KENTUCKY STATE UNIVERSITY SCHEDULE OF THE UNIVERSITY'S (KSU) PROPORTIONATE SHARE OF THE NET PENSION LIABILITY KENTUCKY TEACHERS' RETIREMENT SYSTEM June 30, 2019 (Amounts in thousands)

KSU's proportion of the net pension liability $ 22,617 $ 40,538 $ 68,926 $ 63,956 $ 64,987

State's proportionate share of the collective net pension liability 16,827 32,308 6,496 6,503 7,374

Total $ 39,444 $ 72,846 $ 75,422 $ 70,459 $ 72,361

KSU's proportionate share of the net pension liability 0.16% 0.14% 0.22% 0.23% 0.30%

KSU's covered payroll $ 19,083 $ 17,779 $ 16,961 $ 19,076 $ 21,451

KSU's proportionate share of the net pension liability as a share of its covered payroll 118.52% 228.01% 406.38% 335.27% 302.96%

Plan fiduciary net position as a percentage of total pension liability 59.30% 39.83% 35.22% 42.49% 45.59%

2019 2018 2017 2016 2015

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

Changes in assumptions: For fiscal year 2019, the KTRS plan discount increased from 4.49% to 7.50%. For fiscal year 2018, the KTRS plan discount rate increased from 4.20 percent to 4.49 percent. For fiscal year 2017, the KTRS plan discount rate decreased from 4.88 percent to 4.20 percent. For fiscal year 2016, there was a decrease in the assumed investment rate of return from 7.75 percent to 7.50 percent; a decrease in the assumed rate of inflation from 3.50 percent to 3.25 percent; a decrease in the assumed rate of wage inflation from 1.00 percent to 0.75 percent and a decrease in the payroll growth assumption from 4.50 percent to 4.00 percent.

65.