XML 45 R34.htm IDEA: XBRL DOCUMENT v3.23.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2022
Employee Benefit and Share-Based Payment Arrangement, Noncash Expense [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 (benefit) during 2022 and 2021:

 

 

 

2022

 

 

2021

 

Interest cost

 

$

318,035

 

 

$

300,973

 

Expected return on assets

 

 

(648,348

)

 

 

(710,539

)

Amortization of unrecognized loss

 

 

83,081

 

 

 

219,288

 

Periodic post-retirement cost (benefit)

 

$

(247,232

)

 

$

(190,278

)

Schedule of Estimated Benefit Payments

The Bank expects to make contributions to the plan in 2023 totaling $27,000. 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, 2022:

 

2023

 

$

588,005

 

2024

 

 

591,598

 

2025

 

 

590,780

 

2026

 

 

590,647

 

2027

 

 

584,585

 

2027-2031

 

 

2,801,054

 

 

 

$

5,746,669

 

Reconciliation of the Accumulated Post-Retirement Benefit Obligation

The following is a reconciliation of the accumulated post-retirement benefit obligation as of December 31, 2022 and 2021:

 

 

 

2022

 

 

2021

 

Projected benefit obligation at beginning of year

 

$

12,159,755

 

 

$

13,209,019

 

Interest cost

 

 

318,035

 

 

 

300,973

 

Actuarial gain

 

 

(3,034,835

)

 

 

(766,993

)

Benefits paid

 

 

(587,833

)

 

 

(583,244

)

Projected benefit obligation at end of year

 

$

8,855,122

 

 

$

12,159,755

 

Summary of the Change in Plan Assets

The following is a summary of the change in plan assets during 2022 and 2021:

 

 

 

2022

 

 

2021

 

Fair value of plan assets at beginning of year

 

$

9,587,893

 

 

$

9,168,583

 

Actual (loss) return on assets

 

 

(1,570,382

)

 

 

1,068,427

 

Employer contributions

 

 

—

 

 

 

—

 

Administrative expenses

 

 

(60,041

)

 

 

(65,873

)

Benefits paid, net

 

 

(587,833

)

 

 

(583,244

)

Fair value of plan assets at end of year

 

$

7,369,637

 

 

$

9,587,893

 

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

The fair values of the Bank’s pension plan assets at December 31, 2022 and 2021, by asset category, are as follows:

 

 

 

 

 

 

Fair Value Measurements

 

 

 

Assets Measured at Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

December 31, 2022:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

13,488

 

 

$

13,488

 

 

$

—

 

 

$

—

 

Debt securities mutual funds

 

 

2,410,250

 

 

 

2,410,250

 

 

 

—

 

 

 

—

 

Equity securities mutual funds

 

 

4,945,899

 

 

 

4,945,899

 

 

 

—

 

 

 

—

 

 

 

$

7,369,637

 

 

$

7,369,637

 

 

$

—

 

 

$

—

 

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

 

 

$

—

 

 

$

—

 

Summary of the Amount Recognized in Other Liabilities

The following is a summary of the amount recognized in other liabilities as of December 31, 2022 and 2021:

 

 

 

2022

 

 

2021

 

Projected benefit obligation at end of year

 

$

8,855,122

 

 

$

12,159,755

 

Fair value of plan assets at end of year

 

 

(7,369,637

)

 

 

(9,587,893

)

 

 

$

1,485,485

 

 

$

2,571,862

 

Schedule of Accumulated Other Comprehensive Loss, Net of Tax

Amounts recognized in accumulated other comprehensive loss, net of tax, as of December 31, 2022 and 2021 were:

 

 

 

2022

 

 

2021

 

Net loss

 

$

(1,111,263

)

 

$

(1,950,408

)

Total accumulated other comprehensive loss

 

$

(1,111,263

)

 

$

(1,950,408

)

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, 2022 and 2021 were:

 

 

 

2022

 

 

2021

 

Net loss

 

$

(756,064

)

 

$

(1,059,008

)

Amortization of net unrecognized gain

 

 

(83,081

)

 

 

(219,288

)

Total accumulated other comprehensive loss

 

$

(839,145

)

 

$

(1,278,296

)

 

Employee Stock Ownership Plan (ESOP) Disclosures

 

 

2022

 

 

2021

 

Shares held by the ESOP include the following:

 

 

 

 

 

 

Allocated

 

 

—

 

 

 

—

 

Committed to be allocated

 

 

39,186

 

 

 

19,593

 

Unallocated

 

 

352,682

 

 

 

372,275

 

Total

 

 

391,868

 

 

 

391,868

 

Summary of Stock Options A summary of stock option activity for the year ended December 31, 2022 is presented below:

 

 

 

2022

 

 

 

Number of Options

 

 

Weighted Average Grant Date Fair Value

 

Stock Options

 

 

 

 

 

 

Outstanding at beginning of year

 

 

—

 

 

 

—

 

Granted

 

 

357,510

 

 

$

5.06

 

Exercised

 

 

—

 

 

 

—

 

Forfeited

 

 

—

 

 

 

—

 

Outstanding at end of year

 

 

359,532

 

 

$

5.06

 

Summary of Estimated Fair Value of Stock Options Granted

The estimated fair value of stock options granted during the year ended December 31, 2022 was determined as of the date of the grant, using the Black-Scholes options pricing model, under the following assumptions:

 

 

 

2022

 

 

 

 

 

Average-risk-free interest rate

 

 

3.77

%

Expected life in years

 

 

7.50

 

Expected dividend yield

 

 

0.05

%

Expected stock volatility

 

 

20.89

%

Summary of Restricted Stock Activity A summary of restricted stock activity for the year ended December 31, 2022 is presented below:

 

 

 

2022

 

 

 

Number of shares

 

 

Weighted Average Grant Date Fair Value

 

Restricted Stock Awards

 

 

 

 

 

 

Outstanding at beginning of year

 

 

—

 

 

 

—

 

Granted

 

 

156,590

 

 

$

14.85

 

Vested

 

 

(32,598

)

 

 

14.85

 

Forfeited

 

 

—

 

 

 

—

 

Outstanding at end of year

 

 

123,992

 

 

$

14.85