XML 42 R28.htm IDEA: XBRL DOCUMENT v3.21.1
Pension and Profit Sharing (Tables)
12 Months Ended
Dec. 31, 2020
Compensation And Retirement Disclosure [Abstract]  
Plan Asset Allocation

 

Asset Category:

 

2019

 

Equity Securities

 

 

66

%

Fixed Income Securities

 

 

32

%

Other Securities / Investments

 

 

2

%

Total:

 

 

100

%

 

Pension Plan Assets by Level

The following tables present the pension plan assets by level within the fair value hierarchy as of December 31, 2019:

 

 

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

 

Changes in Benefit Obligation

 

 

 

2020

 

 

2019

 

Assumptions used to determine benefit obligation:

 

 

 

 

 

 

 

 

Discount rate

 

 

2.74

%

 

 

2.74

%

Changes in benefit obligation:

 

 

 

 

 

 

 

 

Benefit obligation at beginning of year

 

$

(1,073,316

)

 

$

(1,160,930

)

Interest cost

 

 

(27,671

)

 

 

(41,841

)

Service cost

 

 

(30,195

)

 

 

(25,000

)

Actuarial loss

 

 

(160,884

)

 

 

(46,288

)

Benefits and plan expenses paid

 

 

203,596

 

 

 

200,743

 

Curtailments, settlements and special termination benefits

 

 

1,088,470

 

 

 

 

Benefit obligation at end of year:

 

$

 

 

$

(1,073,316

)

 

 

 

 

 

 

 

 

 

Changes in plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

 

$

1,028,649

 

 

$

1,013,831

 

Actual return on plan assets

 

 

40,560

 

 

 

201,148

 

Employer contribution

 

 

222,857

 

 

 

14,413

 

Benefits and plan expenses paid

 

 

(203,596

)

 

 

(200,743

)

Settlements

 

 

(1,088,470

)

 

 

 

Fair value of plan assets at end of year

 

 

 

 

 

1,028,649

 

Funded status:

 

$

 

 

$

(44,667

)

 

 

 

 

 

 

 

 

 

Amounts recognized in accumulated other comprehensive income:

 

 

 

 

 

 

 

 

Net actuarial loss

 

$

 

 

$

689,398

 

Prior service cost

 

 

 

 

 

538

 

Total:

 

$

 

 

$

689,936

 

 

Components of Net Benefit Expense

 

 

 

2020

 

 

2019

 

Assumptions used to determine net periodic benefit cost:

 

 

 

 

 

 

 

 

Discount rate

 

 

2.74

%

 

 

3.87

%

Expected return on plan assets

 

 

6.00

%

 

 

6.00

%

Components of net benefit expense:

 

 

 

 

 

 

 

 

Service cost

 

$

30,195

 

 

$

25,000

 

Interest cost

 

 

27,671

 

 

 

41,841

 

Expected return on plan assets

 

 

(40,560

)

 

 

(54,330

)

Settlement cost

 

 

793,524

 

 

 

 

Amortization of prior service costs

 

 

538

 

 

 

544

 

Amortization of actuarial loss

 

 

56,739

 

 

 

90,442

 

 

 

 

837,912

 

 

 

78,497

 

Net periodic benefit cost:

 

$

868,107

 

 

$

103,497

 

 

Amounts Recognized in Other Comprehensive Income

 

 

 

2020

 

 

2019

 

Balance at beginning of the year

 

$

689,936

 

 

$

881,452

 

Change in net loss

 

 

(617,800

)

 

 

(100,530

)

Amortization of actuarial loss

 

 

(71,598

)

 

 

(90,442

)

Amortization of prior service cost

 

 

(538

)

 

 

(544

)

Change recognized in other comprehensive income

 

 

(689,936

)

 

 

(191,516

)

Total recognized in other comprehensive income

 

$

 

 

$

689,936