Annual report pursuant to Section 13 and 15(d)

Note 5 - Employee Benefit Plans (Tables)

v3.3.1.900
Note 5 - Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2015
Notes Tables  
Schedule of Net Funded Status [Table Text Block]
 
 
201
5
 
 
20
14
 
Change in projected benefits obligation:
               
Projected benefit obligation at beginning of year
  $ 5,093,080     $ 3,887,518  
Service cost
    160,133       100,480  
Interest cost
    199,538       189,163  
Actuarial (gain) loss
    (355,346 )     1,134,525  
Benefits paid
    (213,105 )     (218,606 )
Projected benefit obligation at end of year
  $ 4,884,300     $ 5,093,080  
                 
Change in plan assets:
               
Fair value of plan assets at beginning of year
  $ 4,338,820     $ 4,082,642  
Actual return on plan assets
    (46,609 )     224,784  
Contributions by employer
    471,955       250,000  
Benefits paid
    (213,105 )     (218,606 )
Fair value of plan assets at end of year
  $ 4,551,061     $ 4,338,820  
Funded (unfunded) status at end of year
  $ (333,239 )   $ (754,260 )
Schedule of Defined Benefit Plans Disclosures [Table Text Block]
 
 
201
5
 
 
20
14
 
                 
Assets
  $     $  
Liabilities
    (333,239 )     (754,260 )
    $ (333,239 )   $ (754,260 )
Schedule of Amounts Recognized in Other Comprehensive Income (Loss) [Table Text Block]
 
 
201
5
 
 
20
14
 
                 
Net actuarial loss
  $ (1,930,079 )   $ (2,086,396 )
Prior service cost
          (3,511 )
                 
Amounts recognized in accumulated other comprehensive  income (loss), before taxes
    (1,930,079 )     (2,089,907 )
Income tax benefit
    681,173       737,113  
Amounts recognized in accumulated other comprehensive  income (loss), after taxes
  $ (1,248,906 )   $ (1,352,794 )
Schedule of Net Benefit Costs [Table Text Block]
 
 
201
5
 
 
20
14
 
 
20
13
 
Components of net periodic benefit cost:
                       
Service cost
  $ 160,133     $ 100,480     $ 104,920  
Interest cost
    199,538       189,163       166,865  
Expected return on plan assets
    (296,446 )     (278,521 )     (234,523 )
Amortization of net loss
    144,026       46,171       104,854  
Amortization of prior service cost
    3,511       5,570       6,840  
Net periodic benefit cost
  $ 210,762     $ 62,863     $ 148,956  
Schedule of Changes in Projected Benefit Obligations [Table Text Block]
 
 
20
15
 
 
20
14
 
 
20
13
 
Net actuarial (gain) loss
  $ (12,291 )   $ 1,188,262     $ (404,563 )
Recognized actuarial loss
    (144,026 )     (46,171 )     (104,854 )
Recognized prior service cost
    (3,511 )     (5,570 )     (6,840 )
Total recognized in other comprehensive income, before taxes
  $ (159,828 )   $ 1,136,521     $ (516,257 )
Total recognized in net benefit cost and other comprehensive income, before taxes
  $ 50,934     $ 1,199,384     $ (367,301 )
Schedule of Benefit Obligations in Excess of Fair Value of Plan Assets [Table Text Block]
 
 
201
5
 
 
20
14
 
Projected benefit obligation in excess of Plan assets:
               
Projected benefit obligation
  $ 4,884,300     $ 5,093,080  
Fair value of plan assets
  $ 4,551,061     $ 4,338,820  
Plan assets in excess of accumulated benefit obligation:
               
Accumulated benefit obligation
  $ 4,059,334     $ 4,157,653  
Fair value of plan assets
  $ 4,551,061     $ 4,338,820  
Schedule of Defined Benefit Plan Amounts Recognized in Other Comprehensive Income (Loss) [Table Text Block]
 
 
 
201
5
 
 
20
14
 
 
20
13
 
Weighted average assumptions used to  determine benefit obligations as of December 31:
                       
Discount rate
    4.50%       4.00%       5.00%  
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
    4.00%       5.00%       4.25%  
Expected return on plan assets
    7.00       7.00       7.00  
Rate of compensation increase
    7.29       7.29       7.29  
Fair Value, Assets Measured on Recurring Basis [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
  $ 827,692     $ 827,692     $     $  
Equities
    196,380       196,380              
Mutual Funds
                               
Equity Funds
    1,730,404       1,730,404              
Fixed Income Funds
    1,796,585       1,796,585              
Total
  $ 4,551,061     $ 4,551,061     $     $  
 
 
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
  $ 430,755     $ 430,755     $     $  
Equities
    177,000       177,000              
Mutual Funds                                
Equity Funds
    1,817,935       1,817,935              
Fixed Income Funds
    1,913,130       1,913,130              
Total
  $ 4,338,820     $ 4,338,820     $     $  
Schedule of Expected Benefit Payments [Table Text Block]
Year ending December 31,
 
Amount
 
  2016       $ 215,184  
  2017         212,812  
  2018         243,354  
  2019         267,752  
 
2020         282,652  
  2021 to 2025     1,342,944