XML 44 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Pension and Profit Sharing (Tables)
12 Months Ended
Dec. 31, 2015
Compensation and Retirement Disclosure [Abstract]  
Plan Asset Allocation

Asset Category 2015 2014
Equity Securities 58% 67%
Fixed Income Securities 37% 29%
Other Securities / Investments 5% 3%
Total 100% 100%

 

Pension Plan Assets by Level

2015  Level 1  Level 2  Level 3  Total
Money Market Fund  $66,914   $—     $—     $66,914 
Acme United Common Stock   174,000    —      —      174,000 
Equity Common and Collected Funds   —      652,135    —      652,135 
Fixed Income Common and Collected Funds   —      524,523    —      524,523 
Total  $240,914   $1,176,658   $—     $1,417,572 

 

2014  Level 1  Level 2  Level 3  Total
Money Market Fund  $67,909   $—     $—     $67,909 
Acme United Common Stock   199,900    —      —      199,900 
Equity Common and Collected Funds   —      953,140    —      953,140 
Fixed Income Common and Collected Funds   —      463,586    —      463,586 
Total  $267,809   $1,416,726   $—     $1,684,535 

 

Changes in Benefit Obligation

   2015  2014
Assumptions used to determine benefit obligation:          
  Discount rate   3.50%   3.23%
Changes in benefit obligation:          
Benefit obligation at beginning of year  $(1,904,377)  $(1,886,636)
Interest cost   (59,348)   (69,806)
Service cost   (25,000)   (25,000)
Actuarial loss   (62,677)   (256,446)
Benefits and plan expenses paid   274,614    333,511 
Benefit obligation at end of year   (1,776,788)   (1,904,377)
           
Changes in plan assets:          
Fair value of plan assets at beginning of year   1,684,535    1,703,602 
Actual return on plan assets   (22,349)   124,326 
Employer contribution   30,000    190,118 
Benefits and plan expenses paid   (274,614)   (333,511)
Fair value of plan assets at end of year   1,417,572    1,684,535 
Funded status  $(359,216)  $(219,842)
           
Amounts recognized in Accumulated Other Comprehensive Income:          
Net actuarial loss  $1,423,319   $1,368,025 
Prior service cost   2,711    11,865 
Total  $1,426,030   $1,379,890 

 

Components of Net Benefit Expense

   2015  2014
Assumptions used to determine net periodic benefit cost:          
  Discount rate   3.23%   3.78%
  Expected return on plan assets   6.00%   6.00%
Components of net benefit expense:          
Interest cost  $59,348   $69,806 
Service cost   25,000    25,000 
Expected return on plan assets   (92,620)   (93,292)
Amortization of prior service costs   9,155    9,155 
Amortization of actuarial loss   122,352    116,118 
Net periodic benefit cost  $123,235   $126,787 

 

Amounts Recognized in Other Comprehensive Income

   2015  2014
           
Balance at beginning of the year  $1,379,890   $1,279,751 
Change in net loss   177,647    225,412 
Amortization of actuarial loss   (122,352)   (116,118)
Amortization of prior service cost   (9,155)   (9,155)
     Change recognized in other comprehensive income   46,140    100,139 
Total recognized in other comprehensive income  $1,426,030   $1,379,890 

 

Benefits Expected to be Paid

2016  $        223,000
2017 209,000
2018 194,000
2019 179,000
2020 164,000
Years 2021 - 2025 610,000