Actuarial valuation
fiscal year 2025, as reported to the PRBFunded ratio
47.2%
- Actuarial accrued liability
- $12.4M
- Actuarial value of assets
- $5.9M
- Unfunded liability
- $6.5M
- Amortization period
- 24.4 years
- Assumed return
- 7.00%
- Contributions (employer / employee, % pay)
- 19.6% / 13.8%
Financial report
fiscal year 2025- Net assets (market value)
- $6.7M
- Benefit payments
- $659K
- Total contributions
- $815K
Membership
fiscal year 2025- Active members
- 34
- Annuitants
- 25
Funded status by year
| FY | Funded ratio | Assets (actuarial) | Liability | Unfunded | Amortization |
|---|---|---|---|---|---|
| 2025 | 47.2% | $5.9M | $12.4M | $6.5M | 24.4 |
| 2024 | 47.2% | $5.9M | $12.4M | $6.5M | 24.4 |
| 2023 | 47.2% | $5.9M | $12.4M | $6.5M | 24.4 |
| 2022 | 46.2% | $5.3M | $11.5M | $6.2M | 52.8 |
| 2021 | 46.2% | $5.3M | $11.5M | $6.2M | 52.8 |
| 2020 | 42.8% | $4.5M | $10.4M | $6.0M | 94.7 |
| 2019 | 42.8% | $4.5M | $10.4M | $6.0M | 94.7 |
| 2018 | 45.0% | $4.2M | $9.3M | $5.1M | 38.6 |
| 2017 | 45.0% | $4.2M | $9.3M | $5.1M | 38.6 |
| 2016 | 44.6% | $3.7M | $8.2M | $4.6M | 36.1 |
| 2015 | 44.6% | $3.7M | $8.2M | $4.6M | 36.1 |
| 2014 | 43.8% | $3.3M | $7.5M | $4.2M | 37.0 |
| 2013 | 43.8% | $3.3M | $7.5M | $4.2M | 37.0 |
| 2012 | 39.9% | $2.8M | $7.1M | $4.3M | 31.8 |
| 2011 | 39.9% | $2.8M | $7.1M | $4.3M | 31.8 |
| 2010 | 39.6% | $2.5M | $6.2M | $3.7M | 27.2 |
| 2009 | 39.6% | $2.5M | $6.2M | $3.7M | 27.2 |
| 2008 | 41.1% | $2.4M | $5.8M | $3.4M | 29.0 |
| 2007 | 41.1% | $2.4M | $5.8M | $3.4M | 29.0 |
| 2006 | 42.9% | $2.2M | $5.1M | $2.9M | 29.0 |