XML 55 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Pension Plan (Tables)
12 Months Ended
Dec. 31, 2013
Compensation And Retirement Disclosure [Abstract]  
Summary of Components of Net Periodic Pension Cost (Benefit)

Following are the components of the Net Period Pension Cost (Benefit):

 

     December 31,  
     2013     2012     2011  

Service Cost

   $ 87,496      $ 94,374      $ 298,378   

Interest Cost

     385,884        406,689        455,732   

Actual Return on Plan Assets

     (1,310,053     (932,366     (396,687

Amortization of Unrecognized Transition Loss (Gain) from Earlier Periods

     91,111        69,699        (7,487

Amortization of Unrecognized Prior Service Cost

     —         —         21,218   

Amortization of Net Gain (Loss) from Earlier Periods

     736,025        390,400        (129,257
  

 

 

   

 

 

   

 

 

 

Net Periodic Pension Cost (Benefit)

   $ (9,537   $ 28,796      $ 241,897   
  

 

 

   

 

 

   

 

 

 

Schedule of Changes in Projected Benefit Obligations

The change in projected benefit obligation is as follows:

 

     December 31,  
     2013     2012  

Benefit Obligation at Beginning of Year

   $ 9,827,454      $ 9,309,585   

Service Cost

     87,496        94,374   

Interest Cost

     385,884        406,689   

Actuarial Loss (Gain)

     (804,080     636,013   

Benefits and Plan Expenses Paid

     (644,492     (619,207
  

 

 

   

 

 

 

Benefit Obligation at End of Year

   $ 8,852,262      $ 9,827,454   
  

 

 

   

 

 

 
Schedule of Changes in Fair Value of Plan Assets

The change in plan assets is as follows:

 

     December 31,  
     2013     2012  

Fair Value of Plan Assets at Beginning of Year

   $ 8,509,771      $ 7,723,072   

Actual Return on Plan Assets

     1,310,053        932,366   

Employer Contribution

     84,600        473,540   

Plan Expenses Paid

     (71,585     (84,131

Benefits Paid

     (572,907     (535,076
  

 

 

   

 

 

 

Fair Value of Plan Assets at End of Year

   $ 9,259,932      $ 8,509,771   
  

 

 

   

 

 

 
Schedule of Funded Status of the Pension Obligation

The funded status of the pension obligation consists of the following:

 

     December 31,  
     2013     2012  

Estimated Pension Benefit Obligation

    

Projected Benefit Obligation

   $ (8,852,262   $ (9,827,454

Fair Value of Plan Assets

     9,259,932        8,509,771   
  

 

 

   

 

 

 

Accrued Net Pension Asset (Obligation)

   $ 407,670      $ (1,317,683
  

 

 

   

 

 

 
Schedule of Projected Benefit Obligation and Fair Value of Plan Assets

The actuarial assumptions made to determine the projected benefit obligation and the fair value of plan assets are as follows:

 

     December 31,  
     2013     2012  

Weighted Average Discount Rate

     5.00     4.00

Weighted Average Asset Rate of Return

     7.00     7.00

Compensation Scale

     N/A        N/A   
Schedule of Disbursements from Plan Assets

During the measurement period, disbursements from Pension Plan assets were as follows:

 

     December 31,  
     2013      2012  

Benefit Payments

   $ 572,907       $ 535,076   

Administrative Expenses

     71,585         84,131   
  

 

 

    

 

 

 

Total

   $ 644,492       $ 619,207   
  

 

 

    

 

 

 
Schedule of Unrecognized (Gain) or Loss

The unrecognized (gain) or loss determined subsequent to last year’s measurement date is determined as follows:

 

Liability loss determined from the January 1, 2013 census and included in this year’s net periodic cost

   $ 129,024   

Asset gain occurring over the measurement period

     (736,025

Gain due to assumption changes effective as of December 31, 2013

     (933,104
  

 

 

 

Total unrecognized gain

   $ (1,540,105
  

 

 

 
Schedule of Plan's Weighted Average Asset Allocations

The Pension Plan’s weighted average asset allocations at December 31, 2013 and 2012 by asset category are as follows:

 

     December 31,  
     2013     2012  

Cash and Cash Equivalents

     3     6

Equity Securities

     66     63

Fixed Income Securities

     30     31

Alternative Investments

     1     0
  

 

 

   

 

 

 

Total

     100     100
  

 

 

   

 

 

 
Schedule of Fair Values of Plan Assets and Fair Value Measurements

The following is a table of the Fair Values of Pension Plan Assets and Fair Value Measurements at December 31, 2013 and 2012 (measured with quoted prices in active markets – Level 1 inputs):

 

     December 31,  
     2013      2012  

Cash and Cash Equivalents

   $ 263,452       $ 369,174   

Equity Securities

     6,134,969         5,305,492   

Fixed Income Securities

     2,730,912         2,835,105   

Alternative Investments

     130,599         —    
  

 

 

    

 

 

 

Total

   $ 9,259,932       $ 8,509,771   
  

 

 

    

 

 

 
Schedule of Estimated Future Benefit Payments

The following benefit payments, which reflect expected future service as appropriate, would be expected to be paid.

 

Year Ending December 31,

   Amount  

2014

   $ 646,200   

2015

     659,900   

2016

     668,100   

2017

     671,900   

2018

     671,900   

2019-2023

     3,522,100