XML 38 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Pension and Profit Sharing (Tables)
12 Months Ended
Dec. 31, 2012
Compensation and Retirement Disclosure [Abstract]  
Plan Asset Allocation

Asset Category   2012     2011  
Equity Securities     70%       68%  
Fixed Income Securities     29%       29%  
Other Securities / Investments     1%       3%  
Total     100%       100%  

 

Pension Plan Assets by Level

2012   Level 1     Level 2     Level 3     Total  
Money Market Fund   $ 19,609     $ -     $ -     $ 19,609  
Acme United Common Stock     110,400       -       -       110,400  
Equity Common and Collected Funds     -       811,113       -       811,113  
Fixed Income Common and Collected Funds             384,280               384,280  
Total   $ 130,009     $ 1,195,393     $ -     $ 1,325,402  

 

2011   Level 1     Level 2     Level 3     Total  
Money Market Fund   $ 32,819     $ -     $ -     $ 32,819  
Acme United Common Stock     95,000       -       -       95,000  
Equity Common and Collected Funds     -       757,373       -       757,373  
Fixed Income Common and Collected Funds             361,544               361,544  
Total   $ 127,819     $ 1,118,917     $ -     $ 1,246,736  

 

Changes in Benefit Obligation

    2012     2011  
Assumptions used to determine benefit obligation:            
  Discount rate     2.99%       3.99%  
Changes in benefit obligation:                
Benefit obligation at beginning of year   $ (2,259,522 )   $ (2,479,645 )
Interest cost     (85,108 )     (99,122 )
Service cost     (36,000 )     (19,000 )
Actuarial (loss) gain     (137,609 )     22,235  
Benefits and plan expenses paid     292,546       316,010  
Benefit obligation at end of year     (2,225,693 )     (2,259,522 )
                 
Changes in plan assets:                
Fair value of plan assets at beginning of year     1,246,736       1,315,428  
Actual return on plan assets     149,717       7,665  
Employer contribution     221,495       239,653  
Benefits and plan expenses paid     (292,546 )     (316,010 )
Fair value of plan assets at end of year     1,325,402       1,246,736  
Funded status   $ (900,291 )   $ (1,012,786 )

 

Components of Net Benefit Expense

    2012     2011  
Assumptions used to determine net periodic benefit cost:            
  Discount rate     3.99%       4.42%  
  Expected return on plan assets     8.25%       8.25%  
Components of net benefit expense:                
Interest cost   $ 85,109     $ 99,122  
Service cost     36,000       19,000  
Expected return on plan assets     (94,765 )     (95,470 )
Amortization of prior service costs     9,154       9,154  
Amortization of actuarial loss     135,759       124,536  
Net periodic benefit cost   $ 171,257     $ 156,342  

 

Amounts Recognized in Other Comprehensive Income

    2012     2011  
             
Balance at beginning of the year   $ 1,762,345     $ 1,830,465  
Change in net loss     82,657       65,570  
Amortization of actuarial loss     (135,759 )     (124,536 )
Amortization of prior service cost     (9,154 )     (9,154 )
     Change recognized in other comprehensive income     (62,256 )     (68,120 )
Total recognized in other comprehensive income   $ 1,700,089     $ 1,762,345  

 

Amounts recognized in Accumulated Other Comprehensive Income:

 

Net actuarial loss   $ 1,669,914     $ 1,723,016  
Prior service cost     30,175       39,329  
Total   $ 1,700,089     $ 1,762,345  

 

Benefits Expected to be Paid

2013   $ 254,000  
2014     247,000  
2015     231,000  
2016     214,000  
2017     194,000  
Years 2018 - 2022     742,000