Other Required Supplementary Information

Schedule of Funding Progress - Other Postemployment Benefits Plan (amounts in thousands)




Actuarial Valuation Date


Actuarial Value of Assets
(a)
Actuarial Accrued Liability (AAL)
(1)
(b)


Unfunded AAL (UAAL)
(b-a)



Funded Ratio
(a/b)



Covered Payroll
(c)

UAAL as a Percentage of Covered Payroll
((b-a)/c)
7/1/2011 $ - $ 643,742 $ 643,742 0% $ 996,686 65%
7/1/2013 $ - $ 663,395 $ 663,395 0% $ 1,072,984 62%
7/1/2015 (2) $ - $ 782,069 $ 782,069 0% $ 1,120,516 70%
Notes:
(1) The entry age cost actuarial method is used by the University.
(2) The July 1, 2015, unfunded actuarial liability of $782.1 million was higher than the July 1, 2013, liability of $663.4 million due to several factors, including an increased implied subsidy, updated trend rate assumptions, and demographic changes.
Schedule of University's Proportionate Share of the Net Pension Liability - Florida Retirement System (FRS) Defined Benefit Pension Plan
2015 (1) (2) 2014 (1) (3) 2013 (1)
University's Proportion of the FRS Net Pension Liability 1.59% 1.52% 1.23%
University's Proportionate Share of the FRS Net Pension Liability $ 204,919,550 $ 92,657,576 $ 212,307,108
University's Covered-Employee Payroll (4) $ 1,066,940,109 $ 1,024,891,028 $ 1,053,555,913
University's Proportionate Share of the FRS Net Pension Liability
as a Percentage of Covered-Employee Payroll

19.21%

9.04%

20.15%
FRS Plan Fiduciary Net Position as a Percentage of the FRS Total Pension Liability 92.00% 96.09% 88.54%

Notes:
(1) The amounts presented for each fiscal year were determined as of June 30.
(2) There were no changes in assumptions from the prior fiscal year.
(3) Changes of assumptions - As of June 30, 2014, the inflation rate assumption was decreased from 3.00% to 2.60%, the real payroll growth assumption was decreased from 1.00% to 0.65%, and the overall payroll growth rate assumption was decreased from 4.00% to 3.25%. The long-term expected rate of return decreased from 7.75% to 7.65%.
(4) Covered-employee payroll includes active employees who are members of the following plans: defined benefit, Investment Plan, State University Optional Retirement Program, and DROP because total employer contributions are determined on a uniform basis (blended rate) as required by Part III of Chapter 121, Florida Statutes.

Schedule of University Contributions - Florida Retirement System (FRS) Defined Benefit Pension Plan
2016 (1) 2015 (1) 2014 (1)
Contractually Required FRS Contribution $ 38,017,855 $ 38,680,557 $ 33,264,015
FRS Contribution in Relation to the Contractually Required FRS Contribution (38,017,855) (38,680,557) (33,264,015)
Contribution Deficiency (Excess) $ - $ - $ -
University's Covered-Employee Payroll (2) $ 1,120,515,686 $ 1,066,940,109 $ 1,024,891,028
FRS Contribution as a Percentage of Covered-Employee Payroll 3.39% 3.63% 3.25%
Notes:
(1) The amounts presented for each fiscal year were determined as of June 30.
(2) Covered-employee payroll includes active employees who are members of the following plans: defined benefit, Investment Plan, State University Optional Retirement Program, and DROP becuse total employer contributions are determined on a uniform basis (blended rate) as requried by Part III of Chapter 121, Florida Statutes.
Schedule of University's Proportionate Share of the Net Pension Liability - Health Insurance Subsidy (HIS) Defined Benefit Pension Plan
2015 (1) (3) 2014 (1) (2) 2013 (1)
University's Proportion of the HIS Net Pension Liability 1.46% 1.41% 1.38%
University's Proportionate Share of the HIS Net Pension Liability $ 148,825,945 $ 131,969,507 $ 120,063,826
University's Covered-Employee Payroll (4) $ 413,619,247 $ 396,471,815 $ 382,427,384
University's Proportionate Share of the HIS Net Pension Liability
as a Percentage of Covered-Employee Payroll

35.98%

33.29%

31.40%
HIS Plan Fiduciary Net Position as a Percentage of the HIS Total Pension Liability 0.50% 0.99% 1.78%
Notes:
(1) The amounts presented for each fiscal year were determined as of June 30.
(2) Change of assumption - The municipal rate used to determine total pension liability decreased from 4.63% to 4.29%.
(3) Change of assumption - The municipal rate used to determine total pension liability decreased from 4.29% to 3.80%.
(4) Covered-employee payroll includes active employees who are members of the following plans: defined benefit, Investment Plan, and DROP.
Schedule of University Contributions - Health Insurance Subsidy (HIS) Defined Benefit Pension Plan
2016 (1) 2015 (1) 2014 (1)
Contractually Required HIS Contribution $ 7,538,309 $ 5,578,364 $ 4,834,988
HIS Contributions in Relation to the Contractually Required HIS Contribution (7,538,309) (5,578,364) (4,834,988)
Contribution Deficiency (Excess) $ - $ - $ -
University's Covered-Employee Payroll (2) $ 435,925,174 $ 413,619,247 $ 396,471,815
HIS Contributions as a Percentage of Covered-Employee Payroll 1.73% 1.35% 1.22%
Notes:
(1) The amounts presented for each fiscal year were determined as of June 30.
(2) Covered-employee payroll includes active employees who are members of the following plans: defined benefit, Investment Plan, and DROP.