XML 42 R29.htm IDEA: XBRL DOCUMENT v3.19.1
Pension and Profit Sharing (Tables)
12 Months Ended
Dec. 31, 2018
Retirement Benefits [Abstract]  
Plan Asset Allocation

Asset Category:  2018  2017
Equity Securities   65%   67%
Fixed Income Securities   33%   32%
Other Securities / Investments   2%   1%
Total:   100%   100%

 

Pension Plan Assets by Level

 

2018  Level 1  Level 2  Level 3  Total
Money Market Fund  $4   $17,320   $—     $17,324 
Equity Common and Collected Funds   99,616    564,341    —      663,957 
Fixed Income Common and Collected Funds   83,211    249,309    —      332,520 
Total:  $182,831   $830,970   $—     $1,013,801 

 

2017  Level 1  Level 2  Level 3  Total
Money Market Fund  $—     $10,774   $—     $10,774 
Equity Common and Collected Funds   125,451    711,143    —      836,594 
Fixed Income Common and Collected Funds   100,430    302,001    —      402,431 
Total:  $225,881   $1,023,918   $—     $1,249,799 

Changes in Benefit Obligation

   2018  2017
Assumptions used to determine benefit obligation:          
  Discount rate   3.87%   3.14%
Changes in benefit obligation:          
Benefit obligation at beginning of year  $(1,362,867)  $(1,499,798)
Interest cost   (39,851)   (48,161)
Service cost   (33,000)   (36,000)
Actuarial gain (loss)   71,338    (20,289)
Benefits and plan expenses paid   203,450    241,381 
Benefit obligation at end of year:  $(1,160,930)  $(1,362,867)

 

Changes in plan assets:      
Fair value of plan assets at beginning of year  $1,249,825   $1,294,727 
Actual return on plan assets   (57,651)   196,479 
Employer contribution   25,107    —   
Benefits and plan expenses paid   (203,450)   (241,381)
Fair value of plan assets at end of year   1,013,831    1,249,825 
Funded status:  $(147,099)  $(113,042)

 

Amounts recognized in Accumulated Other Comprehensive Income:      
Net actuarial loss  $880,370   $913,870 
Prior service cost   1,082    1,625 
Total:  $881,452   $915,495 

 

Components of Net Benefit Expense

   2018  2017
Assumptions used to determine net periodic benefit cost:          
  Discount rate   3.14%   3.40%
  Expected return on plan assets   6.00%   6.00%
Components of net benefit expense:          
Interest cost  $39,851   $48,161 
Service cost   33,000    36,000 
Expected return on plan assets   (67,547)   (69,465)
Amortization of prior service costs   543    543 
Amortization of actuarial loss   87,360    108,052 
Net periodic benefit cost:  $93,207   $123,291 

 

Amounts Recognized in Other Comprehensive Income

   2018  2017
Balance at beginning of the year  $915,495   $1,130,815 
Change in net loss   53,860    (106,725)
Amortization of actuarial loss   (87,360)   (108,052)
Amortization of prior service cost   (543)   (543)
     Change recognized in other comprehensive income   (34,043)   (215,320)
Total recognized in other comprehensive income  $881,452   $915,495 

 

Benefits Expected to be Paid

2019  $                      168,000
2020 152,000
2021 136,000
2022 122,000
2023 108,000
Years 2024 - 2028 387,000