XML 77 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Employee Benefit Plans
12 Months Ended
Dec. 31, 2012
Employee Benefit Plans  
Employee Benefit Plans

Note 11 — Employee Benefit Plans

 

Pension and Post-Retirement Medical Plans:

 

Registrant maintains a defined benefit pension plan (the “Pension Plan”) that provides eligible employees (those aged 21 and older, hired before January 1, 2011) monthly benefits upon retirement based on average salaries and length of service. The eligibility requirement to begin receiving these benefits is 5 years of vested service. The normal retirement benefit is equal to 2% of the five highest consecutive years’ average earnings multiplied by the number of years of credited service, up to a maximum of 40 years, reduced by a percentage of primary social security benefits. There is also an early retirement option. Annual contributions are made to the Pension Plan, which comply with the funding requirements of the Employee Retirement Income Security Act (“ERISA”).

 

At December 31, 2012, Registrant had 1,005 participants in the Pension Plan.

 

In January 2011, the Board of Directors approved an amendment to the Pension Plan, closing the plan to new employees hired after December 31, 2010.  Employees hired or rehired after December 31, 2010 are eligible to participate in a defined contribution plan.  Under this plan, Registrant will provide a contribution of 5.25% of eligible pay each pay period into investment vehicles offered by the plan’s trustee.  Participants will be fully vested in this plan once the employee attains three years of service.  Employees hired before January 1, 2011 continue to participate in and accrue benefits under the terms of the defined benefit plan.  For the years ended December 31, 2012 and 2011, Registrant contributed $254,000 and $85,000, respectively, to the defined contribution plan.

 

Registrant also provides post-retirement medical benefits for all active employees hired before February of 1995, through a medical insurance plan. Eligible employees, who retire prior to age 65, and/or their spouses, are able to retain the benefits under the plan for active employees until reaching age 65. Eligible employees upon reaching age 65, and those eligible employees retiring at or after age 65, and/or their spouses, receive coverage through a Medicare supplement insurance policy paid for by Registrant subject to an annual cap limit. Registrant’s post-retirement medical plan does not provide prescription drug benefits to Medicare-eligible employees and is not affected by the Medicare Prescription Drug Improvement and Modernization Act of 2003.  At December 31, 2012, Registrant had 307 participants in the post-retirement medical plan.

 

In accordance with the accounting guidance for the effects of certain types of regulation, Registrant has established a regulatory asset for its underfunded position in its pension and post-retirement medical plans that is expected to be recovered through rates in future periods. The changes in actuarial gains and losses, prior service costs and transition assets or obligations pertaining to the regulatory asset are recognized as an adjustment to the regulatory asset account as these amounts are recognized as components of net periodic pension costs each year.

 

The following table sets forth the Pension Plan’s and post-retirement medical plan’s funded status and amounts recognized in Registrant’s balance sheets and the components of net pension cost and accrued liability at December 31, 2012 and 2011:

 

 

 

Pension Benefits

 

Post-Retirement Medical
Benefits

 

(dollars in thousands)

 

2012

 

2011

 

2012

 

2011

 

Change in Projected Benefit Obligation:

 

 

 

 

 

 

 

 

 

Projected benefit obligation at beginning of year

 

$

146,127

 

$

118,766

 

$

12,448

 

$

12,057

 

Service cost

 

6,675

 

5,624

 

419

 

391

 

Interest cost

 

6,657

 

6,524

 

534

 

549

 

Actuarial loss (gain)

 

7,759

 

18,719

 

(657

)

(236

)

Benefits/expenses paid

 

(3,988

)

(3,506

)

(448

)

(313

)

Projected benefit obligation at end of year

 

$

163,230

 

$

146,127

 

$

12,296

 

$

12,448

 

 

 

 

 

 

 

 

 

 

 

Changes in Plan Assets:

 

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

 

$

92,910

 

$

90,179

 

$

7,916

 

$

6,959

 

Actual return on plan assets

 

12,599

 

(326

)

736

 

319

 

Employer contributions

 

6,117

 

6,563

 

155

 

951

 

Benefits/expenses paid

 

(3,988

)

(3,506

)

(448

)

(313

)

Fair value of plan assets at end of year

 

$

107,638

 

$

92,910

 

$

8,359

 

$

7,916

 

 

 

 

 

 

 

 

 

 

 

Funded Status:

 

 

 

 

 

 

 

 

 

Net amount recognized as accrued pension cost

 

$

(55,592

)

$

(53,217

)

$

(3,937

)

$

(4,532

)

 

 

 

Pension Benefits

 

Post-Retirement
Medical Benefits

 

(in thousands)

 

2012

 

2011

 

2012

 

2011

 

Amounts recognized on the balance sheets:

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

 

$

 

$

 

$

 

Non-current liabilities

 

(55,592

)

(53,217

)

(3,937

)

(4,532

)

Net amount recognized

 

$

(55,592

)

$

(53,217

)

$

(3,937

)

$

(4,532

)

Amounts recognized in regulatory assets consist of:

 

 

 

 

 

 

 

 

 

Initial net obligation

 

$

 

$

 

$

837

 

$

1,256

 

Prior service cost (credit)

 

404

 

522

 

(633

)

(833

)

Net (gain) loss

 

48,648

 

49,983

 

(889

)

147

 

Regulatory assets (liabilities)

 

49,052

 

50,505

 

(685

)

570

 

Unfunded accrued pension cost

 

6,540

 

2,712

 

4,622

 

3,962

 

Net liability recognized

 

$

55,592

 

$

53,217

 

$

3,937

 

$

4,532

 

 

 

 

 

 

 

 

 

 

 

Changes in plan assets and benefit obligations recognized in regulatory assets:

 

 

 

 

 

 

 

 

 

Regulatory asset at beginning of year

 

$

50,505

 

$

26,471

 

$

570

 

$

1,045

 

Net loss (gain)

 

1,700

 

25,394

 

(1,036

)

(256

)

Amortization of initial net obligation

 

 

 

(419

)

(419

)

Amortization of prior service (cost) credit

 

(118

)

(118

)

200

 

200

 

Amortization of net loss

 

(3,035

)

(1,242

)

 

 

Total change in regulatory asset

 

(1,453

)

24,034

 

(1,255

)

(475

)

Regulatory asset (liability) at end of year

 

$

49,052

 

$

50,505

 

$

(685

)

$

570

 

 

 

 

 

 

 

 

 

 

 

Net periodic pension costs

 

$

9,945

 

$

7,159

 

$

815

 

$

861

 

Change in regulatory asset

 

(1,453

)

24,034

 

(1,255

)

(475

)

Total recognized in net periodic pension cost and regulatory asset (liability)

 

$

8,492

 

$

31,193

 

$

(440

)

$

386

 

 

 

 

 

 

 

 

 

 

 

Estimated amounts that will be amortized from regulatory asset over the next fiscal year:

 

 

 

 

 

 

 

 

 

Initial net obligation

 

$

 

$

 

$

(419

)

$

(419

)

Prior service cost

 

(118

)

(118

)

200

 

200

 

Net loss

 

(2,846

)

(3,114

)

 

 

 

 

 

 

 

 

 

 

 

 

Additional year-end information for plans with an accumulated benefit obligation in excess of plan assets:

 

 

 

 

 

 

 

 

 

Projected benefit obligation

 

$

163,230

 

$

146,127

 

$

12,296

 

$

12,448

 

Accumulated benefit obligation

 

138,230

 

122,399

 

N/A

 

N/A

 

Fair value of plan assets

 

107,638

 

92,910

 

8,359

 

7,916

 

 

 

 

 

 

 

 

 

 

 

Weighted-average assumptions used to determine benefit obligations at December 31:

 

 

 

 

 

 

 

 

 

Discount rate

 

4.30

%

4.65

%

3.75

%

4.45

%

Rate of compensation increase

 

4.00

%

4.00

%

N/A

 

N/A

 

 

Consistent with decisions from the CPUC and in accordance with regulatory accounting principles, Registrant capitalizes a portion of its pension and other post-retirement costs in the overhead pool included in Utility Plant. The components of net periodic pension and post-retirement benefits cost, before allocation to the overhead pool, for 2012, 2011 and 2010 are as follows:

 

 

 

Pension Benefits

 

Post-Retirement
 Medical Benefits

 

(dollars in thousands, except percent)

 

2012

 

2011

 

2010

 

2012

 

2011

 

2010

 

Components of Net Periodic Benefits Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

6,675

 

$

5,624

 

$

4,795

 

$

419

 

$

391

 

$

390

 

Interest cost

 

6,657

 

6,524

 

6,104

 

534

 

549

 

626

 

Expected return on plan assets

 

(6,540

)

(6,349

)

(5,253

)

(357

)

(298

)

(255

)

Amortization of transition

 

 

 

 

419

 

419

 

419

 

Amortization of prior service cost (credit)

 

118

 

118

 

118

 

(200

)

(200

)

(200

)

Amortization of actuarial loss

 

3,035

 

1,242

 

1,170

 

 

 

 

Net periodic pension cost under accounting standards

 

$

9,945

 

$

7,159

 

$

6,934

 

$

815

 

$

861

 

$

980

 

Regulatory adjustment - deferred

 

(2,305

)

(209

)

(1,823

)

 

 

 

Total expense recognized, before allocation to overhead pool

 

$

7,640

 

$

6,950

 

$

5,111

 

$

815

 

$

861

 

$

980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average assumptions used to determine net periodic cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

4.65

%

5.55

%

6.05

%

4.45

%

5.20

%

5.85

%

Expected long-term return on plan assets

 

7.00

%

7.00

%

7.00

%

*

 

*

 

*

 

Rate of compensation increase

 

4.00

%

4.00

%

4.00

%

N/A

 

N/A

 

N/A

 

 

*7.0% for union plan, 4.2% for non-union, net of income taxes in 2012, 2011 and 2010.

 

Regulatory Adjustment:

 

On November 19, 2010, the CPUC issued a final decision on the Region II, Region III and general office rate case.  Among other things, the decision authorized GSWC to establish a two-way balancing account, effective January 1, 2010, for its water regions and the general office to track differences between the forecasted annual pension expenses adopted in rates for 2010, 2011 and 2012 and the actual annual expense to be recorded by GSWC in accordance with the accounting guidance for pension costs.  During the years ended December 31, 2012, 2011, and 2010, GSWC’s actual expense under the accounting standard was greater than the amounts included in customer rates by $2.3 million, $209,000 and $1.8 million, respectively.  This undercollection has been recorded in the two-way pension balancing account included in regulatory assets (Note 2).

 

Plan Funded Status:

 

Registrant’s pension and post-retirement plans were underfunded at December 31, 2012 and 2011.  Registrant’s market related value of plan assets is equal to the fair value of plan assets. Past volatile market conditions have affected the value of GSWC’s trust established to fund its future long-term pension benefits. These benefit plan assets and related obligations are remeasured annually using a December 31 measurement date. Changes in the plan’s funded status will affect the assets and liabilities recorded on the balance sheet in accordance with accounting guidance on employers’ accounting for defined benefit pension and other post-retirement plans.  Due to Registrant’s regulatory recovery treatment, the recognition of the funded status is offset by a regulatory asset pursuant to guidance on accounting for the effects of certain types of regulation.

 

Plan Assets:

 

The assets of the pension and post-retirement medical plans are managed by a third party trustee. The investment policy allocation of the assets in the trust was approved by Registrant’s Administrative Committee (the “Committee”) for the pension and post-retirement medical funds, which has oversight responsibility for all retirement plans.  The primary objectives underlying the investment of the pension and post-retirement plan assets are: (i) attempt to maintain a fully funded status with a cushion for unexpected developments, possible future increases in expense levels, and/or a reduction in the expected return on investments; (ii) seek to earn long-term returns that compare favorably to appropriate market indexes, peer group universes and the policy asset allocation index; (iii) seek to provide sufficient liquidity to pay current benefits and expenses; (iv) attempt to limit risk exposure through prudent diversification, and (v) seek to limit costs of administering and managing the plans.

 

The Committee recognizes that risk and volatility are present to some degree with all types of investments.  High levels of risk may be avoided through diversification by asset class, style of each investment manager, and sector and industry limits.  Investment managers are retained to manage a pool of assets and allocate funds in order to achieve an appropriate, diversified, and balanced asset mix. The Committee’s strategy balances the requirement to maximize returns using potentially higher return generating assets, such as equity securities, with the need to control the risk versus the benefit obligations with less volatile assets, such as fixed income securities.

 

The Committee approves the target asset allocations.  Registrant’s pension and post-retirement plan weighted-average asset allocations at December 31, 2012 and 2011, by asset category are as follows:

 

 

 

Pension Benefits

 

Post-Retirement
Medical Benefits

 

Asset Category

 

2012

 

2011

 

2012

 

2011

 

Actual Asset Allocations:

 

 

 

 

 

 

 

 

 

Equity securities

 

60

%

56

%

61

%

60

%

Debt securities

 

39

%

42

%

38

%

39

%

Cash equivalents

 

1

%

2

%

1

%

1

%

Total

 

100

%

100

%

100

%

100

%

 

Equity securities did not include AWR’s stock as of December 31, 2012 and 2011.

 

Target Asset Allocations for 2013:

 

Pension Benefits

 

Post-retirement
Medical Benefits

 

Equity securities

 

60

%

60

%

Debt securities

 

40

%

40

%

Total

 

100

%

100

%

 

As previously discussed in Note 4, accounting guidance for fair value measurements establishes a framework for measuring fair value and requires fair value measurements to be classified and disclosed in one of three levels. As required by the accounting guidance, assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.  All equity investments in the pension and post-retirement plans are Level 1 investments in mutual funds.  The fixed income category includes corporate bonds and notes. The majority of fixed income investments range in maturities from less than one to twenty years.  The fair values of these investments are based on quoted market prices in active markets.

 

The following tables set forth by level, within the fair value hierarchy, the pension and post-retirement plans’ investment assets measured at fair value as of December 31, 2012 and 2011.

 

 

 

Fair Value as of December 31, 2012

 

(dollars in thousands)

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Fair Value of Pension Plan Assets: 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

1,721

 

 

 

$

1,721

 

Fixed income securities

 

41,590

 

 

 

41,590

 

Equity securities:

 

 

 

 

 

 

 

 

 

U.S. small cap stocks

 

5,396

 

 

 

5,396

 

U.S. mid cap stocks

 

10,722

 

 

 

10,722

 

U.S. large cap stocks

 

31,966

 

 

 

31,966

 

International funds

 

10,797

 

 

 

10,797

 

Real estate funds

 

5,446

 

 

 

5,446

 

Total equity securities

 

64,327

 

 

 

64,327

 

Total investments measured at fair value

 

$

107,638

 

 

 

$

107,638

 

 

 

 

 

 

 

 

 

 

 

Fair Value of Post-Retirement Plan Assets:

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

65

 

 

 

$

65

 

Fixed income

 

3,192

 

 

 

3,192

 

U.S. equity securities (large cap stocks)

 

5,102

 

 

 

5,102

 

Total investments measured at fair value

 

$

8,359

 

 

 

$

8,359

 

 

 

 

Fair Value as of December 31, 2011

 

(dollars in thousands)

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Fair Value of Pension Plan Assets:

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

1,682

 

 

 

$

1,682

 

Fixed income securities

 

38,900

 

 

 

38,900

 

Equity securities:

 

 

 

 

 

 

 

 

 

U.S. small cap stocks

 

4,288

 

 

 

4,288

 

U.S. mid cap stocks

 

8,616

 

 

 

8,616

 

U.S. large cap stocks

 

26,803

 

 

 

26,803

 

International funds

 

7,997

 

 

 

7,997

 

Real estate funds

 

4,624

 

 

 

4,624

 

Total equity securities

 

52,328

 

 

 

52,328

 

Total investments measured at fair value

 

$

92,910

 

 

 

$

92,910

 

 

 

 

 

 

 

 

 

 

 

Fair Value of Post-Retirement Plan Assets:

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

100

 

 

 

$

100

 

Fixed income

 

3,064

 

 

 

3,064

 

U.S. equity securities (large cap stocks)

 

4,752

 

 

 

4,752

 

Total investments measured at fair value

 

$

7,916

 

 

 

$

7,916

 

 

Plan Contributions:

 

During 2012, Registrant contributed $6.1 million and $155,000 to its pension and post-retirement medical plans, respectively. Registrant currently expects to contribute at least $6.6 million and $150,000 to its pension and post-retirement medical plans in 2013, respectively.  Registrant’s policy is to fund the plans annually at a level which is deductible for income tax purposes and is consistent with amounts recovered in customer rates.

 

Benefit Payments:

 

Registrant’s estimated future benefit payments at December 31, 2012 for the next five years and thereafter are as follows (in thousands):

 

 

 

Pension Benefits

 

Post-Retirement
Medical Benefits

 

2013

 

$

4,336

 

$

477

 

2014

 

4,811

 

509

 

2015

 

5,325

 

578

 

2016

 

5,892

 

652

 

2017

 

6,503

 

728

 

Thereafter

 

42,491

 

4,690

 

Total

 

$

69,358

 

$

7,634

 

 

Assumptions:

 

Certain actuarial assumptions, such as the discount rate, long-term rate of return on plan assets and the healthcare cost trend rate have a significant effect on the amounts reported for net periodic benefit cost as well as the related benefit obligation amounts.

 

Discount Rate — The assumed discount rate for pension and post-retirement medical plans reflects the market rates for high-quality corporate bonds currently available. Registrant’s discount rates were determined by considering the average of pension yield curves constructed of a large population of high quality corporate bonds. The resulting discount rate reflects the matching of plan liability cash flows to the yield curves.

 

Expected Long-Term Rate of Return on Assets — The long-term rate of return on plan assets represents an estimate of long-term returns on an investment portfolio consisting of a mixture of equities, fixed income, and other investments. To develop the expected long-term rate of return on assets assumption for the pension plan, Registrant considered the historical returns and the future expectations for returns for each asset class, as well as the target asset allocation of the pension portfolio. Registrant’s policy is to fund the medical benefit trusts based on actuarially determined amounts as allowed in rates approved by the CPUC. Registrant has invested the funds in the post-retirement trusts that will achieve a desired return and minimize amounts necessary to recover through rates. The mix is expected to provide for a return on assets similar to the Pension Plan and to achieve Registrant’s targeted allocation. This resulted in the selection of the 7.0% long-term rate of return on assets assumption for the union plan and 4.20% (net of income taxes) for the non-union plan of the post retirement plan.

 

Healthcare Cost Trend Rate A sliding scale for assumed health care cost increases was used for the periods presented.  In 2012, health care cost increases started at 8.0% grading down to 7.2% in 10 years for those under age 65, and at 7.0% grading down to 5.8% in 10 years for those 65 and over.  In 2011, health care cost increases started at 8.0% grading down to 6.5% in 10 years for those under age 65, and at 7.0% grading down to 5.8% in 10 years for those 65 and over.  In 2010, health care cost increases started at 8.0% grading down to 6.0% in 10 years for those under age 65, and at 7.0% grading down to 6.0% in 10 years for those 65 and over.  Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one-percentage-point change in assumed health care cost trend rates would have the following effects on the post-retirement medical plan:

 

(dollars in thousands)

 

1-Percentage-Point
Increase

 

1-Percentage-Point
Decrease

 

Effect on total of service and interest cost components

 

$

102

 

$

(88

)

Effect on post-retirement benefit obligation

 

$

1,464

 

$

(1,263

)

 

Supplemental Executive Retirement Plan:

 

Registrant has a supplemental executive retirement plan (“SERP”) that provides additional retirement benefits to certain key employees and officers of Registrant by making up benefits, which are limited by Sections 415 and 401(a)(17) of the Internal Revenue Code of 1986, as amended, and certain additional benefits.  The Board of Directors approved the establishment of a Rabbi Trust created for the SERP Plan.  Assets in a Rabbi Trust can be subject to the claims of creditors; therefore, they are not considered as an asset for purposes of computing the SERP’s funded status.  As of December 31, 2012, the balance in the Rabbi Trust totals $4.8 million and is included in Registrant’s other property and investments.

 

All equity investments in the Rabbi Trust are Level 1 investments in mutual funds.  The fixed income category includes corporate bonds and notes. The fair values of these investments are based on quoted market prices in active markets.  The following tables set forth by level, within the fair value hierarchy, the Rabbi Trust investment assets measured at fair value as of December 31, 2012 and 2011.

 

 

 

Fair Value as of December 31, 2012

 

(dollars in thousands)

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Fair Value of Assets held in Rabbi Trust:

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

116

 

 

 

$

116

 

Fixed income securities

 

1,878

 

 

 

1,878

 

Equity securities

 

2,822

 

 

 

2,822

 

Total investments measured at fair value

 

$

4,816

 

 

 

$

4,816

 

 

 

 

Fair Value as of December 31, 2011

 

(dollars in thousands)

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Fair Value of Assets held in Rabbi Trust:

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

9

 

 

 

$

9

 

Fixed income securities

 

1,081

 

 

 

1,081

 

Equity securities

 

1,739

 

 

 

1,739

 

Total investments measured at fair value

 

$

2,829

 

 

 

$

2,829

 

 

The following provides a reconciliation of benefit obligations, funded status of the SERP, as well as a summary of significant estimates at December 31, 2012 and 2011:

 

(dollars in thousands)

 

2012

 

2011

 

Change in Benefit Obligation:

 

 

 

 

 

Benefit obligation at beginning of year

 

$

10,604

 

$

8,468

 

Service cost

 

731

 

600

 

Interest cost

 

488

 

464

 

Actuarial loss

 

803

 

1,292

 

Benefits paid

 

(220

)

(220

)

Benefit obligation at end of year

 

$

12,406

 

$

10,604

 

Changes in Plan Assets:

 

 

 

 

 

Fair value of plan assets at beginning of year

 

 

 

Fair value of plan assets at end of year

 

 

 

 

 

 

 

 

 

Funded Status:

 

 

 

 

 

Net amount recognized as accrued pension cost

 

$

(12,406

)

$

(10,604

)

 

(in thousands)

 

2012

 

2011

 

Amounts recognized on the balance sheets:

 

 

 

 

 

Current liabilities

 

$

(317

)

$

(231

)

Non-current liabilities

 

(12,089

)

(10,373

)

Net amount recognized

 

$

(12,406

)

$

(10,604

)

Amounts recognized in regulatory assets consist of:

 

 

 

 

 

Prior service cost

 

$

475

 

$

636

 

Net loss

 

3,709

 

3,212

 

Regulatory assets

 

4,184

 

3,848

 

Unfunded accrued pension cost

 

8,222

 

6,756

 

Net liability recognized

 

$

12,406

 

$

10,604

 

 

 

 

 

 

 

Changes in plan assets and benefit obligations recognized in regulatory assets consist of:

 

 

 

 

 

Regulatory asset at beginning of year

 

$

3,848

 

$

2,852

 

Net loss

 

805

 

1,291

 

Amortization of prior service credit

 

(161

)

(161

)

Amortization of net loss

 

(308

)

(134

)

Total change in regulatory asset

 

336

 

996

 

Regulatory asset at end of year

 

$

4,184

 

$

3,848

 

 

 

 

 

 

 

Net periodic pension cost

 

$

1,687

 

$

1,359

 

Change in regulatory asset

 

336

 

996

 

Total recognized in net periodic pension and net income

 

$

2,023

 

$

2,355

 

 

 

 

 

 

 

Estimated amounts that will be amortized from regulatory asset over the next fiscal year:

 

 

 

 

 

Initial net asset (obligation)

 

 

 

Prior service cost

 

$

(161

)

$

(161

)

Net loss

 

(339

)

(307

)

Additional year-end information for plans with an accumulated benefit obligation in excess of plan assets:

 

 

 

 

 

Projected benefit obligation

 

$

12,406

 

$

10,604

 

Accumulated benefit obligation

 

9,601

 

7,639

 

Fair value of plan assets

 

 

 

Weighted-average assumptions used to determine benefit obligations:

 

 

 

 

 

Discount rate

 

4.20

%

4.65

%

Rate of compensation increase

 

4.00

%

4.00

%

 

The components of SERP expense, before allocation to the overhead pool, for 2012, 2011 and 2010 are as follows:

 

(dollars in thousands, except percent)

 

2012

 

2011

 

2010

 

Components of Net Periodic Benefits Cost:

 

 

 

 

 

 

 

Service cost

 

$

731

 

$

600

 

$

433

 

Interest cost

 

488

 

464

 

354

 

Amortization of prior service cost

 

161

 

161

 

161

 

Amortization of net loss

 

307

 

134

 

 

Net periodic pension cost

 

$

1,687

 

$

1,359

 

$

948

 

 

 

 

 

 

 

 

 

Weighted-average assumptions used to determine net periodic cost:

 

 

 

 

 

 

 

Discount rate

 

4.65

%

5.55

%

6.05

%

Rate of compensation increase

 

4.00

%

4.00

%

4.00

%

 

Benefit Payments:  Registrant’s estimated future benefit payments for the SERP at December 31, 2012 for the next ten years are as follows (in thousands):

 

2013

 

$

318

 

2014

 

317

 

2015

 

316

 

2016

 

337

 

2017

 

406

 

Thereafter

 

3,581

 

Total

 

$

5,275

 

 

401(k) Investment Incentive Program:

 

Registrant has a 401(k) Investment Incentive Program under which employees may invest a percentage of their pay, up to a maximum investment prescribed by law, in an investment program managed by an outside investment manager. Registrant’s cash contributions to the 401(k) are based upon a percentage of individual employee contributions and totaled $1.9 million, $1.9 million and $1.8 million for the years ended December 31, 2012, 2011 and 2010, respectively.