b"Capital Region Airport Commission SCHEDULE OF COMMISSIONS SHARE OF NET OPEB LIABILITY (ASSET) VRS COST-SHARING PLANS Measurement Dates of June 30, 2017 through June 30, 2024Employer'sProportionate ShareEmployer'sof the Net OPEB Plan Fiduciary Employer'sProportionateLiability (Asset) Net Position asProportion of theShare of theEmployer's as a Percentage of a PercentageNet OPEB Net OPEB Covered Covered Payroll*of TotalDate Liability (Asset) Liability (Asset) Payroll* (3)/(4) OPEB Liability(1) (2) (3) (4) (5) (6)Group Life Insurance (GLI) Plan2024 0.03896% $431,881$ 10,002,873 4.32% 73.41%2023 0.03727%446,9848,780,377 5.09% 69.30%2022 0.03400%409,5137,398,204 5.54% 67.21%2021 0.03660%425,7747,550,347 5.64% 67.45%2020 0.04339%724,1088,930,161 8.11% 52.64%2019 0.04570%743,6618,959,555 8.30% 52.00%2018 0.04539%689,0008,637,145 7.98% 51.22%2017 0.04295%647,0007,921,717 8.17% 48.86%Line of Duty Act (LODA) Program2024 0.19272% $758,459$ 2,480,162 30.58% 1.22%2023 0.20040%803,3222,381,649 33.73% 1.31%2022 0.19410%734,6202,003,289 36.67% 1.87%2021 0.24490% 1,079,8561,895,001 56.98% 1.68%2020 0.23889% 1,000,5082,590,710 38.62% 1.02%2019 0.25241%905,6122,667,315 33.95% 0.79%2018 0.23438%735,0002,446,312 84.69% 0.60%2017 0.20517%539,0002,136,055 62.08% 1.30%* The contributions for the Line of Duty Act Program are based on the number of participants in theProgram using a per capita-based contribution versus a payroll-based contribution. Therefore,covered-employee payroll is the relevant measurement, which is the total payroll of the employeesin the OPEB plan. Virginia Local Disability Program (VLDP)2024 0.57027% $ (20,572) $ 4,410,701 -0.47% 129.49%2023 0.50670% (8,153) 3,101,246 -0.26% 116.89%2022 0.44410% (2,611) 2,080,455 -0.13% 107.99%2021 0.49424% (5,003) 1,985,479 -0.25% 119.59%2020 0.52367%5,2281,951,422 0.27% 76.84%2019 0.53970%10,9331,667,813 0.66% 49.19%2018 0.59935%5,0001,455,262 0.34% 51.39%2017 0.58804%3,0001,094,433 0.27% 38.40%Schedule is intended to show information for 10 years. Information prior to the 2017 valuation is notavailable.However, additional years will be included as they become available. 93"