Estimated Projections for Future Years

Blended OPE rates are calculated as the cost of OPE divided by the applicable salary base. The year over year change in projections for future blended OPE rates can fluctuate depending on the fiscal year and coinciding increase in either salary or OPE expense. Rate projections tend to fluctuate upward in even years as a result of increases in the PEBB and PERS expense portion of OPE. Rate projections can fluctuate downward in odd years as a result of increases in the salary base and the anticipation of minimal increases in the PERS portion of OPE.

Disclaimer: The rates for all future years are only projections at this time until actual rates are approved by DHHS. It is likely that these rates will adjust as more up to date information is available. If you have any questions regarding these projections, please contact your analyst-RU partner or email BRP.

Employee Group

Current Fiscal Year 2025

Proposed Fiscal Year 2026

Fiscal Year 2027

Fiscal Year 2028

Fiscal Year 2029

Fiscal Year 2030

Athletics*

TBD%

TBD%

TBD% TBD% TBD%

TBD%

Faculty/Staff A

75.0%

76.5%

77.0% 74.5% 77.5%

77.5%

Faculty/Staff B

50.1%

52.9%

49.2% 45.5% 49.3%

49.2%

Faculty/Staff C

31.3%

34.2%

32.7% 32.4% 31.9%

31.9%

Classified Service

104.5%

104.9%

103.8% 99.7% 104.8%

105.3%

Classified Skilled/Clerical

89.5%

82.3%

96.7% 102.9% 97.5%

97.9%

Classified Technical

80.7%

79.6%

79.0% 75.0% 79.6%

79.9%

Temps

28.7%

26.1%

46.1% 60.5% 46.6%

46.9%

Student

3.6%

3.8%

3.0% 2.5% 2.9%

2.9%

*Athletics will be calculated on an annual basis due to fluctuations in salaries.

Updated 6/3/2025