Annual report pursuant to Section 13 and 15(d)

Note 5 - Employee Benefit Plans (Tables)

v3.6.0.2
Note 5 - Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2016
Notes Tables  
Schedule of Net Funded Status [Table Text Block]
 
 
201
6
 
 
20
15
 
Change in projected benefits obligation:
               
Projected benefit obligation at beginning of year
  $
4,884,300
    $
5,093,080
 
Service cost
   
152,743
     
160,133
 
Interest cost
   
215,006
     
199,538
 
Actuarial (gain) loss
   
(202,520
)    
(355,346
)
Benefits paid
   
(216,451
)    
(213,105
)
Projected benefit obligation at end of year
  $
4,833,078
    $
4,884,300
 
                 
Change in plan assets:
               
Fair value of plan assets at beginning of year
  $
4,551,061
    $
4,338,820
 
Actual return on plan assets
   
413,144
     
(46,609
)
Contributions by employer
   
189,219
     
471,955
 
Benefits paid
   
(216,451
)    
(213,105
)
Fair value of plan assets at end of year
  $
4,936,973
    $
4,551,061
 
Funded (unfunded) status at end of year
  $
103,895
    $
(333,239
)
Schedule of Defined Benefit Plans Disclosures [Table Text Block]
 
 
201
6
 
 
20
15
 
                 
Assets
  $
103,895
    $
 
Liabilities
   
     
(333,239
)
    $
103,895
    $
(333,239
)
Schedule of Amounts Recognized in Other Comprehensive Income (Loss) [Table Text Block]
 
 
201
6
 
 
20
15
 
                 
Net actuarial loss
  $
(1,484,936
)   $
(1,930,079
)
Prior service cost
   
     
 
                 
Amounts recognized in accumulated other comprehensive
income (loss), before taxes
   
(1,484,936
)    
(1,930,079
)
Income tax benefit
   
525,373
     
681,173
 
Amounts recognized in accumulated other comprehensive
income (loss), after taxes
  $
(959,563
)   $
(1,248,906
)
Schedule of Net Benefit Costs [Table Text Block]
 
 
201
6
 
 
20
15
 
 
20
14
 
Components of net periodic benefit cost:
                       
Service cost
  $
152,743
    $
160,133
    $
100,480
 
Interest cost
   
215,006
     
199,538
     
189,163
 
Expected return on plan assets
   
(311,170
)    
(296,446
)    
(278,521
)
Amortization of net loss
   
140,649
     
144,026
     
46,171
 
Amortization of prior service cost
   
     
3,511
     
5,570
 
Net periodic benefit cost
  $
197,228
    $
210,762
    $
62,863
 
Schedule of Changes in Projected Benefit Obligations [Table Text Block]
 
 
20
16
 
 
20
15
 
 
20
14
 
Net actuarial (gain) loss
  $
(304,494
)   $
(12,291
)   $
1,188,262
 
Recognized actuarial loss
   
(140,649
)    
(144,026
)    
(46,171
)
Recognized prior service cost
   
     
(3,511
)    
(5,570
)
Total recognized in other comprehensive income, before taxes
  $
(445,143
)   $
(159,828
)   $
1,136,521
 
Total recognized in net benefit cost and other comprehensive income, before taxes
  $
(247,915
)   $
50,934
    $
1,199,384
 
Schedule of Benefit Obligations in Excess of Fair Value of Plan Assets [Table Text Block]
 
 
201
6
 
 
20
15
 
Plan assets in excess of projected benefit obligation:
               
Projected benefit obligation
  $
4,833,078
    $
4,884,300
 
Fair value of plan assets
  $
4,936,973
    $
4,551,061
 
Plan assets in excess of accumulated benefit obligation:
               
Accumulated benefit obligation
  $
4,365,973
    $
4,059,334
 
Fair value of plan assets
  $
4,936,973
    $
4,551,061
 
Schedule of Defined Benefit Plan Amounts Recognized in Other Comprehensive Income (Loss) [Table Text Block]
 
 
201
6
 
 
20
15
 
 
20
14
 
Weighted average assumptions used to
determine benefit obligations as of December 31:
                       
Discount rate
   
4.25%
     
4.50%
     
4.00%
 
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
   
4.50%
     
4.00%
     
5.00%
 
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
  $
1,048,282
    $
1,048,282
    $
    $
 
Equities
   
445,155
     
445,155
     
     
 
Mutual Funds
                               
Equity Funds
   
1,684,408
     
1,684,408
     
     
 
Fixed Income Funds
   
1,759,128
     
1,759,128
     
     
 
Total
  $
4,936,973
    $
4,936,973
    $
    $
 
 
 
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
    $
    $
 
Schedule of Expected Benefit Payments [Table Text Block]
Year ending December 31,
 
Amount
 
2017
  $
214,910
 
2018
   
245,175
 
2019
   
268,755
 
2020
   
282,475
 
2021
   
276,299
 
2022 to 2026    
1,287,248