Home
Historical
Funding Model
Assumption
Return 6%
Single Recession
Double Recession
Baseline
HB 296
30-Year ADEC
Funded Ratio (MVA)
0%
20%
40%
60%
80%
100%
2025
2030
2035
2040
2045
2050
2053
Employer Contribution (% of Payroll)
0%
10%
20%
30%
40%
2025
2030
2035
2040
2045
2050
2053
Unfunded Market Liability (Infl. Adjusted)
$0.0
$5.0B
$10B
$15B
$20B
2025
2030
2035
2040
2045
2050
2053
All-In Employer Costs by 2052
Table
$0.0
$5.0B
$10B
$15B
$20B
Baseline
HB 296
30-Year ADEC