Rendering

Component: (Network and Table)
Network
31203 - Disclosure - Defined Benefit Pension Plan (Tables)
(http://www.carrolltonbank.com/role/DisclosureDefinedBenefitPensionPlanTables)
Table(Implied)
Slicers (applies to each fact value in each table cell)
Defined Benefit Pension Plan [Abstract]Period [Axis]
2015-01-01 - 2015-12-31
Defined Benefit Pension Plan [Abstract]
 
Obligations And Funded Status

Obligations and Funded Status

 

 

 

 

 

 

 

 

 

 

     

2015

    

2014

 

Change in Benefit Obligation

 

 

 

 

 

 

 

Benefit obligation at beginning of year

 

$

9,470,210

 

$

9,897,739

 

  Service cost

 

 

72,639

 

 

60,738

 

  Interest cost

 

 

443,370

 

 

442,705

 

  Actuarial loss/(gain)

 

 

1,106,605

 

 

(421,439)

 

  Disbursements made

 

 

(465,344)

 

 

(509,533)

 

Benefit obligation at end of year

 

 

10,627,480

 

 

9,470,210

 

Change in Plan Assets

 

 

 

 

 

 

 

  Fair value of plan assets at beginning of year

 

 

10,150,878

 

 

9,855,247

 

  Actual return on plan assets

 

 

(176)

 

 

499,052

 

  Employer contribution

 

 

112,885

 

 

306,112

 

  Disbursements made

 

 

(465,344)

 

 

(509,533)

 

Fair value of plan assets at end of year

 

 

9,798,243

 

 

10,150,878

 

Funded Status at End of Year

 

$

(829,237)

 

$

680,668

 

 

 
 
Amounts Recognized In Accumulated Other Comprehensive Income

Components of Net Periodic Pension Cost and Other Amounts Recognized in Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Periodic Pension Benefit 

  

2015

    

2014

  

Service cost

 

$

72,639

 

$

60,738

 

Interest cost

 

 

443,370

 

 

442,705

 

Expected return on plan assets

 

 

(629,783)

 

 

(598,359)

 

Amortization of net loss/(gain)

 

 

 —

 

 

(78,828)

 

Net periodic pension benefit

 

 

(113,774)

 

 

(173,744)

 

 

 

 

 

 

 

 

 

Other Changes in Plan Assets and Benefit Obligations

 

 

 

 

 

 

 

Net loss (gain) for the period

 

 

1,729,790

 

 

(243,303)

 

Amortization of prior service cost

 

 

 —

 

 

 —

 

Amortization of net transition liability

 

 

 —

 

 

 —

 

Amortization of net gain

 

 

 —

 

 

 —

 

Total recognized in other comprehensive income

 

 

1,729,790

 

 

(243,303)

 

Total recognized in net periodic pension cost and other comprehensive income

 

$

1,616,016

 

$

(417,047)

 

 

 
 
Components Of Net Periodic Benefit Cost And Other Amounts Recognized In Other Comprehensive Income

Components of Net Periodic Pension Cost and Other Amounts Recognized in Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Periodic Pension Benefit 

  

2015

    

2014

  

Service cost

 

$

72,639

 

$

60,738

 

Interest cost

 

 

443,370

 

 

442,705

 

Expected return on plan assets

 

 

(629,783)

 

 

(598,359)

 

Amortization of net loss/(gain)

 

 

 —

 

 

(78,828)

 

Net periodic pension benefit

 

 

(113,774)

 

 

(173,744)

 

 

 

 

 

 

 

 

 

Other Changes in Plan Assets and Benefit Obligations

 

 

 

 

 

 

 

Net loss (gain) for the period

 

 

1,729,790

 

 

(243,303)

 

Amortization of prior service cost

 

 

 —

 

 

 —

 

Amortization of net transition liability

 

 

 —

 

 

 —

 

Amortization of net gain

 

 

 —

 

 

 —

 

Total recognized in other comprehensive income

 

 

1,729,790

 

 

(243,303)

 

Total recognized in net periodic pension cost and other comprehensive income

 

$

1,616,016

 

$

(417,047)

 

 

 
 
Additional Information

Additional Information

 

The weighted-average assumptions used in the actuarial computation of the Pension Plan’s benefit obligations were as follows:

 

 

 

 

 

 

 

 

    

2015

    

2014

 

Discount rates

 

4.14

%  

3.77

%

Rates of compensation increase

 

NA

 

NA

 

Expected rate of return

 

NA

 

NA

 

 

The weighted-average assumptions used in the actuarial computation of the Pension Plan’s periodic cost were as follows:

 

 

 

 

 

 

 

 

    

2015

    

2014

 

Discount rates

 

3.77

%  

4.72

%

Expected rate on plan assets

 

6.60

%  

6.60

%

Rate of compensation increase

 

NA

 

NA

 

 

The target and actual allocations expressed as a percentage of the Pension Plan’s assets as of December 31, 2015 and 2014 were as follows:

 

 

 

 

 

 

 

December 31, 2015

    

Target

 

Actual

 

Equity Securities

 

         40-65

%

62

%

Debt securities

 

         35-60

%

38

%

Total

 

100

%

100

%

 

 

 

 

 

 

December 31, 2014

    

 

 

 

 

Equity Securities

 

Target

 

Actual

 

Fixed income-guaranteed fund

 

         40-65

%

59

%

Total

 

         35-60

%

41

%

 

 

100

%

100

%

 

 
 
Estimated Future Benefit Payments

Estimated future benefit payments are as follows:

 

 

 

 

 

 

Periods ending December 31:

    

Amount

 

2016

 

$

483,374

 

2017

 

 

457,072

 

2018

 

 

465,076

 

2019

 

 

468,583

 

2020

 

 

490,135

 

2021-2025

 

 

2,739,509

 

 

 
 
Fair Value Measurement Of Plan Assets

The following table summarizes the fair value of the Pension Plan’s investments at December 31, 2015 and 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Quoted Prices in

    

 

 

    

 

 

  

 

 

 

 

 

Active markets for

 

Significant Other

 

Significant Other

 

 

 

Total as of December 31, 

 

Identical Assets

 

Observable Inputs 

 

Unobservable Inputs 

 

Asset Category

 

2015

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Equity Securities – Pooled Separate Account:

 

 

 

 

 

 

 

 

 

 

 

 

 

Large-cap

 

$

2,111,647

 

$

 —

 

$

2,111,647

 

$

 —

 

Mixed-cap

 

 

2,473,587

 

 

 —

 

 

2,473,587

 

 

 

 

Small-cap

 

 

816,159

 

 

 —

 

 

816,159

 

 

 —

 

International

 

 

638,434

 

 

 —

 

 

638,434

 

 

 —

 

Guaranteed Deposit

 

 

3,758,416

 

 

 —

 

 

3,758,416

 

 

 —

 

Total

 

$

9,798,243

 

$

 —

 

$

9,798,243

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Quoted Prices in

    

 

 

    

 

 

  

 

 

 

 

 

Active markets for

 

Significant Other

 

Significant Other

 

 

 

Total as of December 31, 

 

Identical Assets

 

Observable Inputs

 

Unobservable Inputs

 

Asset Category

 

2014

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Equity Securities - Pooled Separate Account:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed-cap

 

$

4,475,708

 

$

 —

 

$

4,475,708

 

$

 —

 

Small-cap

 

 

822,709

 

 

 —

 

 

822,709

 

 

 —

 

International

 

 

665,773

 

 

 —

 

 

665,773

 

 

 —

 

Guaranteed Deposit

 

 

4,186,688

 

 

 —

 

 

4,186,688

 

 

 —

 

Total

 

$

10,150,878

 

$

 —

 

$

10,150,878

 

$

 —