Annual report pursuant to Section 13 and 15(d)

Note 5 - Employee Benefit Plans (Tables)

v2.4.0.6
Note 5 - Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2012
Schedule of Net Funded Status [Table Text Block]
   
2012
   
2011
 
Change in projected benefits obligation:
           
Projected benefit obligation at beginning of year
  $ 3,640,465     $ 3,073,740  
Service cost
    67,083       96,083  
Interest cost
    168,122       171,493  
Actuarial (gain) loss
    297,638       424,503  
Benefits paid
    (142,460 )     (125,354 )
Projected benefit obligation at end of year
  $ 4,030,848     $ 3,640,465  
                 
Change in plan assets:
               
Fair value of plan assets at beginning of year
  $ 3,100,494     $ 2,637,397  
Actual return on plan assets
    199,235       45,312  
Contributions by employer
          543,139  
Benefits paid
    (142,460 )     (125,354 )
Fair value of plan assets at end of year
  $ 3,157,269     $ 3,100,494  
Unfunded status at end of year
  $ (873,579 )   $ (539,971 )
Schedule of Defined Benefit Plans Disclosures [Table Text Block]
   
2012
   
2011
 
             
Assets
  $     $  
Liabilities
    (873,579 )     (539,971 )
    $ (873,579 )   $ (539,971 )
Schedule of Amounts Recognized in Other Comprehensive Income (Loss) [Table Text Block]
   
2012
   
2011
 
             
Net actuarial loss
  $ (1,453,722 )   $ (1,259,043 )
Prior service cost
    (15,921 )     (24,517 )
                 
Amounts recognized in accumulated other comprehensive income (loss), before taxes
    (1,469,643 )     (1,283,560 )
Income tax benefit
    515,678       449,246  
Amounts recognized in accumulated other comprehensive income (loss), after taxes
  $ (953,965 )   $ (834,314 )
Schedule of Net Benefit Costs [Table Text Block]
   
2012
   
2011
   
2010
 
Components of net periodic benefit cost:
                 
Service cost
  $ 67,083     $ 96,083     $ 96,251  
Interest cost
    168,122       171,493       169,460  
Expected return on plan assets
    (209,999 )     (180,852 )     (153,147 )
Amortization of net loss
    113,723       61,309       50,553  
Amortization of prior service cost
    8,596       8,596       9,416  
Net periodic benefit cost
  $ 147,525     $ 156,629     $ 172,533  
Schedule of Changes in Projected Benefit Obligations [Table Text Block]
   
2012
   
2011
   
2010
 
Net actuarial loss
  $ 308,402     $ 560,043     $ 102,084  
Recognized actuarial loss
    (113,723 )     (61,309 )     (50,553 )
Recognized prior service cost
    (8,596 )     (8,596 )     (9,416 )
Total recognized in other comprehensive income, before taxes
  $ 186,083     $ 490,138     $ 42,115  
Total recognized in net benefit cost and other comprehensive income, before taxes
  $ 333,608     $ 646,767     $ 214,648  
Schedule of Benefit Obligations in Excess of Fair Value of Plan Assets [Table Text Block]
   
2012
   
2011
 
Projected benefit obligation in excess of plan assets:
           
Projected benefit obligation
  $ 4,030,848     $ 3,640,465  
Fair value of plan assets
  $ 3,157,269     $ 3,100,494  
Accumulated benefit obligation in excess of plan assets:
               
Accumulated benefit obligation
  $ 3,390,382     $ 3,076,051  
Fair value of plan assets
  $ 3,157,269     $ 3,100,494  
Defined Benefit Plan, Assumptions Used Calculating Net Periodic Benefit Cost, Discount Rate Support, Methodology and Source Data
   
2012
 
2011
 
2010
Weighted average assumptions used to determine benefit obligations as of December 31:
                 
Discount rate
  4.25 %   4.75 %   5.75 %
Rate of compensation increase
  7.29     7.29     7.29  
                   
Weighted average assumptions used to determine benefit costs for the years ended December 31:
                 
Discount rate
  4.75 %   5.75 %   6.25 %
Expected return on plan assets
  7.00     7.00     7.00  
Rate of compensation increase
  7.29     7.29     7.29  
Schedule of Changes in Fair Value of Plan Assets [Table Text Block]
   
Total
   
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   
Significant Other
Observable Inputs (Level 2)
   
Significant
Unobservable Inputs (Level 3)
 
                         
Cash and Cash Equivalents
                       
Money Markets
  $ 296,745     $ 296,745     $     $  
Equities
    58,773       58,773              
Mutual Funds
                               
Equity Funds
    1,223,629       1,223,629              
Fixed Income Funds
    1,578,122       1,578,122              
Total
  $ 3,157,269     $ 3,157,269     $     $  
   
Total
   
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   
Significant Other
Observable Inputs (Level 2)
   
Significant
Unobservable Inputs (Level 3)
 
                         
Cash and Cash Equivalents
                       
Money Markets
  $ 801,651     $ 801,651     $     $  
Mutual Funds
                               
Equity Funds
    1,026,046       1,026,046              
Fixed Income Funds
    1,272,797       1,272,797              
Total
  $ 3,100,494     $ 3,100,494     $     $  
Schedule of Expected Benefit Payments [Table Text Block]
Year ending December 31,
 
Amount
 
2013
  $ 211,413  
2014
    207,756  
2015
    204,017  
2016
    204,168  
2017
    201,076  
2018 to 2022
    1,270,581