KENTUCKY STATE UNIVERSITY

SCHEDULE OF THE UNIVERSITY'S PROPORTIONATE SHARE OF THE NET OPEB LIABILITY KENTUCKY EMPLOYEES RETIREMENT SYSTEM JUNE 30, 2022 (AMOUNTS IN THOUSANDS)

Nonhazardous

Proportion of the net OPEB liability $ 5,727 8,099 $ 6,622 $ 5,398 $ 6,178

Proportionate share of the net OPEB liability 0.25% 0.32% 0.30% 0.23% 0.24%

Covered payroll $ 4,016 4,548 $ 4,358 $ 3,583 $ 3,888

Proportionate share of the net OPEB liability as a share of covered payroll 142.59% 178.08% 151.95% 150.66% 158.90%

Plan fiduciary net position as a percentage of total OPEB liability 38.38% 29.00% 30.92% 27.32% 24.40%

2022 2021 2020 2019 2018

2022 2021 2020 2019 2018

Hazardous

Proportion of the net OPEB liability/(asset) (12) 26 (19) (62) 3

Proportionate share of the net OPEB liability 0.10% 0.06% 0.07% 0.19% 0.05%

Covered payroll -0- 106 114 $ 309 $ 79

Proportionate share of the net OPEB liability as a share of covered payroll 0.00% 24.53% -16.67% -20.06% 3.80%

Plan fiduciary net position as a percentage of total OPEB liability 101.85% 92.00% 105.29% 106.83% 98.80%

Note: This table represents data that is one year in arrears.

Changes in assumptions: For Fiscal year 2022, the single discount rate was changed from 5.43% to 5.26% for nonhazardous and from 5.28% to 5.01% for hazardous plan to reflect changes in the expectations for future healthcare costs. Additionally, House Bill 8 changed how required employer contributions were calculated, changing the methodology to a blended rate using a combination of percentage of covered payroll and an actuarial determined fixed amount. For Fiscal year 2021, the discount rate was changed from 5.73% to 5.43% for nonhazardous and from 5.66% to 5.28% for hazardous. The assumed increase in future health care costs, or trend assumption, was updated to better reflect the plans' anticipated long-term healthcare cost. For fiscal year 2020, the discount rate was changed from 5.86% to 5.73% for nonhazardous and from 5.88% to 5.66% for hazardous.

95.