XML 49 R34.htm IDEA: XBRL DOCUMENT v3.22.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2021
Employee Benefits And Share Based Compensation [Abstract]  
Summary of the Components of the Net Periodic Post-Retirement Benefit Cost

The following is a summary of the components of the net periodic post-retirement benefit cost during 2021 and 2020:

 

 

 

2021

 

 

2020

 

Interest cost

 

$

300,973

 

 

$

366,543

 

Expected return on assets

 

 

(710,539

)

 

 

(643,058

)

Amortization of unrecognized loss

 

 

219,288

 

 

 

142,053

 

Periodic post-retirement cost (benefit)

 

$

(190,278

)

 

$

(134,462

)

Schedule of Estimated Benefit Payments

The Bank expects to make contributions to the plan in 2022 totaling $0. The following table presents the estimated benefit payments for each of the next five years and in the aggregate for the five years thereafter as of December 31, 2021:

 

2022

 

 

585,550

 

2023

 

 

586,872

 

2024

 

 

590,481

 

2025

 

 

591,945

 

2026

 

 

590,784

 

2027-2031

 

 

2,846,764

 

 

 

$

5,792,396

 

Reconciliation of the Accumulated Post-Retirement Benefit Obligation

The following is a reconciliation of the accumulated post-retirement benefit obligation as of December 31, 2021 and 2020:

 

 

 

2021

 

 

2020

 

Projected benefit obligation at beginning of year

 

$

13,209,019

 

 

$

12,155,436

 

Interest cost

 

 

300,973

 

 

 

366,543

 

Actuarial gain

 

 

(766,993

)

 

 

1,261,873

 

Benefits paid

 

 

(583,244

)

 

 

(574,833

)

Projected benefit obligation at end of year

 

$

12,159,755

 

 

$

13,209,019

 

Summary of the Change in Plan Assets

The following is a summary of the change in plan assets during 2021 and 2020:

 

 

 

2021

 

 

2020

 

Fair value of plan assets at beginning of year

 

$

9,168,583

 

 

$

8,257,698

 

Actual return on assets

 

 

1,068,427

 

 

 

1,062,482

 

Employer contributions

 

 

—

 

 

 

485,934

 

Administrative expenses

 

 

(65,873

)

 

 

(62,698

)

Benefits paid, net

 

 

(583,244

)

 

 

(574,833

)

Fair value of plan assets at end of year

 

$

9,587,893

 

 

$

9,168,583

 

Schedule of Fair Values of the Bank’s Pension Plan Assets

The fair values of the Bank’s pension plan assets at December 31, 2021 and 2020, by asset category, are as follows:

 

 

 

 

 

 

Fair Value Measurements

 

 

 

Assets Measured at Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

December 31, 2021:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,881

 

 

$

14,881

 

 

$

—

 

 

$

—

 

Debt securities mutual funds

 

 

3,059,854

 

 

 

3,059,854

 

 

 

—

 

 

 

—

 

Equity securities mutual funds

 

 

6,513,158

 

 

 

6,513,158

 

 

 

—

 

 

 

—

 

 

 

$

9,587,893

 

 

$

9,587,893

 

 

$

—

 

 

$

—

 

December 31, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

23,438

 

 

$

23,438

 

 

$

—

 

 

$

—

 

Debt securities mutual funds

 

 

2,751,130

 

 

 

2,751,130

 

 

 

—

 

 

 

—

 

Equity securities mutual funds

 

 

6,394,015

 

 

 

6,394,015

 

 

 

—

 

 

 

—

 

 

 

$

9,168,583

 

 

$

9,168,583

 

 

$

—

 

 

$

—

 

Summary of the Amount Recognized in Other Liabilities

The following is a summary of the amount recognized in other liabilities as of December 31, 2021 and 2020:

 

 

 

2021

 

 

2020

 

Projected benefit obligation at end of year

 

$

12,159,755

 

 

$

13,209,019

 

Fair value of plan assets at end of year

 

 

(9,587,893

)

 

 

(9,168,583

)

 

 

$

2,571,862

 

 

$

4,040,436

 

Schedule of Accumulated Other Comprehensive Loss, Net of Tax

Amounts recognized in accumulated other comprehensive loss, net of tax, as of December 31, 2021 and 2020 were:

 

 

 

2021

 

 

2020

 

Net loss

 

$

(1,950,408

)

 

$

(3,228,704

)

Total accumulated other comprehensive loss

 

$

(1,950,408

)

 

$

(3,228,704

)

Schedule of Accumulated Post-Retirement Benefit Obligation and Other Comprehensive Income (loss)

Amounts recognized in the accumulated post-retirement benefit obligation and other comprehensive income (loss) for the years ended December 31, 2021 and 2020 were:

 

 

 

2021

 

 

2020

 

Net loss

 

$

(1,059,008

)

 

$

905,147

 

Amortization of net unrecognized gain

 

 

(219,288

)

 

 

(142,053

)

Total accumulated other comprehensive loss

 

$

(1,278,296

)

 

$

763,094

 

 

Employee Stock Ownership Plan (ESOP) Disclosures

 

 

 

2021

 

Shares held by the ESOP include the following:

 

 

 

Allocated

 

 

—

 

Committed to be allocated

 

 

19,593

 

Unallocated

 

 

372,275

 

Total

 

 

391,868