XML 53 R40.htm IDEA: XBRL DOCUMENT v3.22.0.1
EMPLOYEE RELATED LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2021
Postretirement Medicare Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Periodic Benefit Cost
The components of the net periodic benefit cost and other amounts recognized in other comprehensive income for post-retirement medical plan expense are as follows as of December 31, 2021, 2020 and 2019:

Details

 
2021
   
2020
   
2019
 
Net periodic benefit cost:
                 
Service cost
 
$
5
   
$
6
   
$
7
 
Interest cost
   
52
     
57
     
72
 
Amortization of prior service costs
   
--
     
--
     
--
 
Amortization of net loss (gain)
   
(179
)
   
(241
)
   
(298
)
Total net periodic benefit cost
 
$
(122
)
 
$
(178
)
 
$
(219
)
Other changes in plan assets and benefits obligations recognized in other comprehensive income:
                       
Prior service cost for the period
 
$
--
   
$
--
   
$
--
 
Net loss (gain) for the period
   
(23
)    
146
 
   
(1
)
Amortization of prior service costs
   
--
     
--
     
--
 
Amortization of net gain (loss)
   
179
     
241
     
298
 
Total recognized in other comprehensive income (loss)
 
$
156
   
$
387
   
$
297
 
Total recognized in net periodic benefit cost and other comprehensive income (loss)
 
$
34
   
$
209
   
$
78
 
Weighted average assumptions used:
                       
Discount rate
   
2.80
%    
3.40
%    
4.50
%
Expected return on plan assets
   
N/A
     
N/A
     
N/A
 
Rate of compensation increases
   
N/A
     
N/A
     
N/A
 
Assumed health care cost trend rates:
                       
Health care cost trend rate assumed for current year (pre-65/post-65 Medicare Advantage)
   
6.00%/6.50
%    
6.20%/(5.00)
%    
6.90%/13.10
%
Health care cost trend rate assumed for current year (pre-65/post-65 Non-Medicare Advantage)
   
6.00%/6.50
%    
6.20%/6.10
%    
6.90%/7.90
%
Ultimate rate (pre-65/post-65)
   
4.50%/4.50
%    
4.50%/4.50
%    
4.50%/4.50
%
Year the ultimate rate is reached (pre-65/post-65)
   
2029/2029
     
2029/2029
     
2029/2029
 
Measurement date
 
December 31, 2021
   
December 31, 2020
   
December 31, 2019
 
Schedule of changes in Projected Benefit Obligations, Fair Value of Plan Assets, and Funded Status
The components of the change in benefit obligation, change in plan assets and funded status for post-retirement medical plan are as follows as of years ended December 31, 2021, 2020 and 2019:

Details

 
2021
   
2020
   
2019
 
Change in medical plan related benefit obligation:
                 
Medical plan related benefit obligation at beginning of period
 
$
1,882
   
$
1,689
   
$
1,628
 
Service cost
   
5
     
6
     
7
 
Interest cost
   
52
     
57
     
72
 
Benefits paid
   
(4
)
   
(16
)
   
(17
)
Change in medical plan provisions
   
--
     
--
     
--
 
Actuarial loss (gain)
   
(23
)    
146
 
   
(1
)
Benefit medical plan related obligation end of period
 
$
1,912
   
$
1,882
   
$
1,689
 
Change in plan assets:
                       
Fair value of plan assets at beginning of period
 
$
--
   
$
--
   
$
--
 
Employer contribution
   
4
     
16
     
16
 
Benefits paid
   
(4
)
   
(16
)
   
(16
)
Fair value of plan assets at end of period
 
$
--
   
$
--
   
$
--
 
Medical plan related net funding
 
$
(1,912
)
 
$
(1,882
)
 
$
(1,689
)

As of December 31, 2021, 2020 and 2019:

Details

 
2021
   
2020
   
2019
 
Amounts recognized in statement of financial position:
                       
Current liabilities
 
$
(48
)
 
$
(62
)
 
$
(50
)
Non-current liabilities
   
(1,864
)
   
(1,820
)
   
(1,639
)
Net amount recognized
 
$
(1,912
)
 
$
(1,882
)
 
$
(1,689
)
Weighted average assumptions used:
                       
Discount rate
   
3.00
%    
2.80
%    
3.40
%
Rate of compensation increases
   
N/A
     
N/A
     
N/A
 
Assumed health care cost trend rates:
                       
Health care cost trend rate assumed for next year (pre-65/post-65 Medicare Advantage)
   
5.80%/8.50
%    
6.00%/6.50
%    
6.20%/(5.00)
%
Health care cost trend rate assumed for next year (pre-65/post-65 Non-Medicare Advantage)
   
5.80%/6.20
%    
6.00%/6.50
%    
6.20%/6.10
%
Ultimate rate (pre-65/post-65 Medicare Advantage)
   
4.40%/4.50
%    
4.50%/4.50
%    
4.50%/4.50
%
Ultimate rate (pre-65/post-65 Non-Medicare Advantage)
   
4.40%/4.40
%    
4.50%/4.50
%    
4.50%/4.50
%
Year the ultimate rate is reached (pre-65/ post-65)
   
2031/2031
     
2029/2029
     
2029/2029
 
Schedule of Future Benefit Payments
The following benefit payments are expected to be paid in each of the next five fiscal years and in the aggregate for the five fiscal years thereafter:
Fiscal Year
 
Other Benefits
 
2022
 
$
48
 
2023
   
55
 
2024
   
65
 
2025
   
71
 
2026
   
74
 
2027-2031
 
$
439
 
Pension Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Periodic Benefit Cost
The components of the change in benefit obligation, the change in plan assets and funded status for TSNB’s pension plan for the years ended December 31, 2021, 2020 and 2019 are as follows:

Details

 
2021
   
2020
   
2019
 
Net periodic benefit cost:
                 
Interest cost
 
$
575
   
$
687
   
$
817
 
Expected return on plan assets
   
(788
)
   
(909
)
   
(930
)
Expected administrative expenses
   
100
     
100
     
100
 
Amortization of prior service costs
   
3
     
3
     
3
 
Amortization of net loss (gain)
   
27
     
27
     
--
 
Total net periodic benefit cost
 
$
(83
)
 
$
(92
)
 
$
(10
)
Other changes in plan assets and benefits obligations recognized in other comprehensive income:
                       
Prior service cost for the period
 
$
--
   
$
--
   
$
--
 
Net loss (gain) for the period
   
(1,038
)    
149
     
1,158
 
Amortization of prior service costs
   
(3
)
   
(3
)
   
(3
)
Amortization of net gain (loss)
   
(27
)    
(27
)    
--
 
Total recognized in other comprehensive income (loss)
 
$
(1,068
)  
$
119
   
$
1,155
 
Total recognized in net periodic benefit cost and other comprehensive income (loss)
 
$
(1,151
)  
$
27
   
$
1,145
 
Weighted average assumptions used:
                       
Discount rate
   
2.50
 %    
3.20

%

   
4.40
%
Expected return on plan assets
   
3.10

%

   
3.80

%

   
4.20
%
Rate of compensation increases
   
N/A
     
N/A
     
N/A
 
Schedule of changes in Projected Benefit Obligations, Fair Value of Plan Assets, and Funded Status
The components of the change in benefit obligation, change in plan assets and funded status for TSNB’s pension plan for the years ended December 31, 2021, 2020 and 2019 are as follows:

Details

 
2021
   
2020
   
2019
 
Change in benefit obligation:
                 
Benefit obligation at beginning of period
 
$
23,467
   
$
21,908
   
$
18,979
 
Interest cost
   
575
     
687
     
817
 
Benefits paid
   
(778
)
   
(736
)
   
(688
)
Change in plan provisions
   
--
     
--
     
--
 
Actuarial loss (gain)
   
(1,183
)
   
1,608
     
2,800
 
Benefit obligation end of period
 
$
22,081
   
$
23,467
   
$
21,908
 
Change in plan assets:
                       
Fair value of plan assets at beginning of period
 
$
25,985
   
$
24,454
   
$
22,669
 
Actual return on plan assets
   
616
     
2,337
     
2,544
 
Employer contribution
   
--
     
--
     
--
 
Expenses paid
   
(73
)
   
(69
)
   
(71
)
Benefits paid
   
(778
)
   
(737
)
   
(688
)
Fair value of plan assets at end of period
 
$
25,750
   
$
25,985
   
$
24,454
 
Funded Status
 
$
3,669
   
$
2,518
   
$
2,546
 
Amounts recognized in statement of financial position:
                       
Non-current assets
 
$
3,669
   
$
2,518
   
$
2,546
 
Non-current liabilities
   
--
     
--
     
--
 
Net amount recognized
 
$
3,669
   
$
2,518
   
$
2,546
 
Weighted average assumptions used:
                       
Discount rate
   
2.90

%

   
2.50

%

   
3.20

%

Rate of compensation increases
   
N/A
     
N/A
     
N/A
 
Schedule of Future Benefit Payments
The following benefit payments are expected to be paid in each of the next five fiscal years and in the aggregate for the five fiscal years thereafter:
Fiscal Year
   
Other Benefits
 
2022
   
$
939
 
2023
     
1,029
 
2024
     
1,105
 
2025
     
1,161
 
2026
     
1,197
 
2027-2031
   
$
6,249
 
Schedule of Weighted Average Asset Allocations
The plan’s assets measured at fair value on a recurring basis consisted of the following as of December 31, 2021:

Details

 
Level 1
   
Level 2
   
Level 3
 
Investments in commingled funds
 
$
--
   
$
25,750
   
$
--
 
Total plan assets at fair value
 
$
--
   
$
25,750
   
$
--
 
The plan’s assets measured at fair value on a recurring basis consisted of the following as of December 31, 2020:

Details

 
Level 1
   
Level 2
   
Level 3
 
Investments in mutual funds
 
$
--
   
$
25,985
   
$
--
 
Total plan assets at fair value
 
$
--
   
$
25,985
   
$
--
Schedule of Assets Measured at Fair Value on a Recurring Basis
TSNB’s pension plan weighted average asset allocations on December 31, 2021, by asset category are as follows:
 
Asset Category
 
December 31, 2021
   
Target
allocation
2022
 
Equity securities
   
10
%
   
10
%
Debt securities
   
90
%
   
90
%
Total
   
100
%
   
100
%