Professional Documents
Culture Documents
Contributions, Investment
Employer Earnings
Contributions, 59%
and $17.3 Billion Employer
Contributions
Investment 15%
$4.4 Billion
Earnings
Investment
earnings have
been the primary
source of funding
for PSERS
benefits,
dwarfing the
contributions Over the last 25 years, 20% of
from both school PSERS’ funding has come from
employers and school employers. Another 15%
PSERS active has come from PSERS’ active
members. All the rest – 65% – has
members come from investment earnings
Total PA Total PA
Market Value Market Value # of
(PSERS' (Total People
Asset Class Portion) Invested) Employed Payroll
* Statistics for publicly traded companies not included due to the difficulty in obtaining the information.
Average Member Rate Employer Contribution Rate Employer Normal Cost Rate
21
18
15
12
Percent
0
1980 1985 1990 1995 2000 2005 2010
Year
History of 1988
1989
1990
19.540%
19.270%
19.680%
5.34%
5.37%
5.53%
Contribution
1993 14.240% 5.48%
1994 13.170% 5.51%
1995 11.060% 5.55%
Rate from
1996 11.720% 5.59%
1997 10.600% 5.62%
1998 8.760% 5.65%
Rate in 1986
2002 1.090% 6.43%
2003 1.150% 7.10%
2004 3.770% 7.08%
2005 4.230% 7.12%
2006 4.690% 7.16%
2007 6.460% 7.21%
2008 7.130% 7.25%
2009 4.760% 7.29%
2010 4.780% 7.32%
2011 8.22% 7.34%
Act 40
Employer Normal Cost mismatch
expires
Pre-Act 40
Act 40 mismatch
FY 2012-2013
Additional unfunded
liability
6/
6/
6/
6/
6/
6/
6/
30
30
30
30
30
30
30
30
/0
/2
/2
/2
/2
/2
/2
/2
3
00
00
00
00
00
00
00
pr
9
3
po
e-
Ac
st
-A
t4
c
0
t4
0
9,000
8,000
7,000
6,000
5,000
4,000
3,000
2,000
1,000
0
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
C:\Documents and Settings\jclay\Local Settings\Temporary Internet Files\OLK31\[Funding Proj - 2009 Val - Version 2 (Dec 22 09 Request).xls]Contribution Dollars
1/14/2010 9:51
35%
30%
25%
20%
15%
10%
5%
0%
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
60,000
50,000
40,000
30,000
20,000
10,000
0
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
95%
90%
85%
80%
75%
70%
65%
60%
55%
50%
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
45%
40%
35%
30%
25%
20%
15%
10%
5%
0%
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
Projected
Fiscal Total Total Unfunded
Year Appropriation Fiscal Year Pension Employee Employer Unfunded Preliminary Health Employer Employer Accrued
Ending Payroll Market Rate Rate Contribution Normal Liability Employer Care Contribution Contribution Funded Liability GASB
June (thousands) of Return Floor Rate Cost Rate Pension Rate Contribution Rate (thousands) Ratio ($ Millions) Compliant?
2006 $ 11,505,093 15.26 % 4.00 % 7.16 % 7.61 % (4.28) % 4.00 % 0.69 % 4.69 % 81.2 % $ 12,162.6
2007 $ 11,821,951 22.93 % 4.00 % 7.21 % 6.62 % (0.95) % 5.67 % 0.74 % 6.46 % 85.8 % $ 9,438.0
2008 12,881,244 (2.82) 4.00 7.25 6.68 (0.24) 6.44 0.69 7.13 88.2 8,372.2
2009 12,402,702 (26.54) 4.00 7.29 6.68 (3.37) 3.31 0.76 4.76 $ 590,369 87.3 9,027.7
2010 12,899,000 8.00 4.00 7.32 7.35 (4.90) 2.45 0.78 4.78 616,572 83.0 12,468.1
2011 13,297,917 8.00 4.00 7.34 8.97 4.62 13.59 0.76 8.22 1,093,089 78.8 16,116.0
2012 13,703,700 8.00 4.00 7.36 8.91 5.62 14.53 0.75 11.71 1,604,703 74.9 19,699.6
2013 14,132,543 8.00 4.00 7.38 8.75 7.14 15.89 0.74 16.20 2,289,472 71.6 23,015.0
2014 14,586,335 8.00 4.00 7.40 8.55 8.53 17.08 0.73 17.81 2,597,826 68.4 26,415.1
2015 15,066,759 8.00 4.00 7.41 8.36 9.76 18.12 0.72 18.84 2,838,577 65.2 29,967.7 yes
2016 15,573,718 8.00 4.00 7.43 8.17 10.96 19.13 0.70 19.83 3,088,268 62.0 33,657.7 yes
2017 16,142,656 8.00 4.00 7.44 7.98 12.15 20.13 0.69 20.82 3,360,901 58.9 37,463.1 yes
2018 16,775,322 8.00 4.00 7.45 7.80 13.30 21.10 0.66 21.76 3,650,310 56.0 41,358.5 yes
2019 17,455,288 8.00 4.00 7.46 7.66 14.41 22.07 0.65 22.72 3,965,841 55.4 43,197.0 yes
2020 18,162,732 8.00 4.00 7.46 7.56 15.51 23.07 0.63 23.70 4,304,567 55.2 44,759.1 yes
2021 18,892,698 8.00 4.00 7.47 7.48 15.86 23.34 0.63 23.97 4,528,580 55.3 46,144.3 yes
2022 19,647,596 8.00 4.00 7.47 7.42 16.16 23.58 0.63 24.21 4,756,683 55.6 47,342.3 yes
2023 20,410,266 8.00 4.00 7.48 7.39 16.42 23.81 0.63 24.44 4,988,269 56.1 48,344.2 yes
2024 21,193,946 8.00 4.00 7.48 7.36 16.65 24.01 0.63 24.64 5,222,188 56.8 49,142.6 yes
2025 22,003,426 8.00 4.00 7.48 7.33 16.85 24.18 0.63 24.81 5,459,050 57.7 49,731.8 yes
2026 22,834,366 8.00 4.00 7.48 7.30 17.01 24.31 0.63 24.94 5,694,891 58.8 50,107.2 yes
2027 23,685,324 8.00 4.00 7.49 7.26 17.15 24.41 0.63 25.04 5,930,805 60.0 50,266.0 yes
2028 24,555,722 8.00 4.00 7.49 7.22 17.28 24.50 0.63 25.13 6,170,853 61.4 50,206.4 yes
2029 25,449,735 8.00 4.00 7.49 7.17 17.39 24.56 0.63 25.19 6,410,788 62.8 49,927.7 yes
2030 26,363,516 8.00 4.00 7.49 7.11 17.50 24.61 0.63 25.24 6,654,151 64.4 49,413.2 yes
2031 27,298,062 8.00 4.00 7.49 7.05 17.61 24.66 0.63 25.29 6,903,680 66.1 48,642.8 yes
2032 28,257,334 8.00 4.00 7.49 6.97 17.72 24.69 0.63 25.32 7,154,757 67.8 47,594.1 yes
2033 29,244,417 8.00 4.00 7.49 6.88 17.82 24.70 0.63 25.33 7,407,611 69.7 46,241.7 yes
2034 30,273,768 8.00 4.00 7.49 6.79 17.92 24.71 0.63 25.34 7,671,373 71.7 44,557.2 yes
2035 31,352,280 8.00 4.00 7.50 6.69 18.00 24.69 0.63 25.32 7,938,397 73.9 42,508.9 yes
2036 32,474,039 8.00 4.00 7.50 6.59 18.09 24.68 0.63 25.31 8,219,179 76.1 40,061.5 yes
2037 February 23, 2010
33,646,269 8.00 4.00 7.50 6.49 www.psers.state.pa.us
18.16 24.65 0.63 25.28 8,505,777 78.5 43
37,176.0 yes
2038 34,868,123 8.00 4.00 7.50 6.39 18.23 24.62 0.63 25.25 8,804,201 81.1 33,809.6
Public School Employees' Retirement System of Pennsylvania
Market Returns and Pension Rate Floors Set by User and are the same for both Current and Alternative Funding
Market Returns Scenario 1
Alternative Funding Assumptions: Alternative Benefit Provisions for Members Enrolled after 6/30/10
- Fresh-start accrued liability payments over 30 years - Ten year vesting.
with level percent of pay amortization beginning FY2011. - An 8.0% conversion rate is used to determine annuity equivalent of member contribution.
- PUC funding method is used beginning FY2011. Other Special Funding Provisions
- Fresh-start asset smoothing over 10 years beginning FY2010. - The Total Employer Pension Contribution Rate is limited to the prior FY contribution plus:
3.46% for FY2011, 3.50% for FY2012 and 4.50% for FY2013 and after.
35%
30%
25%
20%
15%
10%
5%
0%
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
The Board at its January 2009 meeting adopted to reduce the interest rate from 8.50% to 8.25% for the June 30, 2008 valuation and to 8.00% thereafter.
This projection model was created at the request of, and sole use by, PSERS. Any unauthorized user should contact PSERS or Buck for proper interpretation of results.
100%
80%
60%
40%
20%
0%
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Funding
40
35
30
25
20
15
10
0
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Proposal Governor's Proposal
100%
95%
90%
85%
80%
75%
70%
65%
60%
55%
50%
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Current Law Alternative Proposal Governor's Proposal