Actuarial valuation
fiscal year 2025, as reported to the PRBFunded ratio
77.5%
- Actuarial accrued liability
- $76.0M
- Actuarial value of assets
- $59.0M
- Unfunded liability
- $17.1M
- Amortization period
- 19.4 years
- Assumed return
- 7.25%
- Contributions (employer / employee, % pay)
- 13.2% / 15.0%
Financial report
fiscal year 2024- Net assets (market value)
- $59.6M
- Benefit payments
- $4.2M
- Total contributions
- $3.4M
Membership
fiscal year 2024- Active members
- 106
- Annuitants
- 95
Funded status by year
| FY | Funded ratio | Assets (actuarial) | Liability | Unfunded | Amortization |
|---|---|---|---|---|---|
| 2025 | 77.5% | $59.0M | $76.0M | $17.1M | 19.4 |
| 2024 | 77.5% | $59.0M | $76.0M | $17.1M | 19.4 |
| 2023 | 77.5% | $59.0M | $76.0M | $17.1M | 19.4 |
| 2022 | 77.8% | $56.1M | $72.1M | $16.0M | 19.7 |
| 2021 | 77.8% | $56.1M | $72.1M | $16.0M | 19.7 |
| 2020 | 75.0% | $50.3M | $67.1M | $16.8M | 27.3 |
| 2019 | 75.0% | $50.3M | $67.1M | $16.8M | 27.3 |
| 2018 | 74.2% | $48.8M | $65.8M | $17.0M | 23.7 |
| 2017 | 74.2% | $48.8M | $65.8M | $17.0M | 23.7 |
| 2016 | 78.0% | $45.3M | $58.1M | $12.8M | 18.3 |
| 2015 | 78.0% | $45.3M | $58.1M | $12.8M | 18.3 |
| 2014 | 77.4% | $40.8M | $52.7M | $11.9M | 17.0 |
| 2013 | 72.8% | $36.1M | $49.6M | $13.5M | 22.5 |
| 2012 | 72.8% | $36.1M | $49.6M | $13.5M | 22.5 |
| 2011 | 72.4% | $33.2M | $45.9M | $12.7M | 22.5 |
| 2010 | 72.4% | $33.2M | $45.9M | $12.7M | 22.5 |
| 2009 | 77.7% | $31.1M | $40.1M | $8.9M | 22.0 |
| 2008 | 77.7% | $31.1M | $40.1M | $8.9M | 22.0 |
| 2007 | 71.1% | $26.3M | $37.0M | $10.7M | 24.8 |
| 2006 | 71.1% | $26.3M | $37.0M | $10.7M | 24.8 |