[twblalock]

The CalPERS money is invested. In recessions, the pension fund shrinks and tax revenues shrink at the same time. The fraction of government spending needed to cover pensions increases as a result.

[refurb]

You forgot to mention that Calpers also assumed an 8% annualized return for their funding purposes. Slightly optimistic.