0005 0.60 0.30 0.0000 0.000049 0 510 0.0000 0.0011 0.0006 0.58 0.29 0.0000 0.000050 1 486 0.0021 0.0012 0.0006 0.58 0.29 1.7147 3.429451 0 432 0.0000 0.0013 0.0006 0.55 0.28 0.0000 0.000052 0 357 0.0000 0.0014 0.0007 0.49 0.24 0.0000 0.000053 0 292 0.0000 0.0014 0.0007 0.42 0.21 0.0000 0.000054 0 249 0.0000 0.0015 0.0008 0.38 0.19 0.0000 0.000055 0 223 0.0000 0.0016 0.0008 0.36 0.18 0.0000 0.000056 0 202 0.0000 0.0017 0.0008 0.34 0.17 0.0000 0.000057 0 168 0.0000 0.0018 0.0009 0.30 0.15 0.0000 0.000058 0 144 0.0000 0.0018 0.0009 0.27 0.13 0.0000 0.000059 1 98 0.0102 0.0019 0.0010 0.19 0.09 5.3163 10.629360 0 71 0.0000 0.0020 0.0010 0.14 0.07 0.0000 0.000061 0 55 0.0000 0.0021 0.0011 0.12 0.06 0.0000 0.000062 0 28 0.0000 0.0022 0.0011 0.06 0.03 0.0000 0.000063 0 23 0.0000 0.0022 0.0011 0.05 0.03 0.0000 0.000064 0 15 0.0000 0.0022 0.0011 0.03 0.02 0.0000 0.000065 0 6 0.0000 0.0022 0.0011 0.01 0.01 0.0000 0.000066 0 5 0.0000 0.0022 0.0011 0.01 0.01 0.0000 0.000067 0 2 0.0000 0.0022 0.0011 0.00 0.00 0.0000 0.000068 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A69 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A70 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A71 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A72 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A73 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A74 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A

Total 2 15,660 0.0001 11.81 5.90 0.1694 0.3387





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OM04FU


622

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 1 0.0000 N/A N/A 0.00 0.00 0.0000 0.000021 0 2 0.0000 0.0004 0.0004 0.00 0.00 0.0000 0.000022 0 33 0.0000 0.0004 0.0004 0.01 0.01 0.0000 0.000023 0 84 0.0000 0.0004 0.0004 0.04 0.02 0.0000 0.000024 0 191 0.0000 0.0004 0.0004 0.08 0.04 0.0000 0.000025 0 332 0.0000 0.0003 0.0003 0.11 0.06 0.0000 0.000026 0 500 0.0000 0.0004 0.0004 0.21 0.11 0.0000 0.000027 0 656 0.0000 0.0004 0.0004 0.27 0.14 0.0000 0.000028 0 876 0.0000 0.0004 0.0004 0.37 0.18 0.0000 0.000029 0 1,040 0.0000 0.0004 0.0004 0.43 0.22 0.0000 0.000030 0 1,140 0.0000 0.0004 0.0004 0.47 0.24 0.0000 0.000031 0 1,232 0.0000 0.0004 0.0004 0.51 0.26 0.0000 0.000032 0 1,238 0.0000 0.0004 0.0004 0.51 0.25 0.0000 0.000033 0 1,178 0.0000 0.0004 0.0004 0.48 0.24 0.0000 0.000034 0 1,173 0.0000 0.0004 0.0004 0.48 0.24 0.0000 0.000035 1 1,125 0.0009 0.0004 0.0004 0.46 0.23 2.1954 4.390836 0 1,092 0.0000 0.0005 0.0005 0.53 0.27 0.0000 0.000037 0 1,141 0.0000 0.0006 0.0006 0.64 0.32 0.0000 0.000038 0 1,120 0.0000 0.0006 0.0006 0.71 0.36 0.0000 0.000039 0 1,147 0.0000 0.0007 0.0007 0.82 0.41 0.0000 0.000040 0 1,147 0.0000 0.0008 0.0008 0.92 0.46 0.0000 0.000041 0 1,148 0.0000 0.0009 0.0009 1.01 0.51 0.0000 0.000042 0 1,187 0.0000 0.0010 0.0010 1.15 0.58 0.0000 0.000043 0 1,255 0.0000 0.0011 0.0011 1.31 0.66 0.0000 0.000044 0 1,303 0.0000 0.0011 0.0011 1.46 0.73 0.0000 0.000045 0 1,350 0.0000 0.0012 0.0012 1.64 0.82 0.0000 0.000046 0 1,328 0.0000 0.0013 0.0013 1.73 0.86 0.0000 0.000047 0 1,278 0.0000 0.0014 0.0014 1.78 0.89 0.0000 0.000048 0 1,241 0.0000 0.0015 0.0015 1.84 0.92 0.0000 0.000049 0 1,182 0.0000 0.0016 0.0016 1.86 0.93 0.0000 0.000050 1 1,145 0.0009 0.0017 0.0017 1.90 0.95 0.5260 1.052051 0 1,034 0.0000 0.0018 0.0018 1.82 0.91 0.0000 0.000052 1 886 0.0011 0.0019 0.0019 1.65 0.82 0.6063 1.212653 0 740 0.0000 0.0020 0.0020 1.45 0.73 0.0000 0.000054 0 660 0.0000 0.0021 0.0021 1.36 0.68 0.0000 0.000055 0 583 0.0000 0.0022 0.0022 1.26 0.63 0.0000 0.000056 0 525 0.0000 0.0023 0.0023 1.18 0.59 0.0000 0.000057 0 422 0.0000 0.0024 0.0024 0.98 0.49 0.0000 0.000058 0 340 0.0000 0.0025 0.0025 0.81 0.41 0.0000 0.000059 1 265 0.0038 0.0026 0.0026 0.67 0.34 1.4872 2.974260 0 212 0.0000 0.0027 0.0027 0.57 0.28 0.0000 0.000061 1 179 0.0056 0.0029 0.0029 0.51 0.26 1.9520 3.904062 0 116 0.0000 0.0031 0.0031 0.36 0.18 0.0000 0.000063 0 88 0.0000 0.0031 0.0031 0.27 0.14 0.0000 0.000064 0 58 0.0000 0.0031 0.0031 0.18 0.09 0.0000 0.000065 0 32 0.0000 0.0032 0.0032 0.10 0.05 0.0000 0.000066 0 25 0.0000 0.0032 0.0032 0.08 0.04 0.0000 0.000067 0 15 0.0000 0.0033 0.0033 0.05 0.02 0.0000 0.000068 0 10 0.0000 0.0034 0.0034 0.03 0.02 0.0000 0.000069 0 6 0.0000 0.0034 0.0034 0.02 0.01 0.0000 0.000070 0 3 0.0000 0.0034 0.0034 0.01 0.01 0.0000 0.000071 0 2 0.0000 0.0034 0.0034 0.01 0.00 0.0000 0.000072 0 0 N/A 0.0034 0.0034 0.00 0.00 N/A N/A73 0 0 N/A 0.0034 0.0034 0.00 0.00 N/A N/A74 0 0 N/A 0.0034 0.0034 0.00 0.00 N/A N/A

Total 5 35,066 0.0001 37.11 18.56 0.1347 0.2695





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OM04CU


623

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 1 0.0000 0.0005 0.0003 0.00 0.00 0.0000 0.000021 0 2 0.0000 0.0005 0.0003 0.00 0.00 0.0000 0.000022 0 81 0.0000 0.0005 0.0003 0.04 0.02 0.0000 0.000023 0 184 0.0000 0.0005 0.0003 0.09 0.05 0.0000 0.000024 0 341 0.0000 0.0005 0.0003 0.17 0.09 0.0000 0.000025 0 528 0.0000 0.0004 0.0002 0.21 0.11 0.0000 0.000026 1 690 0.0014 0.0005 0.0003 0.35 0.17 2.8986 5.797127 0 831 0.0000 0.0005 0.0003 0.42 0.21 0.0000 0.000028 0 1,052 0.0000 0.0005 0.0003 0.53 0.26 0.0000 0.000029 2 1,166 0.0017 0.0005 0.0003 0.58 0.29 3.4305 6.861130 0 1,240 0.0000 0.0005 0.0003 0.62 0.31 0.0000 0.000031 0 1,270 0.0000 0.0005 0.0003 0.64 0.32 0.0000 0.000032 0 1,293 0.0000 0.0005 0.0003 0.65 0.32 0.0000 0.000033 1 1,271 0.0008 0.0005 0.0003 0.64 0.32 1.5736 3.147134 1 1,277 0.0008 0.0005 0.0003 0.64 0.32 1.5662 3.132335 1 1,300 0.0008 0.0005 0.0003 0.65 0.33 1.5385 3.076936 1 1,322 0.0008 0.0006 0.0003 0.79 0.40 1.2607 2.521437 0 1,384 0.0000 0.0007 0.0004 0.97 0.48 0.0000 0.000038 0 1,452 0.0000 0.0008 0.0004 1.16 0.58 0.0000 0.000039 2 1,586 0.0013 0.0009 0.0005 1.43 0.71 1.4011 2.802340 2 1,751 0.0011 0.0010 0.0005 1.75 0.88 1.1422 2.284441 1 1,892 0.0005 0.0011 0.0006 2.08 1.04 0.4805 0.961042 0 2,030 0.0000 0.0012 0.0006 2.44 1.22 0.0000 0.000043 1 2,142 0.0005 0.0013 0.0007 2.78 1.39 0.3591 0.718244 1 2,177 0.0005 0.0014 0.0007 3.05 1.52 0.3281 0.656245 2 2,158 0.0009 0.0015 0.0008 3.24 1.62 0.6179 1.235746 2 2,113 0.0009 0.0016 0.0008 3.38 1.69 0.5916 1.183247 4 2,037 0.0020 0.0017 0.0009 3.46 1.73 1.1551 2.310248 1 1,900 0.0005 0.0018 0.0009 3.42 1.71 0.2924 0.584849 1 1,725 0.0006 0.0019 0.0010 3.28 1.64 0.3051 0.610250 1 1,587 0.0006 0.0020 0.0010 3.17 1.59 0.3151 0.630151 0 1,422 0.0000 0.0021 0.0011 2.99 1.49 0.0000 0.000052 1 1,223 0.0008 0.0022 0.0011 2.69 1.35 0.3717 0.743353 0 1,033 0.0000 0.0023 0.0012 2.38 1.19 0.0000 0.000054 0 903 0.0000 0.0024 0.0012 2.17 1.08 0.0000 0.000055 1 789 0.0013 0.0025 0.0013 1.97 0.99 0.5070 1.013956 2 675 0.0030 0.0026 0.0013 1.76 0.88 1.1396 2.279257 0 547 0.0000 0.0027 0.0014 1.48 0.74 0.0000 0.000058 0 424 0.0000 0.0028 0.0014 1.19 0.59 0.0000 0.000059 3 337 0.0089 0.0029 0.0015 0.98 0.49 3.0697 6.139460 0 263 0.0000 0.0030 0.0015 0.79 0.39 0.0000 0.000061 1 200 0.0050 0.0032 0.0016 0.64 0.32 1.5625 3.125062 1 133 0.0075 0.0034 0.0017 0.45 0.23 2.2114 4.422863 0 91 0.0000 0.0034 0.0017 0.31 0.15 0.0000 0.000064 0 63 0.0000 0.0034 0.0017 0.21 0.11 0.0000 0.000065 0 38 0.0000 0.0034 0.0017 0.13 0.06 0.0000 0.000066 0 28 0.0000 0.0034 0.0017 0.10 0.05 0.0000 0.000067 0 17 0.0000 0.0034 0.0017 0.06 0.03 0.0000 0.000068 0 12 0.0000 0.0034 0.0017 0.04 0.02 0.0000 0.000069 0 8 0.0000 0.0034 0.0017 0.03 0.01 0.0000 0.000070 0 5 0.0000 0.0034 0.0017 0.02 0.01 0.0000 0.000071 0 2 0.0000 0.0000 0.0017 0.01 0.00 0.0000 0.000072 0 1 0.0000 0.0000 0.0017 0.00 0.00 0.0000 0.000073 0 1 0.0000 0.0000 0.0017 0.00 0.00 0.0000 0.000074 0 1 0.0000 0.0000 0.0017 0.00 0.00 0.0000 0.0000

Total 34 47,999 0.0007 62.99 31.50 0.5397 1.0795





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OM10MU


624

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 0 N/A 0.0003 0.0002 0.00 0.00 N/A N/A21 0 2 0.0000 0.0003 0.0002 0.00 0.00 0.0000 0.000022 0 33 0.0000 0.0003 0.0002 0.01 0.00 0.0000 0.000023 0 109 0.0000 0.0003 0.0002 0.03 0.02 0.0000 0.000024 0 248 0.0000 0.0003 0.0002 0.07 0.04 0.0000 0.000025 0 382 0.0000 0.0002 0.0001 0.09 0.05 0.0000 0.000026 0 549 0.0000 0.0003 0.0002 0.16 0.08 0.0000 0.000027 0 713 0.0000 0.0003 0.0002 0.21 0.11 0.0000 0.000028 0 856 0.0000 0.0003 0.0002 0.26 0.13 0.0000 0.000029 0 963 0.0000 0.0003 0.0002 0.29 0.14 0.0000 0.000030 0 1,046 0.0000 0.0003 0.0002 0.31 0.16 0.0000 0.000031 0 1,135 0.0000 0.0003 0.0002 0.34 0.17 0.0000 0.000032 0 1,197 0.0000 0.0003 0.0002 0.36 0.18 0.0000 0.000033 0 1,240 0.0000 0.0003 0.0002 0.37 0.19 0.0000 0.000034 0 1,269 0.0000 0.0003 0.0002 0.38 0.19 0.0000 0.000035 0 1,271 0.0000 0.0003 0.0002 0.38 0.19 0.0000 0.000036 0 1,325 0.0000 0.0004 0.0002 0.48 0.24 0.0000 0.000037 1 1,414 0.0007 0.0004 0.0002 0.59 0.30 1.6838 3.367738 1 1,483 0.0007 0.0005 0.0002 0.71 0.36 1.4051 2.809639 1 1,571 0.0006 0.0005 0.0003 0.85 0.42 1.1788 2.357540 0 1,665 0.0000 0.0006 0.0003 1.00 0.50 0.0000 0.000041 1 1,733 0.0006 0.0007 0.0003 1.14 0.57 0.8743 1.748642 3 1,770 0.0017 0.0007 0.0004 1.27 0.64 2.3540 4.708143 0 1,818 0.0000 0.0008 0.0004 1.42 0.71 0.0000 0.000044 0 1,823 0.0000 0.0008 0.0004 1.53 0.77 0.0000 0.000045 0 1,790 0.0000 0.0009 0.0005 1.61 0.81 0.0000 0.000046 0 1,680 0.0000 0.0010 0.0005 1.61 0.81 0.0000 0.000047 0 1,553 0.0000 0.0010 0.0005 1.58 0.79 0.0000 0.000048 2 1,396 0.0014 0.0011 0.0005 1.51 0.75 1.3266 2.653149 2 1,232 0.0016 0.0011 0.0006 1.40 0.70 1.4240 2.848050 1 1,112 0.0009 0.0012 0.0006 1.33 0.67 0.7494 1.498851 0 946 0.0000 0.0013 0.0006 1.21 0.61 0.0000 0.000052 0 798 0.0000 0.0014 0.0007 1.09 0.54 0.0000 0.000053 0 677 0.0000 0.0014 0.0007 0.97 0.49 0.0000 0.000054 0 567 0.0000 0.0015 0.0008 0.86 0.43 0.0000 0.000055 0 474 0.0000 0.0016 0.0008 0.76 0.38 0.0000 0.000056 0 394 0.0000 0.0017 0.0008 0.66 0.33 0.0000 0.000057 0 313 0.0000 0.0018 0.0009 0.55 0.28 0.0000 0.000058 0 238 0.0000 0.0018 0.0009 0.44 0.22 0.0000 0.000059 1 160 0.0063 0.0019 0.0010 0.31 0.15 3.2552 6.510460 0 110 0.0000 0.0020 0.0010 0.22 0.11 0.0000 0.000061 0 80 0.0000 0.0021 0.0011 0.17 0.08 0.0000 0.000062 0 47 0.0000 0.0022 0.0011 0.10 0.05 0.0000 0.000063 0 32 0.0000 0.0022 0.0011 0.07 0.04 0.0000 0.000064 0 19 0.0000 0.0022 0.0011 0.04 0.02 0.0000 0.000065 0 8 0.0000 0.0022 0.0011 0.02 0.01 0.0000 0.000066 0 6 0.0000 0.0022 0.0011 0.01 0.01 0.0000 0.000067 0 2 0.0000 0.0022 0.0011 0.00 0.00 0.0000 0.000068 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A69 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A70 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A71 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A72 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A73 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A74 0 0 N/A 0.0022 0.0011 0.00 0.00 N/A N/A

Total 13 39,249 0.0003 28.82 14.41 0.4511 0.9021





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OM10FU


625

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 1 0.0000 N/A N/A 0.00 0.00 0.0000 0.000021 0 4 0.0000 0.0004 0.0004 0.00 0.00 0.0000 0.000022 0 114 0.0000 0.0004 0.0004 0.05 0.03 0.0000 0.000023 0 293 0.0000 0.0004 0.0004 0.12 0.06 0.0000 0.000024 0 589 0.0000 0.0004 0.0004 0.24 0.12 0.0000 0.000025 0 910 0.0000 0.0003 0.0003 0.30 0.15 0.0000 0.000026 1 1,239 0.0008 0.0004 0.0004 0.51 0.25 1.9619 3.923927 0 1,544 0.0000 0.0004 0.0004 0.63 0.31 0.0000 0.000028 0 1,908 0.0000 0.0004 0.0004 0.78 0.39 0.0000 0.000029 2 2,129 0.0009 0.0004 0.0004 0.87 0.44 2.2938 4.587730 0 2,286 0.0000 0.0004 0.0004 0.93 0.47 0.0000 0.000031 0 2,405 0.0000 0.0004 0.0004 0.98 0.49 0.0000 0.000032 0 2,490 0.0000 0.0004 0.0004 1.01 0.50 0.0000 0.000033 1 2,511 0.0004 0.0004 0.0004 1.01 0.50 0.9926 1.985134 1 2,546 0.0004 0.0004 0.0004 1.02 0.51 0.9812 1.962335 1 2,571 0.0004 0.0004 0.0004 1.03 0.52 0.9696 1.939336 1 2,647 0.0004 0.0005 0.0005 1.27 0.64 0.7872 1.574637 1 2,798 0.0004 0.0006 0.0006 1.56 0.78 0.6399 1.279938 1 2,935 0.0003 0.0006 0.0006 1.87 0.94 0.5338 1.067639 3 3,157 0.0010 0.0007 0.0007 2.28 1.14 1.3183 2.636540 2 3,416 0.0006 0.0008 0.0008 2.75 1.38 0.7273 1.454541 2 3,625 0.0006 0.0009 0.0009 3.23 1.61 0.6202 1.240342 3 3,800 0.0008 0.0010 0.0010 3.71 1.86 0.8085 1.617143 1 3,960 0.0003 0.0011 0.0011 4.20 2.10 0.2379 0.475944 1 4,000 0.0003 0.0011 0.0011 4.58 2.29 0.2184 0.436845 2 3,948 0.0005 0.0012 0.0012 4.85 2.42 0.4125 0.825146 2 3,793 0.0005 0.0013 0.0013 4.99 2.50 0.4005 0.801047 4 3,590 0.0011 0.0014 0.0014 5.05 2.52 0.7926 1.585148 3 3,296 0.0009 0.0015 0.0015 4.93 2.46 0.6088 1.217649 3 2,957 0.0010 0.0016 0.0016 4.68 2.34 0.6408 1.281550 2 2,699 0.0007 0.0017 0.0017 4.51 2.25 0.4436 0.887251 0 2,368 0.0000 0.0018 0.0018 4.20 2.10 0.0000 0.000052 1 2,021 0.0005 0.0019 0.0019 3.78 1.89 0.2648 0.529753 0 1,710 0.0000 0.0020 0.0020 3.35 1.68 0.0000 0.000054 0 1,470 0.0000 0.0021 0.0021 3.03 1.51 0.0000 0.000055 1 1,263 0.0008 0.0022 0.0022 2.73 1.37 0.3662 0.732456 2 1,069 0.0019 0.0023 0.0023 2.42 1.21 0.8275 1.655057 0 860 0.0000 0.0024 0.0024 2.03 1.01 0.0000 0.000058 0 662 0.0000 0.0025 0.0025 1.63 0.81 0.0000 0.000059 4 497 0.0080 0.0026 0.0026 1.28 0.64 3.1141 6.228160 0 373 0.0000 0.0027 0.0027 1.01 0.50 0.0000 0.000061 1 280 0.0036 0.0029 0.0029 0.81 0.40 1.2376 2.475262 1 180 0.0056 0.0031 0.0031 0.56 0.28 1.7999 3.599763 0 123 0.0000 0.0031 0.0031 0.38 0.19 0.0000 0.000064 0 82 0.0000 0.0031 0.0031 0.26 0.13 0.0000 0.000065 0 46 0.0000 0.0032 0.0032 0.15 0.07 0.0000 0.000066 0 34 0.0000 0.0032 0.0032 0.11 0.05 0.0000 0.000067 0 19 0.0000 0.0033 0.0033 0.06 0.03 0.0000 0.000068 0 12 0.0000 0.0034 0.0034 0.04 0.02 0.0000 0.000069 0 8 0.0000 0.0034 0.0034 0.03 0.01 0.0000 0.000070 0 5 0.0000 0.0034 0.0034 0.02 0.01 0.0000 0.000071 0 2 0.0000 0.0034 0.0034 0.01 0.00 0.0000 0.000072 0 1 0.0000 0.0034 0.0034 0.00 0.00 0.0000 0.000073 0 1 0.0000 0.0034 0.0034 0.00 0.00 0.0000 0.000074 0 1 0.0000 0.0034 0.0034 0.00 0.00 0.0000 0.0000

Total 47 87,248 0.0005 91.81 45.91 0.5119 1.0238





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OM10CU


626

Plan Year

Actual Deaths

Life Years Exposed


2008 5 9,092 9.08 0.5506 0.0005 0.00102009 9 8,914 9.10 0.9889 0.0010 0.00102010 9 8,936 9.30 0.9681 0.0010 0.00102011 11 8,660 9.25 1.1893 0.0013 0.00112012 6 8,290 9.00 0.6665 0.0007 0.00112013 2 8,293 8.98 0.2226 0.0002 0.00112014 0 8,747 9.29 0.0000 0.0000 0.00112015 0 8,662 9.35 0.0000 0.0000 0.00112016 1 8,723 9.31 0.1074 0.0001 0.00112017 4 8,936 9.17 0.4364 0.0004 0.0010Total 47 87,253 91.83 0.5118 0.0005 0.0011




Mortality Rate

COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OM10CY


627

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 1 0.0000 N/A N/A 0.00 0.00 0.0000 0.000021 0 2 0.0000 0.0001 0.0001 0.00 0.00 0.0000 0.000022 0 33 0.0000 0.0001 0.0001 0.00 0.00 0.0000 0.000023 0 84 0.0000 0.0001 0.0001 0.01 0.01 0.0000 0.000024 0 191 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.000025 0 332 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.000026 0 500 0.0000 0.0001 0.0001 0.05 0.05 0.0000 0.000027 0 656 0.0000 0.0001 0.0001 0.07 0.07 0.0000 0.000028 0 876 0.0000 0.0001 0.0001 0.09 0.09 0.0000 0.000029 0 1,040 0.0000 0.0001 0.0001 0.10 0.10 0.0000 0.000030 0 1,140 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000031 0 1,232 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000032 0 1,238 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000033 0 1,178 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000034 0 1,173 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000035 0 1,125 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000036 0 1,092 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000037 0 1,141 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000038 0 1,120 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000039 0 1,147 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000040 0 1,147 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000041 0 1,148 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000042 0 1,187 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000043 0 1,255 0.0000 0.0001 0.0001 0.13 0.13 0.0000 0.000044 0 1,303 0.0000 0.0001 0.0001 0.13 0.13 0.0000 0.000045 0 1,350 0.0000 0.0001 0.0001 0.14 0.14 0.0000 0.000046 0 1,328 0.0000 0.0001 0.0001 0.13 0.13 0.0000 0.000047 0 1,278 0.0000 0.0001 0.0001 0.13 0.13 0.0000 0.000048 0 1,241 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000049 0 1,182 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000050 0 1,145 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000051 0 1,034 0.0000 0.0001 0.0001 0.10 0.10 0.0000 0.000052 0 886 0.0000 0.0001 0.0001 0.09 0.09 0.0000 0.000053 0 740 0.0000 0.0001 0.0001 0.07 0.07 0.0000 0.000054 0 660 0.0000 0.0001 0.0001 0.07 0.07 0.0000 0.000055 0 583 0.0000 0.0001 0.0001 0.06 0.06 0.0000 0.000056 0 525 0.0000 0.0001 0.0001 0.05 0.05 0.0000 0.000057 0 422 0.0000 0.0001 0.0001 0.04 0.04 0.0000 0.000058 0 340 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.000059 0 265 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.000060 0 212 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.000061 0 179 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.000062 0 116 0.0000 0.0001 0.0001 0.01 0.01 0.0000 0.000063 0 88 0.0000 0.0000 0.0000 0.01 0.01 0.0000 0.000064 0 58 0.0000 0.0000 0.0000 0.01 0.01 0.0000 0.000065 0 32 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000066 0 25 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000067 0 15 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000068 0 10 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000069 0 6 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000070 0 3 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000071 0 2 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000072 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A73 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A74 0 0 N/A 0.0000 0.0000 0.00 0.00 N/A N/A

Total 0 35,066 0.0000 3.51 3.51 0.0000 0.0000


New York City Employees' Retirement System - CorrectionsActive Accidental Mortality Assumption and Experience



COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4AM04CU


628

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual Deaths


Current Assumption

Proposed Assumption

Current Assumption


20 0 1 0.0000 N/A N/A 0.00 0.00 0.0000 0.000021 0 4 0.0000 0.0001 0.0001 0.00 0.00 0.0000 0.000022 0 114 0.0000 0.0001 0.0001 0.01 0.01 0.0000 0.000023 0 293 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.000024 0 589 0.0000 0.0001 0.0001 0.06 0.06 0.0000 0.000025 0 910 0.0000 0.0001 0.0001 0.09 0.09 0.0000 0.000026 0 1,239 0.0000 0.0001 0.0001 0.12 0.12 0.0000 0.000027 0 1,544 0.0000 0.0001 0.0001 0.15 0.15 0.0000 0.000028 0 1,908 0.0000 0.0001 0.0001 0.19 0.19 0.0000 0.000029 0 2,129 0.0000 0.0001 0.0001 0.21 0.21 0.0000 0.000030 0 2,286 0.0000 0.0001 0.0001 0.23 0.23 0.0000 0.000031 0 2,405 0.0000 0.0001 0.0001 0.24 0.24 0.0000 0.000032 0 2,490 0.0000 0.0001 0.0001 0.25 0.25 0.0000 0.000033 0 2,511 0.0000 0.0001 0.0001 0.25 0.25 0.0000 0.000034 0 2,546 0.0000 0.0001 0.0001 0.25 0.25 0.0000 0.000035 0 2,571 0.0000 0.0001 0.0001 0.26 0.26 0.0000 0.000036 0 2,647 0.0000 0.0001 0.0001 0.26 0.26 0.0000 0.000037 0 2,798 0.0000 0.0001 0.0001 0.28 0.28 0.0000 0.000038 0 2,935 0.0000 0.0001 0.0001 0.29 0.29 0.0000 0.000039 0 3,157 0.0000 0.0001 0.0001 0.32 0.32 0.0000 0.000040 0 3,416 0.0000 0.0001 0.0001 0.34 0.34 0.0000 0.000041 0 3,625 0.0000 0.0001 0.0001 0.36 0.36 0.0000 0.000042 0 3,800 0.0000 0.0001 0.0001 0.38 0.38 0.0000 0.000043 0 3,960 0.0000 0.0001 0.0001 0.40 0.40 0.0000 0.000044 0 4,000 0.0000 0.0001 0.0001 0.40 0.40 0.0000 0.000045 0 3,948 0.0000 0.0001 0.0001 0.39 0.39 0.0000 0.000046 0 3,793 0.0000 0.0001 0.0001 0.38 0.38 0.0000 0.000047 0 3,590 0.0000 0.0001 0.0001 0.36 0.36 0.0000 0.000048 0 3,296 0.0000 0.0001 0.0001 0.33 0.33 0.0000 0.000049 0 2,957 0.0000 0.0001 0.0001 0.30 0.30 0.0000 0.000050 0 2,699 0.0000 0.0001 0.0001 0.27 0.27 0.0000 0.000051 0 2,368 0.0000 0.0001 0.0001 0.24 0.24 0.0000 0.000052 0 2,021 0.0000 0.0001 0.0001 0.20 0.20 0.0000 0.000053 0 1,710 0.0000 0.0001 0.0001 0.17 0.17 0.0000 0.000054 0 1,470 0.0000 0.0001 0.0001 0.15 0.15 0.0000 0.000055 0 1,263 0.0000 0.0001 0.0001 0.13 0.13 0.0000 0.000056 0 1,069 0.0000 0.0001 0.0001 0.11 0.11 0.0000 0.000057 0 860 0.0000 0.0001 0.0001 0.09 0.09 0.0000 0.000058 0 662 0.0000 0.0001 0.0001 0.07 0.07 0.0000 0.000059 0 497 0.0000 0.0001 0.0001 0.05 0.05 0.0000 0.000060 0 373 0.0000 0.0001 0.0001 0.04 0.04 0.0000 0.000061 0 280 0.0000 0.0001 0.0001 0.03 0.03 0.0000 0.000062 0 180 0.0000 0.0001 0.0001 0.02 0.02 0.0000 0.000063 0 123 0.0000 0.0000 0.0000 0.01 0.01 0.0000 0.000064 0 82 0.0000 0.0000 0.0000 0.01 0.01 0.0000 0.000065 0 46 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000066 0 34 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000067 0 19 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000068 0 12 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000069 0 8 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000070 0 5 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000071 0 2 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000072 0 1 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000073 0 1 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.000074 0 1 0.0000 0.0000 0.0000 0.00 0.00 0.0000 0.0000

Total 0 87,248 0.0000 8.72 8.72 0.0000 0.0000





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4AM10CU


629

Plan Year

Actual Deaths

Life Years Exposed


2008 0 9,092 0.91 0.0000 0.0000 0.00012009 0 8,914 0.89 0.0000 0.0000 0.00012010 0 8,936 0.89 0.0000 0.0000 0.00012011 0 8,660 0.87 0.0000 0.0000 0.00012012 0 8,290 0.83 0.0000 0.0000 0.00012013 0 8,293 0.83 0.0000 0.0000 0.00012014 0 8,747 0.87 0.0000 0.0000 0.00012015 0 8,662 0.87 0.0000 0.0000 0.00012016 0 8,723 0.87 0.0000 0.0000 0.00012017 0 8,936 0.89 0.0000 0.0000 0.0001Total 0 87,253 8.73 0.0000 0.0000 0.0001




Mortality Rate

COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4AM10CY


630

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A41 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A42 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A43 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A44 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A45 0 1 0.0000 0.7000 0.7000 0.70 0.70 0.0000 0.000046 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A47 0 1 0.0000 0.7000 0.7000 0.70 0.70 0.0000 0.000048 1 1 1.0000 0.7000 0.7000 0.70 0.70 1.4286 1.428649 0 1 0.0000 0.7000 0.7000 0.70 0.70 0.0000 0.000050 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A51 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A52 1 2 0.5000 0.7000 0.7000 1.40 1.40 0.7143 0.714353 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A54 0 1 0.0000 0.7000 0.7000 0.70 0.70 0.0000 0.000055 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A56 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A57 0 1 0.0000 0.7000 0.7000 0.70 0.70 0.0000 0.000058 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A59 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A60 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A61 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A62 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A63 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A64 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A65 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A66 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A67 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A68 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A69 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A70 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/ATotal 2 8 0.2500 5.60 5.60 0.3571 0.3571

New York City Employees' Retirement System - CorrectionsRetirement Experience of those in First Year of Eligibility




COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R104CUE


631

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 42 78 0.5385 0.7000 0.7000 54.60 54.60 0.7692 0.769241 60 138 0.4348 0.7000 0.7000 96.60 96.60 0.6211 0.621142 90 221 0.4072 0.7000 0.7000 154.70 154.70 0.5818 0.581843 81 220 0.3682 0.7000 0.7000 154.00 154.00 0.5260 0.526044 101 268 0.3769 0.7000 0.7000 187.60 187.60 0.5384 0.538445 91 234 0.3889 0.7000 0.7000 163.80 163.80 0.5556 0.555646 73 202 0.3614 0.7000 0.7000 141.40 141.40 0.5163 0.516347 68 194 0.3505 0.7000 0.7000 135.80 135.80 0.5007 0.500748 47 137 0.3431 0.7000 0.7000 95.90 95.90 0.4901 0.490149 53 136 0.3897 0.7000 0.7000 95.20 95.20 0.5567 0.556750 38 113 0.3363 0.7000 0.7000 79.10 79.10 0.4804 0.480451 36 91 0.3956 0.7000 0.7000 63.70 63.70 0.5651 0.565152 31 86 0.3605 0.7000 0.7000 60.20 60.20 0.5150 0.515053 23 48 0.4792 0.7000 0.7000 33.60 33.60 0.6845 0.684554 14 48 0.2917 0.7000 0.7000 33.60 33.60 0.4167 0.416755 12 34 0.3529 0.7000 0.7000 23.80 23.80 0.5042 0.504256 18 47 0.3830 0.7000 0.7000 32.90 32.90 0.5471 0.547157 17 37 0.4595 0.7000 0.7000 25.90 25.90 0.6564 0.656458 11 24 0.4583 0.7000 0.7000 16.80 16.80 0.6548 0.654859 5 20 0.2500 0.7000 0.7000 14.00 14.00 0.3571 0.357160 3 14 0.2143 0.7000 0.7000 9.80 9.80 0.3061 0.306161 2 5 0.4000 0.7000 0.7000 3.50 3.50 0.5714 0.571462 0 0 N/A 0.7000 0.7000 0.00 0.00 N/A N/A63 0 1 0.0000 1.0000 1.0000 1.00 1.00 0.0000 0.000064 0 3 0.0000 1.0000 1.0000 3.00 3.00 0.0000 0.000065 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A66 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A67 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A68 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A69 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A70 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/ATotal 916 2,399 0.3818 1,680.50 1,680.50 0.5451 0.5451





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R110CUE


632

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.2000 0.2000 0.0000 0.0000 N/A N/A41 0 0 N/A 0.2000 0.2000 0.0000 0.0000 N/A N/A42 0 1 0.0000 0.2000 0.2000 0.2000 0.2000 0.0000 0.000043 1 8 0.1250 0.2000 0.2000 1.6000 1.6000 0.6250 0.625044 3 30 0.1000 0.2000 0.2000 6.0000 6.0000 0.5000 0.500045 12 65 0.1846 0.2000 0.2000 13.0000 13.0000 0.9231 0.923146 18 127 0.1417 0.2000 0.2000 25.4000 25.4000 0.7087 0.708747 41 186 0.2204 0.2000 0.2000 37.2000 37.2000 1.1022 1.102248 50 237 0.2110 0.2000 0.2000 47.4000 47.4000 1.0549 1.054949 53 251 0.2112 0.2000 0.2000 50.2000 50.2000 1.0558 1.055850 64 269 0.2379 0.2000 0.2000 53.8000 53.8000 1.1896 1.189651 64 245 0.2612 0.2000 0.2000 49.0000 49.0000 1.3061 1.306152 45 203 0.2217 0.2000 0.2000 40.6000 40.6000 1.1084 1.108453 46 196 0.2347 0.2000 0.2000 39.2000 39.2000 1.1735 1.173554 37 174 0.2126 0.2000 0.2000 34.8000 34.8000 1.0632 1.063255 33 164 0.2012 0.2000 0.2000 32.8000 32.8000 1.0061 1.006156 36 147 0.2449 0.2000 0.2000 29.4000 29.4000 1.2245 1.224557 25 115 0.2174 0.2000 0.2000 23.0000 23.0000 1.0870 1.087058 23 87 0.2644 0.2000 0.2000 17.4000 17.4000 1.3218 1.321859 16 78 0.2051 0.2000 0.2000 15.6000 15.6000 1.0256 1.025660 15 75 0.2000 0.2000 0.2000 15.0000 15.0000 1.0000 1.000061 21 63 0.3333 0.3000 0.3000 18.9000 18.9000 1.1111 1.111162 6 44 0.1364 0.4000 0.4000 17.6000 17.6000 0.3409 0.340963 7 30 0.2333 1.0000 1.0000 30.0000 30.0000 0.2333 0.233364 2 17 0.1176 1.0000 1.0000 17.0000 17.0000 0.1176 0.117665 0 10 0.0000 1.0000 1.0000 10.0000 10.0000 0.0000 0.000066 0 6 0.0000 1.0000 1.0000 6.0000 6.0000 0.0000 0.000067 1 5 0.2000 1.0000 1.0000 5.0000 5.0000 0.2000 0.200068 0 2 0.0000 1.0000 1.0000 2.0000 2.0000 0.0000 0.000069 1 2 0.5000 1.0000 1.0000 2.0000 2.0000 0.5000 0.500070 0 0 N/A 1.0000 1.0000 0.0000 0.0000 N/A N/A

71+ 0 0 N/A 1.0000 1.0000 0.0000 0.0000 N/A N/ATotal 620 2,837 0.2185 640.10 640.10 0.9686 0.9686


New York City Employees' Retirement System - CorrectionsRetirement Experience of those after First Year of Eligibility



COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R2+04CUE


633

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 0 0 N/A 1.0000 1.0000 0.0000 0.0000 N/A N/ATotal 1,445 8,152 0.1773 1,730.10 1,730.10 0.8352 0.8352





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R2+10CUE


634

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 2 0.0000 0.6000 0.6000 1.20 1.20 0.0000 0.000041 3 9 0.3333 0.6000 0.6000 5.40 5.40 0.5556 0.555642 5 12 0.4167 0.6000 0.6000 7.20 7.20 0.6944 0.694443 6 22 0.2727 0.6000 0.6000 13.20 13.20 0.4545 0.454544 23 41 0.5610 0.6000 0.6000 24.60 24.60 0.9350 0.935045 35 61 0.5738 0.6000 0.6000 36.60 36.60 0.9563 0.956346 38 68 0.5588 0.6000 0.6000 40.80 40.80 0.9314 0.931447 34 72 0.4722 0.6000 0.6000 43.20 43.20 0.7870 0.787048 43 76 0.5658 0.6000 0.6000 45.60 45.60 0.9430 0.943049 31 70 0.4429 0.6000 0.6000 42.00 42.00 0.7381 0.738150 41 78 0.5256 0.6000 0.6000 46.80 46.80 0.8761 0.876151 37 62 0.5968 0.6000 0.6000 37.20 37.20 0.9946 0.994652 34 66 0.5152 0.6000 0.6000 39.60 39.60 0.8586 0.858653 26 42 0.6190 0.6000 0.6000 25.20 25.20 1.0317 1.031754 32 48 0.6667 0.6000 0.6000 28.80 28.80 1.1111 1.111155 17 29 0.5862 0.6000 0.6000 17.40 17.40 0.9770 0.977056 24 34 0.7059 0.6000 0.6000 20.40 20.40 1.1765 1.176557 25 36 0.6944 0.6000 0.6000 21.60 21.60 1.1574 1.157458 16 25 0.6400 0.6000 0.6000 15.00 15.00 1.0667 1.066759 13 20 0.6500 0.6000 0.6000 12.00 12.00 1.0833 1.083360 10 14 0.7143 0.6000 0.6000 8.40 8.40 1.1905 1.190561 10 15 0.6667 0.6000 0.6000 9.00 9.00 1.1111 1.111162 8 13 0.6154 0.6000 0.6000 7.80 7.80 1.0256 1.025663 4 4 1.0000 1.0000 1.0000 4.00 4.00 1.0000 1.000064 2 2 1.0000 1.0000 1.0000 2.00 2.00 1.0000 1.000065 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.000066 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.000067 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.000068 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.000069 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A70 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A

71+ 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.0000Total 522 926 0.5637 560.00 560.00 0.9321 0.9321





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R104CUM


635

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 2 10 0.2000 0.6000 0.6000 6.00 6.00 0.3333 0.333341 18 38 0.4737 0.6000 0.6000 22.80 22.80 0.7895 0.789542 21 51 0.4118 0.6000 0.6000 30.60 30.60 0.6863 0.686343 22 68 0.3235 0.6000 0.6000 40.80 40.80 0.5392 0.539244 37 84 0.4405 0.6000 0.6000 50.40 50.40 0.7341 0.734145 50 122 0.4098 0.6000 0.6000 73.20 73.20 0.6831 0.683146 57 139 0.4101 0.6000 0.6000 83.40 83.40 0.6835 0.683547 64 158 0.4051 0.6000 0.6000 94.80 94.80 0.6751 0.675148 70 146 0.4795 0.6000 0.6000 87.60 87.60 0.7991 0.799149 63 134 0.4701 0.6000 0.6000 80.40 80.40 0.7836 0.783650 62 135 0.4593 0.6000 0.6000 81.00 81.00 0.7654 0.765451 66 126 0.5238 0.6000 0.6000 75.60 75.60 0.8730 0.873052 48 115 0.4174 0.6000 0.6000 69.00 69.00 0.6957 0.695753 36 67 0.5373 0.6000 0.6000 40.20 40.20 0.8955 0.895554 43 81 0.5309 0.6000 0.6000 48.60 48.60 0.8848 0.884855 22 58 0.3793 0.6000 0.6000 34.80 34.80 0.6322 0.632256 27 53 0.5094 0.6000 0.6000 31.80 31.80 0.8491 0.849157 33 55 0.6000 0.6000 0.6000 33.00 33.00 1.0000 1.000058 18 30 0.6000 0.6000 0.6000 18.00 18.00 1.0000 1.000059 16 28 0.5714 0.6000 0.6000 16.80 16.80 0.9524 0.952460 11 18 0.6111 0.6000 0.6000 10.80 10.80 1.0185 1.018561 14 21 0.6667 0.6000 0.6000 12.60 12.60 1.1111 1.111162 11 20 0.5500 0.6000 0.6000 12.00 12.00 0.9167 0.916763 5 5 1.0000 1.0000 1.0000 5.00 5.00 1.0000 1.000064 2 2 1.0000 1.0000 1.0000 2.00 2.00 1.0000 1.000065 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.000066 2 2 1.0000 1.0000 1.0000 2.00 2.00 1.0000 1.000067 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.000068 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.000069 0 0 N/A 1.0000 1.0000 0.00 0.00 N/A N/A70 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.0000

71+ 1 1 1.0000 1.0000 1.0000 1.00 1.00 1.0000 1.0000Total 825 1,771 0.4658 1,068.20 1,068.20 0.7723 0.7723





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R110CUM


636

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed40 0 0 N/A 0.2000 0.2000 0.00 0.00 N/A N/A41 0 2 0.0000 0.2000 0.2000 0.40 0.40 0.0000 0.000042 1 8 0.1250 0.2000 0.2000 1.60 1.60 0.6250 0.625043 1 22 0.0455 0.2000 0.2000 4.40 4.40 0.2273 0.227344 0 48 0.0000 0.2000 0.2000 9.60 9.60 0.0000 0.000045 9 71 0.1268 0.2000 0.2000 14.20 14.20 0.6338 0.633846 11 87 0.1264 0.2000 0.2000 17.40 17.40 0.6322 0.632247 18 106 0.1698 0.2000 0.2000 21.20 21.20 0.8491 0.849148 17 122 0.1393 0.2000 0.2000 24.40 24.40 0.6967 0.696749 22 143 0.1538 0.2000 0.2000 28.60 28.60 0.7692 0.769250 24 156 0.1538 0.2000 0.2000 31.20 31.20 0.7692 0.769251 27 156 0.1731 0.2000 0.2000 31.20 31.20 0.8654 0.865452 33 151 0.2185 0.2000 0.2000 30.20 30.20 1.0927 1.092753 27 128 0.2109 0.2000 0.2000 25.60 25.60 1.0547 1.054754 12 108 0.1111 0.2000 0.2000 21.60 21.60 0.5556 0.555655 19 116 0.1638 0.2000 0.2000 23.20 23.20 0.8190 0.819056 20 101 0.1980 0.2000 0.2000 20.20 20.20 0.9901 0.990157 22 83 0.2651 0.2000 0.2000 16.60 16.60 1.3253 1.325358 16 70 0.2286 0.2000 0.2000 14.00 14.00 1.1429 1.142959 10 59 0.1695 0.2000 0.2000 11.80 11.80 0.8475 0.847560 15 43 0.3488 0.2000 0.2000 8.60 8.60 1.7442 1.744261 9 34 0.2647 0.3000 0.3000 10.20 10.20 0.8824 0.882462 7 22 0.3182 0.4000 0.4000 8.80 8.80 0.7955 0.795563 7 22 0.3182 0.2000 0.2000 22.00 22.00 0.3182 0.318264 5 12 0.4167 0.2000 0.2000 12.00 12.00 0.4167 0.416765 1 7 0.1429 0.2000 0.2000 7.00 7.00 0.1429 0.142966 2 5 0.4000 0.2000 0.2000 5.00 5.00 0.4000 0.400067 0 1 0.0000 0.2000 0.2000 1.00 1.00 0.0000 0.000068 0 1 0.0000 0.2000 0.2000 1.00 1.00 0.0000 0.000069 1 1 1.0000 0.2000 0.2000 1.00 1.00 1.0000 1.000070 0 0 N/A 0.2000 0.2000 0.00 0.00 N/A N/A

71+ 1 2 0.5000 1.0000 1.0000 2.00 2.00 0.5000 0.5000Total 337 1,887 0.1786 426.00 426.00 0.7911 0.7911





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R2+04CUM


637

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual


AssumptionProposed

AssumptionCurrent

AssumptionProposed


71+ 1 8 0.1250 1.0000 1.0000 8.00 8.00 0.1250 0.1250Total 483 3,149 0.1534 700.00 700.00 0.6900 0.6900





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R2+10CUM


638

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual


Exposed*Expected

Retirements Actual/Expected Actual Current2008 473 1,268 522.80 0.9047 0.3730 0.41232009 249 1,225 409.00 0.6088 0.2033 0.33392010 320 1,577 563.30 0.5681 0.2029 0.35722011 489 2,090 781.10 0.6260 0.2340 0.37372012 393 1,940 517.20 0.7599 0.2026 0.26662013 267 1,717 420.70 0.6347 0.1555 0.24502014 251 1,566 370.60 0.6773 0.1603 0.23672015 335 1,428 338.50 0.9897 0.2346 0.23702016 497 1,410 356.00 1.3961 0.3525 0.25252017 398 1,254 349.50 1.1388 0.3174 0.2787Total 3,672 15,475 4,628.70 0.7933 0.2373 0.2991


New York City Employees' Retirement System - CorrectionsNormal Retirement Experience


Retirement Rate

COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4R310CY


639

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 53 521 0.1017 0.0500 0.0750 26.05 39.08 2.0345 1.3564

1 112 1,089 0.1028 0.0400 0.0600 43.56 65.34 2.5712 1.7141

2 41 696 0.0589 0.0300 0.0450 20.88 31.32 1.9636 1.3091

3 14 764 0.0183 0.0200 0.0300 15.28 22.92 0.9162 0.6108

4 20 908 0.0220 0.0150 0.0225 13.62 20.43 1.4684 0.9790

5 19 1,095 0.0174 0.0100 0.0150 10.95 16.43 1.7352 1.1568

6 19 1,318 0.0144 0.0090 0.0135 11.86 17.79 1.6018 1.0678

7 16 1,067 0.0150 0.0080 0.0120 8.54 12.80 1.8744 1.2496

8 9 842 0.0107 0.0070 0.0105 5.89 8.84 1.5270 1.0180

9 8 750 0.0107 0.0060 0.0090 4.50 6.75 1.7778 1.1852

10 6 582 0.0103 0.0050 0.0075 2.91 4.37 2.0619 1.3746

11 7 515 0.0136 0.0050 0.0075 2.58 3.86 2.7184 1.8123

12 8 581 0.0138 0.0050 0.0075 2.91 4.36 2.7539 1.8359

13 15 488 0.0307 0.0050 0.0075 2.44 3.66 6.1475 4.0984

14 4 630 0.0063 0.0050 0.0075 3.15 4.73 1.2698 0.8466

15 16 695 0.0230 0.0050 0.0075 3.48 5.21 4.6043 3.0695

16 4 633 0.0063 0.0050 0.0075 3.17 4.75 1.2638 0.8425

17 2 560 0.0036 0.0050 0.0075 2.80 4.20 0.7143 0.4762

18 1 289 0.0035 0.0050 0.0075 1.45 2.17 0.6920 0.4614

19 5 172 0.0291 0.0050 0.0075 0.86 1.29 5.8140 3.8760

20 0 5 0.0000 0.0050 0.0075 0.03 0.04 0.0000 0.0000

21 2 63 0.0317 0.0050 0.0075 0.32 0.47 6.3492 4.2328

22 3 101 0.0297 0.0050 0.0075 0.51 0.76 5.9406 3.9604

23 5 138 0.0362 0.0050 0.0075 0.69 1.04 7.2464 4.8309

24 4 145 0.0276 0.0050 0.0075 0.73 1.09 5.5172 3.6782

25 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

26 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

27 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

28 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

29 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

30 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

31+ 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

Total 393 14,647 0.0268 189.12 283.68 2.0781 1.3854


New York City Employees' Retirement System - Corrections


Men



COR_SVC_07-06-2018_10-14-48 - With Tables Table 4WI04MU


640

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 26 290 0.0897 0.0500 0.0750 14.50 21.75 1.7931 1.1954

1 50 653 0.0766 0.0400 0.0600 26.12 39.18 1.9142 1.2762

2 20 483 0.0414 0.0300 0.0450 14.49 21.74 1.3803 0.9202

3 8 581 0.0138 0.0200 0.0300 11.62 17.43 0.6885 0.4590

4 16 703 0.0228 0.0150 0.0225 10.55 15.82 1.5173 1.0115

5 13 828 0.0157 0.0100 0.0150 8.28 12.42 1.5700 1.0467

6 25 1,064 0.0235 0.0090 0.0135 9.58 14.36 2.6107 1.7405

7 9 977 0.0092 0.0080 0.0120 7.82 11.72 1.1515 0.7677

8 17 814 0.0209 0.0070 0.0105 5.70 8.55 2.9835 1.9890

9 7 732 0.0096 0.0060 0.0090 4.39 6.59 1.5938 1.0625

10 11 641 0.0172 0.0050 0.0075 3.21 4.81 3.4321 2.2881

11 10 624 0.0160 0.0050 0.0075 3.12 4.68 3.2051 2.1368

12 10 720 0.0139 0.0050 0.0075 3.60 5.40 2.7778 1.8519

13 18 630 0.0286 0.0050 0.0075 3.15 4.73 5.7143 3.8095

14 5 657 0.0076 0.0050 0.0075 3.29 4.93 1.5221 1.0147

15 17 677 0.0251 0.0050 0.0075 3.39 5.08 5.0222 3.3481

16 5 583 0.0086 0.0050 0.0075 2.92 4.37 1.7153 1.1435

17 3 517 0.0058 0.0050 0.0075 2.59 3.88 1.1605 0.7737

18 5 311 0.0161 0.0050 0.0075 1.56 2.33 3.2154 2.1436

19 9 177 0.0508 0.0050 0.0075 0.89 1.33 10.1695 6.7797

20 0 4 0.0000 0.0050 0.0075 0.02 0.03 0.0000 0.0000

21 0 41 0.0000 0.0050 0.0075 0.21 0.31 0.0000 0.0000

22 0 58 0.0000 0.0050 0.0075 0.29 0.44 0.0000 0.0000

23 0 74 0.0000 0.0050 0.0075 0.37 0.56 0.0000 0.0000

24 1 68 0.0147 0.0050 0.0075 0.34 0.51 2.9412 1.9608

25 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

26 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

27 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

28 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

29 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

30 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

31+ 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

Total 285 12,907 0.0221 141.95 212.92 2.0078 1.3385




Women



COR_SVC_07-06-2018_10-14-48 - With Tables Table 4WI04FU


641

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 79 811 0.0974 0.0500 0.0750 40.55 60.83 1.9482 1.2988

1 162 1,742 0.0930 0.0400 0.0600 69.68 104.52 2.3249 1.5499

2 61 1,179 0.0517 0.0300 0.0450 35.37 53.06 1.7246 1.1498

3 22 1,345 0.0164 0.0200 0.0300 26.90 40.35 0.8178 0.5452

4 36 1,611 0.0223 0.0150 0.0225 24.17 36.25 1.4898 0.9932

5 32 1,923 0.0166 0.0100 0.0150 19.23 28.85 1.6641 1.1094

6 44 2,382 0.0185 0.0090 0.0135 21.44 32.16 2.0524 1.3683

7 25 2,044 0.0122 0.0080 0.0120 16.35 24.53 1.5289 1.0192

8 26 1,656 0.0157 0.0070 0.0105 11.59 17.39 2.2429 1.4953

9 15 1,482 0.0101 0.0060 0.0090 8.89 13.34 1.6869 1.1246

10 17 1,223 0.0139 0.0050 0.0075 6.12 9.17 2.7800 1.8534

11 17 1,139 0.0149 0.0050 0.0075 5.70 8.54 2.9851 1.9900

12 18 1,301 0.0138 0.0050 0.0075 6.51 9.76 2.7671 1.8447

13 33 1,118 0.0295 0.0050 0.0075 5.59 8.39 5.9034 3.9356

14 9 1,287 0.0070 0.0050 0.0075 6.44 9.65 1.3986 0.9324

15 33 1,372 0.0241 0.0050 0.0075 6.86 10.29 4.8105 3.2070

16 9 1,216 0.0074 0.0050 0.0075 6.08 9.12 1.4803 0.9868

17 5 1,077 0.0046 0.0050 0.0075 5.39 8.08 0.9285 0.6190

18 6 600 0.0100 0.0050 0.0075 3.00 4.50 2.0000 1.3333

19 14 349 0.0401 0.0050 0.0075 1.75 2.62 8.0229 5.3486

20 0 9 0.0000 0.0050 0.0075 0.05 0.07 0.0000 0.0000

21 2 104 0.0192 0.0050 0.0075 0.52 0.78 3.8462 2.5641

22 3 159 0.0189 0.0050 0.0075 0.80 1.19 3.7736 2.5157

23 5 212 0.0236 0.0050 0.0075 1.06 1.59 4.7170 3.1447

24 5 213 0.0235 0.0050 0.0075 1.07 1.60 4.6948 3.1299

25 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

26 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

27 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

28 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

29 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

30 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

31+ 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

Total 678 27,554 0.0246 331.06 496.60 2.0479 1.3653




Men and Women



COR_SVC_07-06-2018_10-14-48 - With Tables Table 4WI04CU


642

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 71 811 0.0875 0.0500 0.0750 40.55 60.83 1.7509 1.1673

1 169 2,167 0.0780 0.0400 0.0600 86.68 130.02 1.9497 1.2998

2 82 2,009 0.0408 0.0300 0.0450 60.27 90.41 1.3605 0.9070

3 25 1,846 0.0135 0.0200 0.0300 36.92 55.38 0.6771 0.4514

4 31 1,770 0.0175 0.0150 0.0225 26.55 39.83 1.1676 0.7784

5 24 1,854 0.0129 0.0100 0.0150 18.54 27.81 1.2945 0.8630

6 28 1,948 0.0144 0.0090 0.0135 17.53 26.30 1.5971 1.0647

7 22 1,607 0.0137 0.0080 0.0120 12.86 19.28 1.7113 1.1408

8 10 1,470 0.0068 0.0070 0.0105 10.29 15.44 0.9718 0.6479

9 11 1,275 0.0086 0.0060 0.0090 7.65 11.48 1.4379 0.9586

10 11 1,269 0.0087 0.0050 0.0075 6.35 9.52 1.7336 1.1558

11 12 1,281 0.0094 0.0050 0.0075 6.41 9.61 1.8735 1.2490

12 11 1,274 0.0086 0.0050 0.0075 6.37 9.56 1.7268 1.1512

13 17 1,116 0.0152 0.0050 0.0075 5.58 8.37 3.0466 2.0311

14 7 944 0.0074 0.0050 0.0075 4.72 7.08 1.4831 0.9887

15 18 902 0.0200 0.0050 0.0075 4.51 6.77 3.9911 2.6608

16 7 1,014 0.0069 0.0050 0.0075 5.07 7.61 1.3807 0.9204

17 9 1,507 0.0060 0.0050 0.0075 7.54 11.30 1.1944 0.7963

18 21 1,606 0.0131 0.0050 0.0075 8.03 12.05 2.6152 1.7435

19 136 1,534 0.0887 0.0050 0.0075 7.67 11.51 17.7314 11.8209

20 5 228 0.0219 0.0050 0.0075 1.14 1.71 4.3860 2.9240

21 2 240 0.0083 0.0050 0.0075 1.20 1.80 1.6667 1.1111

22 4 279 0.0143 0.0050 0.0075 1.40 2.09 2.8674 1.9116

23 7 283 0.0247 0.0050 0.0075 1.42 2.12 4.9470 3.2980

24 14 238 0.0588 0.0050 0.0075 1.19 1.79 11.7647 7.8431

25 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

26 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

27 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

28 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

29 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

30 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

31+ 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

Total 754 30,472 0.0247 386.41 579.62 1.9513 1.3009




Men



COR_SVC_07-06-2018_10-14-48 - With Tables Table 4WI10MU


643

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 34 483 0.0704 0.0500 0.0750 24.15 36.23 1.4079 0.9386

1 80 1,421 0.0563 0.0400 0.0600 56.84 85.26 1.4075 0.9383

2 51 1,517 0.0336 0.0300 0.0450 45.51 68.27 1.1206 0.7471

3 21 1,547 0.0136 0.0200 0.0300 30.94 46.41 0.6787 0.4525

4 24 1,504 0.0160 0.0150 0.0225 22.56 33.84 1.0638 0.7092

5 17 1,566 0.0109 0.0100 0.0150 15.66 23.49 1.0856 0.7237

6 30 1,710 0.0175 0.0090 0.0135 15.39 23.09 1.9493 1.2995

7 16 1,626 0.0098 0.0080 0.0120 13.01 19.51 1.2300 0.8200

8 26 1,564 0.0166 0.0070 0.0105 10.95 16.42 2.3749 1.5832

9 12 1,409 0.0085 0.0060 0.0090 8.45 12.68 1.4194 0.9463

10 17 1,353 0.0126 0.0050 0.0075 6.77 10.15 2.5129 1.6753

11 13 1,344 0.0097 0.0050 0.0075 6.72 10.08 1.9345 1.2897

12 12 1,348 0.0089 0.0050 0.0075 6.74 10.11 1.7804 1.1869

13 21 1,190 0.0176 0.0050 0.0075 5.95 8.93 3.5294 2.3529

14 6 988 0.0061 0.0050 0.0075 4.94 7.41 1.2146 0.8097

15 18 879 0.0205 0.0050 0.0075 4.40 6.59 4.0956 2.7304

16 7 891 0.0079 0.0050 0.0075 4.46 6.68 1.5713 1.0475

17 7 1,253 0.0056 0.0050 0.0075 6.27 9.40 1.1173 0.7449

18 20 1,287 0.0155 0.0050 0.0075 6.44 9.65 3.1080 2.0720

19 83 1,137 0.0730 0.0050 0.0075 5.69 8.53 14.5998 9.7332

20 3 128 0.0234 0.0050 0.0075 0.64 0.96 4.6875 3.1250

21 2 131 0.0153 0.0050 0.0075 0.66 0.98 3.0534 2.0356

22 0 144 0.0000 0.0050 0.0075 0.72 1.08 0.0000 0.0000

23 0 141 0.0000 0.0050 0.0075 0.71 1.06 0.0000 0.0000

24 3 104 0.0288 0.0050 0.0075 0.52 0.78 5.7692 3.8462

25 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

26 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

27 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

28 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

29 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

30 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

31+ 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

Total 523 26,665 0.0196 305.05 457.58 1.7145 1.1430




Women



COR_SVC_07-06-2018_10-14-48 - With Tables Table 4WI10FU


644

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

Service

Actual

Withdrawals

Total

Exposed Actual Rate

Current

Assumption

Proposed

Assumption

Current

Assumption

Proposed


0 105 1,294 0.0811 0.0500 0.0750 64.70 97.05 1.6229 1.0819

1 249 3,588 0.0694 0.0400 0.0600 143.52 215.28 1.7349 1.1566

2 133 3,526 0.0377 0.0300 0.0450 105.78 158.67 1.2573 0.8382

3 46 3,393 0.0136 0.0200 0.0300 67.86 101.79 0.6779 0.4519

4 55 3,274 0.0168 0.0150 0.0225 49.11 73.67 1.1199 0.7466

5 41 3,420 0.0120 0.0100 0.0150 34.20 51.30 1.1988 0.7992

6 58 3,658 0.0159 0.0090 0.0135 32.92 49.38 1.7617 1.1745

7 38 3,233 0.0118 0.0080 0.0120 25.86 38.80 1.4692 0.9795

8 36 3,034 0.0119 0.0070 0.0105 21.24 31.86 1.6951 1.1300

9 23 2,684 0.0086 0.0060 0.0090 16.10 24.16 1.4282 0.9521

10 28 2,622 0.0107 0.0050 0.0075 13.11 19.67 2.1358 1.4238

11 25 2,625 0.0095 0.0050 0.0075 13.13 19.69 1.9048 1.2698

12 23 2,622 0.0088 0.0050 0.0075 13.11 19.67 1.7544 1.1696

13 38 2,306 0.0165 0.0050 0.0075 11.53 17.30 3.2958 2.1972

14 13 1,932 0.0067 0.0050 0.0075 9.66 14.49 1.3458 0.8972

15 36 1,781 0.0202 0.0050 0.0075 8.91 13.36 4.0427 2.6951

16 14 1,905 0.0073 0.0050 0.0075 9.53 14.29 1.4698 0.9799

17 16 2,760 0.0058 0.0050 0.0075 13.80 20.70 1.1594 0.7729

18 41 2,893 0.0142 0.0050 0.0075 14.47 21.70 2.8344 1.8896

19 219 2,671 0.0820 0.0050 0.0075 13.36 20.03 16.3984 10.9322

20 8 356 0.0225 0.0050 0.0075 1.78 2.67 4.4944 2.9963

21 4 371 0.0108 0.0050 0.0075 1.86 2.78 2.1563 1.4376

22 4 423 0.0095 0.0050 0.0075 2.12 3.17 1.8913 1.2608

23 7 424 0.0165 0.0050 0.0075 2.12 3.18 3.3019 2.2013

24 17 342 0.0497 0.0050 0.0075 1.71 2.57 9.9415 6.6277

25 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

26 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

27 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

28 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

29 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

30 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

31+ 0 0 N/A 0.0050 0.0075 0.00 0.00 N/A N/A

Total 1,277 57,137 0.0223 691.46 1,037.19 1.8468 1.2312




Men and Women



COR_SVC_07-06-2018_10-14-48 - With Tables Table 4WI10CU


645

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual

Withdrawals

Life Years

Exposed

Expected


2008 135 7,843 98.29 1.3736 0.0172 0.0125

2009 178 7,710 94.85 1.8767 0.0231 0.0123

2010 168 7,401 91.63 1.8335 0.0227 0.0124

2011 118 6,629 75.64 1.5600 0.0178 0.0114

2012 72 6,402 65.43 1.1005 0.0112 0.0102

2013 209 6,636 73.48 2.8445 0.0315 0.0111

2014 190 7,223 99.11 1.9171 0.0263 0.0137

2015 207 7,293 93.05 2.2245 0.0284 0.0128

Total 1,277 57,137 691.46 1.8468 0.0223 0.0121



Men and Women


Withdrawal Rate

COR_SVC_07-06-2018_10-14-48 - With Tables Table 4WI10CY


646

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A21 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A22 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A23 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A24 0 1 0.0000 0.0010 0.0010 0.00 0.00 0.0000 0.000025 0 4 0.0000 0.0010 0.0010 0.00 0.00 0.0000 0.000026 0 37 0.0000 0.0010 0.0010 0.04 0.04 0.0000 0.000027 0 97 0.0000 0.0010 0.0010 0.10 0.10 0.0000 0.000028 0 223 0.0000 0.0010 0.0010 0.22 0.22 0.0000 0.000029 0 375 0.0000 0.0010 0.0010 0.38 0.38 0.0000 0.000030 0 512 0.0000 0.0010 0.0010 0.51 0.51 0.0000 0.000031 1 623 0.0016 0.0012 0.0012 0.75 0.75 1.3376 1.337632 1 705 0.0014 0.0014 0.0014 0.99 0.99 1.0132 1.013233 1 740 0.0014 0.0016 0.0016 1.18 1.18 0.8446 0.844634 0 803 0.0000 0.0018 0.0018 1.45 1.45 0.0000 0.000035 2 791 0.0025 0.0020 0.0020 1.58 1.58 1.2642 1.264236 0 803 0.0000 0.0022 0.0022 1.77 1.77 0.0000 0.000037 2 845 0.0024 0.0024 0.0024 2.03 2.03 0.9862 0.986238 2 897 0.0022 0.0026 0.0026 2.33 2.33 0.8576 0.857639 4 937 0.0043 0.0028 0.0028 2.62 2.62 1.5246 1.524640 3 956 0.0031 0.0030 0.0030 2.87 2.87 1.0460 1.046041 3 975 0.0031 0.0032 0.0032 3.12 3.12 0.9615 0.961542 0 1,022 0.0000 0.0034 0.0034 3.47 3.47 0.0000 0.000043 8 1,104 0.0072 0.0036 0.0036 3.97 3.97 2.0129 2.012944 3 1,185 0.0025 0.0038 0.0038 4.50 4.50 0.6662 0.666245 1 1,248 0.0008 0.0040 0.0040 4.99 4.99 0.2003 0.200346 4 1,232 0.0032 0.0042 0.0042 5.17 5.17 0.7730 0.773047 6 1,205 0.0050 0.0044 0.0044 5.30 5.30 1.1316 1.131648 3 1,171 0.0026 0.0046 0.0046 5.39 5.39 0.5569 0.556949 3 1,119 0.0027 0.0048 0.0048 5.37 5.37 0.5585 0.558550 2 1,098 0.0018 0.0050 0.0050 5.49 5.49 0.3643 0.364351 8 988 0.0081 0.0052 0.0052 5.14 5.14 1.5571 1.557152 2 848 0.0024 0.0054 0.0054 4.58 4.58 0.4368 0.436853 2 708 0.0028 0.0056 0.0056 3.96 3.96 0.5044 0.504454 3 634 0.0047 0.0058 0.0058 3.68 3.68 0.8158 0.815855 0 557 0.0000 0.0060 0.0060 3.34 3.34 0.0000 0.000056 3 502 0.0060 0.0062 0.0062 3.11 3.11 0.9639 0.963957 1 406 0.0025 0.0064 0.0064 2.60 2.60 0.3849 0.384958 0 327 0.0000 0.0066 0.0066 2.16 2.16 0.0000 0.000059 1 261 0.0038 0.0068 0.0068 1.77 1.77 0.5634 0.563460 0 212 0.0000 0.0070 0.0070 1.48 1.48 0.0000 0.000061 1 179 0.0056 0.0072 0.0072 1.29 1.29 0.7759 0.775962 0 116 0.0000 0.0074 0.0074 0.86 0.86 0.0000 0.000063 0 88 0.0000 0.0070 0.0070 0.65 0.62 0.0000 0.000064 0 58 0.0000 0.0070 0.0070 0.43 0.41 0.0000 0.000065 0 32 0.0000 0.0070 0.0070 0.24 0.22 0.0000 0.000066 0 25 0.0000 0.0070 0.0070 0.19 0.18 0.0000 0.000067 1 15 0.0667 0.0070 0.0070 0.11 0.11 9.0090 9.523868 0 10 0.0000 0.0070 0.0070 0.07 0.07 0.0000 0.000069 0 6 0.0000 0.0070 0.0070 0.04 0.04 0.0000 0.000070 0 3 0.0000 0.0070 0.0070 0.02 0.02 0.0000 0.000071 0 2 0.0000 0.0070 0.0000 0.01 0.01 0.0000 0.000072 0 0 N/A 0.0070 0.0000 0.00 0.00 N/A N/A73 0 0 N/A 0.0070 0.0000 0.00 0.00 N/A N/A74 0 0 N/A 0.0070 0.0000 0.00 0.00 N/A N/A

Total 71 26,685 0.0027 101.35 101.25 0.7006 0.7012

New York City Employees' Retirement System - CorrectionsOrdinary Disability Experience of Active Members




COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OD04CU


647

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A21 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A22 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A23 0 0 N/A 0.0010 0.0010 0.00 0.00 N/A N/A24 0 1 0.0000 0.0010 0.0010 0.00 0.00 0.0000 0.000025 0 10 0.0000 0.0010 0.0010 0.01 0.01 0.0000 0.000026 0 82 0.0000 0.0010 0.0010 0.08 0.08 0.0000 0.000027 0 229 0.0000 0.0010 0.0010 0.23 0.23 0.0000 0.000028 0 476 0.0000 0.0010 0.0010 0.48 0.48 0.0000 0.000029 0 736 0.0000 0.0010 0.0010 0.74 0.74 0.0000 0.000030 1 969 0.0010 0.0010 0.0010 0.97 0.97 1.0320 1.032031 1 1,196 0.0008 0.0012 0.0012 1.44 1.44 0.6968 0.696832 1 1,416 0.0007 0.0014 0.0014 1.98 1.98 0.5044 0.504433 1 1,540 0.0006 0.0016 0.0016 2.46 2.46 0.4058 0.405834 2 1,678 0.0012 0.0018 0.0018 3.02 3.02 0.6622 0.662235 2 1,778 0.0011 0.0020 0.0020 3.56 3.56 0.5624 0.562436 2 1,928 0.0010 0.0022 0.0022 4.24 4.24 0.4715 0.471537 3 2,123 0.0014 0.0024 0.0024 5.10 5.10 0.5888 0.588838 2 2,310 0.0009 0.0026 0.0026 6.01 6.01 0.3330 0.333039 9 2,557 0.0035 0.0028 0.0028 7.16 7.16 1.2571 1.257140 5 2,850 0.0018 0.0030 0.0030 8.55 8.55 0.5848 0.584841 7 3,129 0.0022 0.0032 0.0032 10.01 10.01 0.6991 0.699142 3 3,382 0.0009 0.0034 0.0034 11.50 11.50 0.2609 0.260943 16 3,569 0.0045 0.0036 0.0036 12.85 12.85 1.2453 1.245344 6 3,672 0.0016 0.0038 0.0038 13.95 13.95 0.4300 0.430045 9 3,669 0.0025 0.0040 0.0040 14.68 14.68 0.6132 0.613246 7 3,542 0.0020 0.0042 0.0042 14.88 14.88 0.4705 0.470547 8 3,390 0.0024 0.0044 0.0044 14.92 14.92 0.5363 0.536348 9 3,113 0.0029 0.0046 0.0046 14.32 14.32 0.6285 0.628549 7 2,810 0.0025 0.0048 0.0048 13.49 13.49 0.5190 0.519050 8 2,573 0.0031 0.0050 0.0050 12.87 12.87 0.6218 0.621851 13 2,269 0.0057 0.0052 0.0052 11.80 11.80 1.1018 1.101852 7 1,942 0.0036 0.0054 0.0054 10.49 10.49 0.6675 0.667553 4 1,646 0.0024 0.0056 0.0056 9.22 9.22 0.4340 0.434054 3 1,420 0.0021 0.0058 0.0058 8.24 8.24 0.3643 0.364355 1 1,217 0.0008 0.0060 0.0060 7.30 7.30 0.1369 0.136956 8 1,026 0.0078 0.0062 0.0062 6.36 6.36 1.2576 1.257657 2 825 0.0024 0.0064 0.0064 5.28 5.28 0.3788 0.378858 0 635 0.0000 0.0066 0.0066 4.19 4.19 0.0000 0.000059 1 479 0.0021 0.0068 0.0068 3.26 3.26 0.3070 0.307060 0 361 0.0000 0.0070 0.0070 2.53 2.53 0.0000 0.000061 1 276 0.0036 0.0072 0.0072 1.99 1.99 0.5032 0.503262 1 180 0.0056 0.0074 0.0074 1.33 1.33 0.7508 0.750863 0 123 0.0000 0.0070 0.0070 0.91 0.86 0.0000 0.000064 0 81 0.0000 0.0070 0.0070 0.60 0.57 0.0000 0.000065 0 45 0.0000 0.0070 0.0070 0.33 0.32 0.0000 0.000066 0 33 0.0000 0.0070 0.0070 0.24 0.23 0.0000 0.000067 1 18 0.0556 0.0070 0.0070 0.13 0.13 7.5075 7.936568 0 12 0.0000 0.0070 0.0070 0.09 0.08 0.0000 0.000069 0 8 0.0000 0.0070 0.0070 0.06 0.06 0.0000 0.000070 0 5 0.0000 0.0070 0.0070 0.04 0.04 0.0000 0.000071 0 2 0.0000 0.0070 0.0000 0.01 0.01 0.0000 0.000072 0 1 0.0000 0.0070 0.0000 0.01 0.01 0.0000 0.000073 0 1 0.0000 0.0070 0.0000 0.01 0.01 0.0000 0.000074 0 1 0.0000 0.0070 0.0000 0.01 0.01 0.0000 0.0000

Total 151 67,334 0.0022 253.89 253.76 0.5948 0.5951





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OD10CU


648

Plan Year

Actual Disabilities

Life Years Exposed


2008 18 7,107 25.67 0.7013 0.0025 0.00362009 12 6,644 24.81 0.4837 0.0018 0.00372010 7 6,641 25.27 0.2770 0.0011 0.00382011 4 6,818 25.94 0.1542 0.0006 0.00382012 21 6,722 25.52 0.8228 0.0031 0.00382013 18 6,720 25.35 0.7101 0.0027 0.00382014 10 6,990 26.02 0.3844 0.0014 0.00372015 12 6,836 25.95 0.4623 0.0018 0.00382016 47 6,616 25.39 1.8508 0.0071 0.00382017 2 6,245 24.00 0.0833 0.0003 0.0038Total 151 67,339 253.92 0.5947 0.0022 0.0038




Disability Rate

COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4OD10CY


649

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 1 0.0000 0.0020 0.0025 0.00 0.00 0.0000 0.000021 0 2 0.0000 0.0021 0.0026 0.00 0.01 0.0000 0.000022 0 33 0.0000 0.0022 0.0028 0.07 0.09 0.0000 0.000023 0 84 0.0000 0.0023 0.0029 0.19 0.24 0.0000 0.000024 0 191 0.0000 0.0024 0.0030 0.46 0.57 0.0000 0.000025 0 332 0.0000 0.0025 0.0031 0.83 1.04 0.0000 0.000026 0 500 0.0000 0.0026 0.0033 1.30 1.63 0.0000 0.000027 0 656 0.0000 0.0027 0.0034 1.77 2.21 0.0000 0.000028 1 876 0.0011 0.0028 0.0035 2.45 3.07 0.4077 0.326229 3 1,040 0.0029 0.0029 0.0036 3.02 3.77 0.9947 0.795830 2 1,140 0.0018 0.0030 0.0038 3.42 4.28 0.5848 0.467831 1 1,232 0.0008 0.0031 0.0039 3.82 4.77 0.2618 0.209532 1 1,238 0.0008 0.0032 0.0040 3.96 4.95 0.2524 0.201933 4 1,178 0.0034 0.0033 0.0041 3.89 4.86 1.0290 0.823234 8 1,173 0.0068 0.0034 0.0043 3.99 4.99 2.0059 1.604735 6 1,125 0.0053 0.0035 0.0044 3.94 4.92 1.5238 1.219036 6 1,092 0.0055 0.0036 0.0045 3.93 4.91 1.5263 1.221037 7 1,141 0.0061 0.0037 0.0046 4.22 5.28 1.6581 1.326538 7 1,120 0.0063 0.0038 0.0048 4.26 5.32 1.6447 1.315839 8 1,147 0.0070 0.0039 0.0049 4.47 5.59 1.7884 1.430740 9 1,147 0.0078 0.0040 0.0050 4.59 5.73 1.9616 1.569341 5 1,148 0.0044 0.0041 0.0051 4.71 5.88 1.0623 0.849842 4 1,187 0.0034 0.0042 0.0053 4.99 6.23 0.8023 0.641943 8 1,255 0.0064 0.0043 0.0054 5.40 6.75 1.4824 1.186044 13 1,303 0.0100 0.0044 0.0055 5.73 7.17 2.2675 1.814045 14 1,350 0.0104 0.0045 0.0056 6.08 7.59 2.3045 1.843646 16 1,328 0.0120 0.0046 0.0058 6.11 7.64 2.6192 2.095347 10 1,278 0.0078 0.0047 0.0059 6.01 7.51 1.6648 1.331948 12 1,241 0.0097 0.0048 0.0060 5.96 7.45 2.0145 1.611649 10 1,182 0.0085 0.0049 0.0061 5.79 7.24 1.7266 1.381350 9 1,145 0.0079 0.0050 0.0063 5.73 7.16 1.5721 1.257651 13 1,034 0.0126 0.0052 0.0065 5.38 6.72 2.4178 1.934252 5 886 0.0056 0.0054 0.0068 4.78 5.98 1.0451 0.836153 4 740 0.0054 0.0056 0.0070 4.14 5.18 0.9653 0.772254 7 660 0.0106 0.0058 0.0073 3.83 4.79 1.8286 1.462955 8 583 0.0137 0.0060 0.0075 3.50 4.37 2.2870 1.829656 3 525 0.0057 0.0062 0.0078 3.26 4.07 0.9217 0.737357 6 422 0.0142 0.0064 0.0080 2.70 3.38 2.2216 1.777358 3 340 0.0088 0.0066 0.0083 2.24 2.81 1.3369 1.069559 4 265 0.0151 0.0068 0.0085 1.80 2.25 2.2198 1.775860 0 212 0.0000 0.0070 0.0088 1.48 1.86 0.0000 0.000061 3 179 0.0168 0.0072 0.0090 1.29 1.61 2.3277 1.862262 0 116 0.0000 0.0074 0.0093 0.86 1.07 0.0000 0.000063 3 88 0.0341 0.0004 0.0005 0.65 0.04 4.6069 68.181864 4 58 0.0690 0.0004 0.0005 0.43 0.03 9.3197 137.931065 0 32 0.0000 0.0004 0.0005 0.24 0.02 0.0000 0.000066 0 25 0.0000 0.0004 0.0005 0.19 0.01 0.0000 0.000067 1 15 0.0667 0.0004 0.0005 0.11 0.01 9.0090 133.333368 0 10 0.0000 0.0004 0.0005 0.07 0.01 0.0000 0.000069 0 6 0.0000 0.0004 0.0005 0.04 0.00 0.0000 0.000070 0 3 0.0000 0.0004 0.0005 0.02 0.00 0.0000 0.000071 0 2 0.0000 0.0004 0.0000 0.01 0.00 0.0000 0.000072 0 0 N/A 0.0004 0.0000 0.00 0.00 N/A N/A73 0 0 N/A 0.0004 0.0000 0.00 0.00 N/A N/A74 0 0 N/A 0.0004 0.0000 0.00 0.00 N/A N/A

Total 228 35,066 0.0065 148.10 183.04 1.5395 1.2456

New York City Employees' Retirement System - CorrectionsAccidental Disability Experience of Active Members




COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4AD04CU


650

(1) (2) (3) (4) = (2)÷(3) (5) (6) (7) (8) (9) = (2)÷(7) (10)=(2)÷(8)

AgeActual

DisabilitiesTotal


AssumptionProposed

AssumptionCurrent

AssumptionProposed

Assumption Current Proposed20 0 1 0.0000 0.0020 0.0025 0.00 0.00 0.0000 0.000021 0 4 0.0000 0.0021 0.0026 0.01 0.01 0.0000 0.000022 0 114 0.0000 0.0022 0.0028 0.25 0.31 0.0000 0.000023 0 293 0.0000 0.0023 0.0029 0.67 0.84 0.0000 0.000024 0 589 0.0000 0.0024 0.0030 1.41 1.77 0.0000 0.000025 0 910 0.0000 0.0025 0.0031 2.28 2.84 0.0000 0.000026 0 1,239 0.0000 0.0026 0.0033 3.22 4.03 0.0000 0.000027 0 1,544 0.0000 0.0027 0.0034 4.17 5.21 0.0000 0.000028 2 1,908 0.0010 0.0028 0.0035 5.34 6.68 0.3744 0.299529 4 2,129 0.0019 0.0029 0.0036 6.17 7.72 0.6479 0.518330 2 2,286 0.0009 0.0030 0.0038 6.86 8.57 0.2916 0.233331 1 2,405 0.0004 0.0031 0.0039 7.46 9.32 0.1341 0.107332 3 2,490 0.0012 0.0032 0.0040 7.97 9.96 0.3765 0.301233 5 2,511 0.0020 0.0033 0.0041 8.29 10.36 0.6034 0.482734 9 2,546 0.0035 0.0034 0.0043 8.66 10.82 1.0397 0.831835 11 2,571 0.0043 0.0035 0.0044 9.00 11.25 1.2224 0.977936 10 2,647 0.0038 0.0036 0.0045 9.53 11.91 1.0494 0.839537 15 2,798 0.0054 0.0037 0.0046 10.35 12.94 1.4489 1.159138 15 2,935 0.0051 0.0038 0.0048 11.15 13.94 1.3449 1.075939 13 3,157 0.0041 0.0039 0.0049 12.31 15.39 1.0559 0.844740 19 3,416 0.0056 0.0040 0.0050 13.66 17.08 1.3905 1.112441 15 3,625 0.0041 0.0041 0.0051 14.86 18.58 1.0093 0.807442 16 3,800 0.0042 0.0042 0.0053 15.96 19.95 1.0025 0.802043 20 3,960 0.0051 0.0043 0.0054 17.03 21.29 1.1745 0.939644 30 4,000 0.0075 0.0044 0.0055 17.60 22.00 1.7045 1.363645 29 3,948 0.0073 0.0045 0.0056 17.77 22.21 1.6323 1.305946 26 3,793 0.0069 0.0046 0.0058 17.45 21.81 1.4902 1.192147 26 3,590 0.0072 0.0047 0.0059 16.87 21.09 1.5409 1.232748 27 3,296 0.0082 0.0048 0.0060 15.82 19.78 1.7066 1.365349 21 2,957 0.0071 0.0049 0.0061 14.49 18.11 1.4493 1.159550 17 2,699 0.0063 0.0050 0.0063 13.50 16.87 1.2597 1.007851 22 2,368 0.0093 0.0052 0.0065 12.31 15.39 1.7866 1.429352 16 2,021 0.0079 0.0054 0.0068 10.91 13.64 1.4661 1.172953 6 1,710 0.0035 0.0056 0.0070 9.58 11.97 0.6266 0.501354 13 1,470 0.0088 0.0058 0.0073 8.53 10.66 1.5247 1.219855 15 1,263 0.0119 0.0060 0.0075 7.58 9.47 1.9794 1.583556 8 1,069 0.0075 0.0062 0.0078 6.63 8.28 1.2070 0.965657 10 860 0.0116 0.0064 0.0080 5.50 6.88 1.8169 1.453558 10 662 0.0151 0.0066 0.0083 4.37 5.46 2.2887 1.831059 4 497 0.0080 0.0068 0.0085 3.38 4.22 1.1836 0.946960 2 373 0.0054 0.0070 0.0088 2.61 3.26 0.7660 0.612861 3 280 0.0107 0.0072 0.0090 2.02 2.52 1.4881 1.190562 1 180 0.0056 0.0074 0.0093 1.33 1.67 0.7508 0.600663 3 123 0.0244 0.0004 0.0005 0.91 0.06 3.2960 48.780564 6 82 0.0732 0.0004 0.0005 0.61 0.04 9.8879 146.341565 0 46 0.0000 0.0004 0.0005 0.34 0.02 0.0000 0.000066 0 34 0.0000 0.0004 0.0005 0.25 0.02 0.0000 0.000067 1 19 0.0526 0.0004 0.0005 0.14 0.01 7.1124 105.263268 0 12 0.0000 0.0004 0.0005 0.09 0.01 0.0000 0.000069 0 8 0.0000 0.0004 0.0005 0.06 0.00 0.0000 0.000070 0 5 0.0000 0.0004 0.0005 0.04 0.00 0.0000 0.000071 0 2 0.0000 0.0004 0.0000 0.01 0.00 0.0000 0.000072 0 1 0.0000 0.0004 0.0000 0.01 0.00 0.0000 0.000073 0 1 0.0000 0.0004 0.0000 0.01 0.00 0.0000 0.000074 0 1 0.0000 0.0004 0.0000 0.01 0.00 0.0000 0.0000

Total 456 87,248 0.0052 367.32 456.23 1.2414 0.9995





COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4AD10CU


651

(1) (2) (3) (4) (5) = (2) ÷ (4) (6) = (2) ÷ (3) (7) = (4) ÷ (3)

Plan Year

Actual Disabilities

Life Years Exposed


2008 34 9,092 37.50 0.9066 0.0037 0.00412009 39 8,914 37.05 1.0528 0.0044 0.00422010 23 8,936 37.38 0.6153 0.0026 0.00422011 43 8,660 36.65 1.1732 0.0050 0.00422012 53 8,290 35.35 1.4992 0.0064 0.00432013 36 8,293 35.31 1.0195 0.0043 0.00432014 57 8,747 36.87 1.5458 0.0065 0.00422015 63 8,662 36.87 1.7089 0.0073 0.00432016 38 8,723 37.07 1.0252 0.0044 0.00422017 70 8,936 37.31 1.8761 0.0078 0.0042Total 456 87,253 367.36 1.2413 0.0052 0.0042




Disability Rate

COR_Age_07‐06‐2018_09‐18‐27 ‐ With Tables Table 4AD10CY


652

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Annual Rates

of Salary


Actual/


0 1,146 46,477,113 50,754,098 0.1250 52,286,752 0.7362 9.20% 12.50%

1 1,980 84,327,958 95,961,249 0.1150 94,025,673 1.1996 13.80% 11.50%

2 1,580 74,407,262 82,078,453 0.1050 82,220,024 0.9819 10.31% 10.50%

3 1,511 77,175,370 87,474,341 0.0950 84,507,030 1.4047 13.34% 9.50%

4 1,156 63,532,699 74,452,885 0.4750 93,710,731 0.3619 17.19% 47.50%

5 1,344 86,914,638 107,712,138 0.0270 89,261,333 8.8625 23.93% 2.70%

6 1,568 124,495,833 130,270,047 0.0290 128,106,212 1.5993 4.64% 2.90%

7 1,845 152,210,929 156,669,975 0.0310 156,929,468 0.9450 2.93% 3.10%

8 2,262 191,583,601 198,122,845 0.0330 197,905,860 1.0343 3.41% 3.30%

9 1,914 164,877,301 169,784,638 0.0470 172,626,534 0.6333 2.98% 4.70%

10 1,534 133,845,131 138,426,297 0.0350 138,529,710 0.9779 3.42% 3.50%

11 1,365 120,684,739 125,257,739 0.0340 124,788,020 1.1145 3.79% 3.40%

12 1,120 99,857,422 103,452,758 0.0330 103,152,717 1.0911 3.60% 3.30%

13 1,047 94,671,199 96,897,020 0.0320 97,700,677 0.7347 2.35% 3.20%

14 1,186 108,687,445 111,332,413 0.0440 113,469,693 0.5531 2.43% 4.40%

15 1,008 93,605,286 96,835,580 0.0300 96,413,445 1.1503 3.45% 3.00%

16 1,166 109,352,380 112,231,415 0.0290 112,523,599 0.9079 2.63% 2.90%

17 1,245 117,820,170 120,509,581 0.0280 121,119,134 0.8152 2.28% 2.80%

18 1,114 106,875,102 108,044,664 0.0270 109,760,730 0.4053 1.09% 2.70%

19 709 68,436,379 70,240,811 0.0390 71,105,398 0.6761 2.64% 3.90%

20 294 28,185,279 29,119,686 0.0250 28,889,911 1.3261 3.32% 2.50%

21 218 20,483,369 20,990,297 0.0240 20,974,970 1.0312 2.47% 2.40%

22 289 27,486,234 28,259,348 0.0230 28,118,417 1.2229 2.81% 2.30%

23 622 59,234,497 60,755,601 0.0220 60,537,656 1.1672 2.57% 2.20%

24 652 63,164,301 64,298,483 0.0210 64,490,751 0.8551 1.80% 2.10%

25 546 53,813,644 54,735,147 0.0200 54,889,917 0.8562 1.71% 2.00%

26 518 50,991,024 52,080,649 0.0200 52,010,845 1.0684 2.14% 2.00%

27 360 35,921,030 36,797,806 0.0200 36,639,450 1.2204 2.44% 2.00%

28 265 26,558,127 27,011,286 0.0200 27,089,289 0.8531 1.71% 2.00%

29 183 18,441,283 18,821,400 0.0200 18,810,109 1.0306 2.06% 2.00%

30+ 329 33,739,818 34,465,905 0.0200 34,414,615 1.0760 2.15% 2.00%

Total 32,076 2,537,856,564 2,663,844,557 2,667,008,673 0.9755 4.96% 5.09%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4ST04CUC


653

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Annual Rates

of Salary


Actual/


0 1,798 67,853,442 77,936,797 0.1250 76,335,122 1.1888 14.86% 12.50%

1 4,059 164,768,673 187,548,215 0.1150 183,717,070 1.2022 13.83% 11.50%

2 4,159 185,174,425 212,118,050 0.1050 204,617,739 1.3858 14.55% 10.50%

3 4,381 218,976,118 247,150,308 0.0950 239,778,849 1.3544 12.87% 9.50%

4 3,954 217,192,717 270,696,234 0.4750 320,359,258 0.5186 24.63% 47.50%

5 3,779 251,181,827 299,387,672 0.0270 257,963,737 7.1080 19.19% 2.70%

6 3,943 302,903,787 317,197,468 0.0290 311,687,997 1.6272 4.72% 2.90%

7 4,050 319,300,098 331,495,176 0.0310 329,198,401 1.2320 3.82% 3.10%

8 4,101 330,038,312 344,343,329 0.0330 340,929,576 1.3134 4.33% 3.30%

9 3,511 286,994,577 299,944,086 0.0470 300,483,322 0.9600 4.51% 4.70%

10 3,609 298,369,401 310,753,993 0.0350 308,812,330 1.1859 4.15% 3.50%

11 3,496 292,733,574 304,445,224 0.0340 302,686,515 1.1767 4.00% 3.40%

12 3,006 254,621,624 264,254,585 0.0330 263,024,137 1.1464 3.78% 3.30%

13 2,636 228,485,753 236,297,726 0.0320 235,797,297 1.0684 3.42% 3.20%

14 2,535 225,726,105 232,609,853 0.0440 235,658,053 0.6931 3.05% 4.40%

15 2,333 209,758,519 215,827,359 0.0300 216,051,275 0.9644 2.89% 3.00%

16 2,360 209,368,161 214,991,742 0.0290 215,439,838 0.9262 2.69% 2.90%

17 3,069 262,837,716 270,742,116 0.0280 270,197,172 1.0740 3.01% 2.80%

18 3,438 293,390,751 301,774,582 0.0270 301,312,302 1.0584 2.86% 2.70%

19 2,951 252,742,254 262,717,926 0.0390 262,599,201 1.0120 3.95% 3.90%

20 2,464 211,421,836 221,882,305 0.0250 216,707,382 1.9791 4.95% 2.50%

21 2,135 189,245,297 195,678,002 0.0240 193,787,185 1.4163 3.40% 2.40%

22 1,949 176,849,017 181,929,408 0.0230 180,916,545 1.2490 2.87% 2.30%

23 1,785 165,989,248 171,089,993 0.0220 169,641,011 1.3968 3.07% 2.20%

24 1,430 136,471,733 139,560,093 0.0210 139,337,639 1.0776 2.26% 2.10%

25 1,053 102,349,783 104,338,058 0.0200 104,396,779 0.9713 1.94% 2.00%

26 816 79,696,478 81,449,875 0.0200 81,290,408 1.1000 2.20% 2.00%

27 572 56,394,079 57,814,798 0.0200 57,521,961 1.2596 2.52% 2.00%

28 416 41,378,604 42,309,246 0.0200 42,206,176 1.1245 2.25% 2.00%

29 292 29,244,208 29,968,405 0.0200 29,829,092 1.2382 2.48% 2.00%

30+ 555 55,173,410 56,506,855 0.0200 56,276,879 1.2084 2.42% 2.00%

Total 80,635 6,116,631,528 6,484,759,479 6,448,560,248 1.1091 6.02% 5.43%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4ST10CUC


654

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Annual Rates

of Salary


Actual/


0 1,146 46,477,113 50,754,098 0.1250 52,286,752 0.7362 9.20% 12.50%

1 1,980 84,327,958 95,961,249 0.1150 94,025,673 1.1996 13.80% 11.50%

2 1,580 74,407,262 82,078,453 0.1050 82,220,024 0.9819 10.31% 10.50%

3 1,511 77,175,370 87,474,341 0.0950 84,507,030 1.4047 13.34% 9.50%

4 1,156 63,532,699 74,452,885 0.4750 93,710,731 0.3619 17.19% 47.50%

5 1,344 86,914,638 107,712,138 0.0270 89,261,333 8.8625 23.93% 2.70%

6 1,568 124,495,833 130,270,047 0.0290 128,106,212 1.5993 4.64% 2.90%

7 1,845 152,210,929 156,669,975 0.0310 156,929,468 0.9450 2.93% 3.10%

8 2,262 191,583,601 198,122,845 0.0330 197,905,860 1.0343 3.41% 3.30%

9 1,914 164,877,301 169,784,638 0.0470 172,626,534 0.6333 2.98% 4.70%

10 1,534 133,845,131 138,426,297 0.0350 138,529,710 0.9779 3.42% 3.50%

11 1,365 120,684,739 125,257,739 0.0340 124,788,020 1.1145 3.79% 3.40%

12 1,120 99,857,422 103,452,758 0.0330 103,152,717 1.0911 3.60% 3.30%

13 1,047 94,671,199 96,897,020 0.0320 97,700,677 0.7347 2.35% 3.20%

14 1,186 108,687,445 111,332,413 0.0440 113,469,693 0.5531 2.43% 4.40%

15 1,008 93,605,286 96,835,580 0.0300 96,413,445 1.1503 3.45% 3.00%

16 1,166 109,352,380 112,231,415 0.0290 112,523,599 0.9079 2.63% 2.90%

17 1,245 117,820,170 120,509,581 0.0280 121,119,134 0.8152 2.28% 2.80%

18 1,114 106,875,102 108,044,664 0.0270 109,760,730 0.4053 1.09% 2.70%

19 709 68,436,379 70,240,811 0.0390 71,105,398 0.6761 2.64% 3.90%

20 294 28,185,279 29,119,686 0.0250 28,889,911 1.3261 3.32% 2.50%

21 218 20,483,369 20,990,297 0.0240 20,974,970 1.0312 2.47% 2.40%

22 289 27,486,234 28,259,348 0.0230 28,118,417 1.2229 2.81% 2.30%

23 622 59,234,497 60,755,601 0.0220 60,537,656 1.1672 2.57% 2.20%

24 652 63,164,301 64,298,483 0.0210 64,490,751 0.8551 1.80% 2.10%

25 546 53,813,644 54,735,147 0.0200 54,889,917 0.8562 1.71% 2.00%

26 518 50,991,024 52,080,649 0.0200 52,010,845 1.0684 2.14% 2.00%

27 360 35,921,030 36,797,806 0.0200 36,639,450 1.2204 2.44% 2.00%

28 265 26,558,127 27,011,286 0.0200 27,089,289 0.8531 1.71% 2.00%

29 183 18,441,283 18,821,400 0.0200 18,810,109 1.0306 2.06% 2.00%

30+ 329 33,739,818 34,465,905 0.0200 34,414,615 1.0760 2.15% 2.00%

Total 32,076 2,537,856,564 2,663,844,557 2,667,008,673 0.9755 4.96% 5.09%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4ST04CUP


655

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Annual Rates

of Salary


Actual/


0 1,798 67,853,442 77,936,797 0.1250 76,335,122 1.1888 14.86% 12.50%

1 4,059 164,768,673 187,548,215 0.1150 183,717,070 1.2022 13.83% 11.50%

2 4,159 185,174,425 212,118,050 0.1050 204,617,739 1.3858 14.55% 10.50%

3 4,381 218,976,118 247,150,308 0.0950 239,778,849 1.3544 12.87% 9.50%

4 3,954 217,192,717 270,696,234 0.4750 320,359,258 0.5186 24.63% 47.50%

5 3,779 251,181,827 299,387,672 0.0270 257,963,737 7.1080 19.19% 2.70%

6 3,943 302,903,787 317,197,468 0.0290 311,687,997 1.6272 4.72% 2.90%

7 4,050 319,300,098 331,495,176 0.0310 329,198,401 1.2320 3.82% 3.10%

8 4,101 330,038,312 344,343,329 0.0330 340,929,576 1.3134 4.33% 3.30%

9 3,511 286,994,577 299,944,086 0.0470 300,483,322 0.9600 4.51% 4.70%

10 3,609 298,369,401 310,753,993 0.0350 308,812,330 1.1859 4.15% 3.50%

11 3,496 292,733,574 304,445,224 0.0340 302,686,515 1.1767 4.00% 3.40%

12 3,006 254,621,624 264,254,585 0.0330 263,024,137 1.1464 3.78% 3.30%

13 2,636 228,485,753 236,297,726 0.0320 235,797,297 1.0684 3.42% 3.20%

14 2,535 225,726,105 232,609,853 0.0440 235,658,053 0.6931 3.05% 4.40%

15 2,333 209,758,519 215,827,359 0.0300 216,051,275 0.9644 2.89% 3.00%

16 2,360 209,368,161 214,991,742 0.0290 215,439,838 0.9262 2.69% 2.90%

17 3,069 262,837,716 270,742,116 0.0280 270,197,172 1.0740 3.01% 2.80%

18 3,438 293,390,751 301,774,582 0.0270 301,312,302 1.0584 2.86% 2.70%

19 2,951 252,742,254 262,717,926 0.0390 262,599,201 1.0120 3.95% 3.90%

20 2,464 211,421,836 221,882,305 0.0250 216,707,382 1.9791 4.95% 2.50%

21 2,135 189,245,297 195,678,002 0.0240 193,787,185 1.4163 3.40% 2.40%

22 1,949 176,849,017 181,929,408 0.0230 180,916,545 1.2490 2.87% 2.30%

23 1,785 165,989,248 171,089,993 0.0220 169,641,011 1.3968 3.07% 2.20%

24 1,430 136,471,733 139,560,093 0.0210 139,337,639 1.0776 2.26% 2.10%

25 1,053 102,349,783 104,338,058 0.0200 104,396,779 0.9713 1.94% 2.00%

26 816 79,696,478 81,449,875 0.0200 81,290,408 1.1000 2.20% 2.00%

27 572 56,394,079 57,814,798 0.0200 57,521,961 1.2596 2.52% 2.00%

28 416 41,378,604 42,309,246 0.0200 42,206,176 1.1245 2.25% 2.00%

29 292 29,244,208 29,968,405 0.0200 29,829,092 1.2382 2.48% 2.00%

30+ 555 55,173,410 56,506,855 0.0200 56,276,879 1.2084 2.42% 2.00%

Total 80,635 6,116,631,528 6,484,759,479 6,448,560,248 1.1091 6.02% 5.43%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4ST10CUP


656

(1) (2) (3) (4) (5) (6) (7) = [(4) ÷ (3)]-1 (8) = [(5) ÷ (3)]-1

Plan

Year

Life Years

Exposed Total Salary BOY Actual Salary EOY Expected Salary EOY

Actual/


2008 8,415 560,773,280 595,974,852 584,508,304 1.4831 6.28% 4.23%

2009 8,397 574,195,066 621,714,081 606,576,675 1.4675 8.28% 5.64%

2010 8,364 597,005,120 645,811,230 636,691,922 1.2298 8.18% 6.65%

2011 7,961 599,441,876 664,535,545 633,597,979 1.9058 10.86% 5.70%

2012 7,695 625,159,569 646,077,509 659,461,821 0.6098 3.35% 5.49%

2013 7,727 622,200,053 646,801,705 660,714,874 0.6388 3.95% 6.19%

2014 8,186 646,292,407 684,107,031 674,968,635 1.3187 5.85% 4.44%

2015 7,996 650,017,426 671,582,245 679,625,406 0.7283 3.32% 4.55%

2016 7,873 629,104,471 640,946,573 660,372,368 0.3787 1.88% 4.97%

2017 8,021 612,442,259 667,208,708 652,042,264 1.3830 8.94% 6.47%

Total 80,635 6,116,631,528 6,484,759,479 6,448,560,248 1.1091 6.02% 5.43%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4ST10CY


657

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Actual Merit Salary

EOY

Annual Rates

of Salary

Increase


EOY

Actual/


0 1,146 46,477,113 50,004,038 0.1100 51,589,595 0.6899 7.59% 11.00%

1 1,980 84,327,958 94,543,103 0.1000 92,760,754 1.2114 12.11% 10.00%

2 1,580 74,407,262 80,865,471 0.0900 81,103,915 0.9644 8.68% 9.00%

3 1,511 77,175,370 86,181,617 0.0800 83,349,400 1.4587 11.67% 8.00%

4 1,156 63,532,699 73,352,597 0.4600 92,757,741 0.3360 15.46% 46.00%

5 1,344 86,914,638 106,120,333 0.0120 87,957,614 18.4143 22.10% 1.20%

6 1,568 124,495,833 128,344,874 0.0140 126,238,774 2.2084 3.09% 1.40%

7 1,845 152,210,929 154,354,656 0.0160 154,646,304 0.8802 1.41% 1.60%

8 2,262 191,583,601 195,194,921 0.0180 195,032,106 1.0472 1.88% 1.80%

9 1,914 164,877,301 167,275,506 0.0320 170,153,375 0.4545 1.45% 3.20%

10 1,534 133,845,131 136,380,588 0.0200 136,522,034 0.9472 1.89% 2.00%

11 1,365 120,684,739 123,406,639 0.0190 122,977,749 1.1870 2.26% 1.90%

12 1,120 99,857,422 101,923,900 0.0180 101,654,855 1.1497 2.07% 1.80%

13 1,047 94,671,199 95,465,044 0.0170 96,280,609 0.4933 0.84% 1.70%

14 1,186 108,687,445 109,687,106 0.0290 111,839,381 0.3172 0.92% 2.90%

15 1,008 93,605,286 95,404,512 0.0150 95,009,366 1.2814 1.92% 1.50%

16 1,166 109,352,380 110,572,823 0.0140 110,883,314 0.7972 1.12% 1.40%

17 1,245 117,820,170 118,728,652 0.0130 119,351,832 0.5931 0.77% 1.30%

18 1,114 106,875,102 106,447,945 0.0120 108,157,603 -0.3331 -0.40% 1.20%

19 709 68,436,379 69,202,770 0.0240 70,078,852 0.4666 1.12% 2.40%

20 294 28,185,279 28,689,346 0.0100 28,467,132 1.7884 1.79% 1.00%

21 218 20,483,369 20,680,095 0.0090 20,667,719 1.0671 0.96% 0.90%

22 289 27,486,234 27,841,722 0.0080 27,706,124 1.6167 1.29% 0.80%

23 622 59,234,497 59,857,735 0.0070 59,649,139 1.5031 1.05% 0.70%

24 652 63,164,301 63,348,260 0.0060 63,543,287 0.4854 0.29% 0.60%

25 546 53,813,644 53,926,253 0.0050 54,082,713 0.4185 0.21% 0.50%

26 518 50,991,024 51,310,984 0.0050 51,245,979 1.2550 0.63% 0.50%

27 360 35,921,030 36,253,996 0.0050 36,100,635 1.8539 0.93% 0.50%

28 265 26,558,127 26,612,105 0.0050 26,690,918 0.4065 0.20% 0.50%

29 183 18,441,283 18,543,251 0.0050 18,533,490 1.1059 0.55% 0.50%

30+ 329 33,739,818 33,956,557 0.0050 33,908,517 1.2848 0.64% 0.50%

Total 32,076 2,537,856,564 2,624,477,396 2,628,940,824 0.9510 3.41% 3.59%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4SM04CUC


658

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Actual Merit Salary

EOY

Annual Rates

of Salary

Increase


EOY

Actual/


0 1,798 67,853,442 76,785,022 0.1100 75,317,320 1.1966 13.16% 11.00%

1 4,059 164,768,673 184,776,566 0.1000 181,245,540 1.2143 12.14% 10.00%

2 4,159 185,174,425 208,983,300 0.0900 201,840,123 1.4286 12.86% 9.00%

3 4,381 218,976,118 243,497,841 0.0800 236,494,208 1.3998 11.20% 8.00%

4 3,954 217,192,717 266,695,797 0.4600 317,101,367 0.4955 22.79% 46.00%

5 3,779 251,181,827 294,963,223 0.0120 254,196,009 14.5251 17.43% 1.20%

6 3,943 302,903,787 312,509,821 0.0140 307,144,440 2.2652 3.17% 1.40%

7 4,050 319,300,098 326,596,233 0.0160 324,408,900 1.4281 2.29% 1.60%

8 4,101 330,038,312 339,254,511 0.0180 335,979,001 1.5514 2.79% 1.80%

9 3,511 286,994,577 295,511,415 0.0320 296,178,404 0.9274 2.97% 3.20%

10 3,609 298,369,401 306,161,569 0.0200 304,336,789 1.3058 2.61% 2.00%

11 3,496 292,733,574 299,946,033 0.0190 298,295,512 1.2968 2.46% 1.90%

12 3,006 254,621,624 260,349,344 0.0180 259,204,813 1.2497 2.25% 1.80%

13 2,636 228,485,753 232,805,642 0.0170 232,370,011 1.1122 1.89% 1.70%

14 2,535 225,726,105 229,172,269 0.0290 232,272,162 0.5264 1.53% 2.90%

15 2,333 209,758,519 212,637,792 0.0150 212,904,897 0.9151 1.37% 1.50%

16 2,360 209,368,161 211,814,524 0.0140 212,299,316 0.8346 1.17% 1.40%

17 3,069 262,837,716 266,741,001 0.0130 266,254,606 1.1424 1.49% 1.30%

18 3,438 293,390,751 297,314,860 0.0120 296,911,440 1.1146 1.34% 1.20%

19 2,951 252,742,254 258,835,395 0.0240 258,808,068 1.0045 2.41% 2.40%

20 2,464 211,421,836 218,603,256 0.0100 213,536,054 3.3967 3.40% 1.00%

21 2,135 189,245,297 192,786,209 0.0090 190,948,505 2.0790 1.87% 0.90%

22 1,949 176,849,017 179,240,796 0.0080 178,263,810 1.6906 1.35% 0.80%

23 1,785 165,989,248 168,561,570 0.0070 167,151,173 2.2138 1.55% 0.70%

24 1,430 136,471,733 137,497,629 0.0060 137,290,563 1.2529 0.75% 0.60%

25 1,053 102,349,783 102,796,117 0.0050 102,861,532 0.8722 0.44% 0.50%

26 816 79,696,478 80,246,182 0.0050 80,094,961 1.3795 0.69% 0.50%

27 572 56,394,079 56,960,392 0.0050 56,676,050 2.0084 1.00% 0.50%

28 416 41,378,604 41,683,986 0.0050 41,585,497 1.4760 0.74% 0.50%

29 292 29,244,208 29,525,522 0.0050 29,390,429 1.9239 0.96% 0.50%

30+ 555 55,173,410 55,671,778 0.0050 55,449,277 1.8066 0.90% 0.50%

Total 80,635 6,116,631,528 6,388,925,595 6,356,810,775 1.1337 4.45% 3.93%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4SM10CUC


659

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Actual Merit Salary

EOY

Annual Rates

of Salary

Increase


EOY

Actual/


0 1,146 46,477,113 50,004,038 0.1100 51,589,595 0.6899 7.59% 11.00%

1 1,980 84,327,958 94,543,103 0.1000 92,760,754 1.2114 12.11% 10.00%

2 1,580 74,407,262 80,865,471 0.0900 81,103,915 0.9644 8.68% 9.00%

3 1,511 77,175,370 86,181,617 0.0800 83,349,400 1.4587 11.67% 8.00%

4 1,156 63,532,699 73,352,597 0.4600 92,757,741 0.3360 15.46% 46.00%

5 1,344 86,914,638 106,120,333 0.0120 87,957,614 18.4143 22.10% 1.20%

6 1,568 124,495,833 128,344,874 0.0140 126,238,774 2.2084 3.09% 1.40%

7 1,845 152,210,929 154,354,656 0.0160 154,646,304 0.8802 1.41% 1.60%

8 2,262 191,583,601 195,194,921 0.0180 195,032,106 1.0472 1.88% 1.80%

9 1,914 164,877,301 167,275,506 0.0320 170,153,375 0.4545 1.45% 3.20%

10 1,534 133,845,131 136,380,588 0.0200 136,522,034 0.9472 1.89% 2.00%

11 1,365 120,684,739 123,406,639 0.0190 122,977,749 1.1870 2.26% 1.90%

12 1,120 99,857,422 101,923,900 0.0180 101,654,855 1.1497 2.07% 1.80%

13 1,047 94,671,199 95,465,044 0.0170 96,280,609 0.4933 0.84% 1.70%

14 1,186 108,687,445 109,687,106 0.0290 111,839,381 0.3172 0.92% 2.90%

15 1,008 93,605,286 95,404,512 0.0150 95,009,366 1.2814 1.92% 1.50%

16 1,166 109,352,380 110,572,823 0.0140 110,883,314 0.7972 1.12% 1.40%

17 1,245 117,820,170 118,728,652 0.0130 119,351,832 0.5931 0.77% 1.30%

18 1,114 106,875,102 106,447,945 0.0120 108,157,603 -0.3331 -0.40% 1.20%

19 709 68,436,379 69,202,770 0.0240 70,078,852 0.4666 1.12% 2.40%

20 294 28,185,279 28,689,346 0.0100 28,467,132 1.7884 1.79% 1.00%

21 218 20,483,369 20,680,095 0.0090 20,667,719 1.0671 0.96% 0.90%

22 289 27,486,234 27,841,722 0.0080 27,706,124 1.6167 1.29% 0.80%

23 622 59,234,497 59,857,735 0.0070 59,649,139 1.5031 1.05% 0.70%

24 652 63,164,301 63,348,260 0.0060 63,543,287 0.4854 0.29% 0.60%

25 546 53,813,644 53,926,253 0.0050 54,082,713 0.4185 0.21% 0.50%

26 518 50,991,024 51,310,984 0.0050 51,245,979 1.2550 0.63% 0.50%

27 360 35,921,030 36,253,996 0.0050 36,100,635 1.8539 0.93% 0.50%

28 265 26,558,127 26,612,105 0.0050 26,690,918 0.4065 0.20% 0.50%

29 183 18,441,283 18,543,251 0.0050 18,533,490 1.1059 0.55% 0.50%

30+ 329 33,739,818 33,956,557 0.0050 33,908,517 1.2848 0.64% 0.50%

Total 32,076 2,537,856,564 2,624,477,396 2,628,940,824 0.9510 3.41% 3.59%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4SM04CUP


660

(1) (2) (3) (4) (5) (6) (7) (8) = [(4) ÷ (3)]-1 (9) = [(6) ÷ (3)]-1

Service

Life Years


Actual Merit Salary

EOY

Annual Rates

of Salary

Increase


EOY

Actual/


0 1,798 67,853,442 76,785,022 0.1100 75,317,320 1.1966 13.16% 11.00%

1 4,059 164,768,673 184,776,566 0.1000 181,245,540 1.2143 12.14% 10.00%

2 4,159 185,174,425 208,983,300 0.0900 201,840,123 1.4286 12.86% 9.00%

3 4,381 218,976,118 243,497,841 0.0800 236,494,208 1.3998 11.20% 8.00%

4 3,954 217,192,717 266,695,797 0.4600 317,101,367 0.4955 22.79% 46.00%

5 3,779 251,181,827 294,963,223 0.0120 254,196,009 14.5251 17.43% 1.20%

6 3,943 302,903,787 312,509,821 0.0140 307,144,440 2.2652 3.17% 1.40%

7 4,050 319,300,098 326,596,233 0.0160 324,408,900 1.4281 2.29% 1.60%

8 4,101 330,038,312 339,254,511 0.0180 335,979,001 1.5514 2.79% 1.80%

9 3,511 286,994,577 295,511,415 0.0320 296,178,404 0.9274 2.97% 3.20%

10 3,609 298,369,401 306,161,569 0.0200 304,336,789 1.3058 2.61% 2.00%

11 3,496 292,733,574 299,946,033 0.0190 298,295,512 1.2968 2.46% 1.90%

12 3,006 254,621,624 260,349,344 0.0180 259,204,813 1.2497 2.25% 1.80%

13 2,636 228,485,753 232,805,642 0.0170 232,370,011 1.1122 1.89% 1.70%

14 2,535 225,726,105 229,172,269 0.0290 232,272,162 0.5264 1.53% 2.90%

15 2,333 209,758,519 212,637,792 0.0150 212,904,897 0.9151 1.37% 1.50%

16 2,360 209,368,161 211,814,524 0.0140 212,299,316 0.8346 1.17% 1.40%

17 3,069 262,837,716 266,741,001 0.0130 266,254,606 1.1424 1.49% 1.30%

18 3,438 293,390,751 297,314,860 0.0120 296,911,440 1.1146 1.34% 1.20%

19 2,951 252,742,254 258,835,395 0.0240 258,808,068 1.0045 2.41% 2.40%

20 2,464 211,421,836 218,603,256 0.0100 213,536,054 3.3967 3.40% 1.00%

21 2,135 189,245,297 192,786,209 0.0090 190,948,505 2.0790 1.87% 0.90%

22 1,949 176,849,017 179,240,796 0.0080 178,263,810 1.6906 1.35% 0.80%

23 1,785 165,989,248 168,561,570 0.0070 167,151,173 2.2138 1.55% 0.70%

24 1,430 136,471,733 137,497,629 0.0060 137,290,563 1.2529 0.75% 0.60%

25 1,053 102,349,783 102,796,117 0.0050 102,861,532 0.8722 0.44% 0.50%

26 816 79,696,478 80,246,182 0.0050 80,094,961 1.3795 0.69% 0.50%

27 572 56,394,079 56,960,392 0.0050 56,676,050 2.0084 1.00% 0.50%

28 416 41,378,604 41,683,986 0.0050 41,585,497 1.4760 0.74% 0.50%

29 292 29,244,208 29,525,522 0.0050 29,390,429 1.9239 0.96% 0.50%

30+ 555 55,173,410 55,671,778 0.0050 55,449,277 1.8066 0.90% 0.50%

Total 80,635 6,116,631,528 6,388,925,595 6,356,810,775 1.1337 4.45% 3.93%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4SM10CUP


661

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the


Overtime

Assumption

as % of Base

Pay

Expected


0 946 39,747,183 9,921,095 10.00% 3,974,718 2.4960 24.96% 10.00%

1 1,606 72,215,780 16,903,333 10.00% 7,221,578 2.3407 23.41% 10.00%

2 1,501 74,088,845 20,706,972 10.00% 7,408,884 2.7949 27.95% 10.00%

3 1,118 59,116,833 15,833,813 10.00% 5,911,683 2.6784 26.78% 10.00%

4 1,313 79,397,168 16,037,248 10.00% 7,939,717 2.0199 20.20% 10.00%

5 1,560 114,781,244 21,860,195 10.00% 11,478,124 1.9045 19.05% 10.00%

6 1,828 149,835,635 32,518,360 10.00% 14,983,563 2.1703 21.70% 10.00%

7 2,271 191,804,784 46,557,249 10.00% 19,180,478 2.4273 24.27% 10.00%

8 1,931 165,405,887 38,258,093 10.00% 16,540,589 2.3130 23.13% 10.00%

9 1,542 133,786,622 33,767,151 10.00% 13,378,662 2.5240 25.24% 10.00%

10 1,373 120,900,392 34,461,844 10.00% 12,090,039 2.8504 28.50% 10.00%

11 1,132 100,295,318 24,915,708 10.00% 10,029,532 2.4842 24.84% 10.00%

12 1,049 93,891,828 21,265,367 10.00% 9,389,183 2.2649 22.65% 10.00%

13 1,194 108,619,337 27,926,476 10.00% 10,861,934 2.5710 25.71% 10.00%

14 1,022 94,343,658 25,424,515 10.00% 9,434,366 2.6949 26.95% 10.00%

15 1,178 109,607,980 27,642,429 10.00% 10,960,798 2.5219 25.22% 10.00%

16 1,252 117,690,037 27,870,864 11.00% 12,945,904 2.1529 23.68% 11.00%

17 1,122 106,796,968 25,963,397 12.00% 12,815,636 2.0259 24.31% 12.00%

18 746 71,462,331 22,269,926 13.00% 9,290,103 2.3972 31.16% 13.00%

19 301 28,720,402 9,417,833 14.00% 4,020,856 2.3422 32.79% 14.00%

20 219 20,541,067 6,254,944 15.00% 3,081,160 2.0301 30.45% 15.00%

21 290 27,517,074 7,162,161 15.00% 4,127,561 1.7352 26.03% 15.00%

22 618 58,436,193 15,848,832 15.00% 8,765,429 1.8081 27.12% 15.00%

23 651 62,247,441 16,800,157 15.00% 9,337,116 1.7993 26.99% 15.00%

24 541 52,409,085 15,486,308 15.00% 7,861,363 1.9699 29.55% 15.00%

25 514 49,744,826 16,294,681 15.00% 7,461,724 2.1838 32.76% 15.00%

26 357 34,861,984 10,717,588 15.00% 5,229,298 2.0495 30.74% 15.00%

27 261 25,546,510 8,590,882 15.00% 3,831,977 2.2419 33.63% 15.00%

28 184 18,208,014 6,568,747 15.00% 2,731,202 2.4051 36.08% 15.00%

29 88 8,849,897 2,987,057 15.00% 1,327,485 2.2502 33.75% 15.00%

30 58 6,022,243 2,042,787 15.00% 903,337 2.2614 33.92% 15.00%

31 48 4,942,931 1,275,929 15.00% 741,440 1.7209 25.81% 15.00%

32 45 4,599,993 1,256,536 15.00% 689,999 1.8211 27.32% 15.00%

33 40 4,181,155 1,166,662 15.00% 627,173 1.8602 27.90% 15.00%

34 24 2,394,532 982,342 15.00% 359,180 2.7350 41.02% 15.00%

35 12 1,169,869 492,317 15.00% 175,480 2.8055 42.08% 15.00%

36 4 373,654 178,599 15.00% 56,048 3.1865 47.80% 15.00%

37 2 182,873 62,480 15.00% 27,431 2.2777 34.17% 15.00%

38 2 203,610 55,608 15.00% 30,542 1.8207 27.31% 15.00%

39 1 94,000 48,088 15.00% 14,100 3.4105 51.16% 15.00%

40 2 188,523 83,748 15.00% 28,279 2.9615 44.42% 15.00%

41 2 192,278 67,379 15.00% 28,842 2.3362 35.04% 15.00%

42 3 281,738 106,044 15.00% 42,261 2.5093 37.64% 15.00%

43 2 185,603 65,070 15.00% 27,840 2.3373 35.06% 15.00%

44 0 0 0 15.00% 0 N/A N/A N/A

45 0 0 0 15.00% 0 N/A N/A N/A

Total 29,953 2,415,883,327 614,116,814 267,362,613 2.2969 25.42% 11.07%




Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4OT04CUC


662

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the


Overtime

Assumption

as % of Base

Pay

Expected


0 1,404 55,630,543 12,630,940 10.00% 5,563,054 2.2705 22.71% 10.00%

1 3,458 148,241,554 26,715,074 10.00% 14,824,155 1.8021 18.02% 10.00%

2 3,901 186,146,125 35,813,696 10.00% 18,614,613 1.9240 19.24% 10.00%

3 3,806 200,743,076 35,261,070 10.00% 20,074,308 1.7565 17.57% 10.00%

4 3,404 209,354,851 33,112,576 10.00% 20,935,485 1.5816 15.82% 10.00%

5 3,520 256,965,756 43,656,866 10.00% 25,696,576 1.6989 16.99% 10.00%

6 3,723 293,439,171 54,649,374 10.00% 29,343,917 1.8624 18.62% 10.00%

7 3,813 306,802,523 63,011,651 10.00% 30,680,252 2.0538 20.54% 10.00%

8 3,364 273,183,134 53,432,186 10.00% 27,318,313 1.9559 19.56% 10.00%

9 3,026 251,136,566 51,186,142 10.00% 25,113,657 2.0382 20.38% 10.00%

10 3,116 260,795,578 55,870,140 10.00% 26,079,558 2.1423 21.42% 10.00%

11 2,871 241,572,746 46,075,287 10.00% 24,157,275 1.9073 19.07% 10.00%

12 2,633 225,036,298 40,510,638 10.00% 22,503,630 1.8002 18.00% 10.00%

13 2,501 220,397,590 44,562,522 10.00% 22,039,759 2.0219 20.22% 10.00%

14 2,216 199,523,407 43,395,955 10.00% 19,952,341 2.1750 21.75% 10.00%

15 1,950 176,079,787 39,510,580 10.00% 17,607,979 2.2439 22.44% 10.00%

16 2,068 184,293,612 39,154,266 11.00% 20,272,297 1.9314 21.25% 11.00%

17 2,774 238,862,707 48,745,293 12.00% 28,663,525 1.7006 20.41% 12.00%

18 2,774 236,786,922 51,756,214 13.00% 30,782,300 1.6814 21.86% 13.00%

19 2,091 178,631,219 37,325,416 14.00% 25,008,371 1.4925 20.90% 14.00%

20 2,038 177,355,934 37,446,933 15.00% 26,603,390 1.4076 21.11% 15.00%

21 1,831 163,728,532 35,595,118 15.00% 24,559,280 1.4494 21.74% 15.00%

22 1,734 158,549,823 35,604,609 15.00% 23,782,473 1.4971 22.46% 15.00%

23 1,410 131,538,576 31,160,631 15.00% 19,730,786 1.5793 23.69% 15.00%

24 1,014 96,451,103 25,190,896 15.00% 14,467,665 1.7412 26.12% 15.00%

25 777 74,598,249 21,459,370 15.00% 11,189,737 1.9178 28.77% 15.00%

26 549 52,881,330 14,367,487 15.00% 7,932,200 1.8113 27.17% 15.00%

27 398 38,688,995 11,089,284 15.00% 5,803,349 1.9108 28.66% 15.00%

28 290 28,472,038 8,652,013 15.00% 4,270,806 2.0259 30.39% 15.00%

29 167 16,552,947 4,537,597 15.00% 2,482,942 1.8275 27.41% 15.00%

30 109 10,802,788 3,158,979 15.00% 1,620,418 1.9495 29.24% 15.00%

31 76 7,629,143 1,857,195 15.00% 1,144,372 1.6229 24.34% 15.00%

32 56 5,701,565 1,525,722 15.00% 855,235 1.7840 26.76% 15.00%

33 50 5,088,242 1,344,086 15.00% 763,236 1.7610 26.42% 15.00%

34 32 3,049,872 1,104,287 15.00% 457,481 2.4138 36.21% 15.00%

35 18 1,656,716 670,573 15.00% 248,507 2.6984 40.48% 15.00%

36 9 800,884 315,045 15.00% 120,133 2.6225 39.34% 15.00%

37 8 715,097 218,483 15.00% 107,265 2.0369 30.55% 15.00%

38 6 553,114 154,911 15.00% 82,967 1.8671 28.01% 15.00%

39 3 267,456 70,061 15.00% 40,118 1.7464 26.20% 15.00%

40 3 273,025 84,313 15.00% 40,954 2.0587 30.88% 15.00%

41 3 279,667 70,150 15.00% 41,950 1.6722 25.08% 15.00%

42 3 281,738 106,044 15.00% 42,261 2.5093 37.64% 15.00%

43 2 185,603 65,070 15.00% 27,840 2.3373 35.06% 15.00%

44 0 0 0 15.00% 0 N/A N/A N/A

45 0 0 0 15.00% 0 N/A N/A N/A

Total 68,999 5,319,725,603 1,092,224,743 601,646,729 1.8154 20.53% 11.31%




Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4OT10CUC


663

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the


Overtime

Assumption

as % of Base


0 946 39,747,183 9,921,095 15.00% 5,962,077 1.6640 24.96% 15.00%

1 1,606 72,215,780 16,903,333 15.00% 10,832,367 1.5604 23.41% 15.00%

2 1,501 74,088,845 20,706,972 15.00% 11,113,327 1.8633 27.95% 15.00%

3 1,118 59,116,833 15,833,813 15.00% 8,867,525 1.7856 26.78% 15.00%

4 1,313 79,397,168 16,037,248 15.00% 11,909,575 1.3466 20.20% 15.00%

5 1,560 114,781,244 21,860,195 15.00% 17,217,187 1.2697 19.05% 15.00%

6 1,828 149,835,635 32,518,360 15.00% 22,475,345 1.4468 21.70% 15.00%

7 2,271 191,804,784 46,557,249 15.00% 28,770,718 1.6182 24.27% 15.00%

8 1,931 165,405,887 38,258,093 15.00% 24,810,883 1.5420 23.13% 15.00%

9 1,542 133,786,622 33,767,151 15.00% 20,067,993 1.6826 25.24% 15.00%

10 1,373 120,900,392 34,461,844 15.00% 18,135,059 1.9003 28.50% 15.00%

11 1,132 100,295,318 24,915,708 15.00% 15,044,298 1.6562 24.84% 15.00%

12 1,049 93,891,828 21,265,367 15.00% 14,083,774 1.5099 22.65% 15.00%

13 1,194 108,619,337 27,926,476 15.00% 16,292,901 1.7140 25.71% 15.00%

14 1,022 94,343,658 25,424,515 15.00% 14,151,549 1.7966 26.95% 15.00%

15 1,178 109,607,980 27,642,429 15.00% 16,441,197 1.6813 25.22% 15.00%

16 1,252 117,690,037 27,870,864 16.50% 19,418,856 1.4352 23.68% 16.50%

17 1,122 106,796,968 25,963,397 18.00% 19,223,454 1.3506 24.31% 18.00%

18 746 71,462,331 22,269,926 19.50% 13,935,155 1.5981 31.16% 19.50%

19 301 28,720,402 9,417,833 21.00% 6,031,284 1.5615 32.79% 21.00%

20 219 20,541,067 6,254,944 22.50% 4,621,740 1.3534 30.45% 22.50%

21 290 27,517,074 7,162,161 22.50% 6,191,342 1.1568 26.03% 22.50%

22 618 58,436,193 15,848,832 22.50% 13,148,143 1.2054 27.12% 22.50%

23 651 62,247,441 16,800,157 22.50% 14,005,674 1.1995 26.99% 22.50%

24 541 52,409,085 15,486,308 22.50% 11,792,044 1.3133 29.55% 22.50%

25 514 49,744,826 16,294,681 22.50% 11,192,586 1.4558 32.76% 22.50%

26 357 34,861,984 10,717,588 22.50% 7,843,946 1.3664 30.74% 22.50%

27 261 25,546,510 8,590,882 22.50% 5,747,965 1.4946 33.63% 22.50%

28 184 18,208,014 6,568,747 22.50% 4,096,803 1.6034 36.08% 22.50%

29 88 8,849,897 2,987,057 22.50% 1,991,227 1.5001 33.75% 22.50%

30 58 6,022,243 2,042,787 22.50% 1,355,005 1.5076 33.92% 22.50%

31 48 4,942,931 1,275,929 22.50% 1,112,160 1.1473 25.81% 22.50%

32 45 4,599,993 1,256,536 22.50% 1,034,999 1.2140 27.32% 22.50%

33 40 4,181,155 1,166,662 22.50% 940,760 1.2401 27.90% 22.50%

34 24 2,394,532 982,342 22.50% 538,770 1.8233 41.02% 22.50%

35 12 1,169,869 492,317 22.50% 263,220 1.8704 42.08% 22.50%

36 4 373,654 178,599 22.50% 84,072 2.1244 47.80% 22.50%

37 2 182,873 62,480 22.50% 41,146 1.5185 34.17% 22.50%

38 2 203,610 55,608 22.50% 45,812 1.2138 27.31% 22.50%

39 1 94,000 48,088 22.50% 21,150 2.2737 51.16% 22.50%

40 2 188,523 83,748 22.50% 42,418 1.9744 44.42% 22.50%

41 2 192,278 67,379 22.50% 43,263 1.5574 35.04% 22.50%

42 3 281,738 106,044 22.50% 63,391 1.6729 37.64% 22.50%

43 2 185,603 65,070 22.50% 41,761 1.5582 35.06% 22.50%

44 0 0 0 22.50% 0 N/A N/A N/A

45 0 0 0 22.50% 0 N/A N/A N/A

Total 29,953 2,415,883,327 614,116,814 401,043,920 1.5313 25.42% 16.60%


Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4OT04CUP


664

(1) (2) (3) (4) (5) (6) (7) (8) (9)

Service

Life years

Exposed

Salary during the


Overtime

Assumption

as % of Base


0 1,404 55,630,543 12,630,940 15.00% 8,344,581 1.5137 22.71% 15.00%

1 3,458 148,241,554 26,715,074 15.00% 22,236,233 1.2014 18.02% 15.00%

2 3,901 186,146,125 35,813,696 15.00% 27,921,919 1.2826 19.24% 15.00%

3 3,806 200,743,076 35,261,070 15.00% 30,111,461 1.1710 17.57% 15.00%

4 3,404 209,354,851 33,112,576 15.00% 31,403,228 1.0544 15.82% 15.00%

5 3,520 256,965,756 43,656,866 15.00% 38,544,863 1.1326 16.99% 15.00%

6 3,723 293,439,171 54,649,374 15.00% 44,015,876 1.2416 18.62% 15.00%

7 3,813 306,802,523 63,011,651 15.00% 46,020,378 1.3692 20.54% 15.00%

8 3,364 273,183,134 53,432,186 15.00% 40,977,470 1.3039 19.56% 15.00%

9 3,026 251,136,566 51,186,142 15.00% 37,670,485 1.3588 20.38% 15.00%

10 3,116 260,795,578 55,870,140 15.00% 39,119,337 1.4282 21.42% 15.00%

11 2,871 241,572,746 46,075,287 15.00% 36,235,912 1.2715 19.07% 15.00%

12 2,633 225,036,298 40,510,638 15.00% 33,755,445 1.2001 18.00% 15.00%

13 2,501 220,397,590 44,562,522 15.00% 33,059,638 1.3479 20.22% 15.00%

14 2,216 199,523,407 43,395,955 15.00% 29,928,511 1.4500 21.75% 15.00%

15 1,950 176,079,787 39,510,580 15.00% 26,411,968 1.4959 22.44% 15.00%

16 2,068 184,293,612 39,154,266 16.50% 30,408,446 1.2876 21.25% 16.50%

17 2,774 238,862,707 48,745,293 18.00% 42,995,287 1.1337 20.41% 18.00%

18 2,774 236,786,922 51,756,214 19.50% 46,173,450 1.1209 21.86% 19.50%

19 2,091 178,631,219 37,325,416 21.00% 37,512,556 0.9950 20.90% 21.00%

20 2,038 177,355,934 37,446,933 22.50% 39,905,085 0.9384 21.11% 22.50%

21 1,831 163,728,532 35,595,118 22.50% 36,838,920 0.9662 21.74% 22.50%

22 1,734 158,549,823 35,604,609 22.50% 35,673,710 0.9981 22.46% 22.50%

23 1,410 131,538,576 31,160,631 22.50% 29,596,180 1.0529 23.69% 22.50%

24 1,014 96,451,103 25,190,896 22.50% 21,701,498 1.1608 26.12% 22.50%

25 777 74,598,249 21,459,370 22.50% 16,784,606 1.2785 28.77% 22.50%

26 549 52,881,330 14,367,487 22.50% 11,898,299 1.2075 27.17% 22.50%

27 398 38,688,995 11,089,284 22.50% 8,705,024 1.2739 28.66% 22.50%

28 290 28,472,038 8,652,013 22.50% 6,406,209 1.3506 30.39% 22.50%

29 167 16,552,947 4,537,597 22.50% 3,724,413 1.2183 27.41% 22.50%

30 109 10,802,788 3,158,979 22.50% 2,430,627 1.2997 29.24% 22.50%

31 76 7,629,143 1,857,195 22.50% 1,716,557 1.0819 24.34% 22.50%

32 56 5,701,565 1,525,722 22.50% 1,282,852 1.1893 26.76% 22.50%

33 50 5,088,242 1,344,086 22.50% 1,144,854 1.1740 26.42% 22.50%

34 32 3,049,872 1,104,287 22.50% 686,221 1.6092 36.21% 22.50%

35 18 1,656,716 670,573 22.50% 372,761 1.7989 40.48% 22.50%

36 9 800,884 315,045 22.50% 180,199 1.7483 39.34% 22.50%

37 8 715,097 218,483 22.50% 160,897 1.3579 30.55% 22.50%

38 6 553,114 154,911 22.50% 124,451 1.2448 28.01% 22.50%

39 3 267,456 70,061 22.50% 60,178 1.1642 26.20% 22.50%

40 3 273,025 84,313 22.50% 61,431 1.3725 30.88% 22.50%

41 3 279,667 70,150 22.50% 62,925 1.1148 25.08% 22.50%

42 3 281,738 106,044 22.50% 63,391 1.6729 37.64% 22.50%

43 2 185,603 65,070 22.50% 41,761 1.5582 35.06% 22.50%

44 0 0 0 22.50% 0 N/A N/A N/A

45 0 0 0 22.50% 0 N/A N/A N/A

Total 68,999 5,319,725,603 1,092,224,743 902,470,093 1.2103 20.53% 16.96%


Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4OT10CUP


665

(1) (2) (3) (4) (5) (6) (7) (8)

Plan

Year

Life Years

Exposed

Salary during the

Year Actual Overtime Expected Overtime Actual/Expected Actual Expected

2008 8,390 575,509,244 95,006,439 66,685,002 1.4247 16.51% 11.59%

2009 8,374 595,103,536 87,450,219 69,851,161 1.2520 14.69% 11.74%

2010 8,341 618,374,629 86,725,936 72,635,799 1.1940 14.02% 11.75%

2011 7,937 628,600,033 103,556,523 73,131,812 1.4160 16.47% 11.63%

2012 7,671 632,082,455 126,924,870 72,425,543 1.7525 20.08% 11.46%

2013 7,703 630,920,141 132,427,647 71,632,627 1.8487 20.99% 11.35%

2014 8,166 662,140,055 118,602,968 74,752,001 1.5866 17.91% 11.29%

2015 7,979 658,147,332 171,632,911 73,933,877 2.3214 26.08% 11.23%

2016 7,853 631,748,479 234,306,156 70,267,281 3.3345 37.09% 11.12%

Total 72,414 5,632,625,904 1,156,633,669 645,315,103 1.7924 20.53% 11.46%

These totals include members with more than 45 years of service.


Year by Year Overtime Pay Experience

Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4OT10CY (2)


666

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during


Overtime -

Tiers I/II

Overtime -

Tier III

Expected


0 0 0 0 10.00% 10.00% 0 N/A N/A N/A

1 0 0 0 10.00% 10.00% 0 N/A N/A N/A

2 1 49,027 7,647 10.00% 10.00% 4,903 1.5598 15.60% 10.00%

3 1 93,288 57,611 10.00% 10.00% 9,329 6.1756 61.76% 10.00%

4 0 0 0 10.00% 10.00% 0 N/A N/A N/A

5 1 90,414 16,372 10.00% 10.00% 9,041 1.8108 18.11% 10.00%

6 0 0 0 10.00% 10.00% 0 N/A N/A N/A

7 1 93,551 36,643 10.00% 10.00% 9,355 3.9169 39.17% 10.00%

8 2 186,877 92,784 10.00% 10.00% 18,688 4.9650 49.65% 10.00%

9 3 266,869 87,148 10.00% 10.00% 26,687 3.2656 32.66% 10.00%

10 3 276,206 118,585 10.00% 10.00% 27,621 4.2934 42.93% 10.00%

11 2 187,173 47,678 10.00% 10.00% 18,717 2.5473 25.47% 10.00%

12 0 0 0 10.00% 10.00% 0 N/A N/A N/A

13 4 374,685 133,069 10.00% 10.00% 37,469 3.5515 35.51% 10.00%

14 3 294,830 71,333 10.00% 10.00% 29,483 2.4195 24.19% 10.00%

15 8 741,149 146,766 10.00% 10.00% 74,115 1.9802 19.80% 10.00%

16 7 660,055 174,611 11.00% 11.00% 72,606 2.4049 26.45% 11.00%

17 13 1,199,109 285,238 12.00% 12.00% 143,893 1.9823 23.79% 12.00%

18 260 24,991,475 7,723,971 13.00% 13.00% 3,248,892 2.3774 30.91% 13.00%

19 122 11,747,748 3,180,978 14.00% 14.00% 1,644,685 1.9341 27.08% 14.00%

20 34 3,205,153 809,130 15.00% 15.00% 480,773 1.6830 25.24% 15.00%

21 48 4,507,186 1,037,819 15.00% 15.00% 676,078 1.5351 23.03% 15.00%

22 72 6,861,867 1,459,284 15.00% 15.00% 1,029,280 1.4178 21.27% 15.00%

23 204 19,570,963 5,159,542 15.00% 15.00% 2,935,644 1.7576 26.36% 15.00%

24 237 22,996,784 6,391,239 15.00% 15.00% 3,449,518 1.8528 27.79% 15.00%

25 139 13,594,476 4,161,130 15.00% 15.00% 2,039,171 2.0406 30.61% 15.00%

26 95 9,291,747 2,837,610 15.00% 15.00% 1,393,762 2.0359 30.54% 15.00%

27 56 5,668,227 1,709,666 15.00% 15.00% 850,234 2.0108 30.16% 15.00%

28 44 4,369,396 1,498,674 15.00% 15.00% 655,409 2.2866 34.30% 15.00%

29 36 3,707,483 1,372,471 15.00% 15.00% 556,123 2.4679 37.02% 15.00%

30 17 1,656,243 588,797 15.00% 15.00% 248,437 2.3700 35.55% 15.00%

31 12 1,176,313 352,088 15.00% 15.00% 176,447 1.9954 29.93% 15.00%

32 7 722,546 289,379 15.00% 15.00% 108,382 2.6700 40.05% 15.00%

33 5 520,672 245,542 15.00% 15.00% 78,101 3.1439 47.16% 15.00%

34 5 547,803 128,884 15.00% 15.00% 82,170 1.5685 23.53% 15.00%

35 3 341,072 176,824 15.00% 15.00% 51,161 3.4562 51.84% 15.00%

36 1 87,387 27,348 15.00% 15.00% 13,108 2.0864 31.30% 15.00%

37 0 0 0 15.00% 15.00% 0 N/A N/A N/A

38 0 0 0 15.00% 15.00% 0 N/A N/A N/A

39 2 199,877 78,611 15.00% 15.00% 29,982 2.6220 39.33% 15.00%

40 0 0 0 15.00% 15.00% 0 N/A N/A N/A

41 0 0 0 15.00% 15.00% 0 N/A N/A N/A

42 0 0 0 15.00% 15.00% 0 N/A N/A N/A

43 0 0 0 15.00% 15.00% 0 N/A N/A N/A

44 1 90,543 0 15.00% 15.00% 13,581 0.0000 0.00% 15.00%

45 0 0 0 15.00% 15.00% 0 N/A N/A N/A

Total 1,449 140,368,194 40,504,472 20,242,843 2.0009 28.86% 14.42%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DR04CUC


667

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime -

Tiers I/II

Overtime -

Tier III

Expected


0 0 0 0 10.00% 10.00% 0 N/A N/A N/A

1 1 88,574 26,961 10.00% 10.00% 8,857 3.0439 30.44% 10.00%

2 1 49,027 7,647 10.00% 10.00% 4,903 1.5598 15.60% 10.00%

3 2 151,200 59,429 10.00% 10.00% 15,120 3.9305 39.30% 10.00%

4 0 0 0 10.00% 10.00% 0 N/A N/A N/A

5 1 90,414 16,372 10.00% 10.00% 9,041 1.8108 18.11% 10.00%

6 0 0 0 10.00% 10.00% 0 N/A N/A N/A

7 2 173,904 50,364 10.00% 10.00% 17,390 2.8961 28.96% 10.00%

8 3 260,965 94,973 10.00% 10.00% 26,096 3.6393 36.39% 10.00%

9 5 443,000 119,107 10.00% 10.00% 44,300 2.6886 26.89% 10.00%

10 3 276,206 118,585 10.00% 10.00% 27,621 4.2934 42.93% 10.00%

11 3 274,844 53,940 10.00% 10.00% 27,484 1.9626 19.63% 10.00%

12 0 0 0 10.00% 10.00% 0 N/A N/A N/A

13 4 374,685 133,069 10.00% 10.00% 37,469 3.5515 35.51% 10.00%

14 3 294,830 71,333 10.00% 10.00% 29,483 2.4195 24.19% 10.00%

15 14 1,228,926 233,799 10.00% 10.00% 122,893 1.9025 19.02% 10.00%

16 13 1,138,780 260,833 11.00% 11.00% 125,266 2.0822 22.90% 11.00%

17 27 2,325,335 409,409 12.00% 12.00% 279,040 1.4672 17.61% 12.00%

18 490 43,982,148 9,828,319 13.00% 13.00% 5,717,679 1.7189 22.35% 13.00%

19 491 42,586,199 7,972,767 14.00% 14.00% 5,962,068 1.3372 18.72% 14.00%

20 261 22,639,766 4,448,533 15.00% 15.00% 3,395,965 1.3099 19.65% 15.00%

21 205 18,585,635 3,895,173 15.00% 15.00% 2,787,845 1.3972 20.96% 15.00%

22 152 14,099,069 2,607,145 15.00% 15.00% 2,114,860 1.2328 18.49% 15.00%

23 307 29,295,926 6,773,968 15.00% 15.00% 4,394,389 1.5415 23.12% 15.00%

24 338 32,858,980 8,223,380 15.00% 15.00% 4,928,847 1.6684 25.03% 15.00%

25 178 17,451,334 4,639,282 15.00% 15.00% 2,617,700 1.7723 26.58% 15.00%

26 113 11,237,123 2,990,909 15.00% 15.00% 1,685,568 1.7744 26.62% 15.00%

27 68 6,764,073 1,957,495 15.00% 15.00% 1,014,611 1.9293 28.94% 15.00%

28 56 5,712,585 1,606,194 15.00% 15.00% 856,888 1.8745 28.12% 15.00%

29 45 4,700,148 1,476,647 15.00% 15.00% 705,022 2.0945 31.42% 15.00%

30 23 2,545,472 626,115 15.00% 15.00% 381,821 1.6398 24.60% 15.00%

31 17 1,616,460 481,119 15.00% 15.00% 242,469 1.9842 29.76% 15.00%

32 9 947,289 343,074 15.00% 15.00% 142,093 2.4144 36.22% 15.00%

33 5 520,672 245,542 15.00% 15.00% 78,101 3.1439 47.16% 15.00%

34 7 732,349 158,004 15.00% 15.00% 109,852 1.4383 21.57% 15.00%

35 4 421,972 188,742 15.00% 15.00% 63,296 2.9819 44.73% 15.00%

36 1 87,387 27,348 15.00% 15.00% 13,108 2.0864 31.30% 15.00%

37 0 0 0 15.00% 15.00% 0 N/A N/A N/A

38 0 0 0 15.00% 15.00% 0 N/A N/A N/A

39 2 199,877 78,611 15.00% 15.00% 29,982 2.6220 39.33% 15.00%

40 0 0 0 15.00% 15.00% 0 N/A N/A N/A

41 0 0 0 15.00% 15.00% 0 N/A N/A N/A

42 0 0 0 15.00% 15.00% 0 N/A N/A N/A

43 0 0 0 15.00% 15.00% 0 N/A N/A N/A

44 1 90,543 0 15.00% 15.00% 13,581 0.0000 0.00% 15.00%

45 0 0 0 15.00% 15.00% 0 N/A N/A N/A

Total 2,855 264,245,692 60,224,188 38,030,709 1.5836 22.79% 14.39%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DR10CUC


668

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during


Overtime -

Tiers I/II

Overtime -

Tier III

Proposed


0 0 0 0 15.00% 15.00% 0 N/A N/A N/A

1 0 0 0 15.00% 15.00% 0 N/A N/A N/A

2 1 49,027 7,647 15.00% 15.00% 7,354 1.0398 15.60% 15.00%

3 1 93,288 57,611 15.00% 15.00% 13,993 4.1171 61.76% 15.00%

4 0 0 0 15.00% 15.00% 0 N/A N/A N/A

5 1 90,414 16,372 15.00% 15.00% 13,562 1.2072 18.11% 15.00%

6 0 0 0 15.00% 15.00% 0 N/A N/A N/A

7 1 93,551 36,643 15.00% 15.00% 14,033 2.6113 39.17% 15.00%

8 2 186,877 92,784 15.00% 15.00% 28,032 3.3100 49.65% 15.00%

9 3 266,869 87,148 15.00% 15.00% 40,030 2.1770 32.66% 15.00%

10 3 276,206 118,585 15.00% 15.00% 41,431 2.8622 42.93% 15.00%

11 2 187,173 47,678 15.00% 15.00% 28,076 1.6982 25.47% 15.00%

12 0 0 0 15.00% 15.00% 0 N/A N/A N/A

13 4 374,685 133,069 15.00% 15.00% 56,203 2.3677 35.51% 15.00%

14 3 294,830 71,333 15.00% 15.00% 44,225 1.6130 24.19% 15.00%

15 8 741,149 146,766 15.00% 15.00% 111,172 1.3202 19.80% 15.00%

16 7 660,055 174,611 16.50% 16.50% 108,909 1.6033 26.45% 16.50%

17 13 1,199,109 285,238 18.00% 18.00% 215,840 1.3215 23.79% 18.00%

18 260 24,991,475 7,723,971 19.50% 19.50% 4,873,338 1.5849 30.91% 19.50%

19 122 11,747,748 3,180,978 21.00% 21.00% 2,467,027 1.2894 27.08% 21.00%

20 34 3,205,153 809,130 22.50% 22.50% 721,159 1.1220 25.24% 22.50%

21 48 4,507,186 1,037,819 22.50% 22.50% 1,014,117 1.0234 23.03% 22.50%

22 72 6,861,867 1,459,284 22.50% 22.50% 1,543,920 0.9452 21.27% 22.50%

23 204 19,570,963 5,159,542 22.50% 22.50% 4,403,467 1.1717 26.36% 22.50%

24 237 22,996,784 6,391,239 22.50% 22.50% 5,174,276 1.2352 27.79% 22.50%

25 139 13,594,476 4,161,130 22.50% 22.50% 3,058,757 1.3604 30.61% 22.50%

26 95 9,291,747 2,837,610 22.50% 22.50% 2,090,643 1.3573 30.54% 22.50%

27 56 5,668,227 1,709,666 22.50% 22.50% 1,275,351 1.3405 30.16% 22.50%

28 44 4,369,396 1,498,674 22.50% 22.50% 983,114 1.5244 34.30% 22.50%

29 36 3,707,483 1,372,471 22.50% 22.50% 834,184 1.6453 37.02% 22.50%

30 17 1,656,243 588,797 22.50% 22.50% 372,655 1.5800 35.55% 22.50%

31 12 1,176,313 352,088 22.50% 22.50% 264,670 1.3303 29.93% 22.50%

32 7 722,546 289,379 22.50% 22.50% 162,573 1.7800 40.05% 22.50%

33 5 520,672 245,542 22.50% 22.50% 117,151 2.0959 47.16% 22.50%

34 5 547,803 128,884 22.50% 22.50% 123,256 1.0457 23.53% 22.50%

35 3 341,072 176,824 22.50% 22.50% 76,741 2.3042 51.84% 22.50%

36 1 87,387 27,348 22.50% 22.50% 19,662 1.3909 31.30% 22.50%

37 0 0 0 22.50% 22.50% 0 N/A N/A N/A

38 0 0 0 22.50% 22.50% 0 N/A N/A N/A

39 2 199,877 78,611 22.50% 22.50% 44,972 1.7480 39.33% 22.50%

40 0 0 0 22.50% 22.50% 0 N/A N/A N/A

41 0 0 0 22.50% 22.50% 0 N/A N/A N/A

42 0 0 0 22.50% 22.50% 0 N/A N/A N/A

43 0 0 0 22.50% 22.50% 0 N/A N/A N/A

44 1 90,543 0 22.50% 22.50% 20,372 0.0000 0.00% 22.50%

45 0 0 0 22.50% 22.50% 0 N/A N/A N/A

Total 1,449 140,368,194 40,504,472 30,364,265 1.3340 28.86% 21.63%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DR04CUP


669

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime -

Tiers I/II

Overtime -

Tier III

Proposed


0 0 0 0 15.00% 15.00% 0 N/A N/A N/A

1 1 88,574 26,961 15.00% 15.00% 13,286 2.0293 30.44% 15.00%

2 1 49,027 7,647 15.00% 15.00% 7,354 1.0398 15.60% 15.00%

3 2 151,200 59,429 15.00% 15.00% 22,680 2.6203 39.30% 15.00%

4 0 0 0 15.00% 15.00% 0 N/A N/A N/A

5 1 90,414 16,372 15.00% 15.00% 13,562 1.2072 18.11% 15.00%

6 0 0 0 15.00% 15.00% 0 N/A N/A N/A

7 2 173,904 50,364 15.00% 15.00% 26,086 1.9307 28.96% 15.00%

8 3 260,965 94,973 15.00% 15.00% 39,145 2.4262 36.39% 15.00%

9 5 443,000 119,107 15.00% 15.00% 66,450 1.7924 26.89% 15.00%

10 3 276,206 118,585 15.00% 15.00% 41,431 2.8622 42.93% 15.00%

11 3 274,844 53,940 15.00% 15.00% 41,227 1.3084 19.63% 15.00%

12 0 0 0 15.00% 15.00% 0 N/A N/A N/A

13 4 374,685 133,069 15.00% 15.00% 56,203 2.3677 35.51% 15.00%

14 3 294,830 71,333 15.00% 15.00% 44,225 1.6130 24.19% 15.00%

15 14 1,228,926 233,799 15.00% 15.00% 184,339 1.2683 19.02% 15.00%

16 13 1,138,780 260,833 16.50% 16.50% 187,899 1.3882 22.90% 16.50%

17 27 2,325,335 409,409 18.00% 18.00% 418,560 0.9781 17.61% 18.00%

18 490 43,982,148 9,828,319 19.50% 19.50% 8,576,519 1.1460 22.35% 19.50%

19 491 42,586,199 7,972,767 21.00% 21.00% 8,943,102 0.8915 18.72% 21.00%

20 261 22,639,766 4,448,533 22.50% 22.50% 5,093,947 0.8733 19.65% 22.50%

21 205 18,585,635 3,895,173 22.50% 22.50% 4,181,768 0.9315 20.96% 22.50%

22 152 14,099,069 2,607,145 22.50% 22.50% 3,172,291 0.8218 18.49% 22.50%

23 307 29,295,926 6,773,968 22.50% 22.50% 6,591,583 1.0277 23.12% 22.50%

24 338 32,858,980 8,223,380 22.50% 22.50% 7,393,270 1.1123 25.03% 22.50%

25 178 17,451,334 4,639,282 22.50% 22.50% 3,926,550 1.1815 26.58% 22.50%

26 113 11,237,123 2,990,909 22.50% 22.50% 2,528,353 1.1829 26.62% 22.50%

27 68 6,764,073 1,957,495 22.50% 22.50% 1,521,916 1.2862 28.94% 22.50%

28 56 5,712,585 1,606,194 22.50% 22.50% 1,285,332 1.2496 28.12% 22.50%

29 45 4,700,148 1,476,647 22.50% 22.50% 1,057,533 1.3963 31.42% 22.50%

30 23 2,545,472 626,115 22.50% 22.50% 572,731 1.0932 24.60% 22.50%

31 17 1,616,460 481,119 22.50% 22.50% 363,704 1.3228 29.76% 22.50%

32 9 947,289 343,074 22.50% 22.50% 213,140 1.6096 36.22% 22.50%

33 5 520,672 245,542 22.50% 22.50% 117,151 2.0959 47.16% 22.50%

34 7 732,349 158,004 22.50% 22.50% 164,778 0.9589 21.57% 22.50%

35 4 421,972 188,742 22.50% 22.50% 94,944 1.9879 44.73% 22.50%

36 1 87,387 27,348 22.50% 22.50% 19,662 1.3909 31.30% 22.50%

37 0 0 0 22.50% 22.50% 0 N/A N/A N/A

38 0 0 0 22.50% 22.50% 0 N/A N/A N/A

39 2 199,877 78,611 22.50% 22.50% 44,972 1.7480 39.33% 22.50%

40 0 0 0 22.50% 22.50% 0 N/A N/A N/A

41 0 0 0 22.50% 22.50% 0 N/A N/A N/A

42 0 0 0 22.50% 22.50% 0 N/A N/A N/A

43 0 0 0 22.50% 22.50% 0 N/A N/A N/A

44 1 90,543 0 22.50% 22.50% 20,372 0.0000 0.00% 22.50%

45 0 0 0 22.50% 22.50% 0 N/A N/A N/A

Total 2,855 264,245,692 60,224,188 57,046,063 1.0557 22.79% 21.59%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DR10CUP


670

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the

Year

Actual

Overtime

Overtime -

Tier I

Overtime -

Tiers II/III Expected Overtime Actual/Expected Actual % Expected %

0 1 41,906 2,826 5.00% 8.00% 3,352 0.8430 6.74% 8.00%

1 2 93,430 4,257 5.00% 8.00% 7,474 0.5695 4.56% 8.00%

2 0 0 0 5.00% 8.00% 0 N/A N/A N/A

3 4 211,628 306 5.00% 8.00% 16,930 0.0181 0.14% 8.00%

4 4 259,966 3,622 5.00% 8.00% 20,797 0.1742 1.39% 8.00%

5 3 229,730 19,826 5.00% 8.00% 18,378 1.0788 8.63% 8.00%

6 11 881,312 30,969 5.00% 8.00% 70,505 0.4392 3.51% 8.00%

7 17 1,493,062 73,759 5.00% 8.00% 119,445 0.6175 4.94% 8.00%

8 31 2,756,906 347,573 5.00% 8.00% 220,552 1.5759 12.61% 8.00%

9 28 2,460,975 150,854 5.00% 8.00% 196,878 0.7662 6.13% 8.00%

10 21 1,882,220 113,355 5.00% 8.00% 150,578 0.7528 6.02% 8.00%

11 13 1,175,891 64,126 5.00% 8.00% 94,071 0.6817 5.45% 8.00%

12 13 1,114,238 28,087 5.00% 8.00% 89,139 0.3151 2.52% 8.00%

13 17 1,555,784 183,685 5.00% 8.00% 124,463 1.4758 11.81% 8.00%

14 12 1,074,708 28,305 5.00% 8.00% 85,977 0.3292 2.63% 8.00%

15 21 1,890,546 205,475 5.00% 8.00% 151,244 1.3586 10.87% 8.00%

16 21 1,962,727 108,460 6.00% 9.00% 176,645 0.6140 5.53% 9.00%

17 22 2,085,578 148,613 7.00% 10.00% 208,558 0.7126 7.13% 10.00%

18 11 1,022,885 64,939 8.00% 11.00% 112,517 0.5771 6.35% 11.00%

19 8 769,387 195,062 9.00% 12.00% 92,326 2.1127 25.35% 12.00%

20 3 273,265 19,034 10.00% 13.00% 35,524 0.5358 6.97% 13.00%

21 4 386,343 109,735 10.00% 13.00% 50,225 2.1849 28.40% 13.00%

22 2 183,095 22,340 10.00% 13.00% 23,802 0.9386 12.20% 13.00%

23 10 957,128 188,494 10.00% 13.00% 124,427 1.5149 19.69% 13.00%

24 7 636,870 52,904 10.00% 13.00% 82,793 0.6390 8.31% 13.00%

25 5 490,580 34,873 10.00% 13.00% 63,775 0.5468 7.11% 13.00%

26 1 89,867 35,044 10.00% 13.00% 11,683 2.9997 39.00% 13.00%

27 2 215,245 60,019 10.00% 13.00% 27,982 2.1449 27.88% 13.00%

28 1 113,717 21,272 10.00% 13.00% 14,783 1.4389 18.71% 13.00%

29 2 211,090 30,341 10.00% 13.00% 27,442 1.1057 14.37% 13.00%

30 0 0 0 10.00% 13.00% 0 N/A N/A N/A

31 0 0 0 10.00% 13.00% 0 N/A N/A N/A

32 0 0 0 10.00% 13.00% 0 N/A N/A N/A

33 0 0 0 10.00% 13.00% 0 N/A N/A N/A

34 0 0 0 10.00% 13.00% 0 N/A N/A N/A

35 0 0 0 10.00% 13.00% 0 N/A N/A N/A

36 0 0 0 10.00% 13.00% 0 N/A N/A N/A

37 0 0 0 10.00% 13.00% 0 N/A N/A N/A

38 0 0 0 10.00% 13.00% 0 N/A N/A N/A

39 0 0 0 10.00% 13.00% 0 N/A N/A N/A

40 0 0 0 10.00% 13.00% 0 N/A N/A N/A

41 0 0 0 10.00% 13.00% 0 N/A N/A N/A

42 0 0 0 10.00% 13.00% 0 N/A N/A N/A

43 0 0 0 10.00% 13.00% 0 N/A N/A N/A

44 0 0 0 10.00% 13.00% 0 N/A N/A N/A

45 0 0 0 10.00% 13.00% 0 N/A N/A N/A

Total 297 26,520,078 2,348,155 2,422,267 0.9694 8.85% 9.13%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DD04CUC


671

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime - Tier

I

Overtime - Tiers

II/III Expected Overtime Actual/Expected Actual % Expected %

0 1 41,906 2,826 5.00% 8.00% 3,352 0.8430 6.74% 8.00%

1 3 132,515 6,192 5.00% 8.00% 10,601 0.5841 4.67% 8.00%

2 1 47,081 1,150 5.00% 8.00% 3,766 0.3053 2.44% 8.00%

3 7 373,270 7,510 5.00% 8.00% 29,862 0.2515 2.01% 8.00%

4 8 511,008 13,096 5.00% 8.00% 40,881 0.3203 2.56% 8.00%

5 9 648,379 27,405 5.00% 8.00% 51,870 0.5283 4.23% 8.00%

6 16 1,302,645 33,951 5.00% 8.00% 104,212 0.3258 2.61% 8.00%

7 28 2,349,153 138,127 5.00% 8.00% 187,932 0.7350 5.88% 8.00%

8 46 3,981,876 376,148 5.00% 8.00% 318,550 1.1808 9.45% 8.00%

9 37 3,195,548 214,893 5.00% 8.00% 255,644 0.8406 6.72% 8.00%

10 41 3,495,414 194,506 5.00% 8.00% 279,633 0.6956 5.56% 8.00%

11 27 2,305,283 133,877 5.00% 8.00% 184,423 0.7259 5.81% 8.00%

12 25 2,186,490 102,778 5.00% 8.00% 174,919 0.5876 4.70% 8.00%

13 33 2,975,151 321,489 5.00% 8.00% 238,012 1.3507 10.81% 8.00%

14 21 1,858,610 55,257 5.00% 8.00% 148,689 0.3716 2.97% 8.00%

15 30 2,704,127 246,930 5.00% 8.00% 216,330 1.1414 9.13% 8.00%

16 22 2,052,231 114,101 6.00% 9.00% 184,701 0.6178 5.56% 9.00%

17 34 3,041,414 231,073 7.00% 10.00% 304,141 0.7598 7.60% 10.00%

18 31 2,693,289 286,155 8.00% 11.00% 296,262 0.9659 10.62% 11.00%

19 31 2,790,573 452,375 9.00% 12.00% 334,869 1.3509 16.21% 12.00%

20 21 1,780,780 148,124 10.00% 13.00% 231,501 0.6398 8.32% 13.00%

21 22 2,022,951 261,502 10.00% 13.00% 262,984 0.9944 12.93% 13.00%

22 10 893,375 130,426 10.00% 13.00% 116,139 1.1230 14.60% 13.00%

23 14 1,294,917 226,414 10.00% 13.00% 168,339 1.3450 17.48% 13.00%

24 15 1,360,799 138,287 10.00% 13.00% 176,904 0.7817 10.16% 13.00%

25 6 580,481 63,391 10.00% 13.00% 75,463 0.8400 10.92% 13.00%

26 3 285,115 84,351 10.00% 13.00% 37,065 2.2758 29.58% 13.00%

27 4 467,176 61,196 10.00% 13.00% 60,733 1.0076 13.10% 13.00%

28 2 207,570 38,419 10.00% 13.00% 26,984 1.4238 18.51% 13.00%

29 2 211,090 30,341 10.00% 13.00% 27,442 1.1057 14.37% 13.00%

30 1 85,607 41,571 10.00% 13.00% 11,129 3.7354 48.56% 13.00%

31 1 72,898 0 10.00% 13.00% 9,477 0.0000 0.00% 13.00%

32 1 109,022 636 10.00% 13.00% 14,173 0.0449 0.58% 13.00%

33 0 0 0 10.00% 13.00% 0 N/A N/A N/A

34 0 0 0 10.00% 13.00% 0 N/A N/A N/A

35 0 0 0 10.00% 13.00% 0 N/A N/A N/A

36 0 0 0 10.00% 13.00% 0 N/A N/A N/A

37 0 0 0 10.00% 13.00% 0 N/A N/A N/A

38 0 0 0 10.00% 13.00% 0 N/A N/A N/A

39 0 0 0 10.00% 13.00% 0 N/A N/A N/A

40 0 0 0 10.00% 13.00% 0 N/A N/A N/A

41 0 0 0 10.00% 13.00% 0 N/A N/A N/A

42 0 0 0 10.00% 13.00% 0 N/A N/A N/A

43 0 0 0 10.00% 13.00% 0 N/A N/A N/A

44 0 0 0 10.00% 13.00% 0 N/A N/A N/A

45 0 0 0 10.00% 13.00% 0 N/A N/A N/A

Total 553 48,057,745 4,184,497 4,586,981 0.9123 8.71% 9.54%



Men and Women


Increase %

COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DD10CUC


672

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during


Overtime -

Tier I

Overtime -

Tiers II/III Proposed Overtime Actual/Proposed Actual % Proposed %

0 1 41,906 2,826 5.00% 8.00% 3,352 0.8430 6.74% 8.00%

1 2 93,430 4,257 5.00% 8.00% 7,474 0.5695 4.56% 8.00%

2 0 0 0 5.00% 8.00% 0 N/A N/A N/A

3 4 211,628 306 5.00% 8.00% 16,930 0.0181 0.14% 8.00%

4 4 259,966 3,622 5.00% 8.00% 20,797 0.1742 1.39% 8.00%

5 3 229,730 19,826 5.00% 8.00% 18,378 1.0788 8.63% 8.00%

6 11 881,312 30,969 5.00% 8.00% 70,505 0.4392 3.51% 8.00%

7 17 1,493,062 73,759 5.00% 8.00% 119,445 0.6175 4.94% 8.00%

8 31 2,756,906 347,573 5.00% 8.00% 220,552 1.5759 12.61% 8.00%

9 28 2,460,975 150,854 5.00% 8.00% 196,878 0.7662 6.13% 8.00%

10 21 1,882,220 113,355 5.00% 8.00% 150,578 0.7528 6.02% 8.00%

11 13 1,175,891 64,126 5.00% 8.00% 94,071 0.6817 5.45% 8.00%

12 13 1,114,238 28,087 5.00% 8.00% 89,139 0.3151 2.52% 8.00%

13 17 1,555,784 183,685 5.00% 8.00% 124,463 1.4758 11.81% 8.00%

14 12 1,074,708 28,305 5.00% 8.00% 85,977 0.3292 2.63% 8.00%

15 21 1,890,546 205,475 5.00% 8.00% 151,244 1.3586 10.87% 8.00%

16 21 1,962,727 108,460 6.00% 9.00% 176,645 0.6140 5.53% 9.00%

17 22 2,085,578 148,613 7.00% 10.00% 208,558 0.7126 7.13% 10.00%

18 11 1,022,885 64,939 8.00% 11.00% 112,517 0.5771 6.35% 11.00%

19 8 769,387 195,062 9.00% 12.00% 92,326 2.1127 25.35% 12.00%

20 3 273,265 19,034 10.00% 13.00% 35,524 0.5358 6.97% 13.00%

21 4 386,343 109,735 10.00% 13.00% 50,225 2.1849 28.40% 13.00%

22 2 183,095 22,340 10.00% 13.00% 23,802 0.9386 12.20% 13.00%

23 10 957,128 188,494 10.00% 13.00% 124,427 1.5149 19.69% 13.00%

24 7 636,870 52,904 10.00% 13.00% 82,793 0.6390 8.31% 13.00%

25 5 490,580 34,873 10.00% 13.00% 63,775 0.5468 7.11% 13.00%

26 1 89,867 35,044 10.00% 13.00% 11,683 2.9997 39.00% 13.00%

27 2 215,245 60,019 10.00% 13.00% 27,982 2.1449 27.88% 13.00%

28 1 113,717 21,272 10.00% 13.00% 14,783 1.4389 18.71% 13.00%

29 2 211,090 30,341 10.00% 13.00% 27,442 1.1057 14.37% 13.00%

30 0 0 0 10.00% 13.00% 0 N/A N/A N/A

31 0 0 0 10.00% 13.00% 0 N/A N/A N/A

32 0 0 0 10.00% 13.00% 0 N/A N/A N/A

33 0 0 0 10.00% 13.00% 0 N/A N/A N/A

34 0 0 0 10.00% 13.00% 0 N/A N/A N/A

35 0 0 0 10.00% 13.00% 0 N/A N/A N/A

36 0 0 0 10.00% 13.00% 0 N/A N/A N/A

37 0 0 0 10.00% 13.00% 0 N/A N/A N/A

38 0 0 0 10.00% 13.00% 0 N/A N/A N/A

39 0 0 0 10.00% 13.00% 0 N/A N/A N/A

40 0 0 0 10.00% 13.00% 0 N/A N/A N/A

41 0 0 0 10.00% 13.00% 0 N/A N/A N/A

42 0 0 0 10.00% 13.00% 0 N/A N/A N/A

43 0 0 0 10.00% 13.00% 0 N/A N/A N/A

44 0 0 0 10.00% 13.00% 0 N/A N/A N/A

45 0 0 0 10.00% 13.00% 0 N/A N/A N/A

Total 297 26,520,078 2,348,155 2,422,267 0.9694 8.85% 9.13%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DD04CUP


673

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

Service

Life years

Exposed

Salary during the


Overtime -

Tier I

Overtime -

Tiers II/III Proposed Overtime Actual/Proposed Actual % Proposed %

0 1 41,906 2,826 5.00% 8.00% 3,352 0.8430 6.74% 8.00%

1 3 132,515 6,192 5.00% 8.00% 10,601 0.5841 4.67% 8.00%

2 1 47,081 1,150 5.00% 8.00% 3,766 0.3053 2.44% 8.00%

3 7 373,270 7,510 5.00% 8.00% 29,862 0.2515 2.01% 8.00%

4 8 511,008 13,096 5.00% 8.00% 40,881 0.3203 2.56% 8.00%

5 9 648,379 27,405 5.00% 8.00% 51,870 0.5283 4.23% 8.00%

6 16 1,302,645 33,951 5.00% 8.00% 104,212 0.3258 2.61% 8.00%

7 28 2,349,153 138,127 5.00% 8.00% 187,932 0.7350 5.88% 8.00%

8 46 3,981,876 376,148 5.00% 8.00% 318,550 1.1808 9.45% 8.00%

9 37 3,195,548 214,893 5.00% 8.00% 255,644 0.8406 6.72% 8.00%

10 41 3,495,414 194,506 5.00% 8.00% 279,633 0.6956 5.56% 8.00%

11 27 2,305,283 133,877 5.00% 8.00% 184,423 0.7259 5.81% 8.00%

12 25 2,186,490 102,778 5.00% 8.00% 174,919 0.5876 4.70% 8.00%

13 33 2,975,151 321,489 5.00% 8.00% 238,012 1.3507 10.81% 8.00%

14 21 1,858,610 55,257 5.00% 8.00% 148,689 0.3716 2.97% 8.00%

15 30 2,704,127 246,930 5.00% 8.00% 216,330 1.1414 9.13% 8.00%

16 22 2,052,231 114,101 6.00% 9.00% 184,701 0.6178 5.56% 9.00%

17 34 3,041,414 231,073 7.00% 10.00% 304,141 0.7598 7.60% 10.00%

18 31 2,693,289 286,155 8.00% 11.00% 296,262 0.9659 10.62% 11.00%

19 31 2,790,573 452,375 9.00% 12.00% 334,869 1.3509 16.21% 12.00%

20 21 1,780,780 148,124 10.00% 13.00% 231,501 0.6398 8.32% 13.00%

21 22 2,022,951 261,502 10.00% 13.00% 262,984 0.9944 12.93% 13.00%

22 10 893,375 130,426 10.00% 13.00% 116,139 1.1230 14.60% 13.00%

23 14 1,294,917 226,414 10.00% 13.00% 168,339 1.3450 17.48% 13.00%

24 15 1,360,799 138,287 10.00% 13.00% 176,904 0.7817 10.16% 13.00%

25 6 580,481 63,391 10.00% 13.00% 75,463 0.8400 10.92% 13.00%

26 3 285,115 84,351 10.00% 13.00% 37,065 2.2758 29.58% 13.00%

27 4 467,176 61,196 10.00% 13.00% 60,733 1.0076 13.10% 13.00%

28 2 207,570 38,419 10.00% 13.00% 26,984 1.4238 18.51% 13.00%

29 2 211,090 30,341 10.00% 13.00% 27,442 1.1057 14.37% 13.00%

30 1 85,607 41,571 10.00% 13.00% 11,129 3.7354 48.56% 13.00%

31 1 72,898 0 10.00% 13.00% 9,477 0.0000 0.00% 13.00%

32 1 109,022 636 10.00% 13.00% 14,173 0.0449 0.58% 13.00%

33 0 0 0 10.00% 13.00% 0 N/A N/A N/A

34 0 0 0 10.00% 13.00% 0 N/A N/A N/A

35 0 0 0 10.00% 13.00% 0 N/A N/A N/A

36 0 0 0 10.00% 13.00% 0 N/A N/A N/A

37 0 0 0 10.00% 13.00% 0 N/A N/A N/A

38 0 0 0 10.00% 13.00% 0 N/A N/A N/A

39 0 0 0 10.00% 13.00% 0 N/A N/A N/A

40 0 0 0 10.00% 13.00% 0 N/A N/A N/A

41 0 0 0 10.00% 13.00% 0 N/A N/A N/A

42 0 0 0 10.00% 13.00% 0 N/A N/A N/A

43 0 0 0 10.00% 13.00% 0 N/A N/A N/A

44 0 0 0 10.00% 13.00% 0 N/A N/A N/A

45 0 0 0 10.00% 13.00% 0 N/A N/A N/A

Total 553 48,057,745 4,184,497 4,586,981 0.9123 8.71% 9.54%

Increase %



Men and Women



COR_Salary_07-06-2018_10-18-04 - With Tables Table 4DD10CUP


674

Documents

NYCERS General - Office of the Comptroller City of New York · 2019. 6. 3. · 45 0 5 0.0000 0.01 0.01 0.0000 0.0000 46 0 14 0.0000 0.04 0.04 0.0000 0.0000 47 1 25 0.0400 0.08 0.08