2021 Annual Comprehensive Financial Report

CITY OF SHAKOPEE NOTES TO THE FINANCIAL STATEMENTS DECEMBER 31, 2021

NOTE 14 – PENSION PLANS (CONTINUED) Public Employees' Retirement Association (Continued) E. Actuarial Assumptions (Continued)

The State Board of Investment, which manages the investments of PERA, prepares an analysis of the reasonableness of the long-term expected rate of return on a regular basis using a building-block method in which best-estimate ranges of expected future rates of return are developed for each major asset class. These ranges are combined to produce an expected long-term rate of return by weighting the expected future rates of return by the target asset allocation percentages. The target allocation and best estimates of geometric real rates of return for each major asset class are summarized in the table below.

Target

Real Rate of Return Long-Term Expected

Allocation

Asset Class

5.10% 5.30% 0.75% 5.90%

Domestic Equity

33.5% 25.0% 16.5% 25.0%

Alternative Assets (Private Markets)

International Equity Bonds (Fixed Income)

Total

100.0%

F. Discount Rate

The discount rate used to measure the total pension liability in 2021 was 6.5 percent. The projection of cash flows used to determine the discount rate assumed that contributions from Plan members and employers will be made at rates set in Minnesota Statutes. Based on those assumptions, the fiduciary net position of the General Employees Fund and the Police and Fire Plan was projected to be available to make all projected future benefit payments of current Plan members. Therefore, the long-term expected rate of return on pension plan investments was applied to all periods of projected benefit payments to determine the total pension liability.

G. Pension Liability Sensitivity

The following table presents the City's proportionate share of the net pension liability for all plans it participates in, calculated using the discount rate disclosed in the preceding paragraph, as well as what the City's proportionate share of the net pension liability would be if it were calculated using a discount rate one percentage point lower or one percentage point higher than the current discount rate:

1% Decrease in Discount Rate (5.5%)

1% Increase in Discount Rate

Discount Rate (6.5%)

(7.5%)

General Employees Fund net pension liability City's proportionate share of the General Employees Fund net pension liability Commission's proportionate share of the

$

9,946,288

$

4,876,852

$

717,070

$

5,521,845

$

2,707,464

$

398,093

1% Decrease in Discount Rate (5.5%)

Discount Rate 1% Increase in

Discount Rate (6.5%)

(7.5%)

City's proportionate share of the Police and Fire Fund net pension liability

$

11,584,142

$

3,648,743

$

(2,856,318)

85