Actuarial valuation
fiscal year 2026, as reported to the PRBFunded ratio
56.4%
- Actuarial accrued liability
- $18.2M
- Actuarial value of assets
- $10.3M
- Unfunded liability
- $7.9M
- Amortization period
- 21.5 years
- Assumed return
- 7.75%
- Contributions (employer / employee, % pay)
- 18.8% / 13.8%
Financial report
fiscal year 2024- Net assets (market value)
- $10.2M
- Benefit payments
- $1.1M
- Total contributions
- $977K
Membership
fiscal year 2025- Active members
- 37
- Annuitants
- 35
Funded status by year
| FY | Funded ratio | Assets (actuarial) | Liability | Unfunded | Amortization |
|---|---|---|---|---|---|
| 2026 | 56.4% | $10.3M | $18.2M | $7.9M | 21.5 |
| 2025 | 56.4% | $10.3M | $18.2M | $7.9M | 21.5 |
| 2024 | 47.8% | $8.4M | $17.7M | $9.2M | 34.5 |
| 2023 | 47.8% | $8.4M | $17.7M | $9.2M | 34.5 |
| 2022 | 56.6% | $9.8M | $17.3M | $7.5M | 20.7 |
| 2021 | 56.6% | $9.8M | $17.3M | $7.5M | 20.7 |
| 2020 | 46.3% | $8.0M | $17.2M | $9.2M | never |
| 2019 | 46.3% | $8.0M | $17.2M | $9.2M | never |
| 2018 | 49.9% | $8.2M | $16.4M | $8.2M | 69.3 |
| 2017 | 49.9% | $8.2M | $16.4M | $8.2M | 69.3 |
| 2016 | 57.4% | $9.4M | $16.3M | $7.0M | 58.2 |
| 2015 | 57.4% | $9.4M | $16.3M | $7.0M | 58.2 |
| 2014 | 57.3% | $8.8M | $15.3M | $6.5M | 82.3 |
| 2013 | 57.3% | $8.8M | $15.3M | $6.5M | 82.3 |
| 2012 | 57.3% | $8.8M | $15.3M | $6.5M | 82.3 |
| 2011 | 66.1% | $9.0M | $13.7M | $4.6M | 34.3 |
| 2010 | 66.1% | $9.0M | $13.7M | $4.6M | 34.3 |
| 2009 | 64.0% | $8.1M | $12.7M | $4.6M | 30.1 |
| 2008 | 64.0% | $8.1M | $12.7M | $4.6M | 30.1 |
| 2007 | 74.2% * | $8.2M | $11.4M | $3.2M | 27.4 |
| 2006 | 74.2% * | $8.2M | $11.4M | $3.2M | 27.4 |
* 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.