b"Capital Region Airport Commission SCHEDULE OF CHANGES IN TOTAL OPEB LIABILITY AND RELATED RATIOS PRE-65 MEDICAL PLAN FOR RETIREES Measurement Date of June 30, 2020 through June 30, 2025 2025 2024 2023 2022 2021 2020Total OPEB liabilityService cost $29,239 $23,956 $27,476 $30,998 $ 28,769 $ 26,651Interest15,487 13,32117,380 11,500 12,98414,297Differences between expectedand actual experience ( 12,013)157,492)70,418)117,207- ( - (Changes in assumptions ( 43,305) (8,696)4,907) ( 52,337)41,759( 20,698 Benefit payments(2,882) (6,670) ( 3,164)(52,622) (46,281)- Net change in total OPEB liability $(13,474) $21,911 $ (120,707) $(62,461) $ ( 54,248) $ 199,914Total OPEB liability - beginning366,250344,339465,046 527,507581,755381,841 Total OPEB liability - ending $ 352,776 $ 366,250 $344,339 $ 465,046 $527,507 $ 581,755 Covered-employee payroll $11,295,722 $8,343,815 $8,343,815 $6,849,298 $$ 6,849,298 8,780,176Commission's total OPEB liability as a percentage of covered- employee payroll 3.12% 4.39% 4.13% 6.79% 7.70% 6.63%Schedule is intended to show information for 10 years.Additional years will be included as they become available. 96"