Actuarial valuation
fiscal year 2026, as reported to the PRBFunded ratio
59.5%
- Actuarial accrued liability
- $23.7M
- Actuarial value of assets
- $14.1M
- Unfunded liability
- $9.6M
- Amortization period
- 23.0 years
- Assumed return
- 7.00%
- Contributions (employer / employee, % pay)
- 14.0% / 14.0%
Financial report
fiscal year 2025- Net assets (market value)
- $14.8M
- Benefit payments
- $1.1M
- Total contributions
- $1.6M
Membership
fiscal year 2025- Active members
- 45
- Annuitants
- 36
Funded status by year
| FY | Funded ratio | Assets (actuarial) | Liability | Unfunded | Amortization |
|---|---|---|---|---|---|
| 2026 | 59.5% | $14.1M | $23.7M | $9.6M | 23.0 |
| 2025 | 59.5% | $14.1M | $23.7M | $9.6M | 23.0 |
| 2024 | 59.5% | $14.1M | $23.7M | $9.6M | 23.0 |
| 2023 | 55.6% | $11.9M | $21.3M | $9.5M | 25.0 |
| 2022 | 55.6% | $11.9M | $21.3M | $9.5M | 25.0 |
| 2021 | 54.7% | $10.4M | $19.1M | $8.6M | 52.2 |
| 2020 | 54.7% | $10.4M | $19.1M | $8.6M | 52.2 |
| 2019 | 50.7% | $9.3M | $18.4M | $9.1M | 28.9 |
| 2018 | 50.7% | $9.3M | $18.4M | $9.1M | 28.9 |
| 2017 | 53.1% | $9.2M | $17.4M | $8.1M | 28.9 |
| 2016 | 53.1% | $9.2M | $17.4M | $8.1M | 28.9 |
| 2015 | 53.5% | $8.4M | $15.7M | $7.3M | 24.2 |
| 2014 | 53.5% | $8.4M | $15.7M | $7.3M | 24.2 |
| 2013 | 47.9% | $7.0M | $14.5M | $7.6M | 28.6 |
| 2012 | 47.9% | $7.0M | $14.5M | $7.6M | 28.6 |
| 2011 | 51.9% | $6.3M | $12.2M | $5.9M | 29.0 |
| 2010 | 51.9% | $6.3M | $12.2M | $5.9M | 29.0 |
| 2009 | 36.1% | $4.2M | $11.7M | $7.5M | 28.2 |
| 2008 | 36.1% | $4.2M | $11.7M | $7.5M | 28.2 |
| 2007 | 51.6% | $4.6M | $9.0M | $4.4M | 13.0 |
| 2006 | 51.6% | $4.6M | $9.0M | $4.4M | 13.0 |