XML 93 R29.htm IDEA: XBRL DOCUMENT v3.20.1
Pension and Profit Sharing (Tables)
12 Months Ended
Dec. 31, 2019
Compensation And Retirement Disclosure [Abstract]  
Plan Asset Allocation

 

Asset Category:

 

2019

 

 

2018

 

Equity Securities

 

 

66

%

 

 

65

%

Fixed Income Securities

 

 

32

%

 

 

33

%

Other Securities / Investments

 

 

2

%

 

 

2

%

Total:

 

 

100

%

 

 

100

%

 

Pension Plan Assets by Level

 

2019

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Money Market Fund

 

$

31

 

 

$

16,763

 

 

$

 

 

$

16,794

 

Equity Common and Collected Funds

 

 

102,030

 

 

 

580,839

 

 

 

 

 

 

682,869

 

Fixed Income Common and Collected Funds

 

 

82,670

 

 

 

246,316

 

 

 

 

 

 

328,986

 

Total:

 

$

184,731

 

 

$

843,918

 

 

$

 

 

$

1,028,649

 

 

2018

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Money Market Fund

 

$

4

 

 

$

17,320

 

 

$

 

 

$

17,324

 

Equity Common and Collected Funds

 

 

99,616

 

 

 

564,371

 

 

 

 

 

 

663,957

 

Fixed Income Common and Collected Funds

 

 

83,211

 

 

 

249,309

 

 

 

 

 

 

332,520

 

Total:

 

$

182,831

 

 

$

831,000

 

 

$

 

 

$

1,013,831

 

 

Changes in Benefit Obligation

 

 

 

2019

 

 

2018

 

Assumptions used to determine benefit obligation:

 

 

 

 

 

 

 

 

Discount rate

 

 

2.74

%

 

 

3.87

%

Changes in benefit obligation:

 

 

 

 

 

 

 

 

Benefit obligation at beginning of year

 

$

(1,160,930

)

 

$

(1,362,867

)

Interest cost

 

 

(41,841

)

 

 

(39,851

)

Service cost

 

 

(25,000

)

 

 

(33,000

)

Actuarial (loss) gain

 

 

(46,288

)

 

 

71,338

 

Benefits and plan expenses paid

 

 

200,743

 

 

 

203,450

 

Benefit obligation at end of year:

 

$

(1,073,316

)

 

$

(1,160,930

)

 

 

 

 

 

 

 

 

 

Changes in plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

 

$

1,013,831

 

 

$

1,249,825

 

Actual return on plan assets

 

 

201,148

 

 

 

(57,651

)

Employer contribution

 

 

14,413

 

 

 

25,107

 

Benefits and plan expenses paid

 

 

(200,743

)

 

 

(203,450

)

Fair value of plan assets at end of year

 

 

1,028,649

 

 

 

1,013,831

 

Funded status:

 

$

(44,667

)

 

$

(147,099

)

 

 

 

 

 

 

 

 

 

Amounts recognized in accumulated other comprehensive income:

 

 

 

 

 

 

 

 

Net actuarial loss

 

$

689,398

 

 

$

880,370

 

Prior service cost

 

 

538

 

 

 

1,082

 

Total:

 

$

689,936

 

 

$

881,452

 

 

Components of Net Benefit Expense

 

 

 

 

2019

 

 

 

2018

 

Assumptions used to determine net periodic benefit cost:

 

 

 

 

 

 

 

 

Discount rate

 

 

3.87

%

 

 

3.14

%

Expected return on plan assets

 

 

6.00

%

 

 

6.00

%

Components of net benefit expense:

 

 

 

 

 

 

 

 

Service cost

 

$

25,000

 

 

$

33,000

 

Interest cost

 

 

41,841

 

 

 

39,851

 

Expected return on plan assets

 

 

(54,330

)

 

 

(67,547

)

Amortization of prior service costs

 

 

544

 

 

 

543

 

Amortization of actuarial loss

 

 

90,442

 

 

 

87,360

 

 

 

 

78,497

 

 

 

60,207

 

Net periodic benefit cost:

 

$

103,497

 

 

$

93,207

 

 

Amounts Recognized in Other Comprehensive Income

 

 

 

 

2019

 

 

 

2018

 

Balance at beginning of the year

 

$

881,452

 

 

$

915,495

 

Change in net loss

 

 

(100,530

)

 

 

53,860

 

Amortization of actuarial loss

 

 

(90,442

)

 

 

(87,360

)

Amortization of prior service cost

 

 

(544

)

 

 

(543

)

Change recognized in other comprehensive income

 

 

(191,516

)

 

 

(34,043

)

Total recognized in other comprehensive income

 

$

689,936

 

 

$

881,452

 

 

Benefits Expected to be Paid

 

2020

 

$

152,000

 

2021

 

 

135,000

 

2022

 

 

120,000

 

2023

 

 

106,000

 

2024

 

 

95,000

 

Years 2025 - 2029

 

 

332,000