XML 62 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
14. EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2016
Employee Benefits Tables [Default Label]  
Reconciliation of the changes in the benefit obligations and fair value of plan assets

The following table provides a reconciliation of the changes in the benefit obligations and fair value of plan assets for 2016, 2015 and 2014:

 

    2016     2015     2014  
Change in Benefit Obligation                  
Benefit obligation, beginning   $ 10,944,658     $ 10,777,415     $ 7,933,568  
Service cost     631,874       648,334       501,032  
Interest cost     452,896       410,944       377,706  
Actuarial (gain) loss     872,245       (137,048 )     2,030,583  
Benefits paid     (426,628 )     (754,987 )     (65,474 )
Benefit obligation, ending   $ 12,475,045     $ 10,944,658     $ 10,777,415  
                         
Change in Plan Assets                        
Fair value of plan assets, beginning   $ 11,678,218     $ 11,683,845     $ 9,687,226  
Actual return on plan assets     780,160       (640 )     562,093  
Employer contribution     -       750,000       1,500,000  
Benefits paid     (426,628 )     (754,987 )     (65,474 )
Fair value of plan assets, ending   $ 12,031,750     $ 11,678,218     $ 11,683,845  
Funded status at the end of the year   $ (443,295 )   $ 733,560     $ 906,430  

 

Pension plan's asset allocation

efined Benefit Pension Plan, continued

 

    2016     2015     2014  
Amount recognized in the Consolidated Balance Sheet                  
Prepaid benefit cost   $ 4,360,788     $ 4,799,051     $ 4,434,917  
Unfunded pension benefit obligation under ASC 325-960     (4,804,083 )     (4,065,491 )     (3,528,487 )
Deferred taxes     1,633,388       1,382,267       1,199,686  
                         
Amount recognized in accumulated other                        
comprehensive income (loss)                        
Net loss   $ (4,861,211 )   $ (4,137,855 )   $ (3,616,087 )
Prior service cost     57,128       72,364       87,600  
Amount recognized     (4,804,083 )     (4,065,491 )     (3,528,487 )
Deferred Taxes     1,633,388       1,382,267       1,199,686  
Amount recognized in accumulated comprehensive income   $ (3,170,695 )   $ (2,683,224 )   $ (2,328,801 )
                         
Prepaid benefit detail                        
Benefit obligation   $ (12,475,045 )   $ (10,944,658 )   $ (10,777,415 )
Fair value of assets     12,031,750       11,678,218       11,683,845  
Unrecognized net actuarial loss     4,861,211       4,137,855       3,616,087  
Unrecognized prior service cost     (57,128 )     (72,364 )     (87,600 )
Prepaid (accrued) benefits   $ 4,360,788     $ 4,799,051     $ 4,434,917  
                         
Components of net periodic benefit cost                        
Service cost   $ 631,874     $ 648,334     $ 501,032  
Interest cost     452,896       410,944       377,706  
Expected return on plan assets     (854,414 )     (838,818 )     (698,252 )
Amortization of prior service cost     (15,236 )     (15,236 )     (15,236 )
Recognized net actuarial (gain) loss     223,143       180,642       36,110  
Net periodic benefit cost   $ 438,263     $ 385,866     $ 201,360  
                         
Other changes in plan assets and benefit obligations                        
  recognized in other comprehensive income (loss)                        
Net (gain) loss   $ 723,356     $ 521,768     $ 2,130,632  
Amortization of prior service cost     15,236       15,236       15,236  
Total recognized in other comprehensive income   $ 738,592     $ 537,004     $ 2,145,868  
                         
Total recognized in net periodic benefit cost and other                        
  Comprehensive income (loss)   $ 1,176,855     $ 922,870     $ 2,347,228  
                         
Additional disclosure information                        
Accumulated benefit obligation   $ 8,788,626     $ 7,601,249     $ 7,543,340  
Vested benefit obligation   $ 8,780,087     $ 7,539,365     $ 7,408,014  
Discount rate used for net pension cost     4.25 %     4.00 %     5.00 %
Discount rate used for disclosure     4.00 %     4.25 %     4.00 %
Expected return on plan assets     7.50 %     7.50 %     7.50 %
Rate of compensation increase     3.00 %     3.00 %     3.00 %
Average remaining service (years)      13        13        14  

Estimated Future Benefit Payments

Estimated Future Benefit Payments, which reflect expected future service, as appropriate, as of December 31, 2016, are as follows:

 

2017   $ 595,435  
2018     1,284,377  
2019     669,286  
2020     549,902  
2021     152,296  
2022-2026     5,655,187  
    $ 8,906,483