Actuarial valuation
fiscal year 2026, as reported to the PRBFunded ratio
89.5%
- Actuarial accrued liability
- $22.3M
- Actuarial value of assets
- $20.0M
- Unfunded liability
- $2.3M
- Amortization period
- 6.4 years
- Assumed return
- 7.25%
- Contributions (employer / employee, % pay)
- 12.0% / 12.0%
Financial report
fiscal year 2025- Net assets (market value)
- $25.0M
- Benefit payments
- $1.3M
- Total contributions
- $1.4M
Membership
fiscal year 2025- Active members
- 71
- Annuitants
- 40
Funded status by year
| FY | Funded ratio | Assets (actuarial) | Liability | Unfunded | Amortization |
|---|---|---|---|---|---|
| 2026 | 89.5% | $20.0M | $22.3M | $2.3M | 6.4 |
| 2025 | 89.5% | $20.0M | $22.3M | $2.3M | 6.4 |
| 2024 | 89.5% | $20.0M | $22.3M | $2.3M | 6.4 |
| 2023 | 77.3% | $16.0M | $20.7M | $4.7M | 14.5 |
| 2022 | 77.3% | $16.0M | $20.7M | $4.7M | 14.5 |
| 2021 | 73.3% | $13.6M | $18.5M | $4.9M | 16.3 |
| 2020 | 73.3% | $13.6M | $18.5M | $4.9M | 16.3 |
| 2019 | 72.0% | $11.4M | $15.9M | $4.4M | 14.1 |
| 2018 | 72.0% | $11.4M | $15.9M | $4.4M | 14.1 |
| 2017 | 68.5% | $9.4M | $13.8M | $4.3M | 14.1 |
| 2016 | 68.5% | $9.4M | $13.8M | $4.3M | 14.1 |
| 2015 | 69.2% | $8.4M | $12.1M | $3.7M | 15.9 |
| 2014 | 69.2% | $8.4M | $12.1M | $3.7M | 15.9 |
| 2013 | 63.3% | $7.0M | $11.0M | $4.0M | 26.8 |
| 2012 | 63.3% | $7.0M | $11.0M | $4.0M | 26.8 |
| 2011 | 53.6% | $5.0M | $9.3M | $4.3M | 31.0 |
| 2010 | 53.6% | $5.0M | $9.3M | $4.3M | 31.0 |
| 2009 | 53.6% | $5.0M | $9.3M | $4.3M | 31.0 |
| 2008 | 54.4% | $3.6M | $6.5M | $3.0M | 17.0 |
| 2007 | 54.4% | $3.6M | $6.5M | $3.0M | 17.0 |
| 2006 | 54.4% | $3.6M | $6.5M | $3.0M | 17.0 |