Skip to content
Search Canton

Canton, Massachusetts · Saved source text

OPEB as of June 30, 2025 GASB 74 75 - FY25 Report

Budgets & Finance · Record date 2025-06-30 · Record bcce4385de4f9e2b7b

Open original municipal record ↗Open interactive reader

Saved text from 60 source pages. Transcription and OCR may contain errors; verify figures and wording against the original. Retrieved 2026-10-15.

Source page 41

APPENDIX II – PLAN PROVISIONS

            Plan Year                                                 July 1 through June 30.

            Premium Effective Date                                    Medicare Supplement Plans: effective January 1, 2025
                                                                      Active Plans: effective July 1, 2025
                                                                      Dental Plans: effective July 1, 2025

            Creditable Service                                        Elapsed time from date of hire to termination of service date.

            Benefits Offered                                          Comprehensive Medical, Dental, and $5,000 of Life Insurance.

            Medicare Part A                                           To the best of our knowledge the Town does not pay any Medicare Part A premiums or
                                                                      penalties.

            Medicare Part B                                           Medicare Part B Premium reimbursements by the Town were not reflected in this
                                                                      valuation.
                                                                      Medicare Part B Penalty reimbursements have been reflected.

            Surviving Spouse Coverage                                 Spousal benefits do not change after the death of a plan participant.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                   Page 31

Source page 42

APPENDIX II – PLAN PROVISIONS

            Eligibility
                                                                                 Hire Date                              Eligibility
                                                                                                    •Age 55 with 10 years of creditable service
                                                                           Before April 2, 2012
                                                                                                    •20 years of service regardless of age
                                                                          On or after April 2, 2012 •Age 60 with 10 years of creditable service

            Participant Contributions
                                                                           Group                       Individual                  Two-Person / Family
                                                                           Medical                        25%                             25%
                                                                           Dental                         25%                             25%
                                                                            Life                          25%                             N/A




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                      Page 32

Source page 43

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS

            Pre-Retirement Mortality                                  General: RP-2014 Mortality Table for Blue Collar Employees projected generationally
                                                                      with scale MP-2021, set forward 1 year for females
                                                                      Teachers: PubT-2010 Mortality Table (Headcount-weighted) for Employees projected
                                                                      generationally with scale MP-2021

            Post-Retirement Mortality                                 General: RP-2014 Mortality Table for Blue Collar Healthy Annuitants projected
                                                                      generationally with scale MP-2021, set forward 1 year for females
                                                                      Teachers: PubT-2010 Mortality Table (Headcount-weighted) for Healthy Annuitants
                                                                      projected generationally with scale MP-2021

            Disabled Mortality                                        General: RP-2014 Mortality Table for Blue Collar Healthy Annuitants projected
                                                                      generationally with scale MP-2021, set forward 1 year for males and 2 years for females
                                                                      Teachers: PubT-2010 Mortality Table (Headcount-Weighted) for Healthy Annuitants
                                                                      projected generationally with scale MP-2021

            Assumption Experience Study                               The actuarial assumptions used to calculate the actuarial accrued liability and the
                                                                      service cost primarily reflect the latest experience studies of the Massachusetts PERAC
                                                                      issued in 2014 and their most recent analysis of retiree mortality during 2015 and 2016.

            Discount Rate                                             6.43% per annum (previously 6.66%)

            Net Long Term Rate of Return                              6.51% (based on investment policy)

            Municipal Bond Rate                                       4.81% as of June 30, 2025 (source: S&P Municipal Bond 20-Year High Grade Index –
                                                                      SAPIHG)

            Actuarial Cost Method                                     Individual Entry Age Normal

            Asset-Valuation Method                                    Market Value of Assets as of the Measurement Date, June 30, 2025



Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                   Page 33

Source page 44

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS

            Employee Termination                                      It was assumed that employees would terminate employment in accordance with the
                                                                      sample rates shown in the following table:

                                                                          Non-Public Safety Employees


                                                                          Service    Male         Female
                                                                            0       15.00%        15.00%
                                                                            5        7.60%         7.60%
                                                                            10       5.40%         5.40%
                                                                            15       3.30%         3.30%
                                                                            20       2.00%         2.00%


                                                                            Public Safety Employees


                                                                          Service    Male         Female
                                                                            0        9.00%        9.00%
                                                                            5        6.00%        6.00%
                                                                            10       3.50%        3.50%
                                                                            15       2.00%        2.00%
                                                                            20       1.50%        1.50%
                                                                            25       1.50%        1.50%
                                                                            30       1.50%        1.50%




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                 Page 34

Source page 45

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS
            Retirement Rates for Eligible Employees
                                                                                    Standard   Standard    Male       Female     Public
                                                                           Age        Male      Female    Teachers   Teachers    Safety
                                                                          45 - 49     0.00%      0.00%      0.00%      0.00%      6.00%
                                                                          50 - 51     3.00%      3.00%      2.00%      1.50%      6.00%
                                                                            52        3.00%      3.00%      2.00%      1.50%      6.00%
                                                                            53        3.00%      3.00%      2.00%      1.50%      7.50%
                                                                            54        3.00%      3.50%      2.00%      2.00%     15.00%
                                                                            55        3.50%      5.00%      6.00%      5.00%     25.00%
                                                                            56        3.50%      5.00%     20.00%     15.00%     15.00%
                                                                            57        4.00%      5.50%     40.00%     35.00%     15.00%
                                                                            58        5.00%      6.00%     50.00%     35.00%     15.00%
                                                                            59        6.00%      6.50%     50.00%     35.00%     15.00%
                                                                            60        9.00%      7.50%     40.00%     35.00%     20.00%
                                                                            61       11.00%     10.00%     40.00%     35.00%     20.00%
                                                                            62       15.00%     15.00%     35.00%     35.00%     20.00%
                                                                            63       15.00%     15.00%     35.00%     35.00%     20.00%
                                                                            64       16.00%     15.00%     35.00%     35.00%     30.00%
                                                                            65       20.00%     20.00%     35.00%     35.00%     50.00%
                                                                            66       20.00%     20.00%     40.00%     35.00%     25.00%
                                                                            67       20.00%     20.00%     40.00%     30.00%     25.00%
                                                                            68       20.00%     20.00%     40.00%     30.00%     25.00%
                                                                            69       20.00%     20.00%     40.00%     30.00%     25.00%
                                                                            70      100.00%    100.00%    100.00%    100.00%    100.00%
                                                                            71      100.00%    100.00%    100.00%    100.00%    100.00%
                                                                            72      100.00%    100.00%    100.00%    100.00%    100.00%
            Permanent Disability Rates
                                                                                                          Public
                                                                           Age      Standard   Teachers   Safety
                                                                            20        0.01%      0.05%     0.20%
                                                                            30        0.01%      0.07%     0.21%
                                                                            40        0.07%      0.21%     0.71%
                                                                            50        0.13%      0.42%     1.10%
                                                                            60        0.12%      0.50%     0.80%



Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                        Page 35

Source page 46

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS

            Trend Rate                                                Medicare Part A & B Premiums & Penalties: Assumed to rise at the same rates as our
                                                                      Medical Plan trend assumption.
                                                                      Medical & Dental Plans: Rates were developed using the SOA Getzen Model of Long-
                                                                      Run Medical Cost Trends with the following model input variables:
                                                                      Inflation (CPI):                                         2.50%
                                                                      Real GDP (per capita):                                   1.10%
                                                                      Excess Medical Cost Growth:                              1.10%
                                                                      Expected Health Share of GDP in 2030:                     21%
                                                                      Health Share of GDP Resistance Point:                    22.5%
                                                                      Year for Limiting Cost Growth to GDP Growth:              2060
                                                                      See below for a table of trend rates for select years:

                                                                             Year           Rate
                                                                             2021           9.00%
                                                                             2022           8.00%
                                                                             2023           6.50%
                                                                             2024           5.00%
                                                                             2025           4.96%
                                                                             2026           4.92%
                                                                             2027           4.88%
                                                                             2028           4.84%
                                                                             2029           4.81%
                                                                          2030 - 2037       4.77%
                                                                             2050           4.38%
                                                                            2060+           3.63%




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                        Page 36

Source page 47

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS

            Participation Rate                                        It was assumed that 80% of employees eligible to receive retirement benefits would
                                                                      enroll in the retiree medical and dental plans upon retirement. For life insurance plans,
                                                                      it was assumed that 80% of eligible employees would elect coverage upon retirement.

            Spouse Participation Rate                                 It was assumed that 80% of male employees and 70% of female employees who elect
                                                                      retiree healthcare coverage for themselves would also elect coverage for a spouse upon
                                                                      retirement.

            Medicare Eligibility                                      It was assumed that retirees who were over age 66 on the valuation date and were
                                                                      enrolled in an Active plan were ineligible for Medicare and all other participants would
                                                                      be eligible for Medicare at age 65, absent any information to the contrary.

            Compensation Increases                                    3.00% per year.

            Inflation Rate                                            2.50% per year.

            COVID–19                                                  We recognize that COVID–19 may impact plan experience. We have reviewed the
                                                                      assumptions used in this report. Based on the data that is currently available, we have
                                                                      not made any adjustments to these assumptions to reflect the impact of COVID–19. We
                                                                      will continue to monitor the impact of COVID–19 to determine if adjustments to
                                                                      valuation assumptions are warranted.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                   Page 37

Source page 48

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS

          Implicit Subsidy

          The implicit subsidy arises because retirees who are not eligible for Medicare are charged the same premium as active
          employees, even though their actual medical costs are higher on average. Consequently, a portion of the premiums being
          paid for active employees are being used to “subsidize” the premiums of retirees. Actuarial Standards of Practice and
          GASB standards require the liability associated with this implicit subsidy to be valued. The chart below shows a
          breakdown of how implicit cost impacts reported cash flows and liabilities. Actuarial Standard of Practice No. 6 (“ASOP
          6”) requires us to recognize this implicit subsidy while the plan sponsor may only pay the premiums billed by an
          insurance provider.

                                                                          Impact of Implicit Subsidy
                                                                                                      As of the Measurement Date
                                                  Impact on Liability                              June 30, 2025        June 30, 2024
              I. Total OPEB Liability                                                                     99,295,855          100,093,241
              II. Total OPEB Liability (Excluding Implicit Subsidy)                                       77,994,636           77,331,057
              III. Liability from Implicit Subsidy [I. - II.]                                             21,301,219           22,762,184

                                                                                                   For the Measurement Period Ending
                                      Impact on Payments                                           June 30, 2025        June 30, 2024
              IV. Employer Payments (Including Implicit Subsidy)                                            4,632,854            4,209,663
              V. Actual Employer Payments                                                                   3,536,900            3,251,904
              VI. Implicit Subsidy [IV. - V.]                                                               1,095,954              957,759




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025               Page 38

Source page 49

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS

            Pre-65 and post-65 per capita costs were developed using fully insured premium rates.

                                                                          ANNUAL PER CAPITA CLAIMS*


                                                                            RETIREE - NOT MEDICARE              RETIREE - MEDICARE
                                 ACTIVE EMPLOYEES                                  ELIGIBLE                          ELIGIBLE

                          Age Bracket        Female         Male          Age Bracket   Female     Male     Age Bracket Female     Male
                          24 & Under             5,137         3,239      44 & Under     10,098     6,617     65 to 69     3,401     3,492
                             25 to 29            7,580         3,370        45 to 49     11,092     8,355     70 to 74     4,011     4,185
                             30 to 34            9,578         4,230        50 to 54     13,049    11,003     75 to 79     4,654     4,941
                             35 to 39            9,867         5,310        55 to 59     15,085    14,306     80 to 84     5,338     5,680
                             40 to 44          10,098          6,617        60 to 64     17,950    18,357     85 to 89     5,967     6,327
                             45 to 49          11,092          8,355        65 to 69     21,517    22,898    90 & Over     5,967     6,327
                             50 to 54          13,049        11,003         70 to 74     25,374    27,440
                             55 to 59          15,085        14,306         75 to 79     29,469    32,409
                             60 to 64          17,950        18,357         80 to 84     33,788    37,251
                             65 to 69          21,517        22,898         85 to 89     38,568    42,639
                           70 & Over           25,374        27,440        90 & Over     38,568    42,639


                         *Based on SOA 'Health Care Costs--From Birth to Death' study published in 2013




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                  Page 39

Source page 50

APPENDIX III – ACTUARIAL METHODS & ASSUMPTIONS

            Open Group Forecast                                       For the projection of plan liabilities in future years, it was assumed that the number of
                                                                      active employees will remain constant and those who terminate employment or retire
                                                                      will be replaced with new employees with the demographics below:

                                                                          Open Group Forecast Population
                                                                                 Demographics
                                                                          Age          Male         Female
                                                                           20          8.0%          5.0%
                                                                           30          7.0%         14.0%
                                                                           40         20.0%         19.0%
                                                                           50         10.0%         10.0%
                                                                           60          3.0%          4.0%
                                                                          Total       48.0%         52.0%


            Additional Comments                                       The liabilities being reported as of the Measurement Date of June 30, 2025 reflect a
                                                                      closed group and do not reflect any new entrants after the valuation date.

                                                                      To the best of our knowledge all employees who are eligible on the valuation date are
                                                                      included in the actuarial valuation.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                   Page 40

Source page 51

APPENDIX IV – PLAN DEMOGRAPHICS
            Plan Demographics

            Active Employees
                                                                                Valuation Date                 July 1, 2024        July 1, 2022
                                                                          A. Average Age at Hire                34.47               34.64
                                                                          B. Average Service                    10.20               10.37
                                                                          C. Average Current Age                44.67               45.01

            Retired Employees & Spouses
                                                                                 Valuation Date                July 1, 2024        July 1, 2022
                                                                           A. Under Age 65                        116                 117
                                                                           B. Age 65 & Over                       510                 513
                                                                           C. Total                               626                 630

             Average Service Age
                                                                                                           Years of Service
                                                                           Age     0-4   5-9       10-14 15-19 20-24 25-29 30-34 35-39   40+      Total
                                                                           0-24    39     2                                                         41
                                                                           25-29   63     10        4                                               77
                                                                           30-34   51     16        8     3                                         78
                                                                           35-39   45     21        15    7                                         88
                                                                           40-44   27     26        13    21     3                                  90
                                                                           45-49   31     13        9     24     22      5                         104
                                                                           50-54   24     28        15    28     14      16   2                    127
                                                                           55-59   16     9         6     10     12      16   7    2                78
                                                                           60-64   13     8         2     8      14      7    5    3                60
                                                                           65-69   4      4         3            2                 2                15
                                                                            70+    2      1               1      3       1                1         9
                                                                           Total   315   138        75   102     70      45   14   7      1        767




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025                  Page 41

Source page 52

APPENDIX IV – PLAN DEMOGRAPHICS

     Plan Offerings                                                                                        Number of Contracts

                                                                                             Single       Two-Person      Family       Total
     HMO Blue                                                                                     187               0         291          478
     Blue Care Elect                                                                               48               0           80         128
     Medex                                                                                        201             155            0         356
     Total                                                                                        436             155         371          962

                                                                                                        Per Contract Costs (monthly)

                                                                                             Single       Two-Person      Family
     HMO Blue                                                                                  871.46             0.00     2,290.54
     Blue Care Elect                                                                         1,343.22             0.00     3,186.47
     Medex                                                                                     392.45          784.90
     Delta Dental Basic                                                                         23.32                        67.77
     Delta Dental Enhanced                                                                      41.72                       121.24




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025            Page 42

Source page 53

APPENDIX IV – PLAN DEMOGRAPHICS

                                                                                                 Active Plan Average Premium Calculation
                                                                                                                Number of      Total Premiums     Claims Without
                                                                           Single   Two-Person       Family     Participants         Paid            Children
HMO Blue                                                                    187         0             291               769        9,954,121.92       8,041,832.88
Blue Care Elect                                                             48          0              80               208        3,832,705.92       3,352,677.12
Total                                                                       235         0             371               977       13,786,827.84      11,394,510.00
                                                                                                                 Blended Average Monthly Rate: $           971.90



                                                                                        Medicare Supplement Plan Average Premium Calculation
                                                                                                                Number of      Total Premiums     Claims Without
                                                                           Single   Two-Person       Family     Participants         Paid            Children
Medex                                                                       201        155             0                511        2,406,503.40       2,406,503.40
Total                                                                       201        155             0                511        2,406,503.40       2,406,503.40
                                                                                                                 Blended Average Monthly Rate: $           392.45




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025              Page 43

Source page 54

APPENDIX V – OVERVIEW OF GASB 74 & 75

Before Statements 74 and 75, GASB statement 45 established the reporting standards for Other Postemployment Benefit (“OPEB”)
plans. It was designed to recognize the Other Postemployment Benefits earned by employees throughout their working career vs. when
they are paid in retirement – accrual accounting vs. “pay-as-you-go” accounting. Additionally, each eligible active employee earns
benefits each year representing benefits to be paid in retirement or a “Service Cost”. These amounts are reflected in your financial
statement each year so that OPEB benefits for an eligible employee shall be fully charged to the financial statement when that eligible
employee terminates employment.

In 2012 GASB issued GASB Statements 67 and 68 to update and standardize the financial reporting of pension liabilities. This increased
the transparency of pension liabilities by moving them to the balance sheet and made financial statement disclosures of pension
liabilities more comparable between municipal entities. GASB Statements 74 and 75 are designed to have the same effect on OPEB
plans.

GASB 74 and 75 require retiree medical plans to disclose information about asset and liability levels and show historical contribution
information. GASB 74 only applies in situations where a separate trust is established to prefund these benefits. GASB 75 requires
employers to perform periodic actuarial valuations to determine annual accounting costs and to keep a running tally of the extent to
which these amounts are over or under funded.

GASB 74 and 75 apply to those benefits provided after retirement, except for pension benefits, such as medical, dental and life
insurance. The philosophy behind the accounting standard is that these postemployment benefits are part of the compensation earned
by employees in return for their services, and the cost of these benefits should be recognized while employees are providing those
services, rather than after they have retired. This philosophy has already been applied for years to defined benefit pensions; GASB 74
and 75 extend this practice to all other postemployment benefits.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025            Page 44

Source page 55

APPENDIX V – OVERVIEW OF GASB 74 & 75

The process of determining the liability for OPEB benefits is based on many assumptions about future events. The key actuarial
assumptions are:

Turnover and retirement rates – How likely is it that an employee will qualify for postemployment benefits and when will they start?

Medical inflation and claims cost assumptions – When an employee starts receiving postemployment benefits many years from now,
how much will be paid each year for the benefits and how rapidly will the costs grow?

Mortality assumption – How long is a retiree likely to receive benefits?

Discount rate assumption – What is the present value of those future benefit payments in terms of today’s dollars?

Since the liability is being recognized over the employee’s whole career with the Town, the present value is divided into three pieces:
the part that is attributed to past years (the “Total OPEB Liability” or “Past Service Liability”), the part that is being earned this year
(the “Service Cost”), and the part that will be earned in future years (the “Future Service Liability”).

Once the Accrued Liability and the Service Cost have been calculated, the next step is to determine an actuarially determined
contribution. This is an amount that if paid annually would fully prefund the benefits for current active and retired employees. This
consists of two pieces:

     ✓ Service Cost – because the benefits earned by active employees each year should be paid for each year

     ✓ Past Service Cost – a catch-up payment to fund the Accrued Liability over a period of time determined by an actuary

The final step is to keep track going forward of how much of the contribution is actually paid. There is no requirement to actually fund
these benefits, but the cumulative deficiency must be disclosed on the Town’s financial statements as the Net OPEB Liability (NOL). If
you decide to fully fund the NOL this will appear in the financial statement as a Net OPEB Asset. In addition, the Discount Rate used
to calculate the liabilities must reflect the expected investment income of whatever funds are set aside to prefund the benefits; if there is
no prefunding then the Discount Rate will be much lower and the liabilities significantly higher than if the benefits are prefunded.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025            Page 45

Source page 56

APPENDIX VI – ASOP 41 DISCLOSURES

  The Actuarial Standards Board (the “ASB”), vested by the U.S.-based actuarial organizations1, promulgates actuarial standards of
  practice (“ASOPs”) for use by actuaries when providing professional services in the United States. Each of these organizations
  requires its members, through its Code of Professional Conduct2, to observe the ASOPs of the ASB when practicing in the United
  States.

  The ASOPs are not narrowly prescriptive and neither dictate a single approach nor mandate a particular outcome. ASOPs are
  intended to provide actuaries with a framework for performing professional assignments and to offer guidance on relevant issues,
  recommended practices, documentation, and disclosure. Each ASOP articulates a process of analysis, documentation, and
  disclosure that, in the ASB’s judgment, constitutes appropriate practice within the scope and purpose of the ASOP.

  ASOP 41 provides guidance to actuaries with respect to actuarial communications and requires certain disclosures which are
  contained in this Appendix.

  Identification of the Responsible Actuary
  The responsible actuary is Parker Elmore, ASA, EA, FCA, MAAA of Odyssey Advisors. This actuary is available to provide
  supplementary information and explanation.

  Identification of Actuarial Documents
  The date of this document is September 15, 2025 and its subject is the Town of Canton's GASB 75 OPEB liabilities.

  1 The American Academy of Actuaries (the “Academy”), the American Society of Pension Professionals and Actuaries, the Casualty Actuarial Society, the
  Conference of Consulting Actuaries, and the Society of Actuaries.
  2 These organizations adopted identical Codes of Professional Conduct effective January 1, 2001




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025              Page 46

Source page 57

APPENDIX VI – ASOP 41 DISCLOSURES

  Disclosures in Actuarial Reports
   ✓ The contents of this report are intended for the use of the officers, employees, and elected officials of the Town and the Town’s
       appointed auditor. The Town may distribute this report to those parties that have a legal right to require the Town to provide it,
       in which case it will be provided in its entirety including all assumptions, caveats, and limitations. In addition, we request that
       the Town notify Odyssey Advisors to whom it was distributed.
   ✓ The purpose of this engagement was to provide the Town with analysis of the GASB 75 OPEB liabilities.
   ✓ The responsible actuary identified above is qualified as specified in the Qualification Standards of the American Academy
       of Actuaries.
   ✓ Actuarial valuations involve estimates of the value of reported amounts and assumptions about the probability of events far into
       the future. Actuarially determined amounts are subject to continual revision as actual results are compared to past expectations
       and new estimates are made about the future.
   ✓ Actuarial computations under GASB 75 are for purposes of fulfilling financial accounting requirements of the Town.
       Determinations for purposes other than meeting these financial accounting requirements may be significantly different from the
       results contained in this report. These communications should not be relied upon for any other purpose.
   ✓ The Town of Canton has agreed to pay Odyssey Advisors a fee for preparing this report. Other than with regard to that contract,
       we are financially and organizationally independent from the Town and any entity or individual related to the Town. There is
       nothing in our relationship with the Town that would impair or seem to impair the objectivity of our work.
   ✓ The Town provided the employee/retiree data, premium rates and other information used to prepare our report. We have
       reviewed the data for reasonableness but have not audited it. To the extent that there are material inaccuracies in the data, our
       results may be accordingly affected.
   ✓ The date through which data or other information has been considered in developing the findings included in this report is June
       30, 2025.
   ✓ The various documents comprising the actuarial report are contained within the document to which these disclosures
       are attached.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025              Page 47

Source page 58

APPENDIX VI – ASOP 41 DISCLOSURES

  Events Subsequent to the Measurement Date
  To the best of our knowledge there were no material events subsequent to the Measurement Date that would impact the figures
  shown in this report.

  Actuarial Findings
  The actuarial findings of the report can be found in the report to which these disclosures are attached.

  Methods, Procedures, Assumptions, and Data
  The methods, procedures, assumptions and data used by the actuary can be found in the report to which these disclosures are
  attached.

  Assumptions or Methods Prescribed by Law
  While not legally binding, our determinations were made in accordance with our understanding of Statement No. 75 of the
  Governmental Accounting Standards Board. Actuarial computations under GASB 75 are for purposes of fulfilling employer
  accounting requirements. Determinations for purposes other than meeting such requirements may be significantly different from
  these results. Accordingly, additional determinations may be needed for other purposes.

  Responsibility for Assumptions and Methods
  The actuary does not disclaim responsibility for any material assumption(s) or method(s).

  Deviation from the Guidance of an ASOP
  The actuary has not deviated materially from the guidance set forth in an applicable ASOP.

  Rounding
  Results in this report are shown to the nearest dollar. Due to the predictive nature of these results, no implication is made as to the
  degree of precision in these unrounded figures. Clients should work with their auditors to decide if it would be prudent to round
  these results when applying them to the financial statements.



Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025              Page 48

Source page 59

GLOSSARY

Accrual Accounting – A system of accounting in which revenues are recorded when earned and outlays are recorded when goods are
received or services performed, even though the actual receipt of revenues and payment for goods or services may occur, in whole or in
part, at a different time.

Actuarially Determined Contribution – Amount of funding required annually to fully fund plan benefits. Determined by the actuary
using a consistent methodology.

Amortization – Allows the recognition of liability over a fixed period of time.

Cash Basis Accounting – A system of accounting in which revenues are recorded when received and outlays are recorded when
payment is made.

Deferred Inflows/Outflows of Resources – Amounts arising from experience gains and losses that have not been recognized into the
OPEB Expense but will be recognized in the future.

Discount Rate – The interest rate used to calculate the present value of future cash flows. Under GASB 75, the rate should be the
expected long-term rate of return on investments for a plan that is being fully funded, the 20-year municipal bond index for a pay-as-
you-go plan, and a blend of the two rates for a plan that is being partially funded.

Entry Age Normal – Under this method, the annual service cost for each individual active member, payable from the date of
employment to the date of retirement, is sufficient to accumulate the value of the member’s benefit at the time of retirement. The
annual service cost for each active member is a level percent of payroll. The total OPEB liability is the actuarial present value of the
projected benefit times the ratio of past service to expected total service at retirement/termination.

Fiduciary Net Position – The value of cash, investments, other assets and property belonging to an OPEB trust.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025      Page 49

Source page 60

GLOSSARY

Governmental Accounting Standards Board (GASB) – “The Governmental Accounting Standards Board (GASB) was organized in 1984
by the Financial Accounting Foundation (FAF) to establish standards of financial accounting and reporting for state and local
governmental entities. Its standards guide the preparation of external financial reports of those entities.”

Implicit Subsidy – The liability that arises because retirees who are not eligible for Medicare are charged the same premium as active
employees even though their actual medical costs are higher on average.

Irrevocable Contribution – The transfer of assets to a qualified trust in which assets may only be withdrawn for the purpose of
providing retiree other postemployment benefits.

Net OPEB Liability (NOL) – Total OPEB Liability less the Fiduciary Net Position.

Other Postemployment Benefits (OPEB) – Benefits that an employee will begin to receive at the start of retirement. This does not
include pension benefits paid to the retired employee.

OPEB Trust – An entity which holds assets for the sole purpose of funding OPEB. All contributions and earning within this entity must
be irrevocable and protected from creditors.

Pay-as-you-go funding – Paying benefits (such as pensions or OPEB) on a cash basis, with no money set aside for future liabilities
which are already incurred.

Service Cost – The actuarially determined present value contribution needed to fund benefits which are earned for employee service
rendered during the current year. Service cost depends on many factors, including the interest rate used to discount future cashflows,
and expected inflation.

Total OPEB Liability (TOL) – That portion, as determined by the Individual Entry Age Normal Actuarial Cost Method, of the Actuarial
Present Value of benefits and expenses which are not provided for by future Service Costs.




Town of Canton Other Postemployment Benefits Plan
For the Fiscal Year ending June 30, 2025 | Delivered September 15, 2025      Page 50