Actuarial valuation
fiscal year 2026, as reported to the PRBFunded ratio
64.1%
- Actuarial accrued liability
- $26.9M
- Actuarial value of assets
- $17.2M
- Unfunded liability
- $9.6M
- Amortization period
- 21.2 years
- Assumed return
- 7.25%
- Contributions (employer / employee, % pay)
- 19.0% / 13.0%
Financial report
fiscal year 2025- Net assets (market value)
- $18.9M
- Benefit payments
- $1.8M
- Total contributions
- $1.6M
Membership
fiscal year 2025- Active members
- 60
- Annuitants
- 45
Funded status by year
| FY | Funded ratio | Assets (actuarial) | Liability | Unfunded | Amortization |
|---|---|---|---|---|---|
| 2026 | 64.1% | $17.2M | $26.9M | $9.6M | 21.2 |
| 2025 | 64.1% | $17.2M | $26.9M | $9.6M | 21.2 |
| 2024 | 62.8% | $15.6M | $24.9M | $9.3M | 19.1 |
| 2023 | 62.8% | $15.6M | $24.9M | $9.3M | 19.1 |
| 2022 | 54.7% | $13.9M | $25.4M | $11.5M | 33.7 |
| 2021 | 54.7% | $13.9M | $25.4M | $11.5M | 33.7 |
| 2020 | 53.2% | $11.9M | $22.3M | $10.4M | 38.3 |
| 2019 | 53.2% | $11.9M | $22.3M | $10.4M | 38.3 |
| 2018 | 54.9% | $11.0M | $20.1M | $9.1M | 36.2 |
| 2017 | 54.9% | $11.0M | $20.1M | $9.1M | 36.2 |
| 2016 | 54.8% | $11.0M | $20.0M | $9.0M | 28.7 |
| 2015 | 54.8% | $11.0M | $20.0M | $9.0M | 28.7 |
| 2014 | 56.7% | $9.9M | $17.4M | $7.5M | 30.8 |
| 2013 | 56.7% | $9.9M | $17.4M | $7.5M | 30.8 |
| 2012 | 61.3% | $11.1M | $18.1M | $7.0M | 27.0 |
| 2011 | 55.6% * | $10.7M | $16.1M | $5.4M | 22.1 |
| 2010 | 55.6% * | $10.7M | $16.1M | $5.4M | 22.1 |
| 2009 | 68.1% | $9.8M | $14.4M | $4.6M | 25.7 |
| 2008 | 68.1% | $9.8M | $14.4M | $4.6M | 25.7 |
| 2007 | 69.2% | $8.0M | $11.6M | $3.6M | 32.3 |
| 2006 | 69.2% | $8.0M | $11.6M | $3.6M | 32.3 |
* The plan's stated funded ratio differs by more than 0.5 points from assets ÷ liability for that year. The stated figure is shown; the row is flagged so the discrepancy is visible.