Pension and Other Post-retirement Benefit Plans | ( 11 ) Pension and Other Post-retirement Benefit Plans There are currently three covered participants related to the deferred compensation obligation that are all former officers. The liability on the consolidated balance sheet represents the present value of the future obligation. In 1997, the Gas Company established a trust (the Rabbi Trust) to fund a deferred compensation plan for certain officers. The fair market value of assets in the trust was $ 2,102,600 (plus $ 51,185 and $ 2 , 256,953 (plus $ 51,185 at September 30, 201 5 and 20 1 4 , respectively, and the plan liability, which is labeled as deferred compensation on the balance sheet, was $ 1 , 492,488 and $ 1 , 666,415 at September 30, 201 5 and 20 1 4 , respectively. The assets of the trust are available to general creditors in the event of insolvency. In 2015, the mortality assumption was changed from the RP-2000 annuitant/non-annuitant mortality table with generational improvements using scale BB to the 2008 VBT Primary Male Smoker tables with generational improvements for two of the covered participants which resulted in a decrease to the pension obligation of approximately $ 171,000 . In 2014, the mortality assumption was changed from the 1994 Group Annuity Mortality Table for Males and Females without generational improvements to the RP-200 0 annuitant/non-annuitant Mortality Table for Males and Females with generational improvements projected using scale BB. This change resulted in an increase to the pension benefit obligation of approximately $ 131,200 in fiscal 2014 . The Gas Company has defined benefit pension plans covering substantially all of its employees. The benefits are based on years of service and the employee's highest average compensation during a specified period. The Gas Company makes annual contributions to the plans equal to amounts determined in accordance with the funding requirements of the Employee Retirement Security Act of 1974. Contributions are intended to provide for benefits attributed for service to date, and those expected to be earned in the future. In addition to the Gas Company's defined benefit pension plans, the Gas Company offers post-retirement benefits comprised of medical and life coverage to its employees who meet certain age and service criteria. For union participants who retire on or after September 2, 1992, the Gas Company cost for post-retirement benefits is contractually limited and will not exceed $ 150 April 2, 201 8 . The monthly benefit for all non-union employees, who retire between the ages of 62 and 65 , will be the lesser of 40 150 . After age 65, the Gas Company pays up to $ 150 In addition, the Gas Company offers limited life insurance coverage to active employees and retirees. The post-retirement benefit plan is not funded. The Gas Company accrues the cost of providing post-retirement benefits during the active service period of the employee. The following table shows reconciliations of the Gas Company's pension and post-retirement plan benefits as of September 30: Pension Benefits Post-retirement Benefits 2015 2014 2015 2014 Change in benefit obligations: Benefit obligation at beginning of year $ 18,633,318 $ 17,099,633 $ 1,264,378 $ 1,118,819 Service cost 337,039 306,274 20,979 16,096 Interest cost 919,156 806,489 48,673 52,682 Participant contributions - - 63,740 62,600 Actuarial (gain) loss 300,931 1,299,938 25,891 136,781 Benefits paid (905,842 ) (879,016 ) (128,001 ) (122,600 ) Curtailments - - - - Benefit obligation at end of year 19,284,602 18,633,318 1,295,660 1,264,378 Change in plan assets: Fair value of plan assets at beginning of year 13,675,154 12,224,984 - - Actual return on plan assets 4,126 1,164,288 - - Company contributions 990,897 1,164,898 64,261 60,000 Participant contributions - - 63,740 62,600 Benefits paid (912,338 ) (879,016 ) (128,001 ) (122,600 ) Fair value of plan assets at end of year 13,757,839 13,675,154 - - Funded status (5,526,763 ) (4,958,164 ) (1,295,660 ) (1,264,378 ) Unrecognized net actuarial loss/(gain) 4,403,014 3,572,106 (45,221 ) (79,013 ) Unrecognized prior service cost 9,797 19,203 150,083 153,630 (Accrued) prepaid benefit cost (1,113,952 ) (1,366,855 ) (1,190,798 ) (1,189,761 ) Accrued contribution - - - - Amounts recognized in the balance sheet consists of: Prepaid (accrued) benefit liability (5,526,763 ) (4,958,164 ) (1,295,660 ) (1,264,378 ) Amounts recognized in the Balance Sheets consist of: (Accrued)/prepaid pension cost as of beginning of fiscal year (1,366,855 ) (1,894,275 ) (1,189,761 ) (1,201,413 ) Pension (cost) income (986,115 ) (737,994 ) (70,313 ) (56,348 ) Contributions 990,897 1,164,898 - - Change in receivable contribution 248,121 100,516 - - Net benefits paid - - 69,276 68,000 Change in additional minimum liability - - - - (Accrued)/prepaid pension cost as of end of fiscal year (1,113,952 ) (1,366,855 ) (1,190,798 ) (1,189,761 ) Fair value of plan assets at end of year Cash and equivalents 175,950 333,449 - - Government and agency issues 2,920,406 2,084,850 - - Corporate bonds 3,691,645 3,523,711 - - Fixed index funds 324,804 609,911 - - Fixed income 540,732 1,095,214 - - Equity securities 6,104,302 6,028,019 - - 13,757,839 13,675,154 - - The funded status of both plans totaling a deficiency of approximately $ 6,800,000 and $ 6 , 200,000 at September 30, 201 5 and 201 4 , respectively, are included in deferred pension & post-retirement benefits on the consolidated balance sheets which are offset by a pension regulatory liability of approximately $ 35,000 at September 2015 and a pension regulatory asset of approximately $ 131,000 at September 30, 201 4 . In accordance with ASC 715, the net actuarial loss/(gain) and unrecognized prior s ervice cost are collectively adjust ed through other comprehensive income (loss)-minimum pension liability and included in accumulated other comprehensive income in the consolidated financial statements, which are presented net of tax for fiscal 2014 . In the fourth quarter of fiscal 2015 the Gas Company determined that it meets the criteria to record these items as a regulatory asset in accordance with ASC 980-715-25-5. See Note 5 to the financial statements. During the year ended September 30, 2015, the pre-tax accumulated net actuarial loss/(gain) and unrecognized prior service cost increased by $ 851,547 from $ 3,666,126 $ 4,517,673 these items had been recorded net of tax in the consolidated statements of changes in stockholders' equity. During first three quarters of the year ended September 30, 2015, the Gas Company recorded $ 222,363 377,526 OCI for the estimated change in these items based on estimate s prepared by the actuary during the year ended September 30, 2014. After removing these items from OCI and establishing the regulated asset i n the fourth quarter of the year ended September 30, 2015, the remain ing change of $ 474,021 to this asset . Beginning w ith the year ended September 30, 2016 the change in pre-tax net actuarial loss/(gain) and unrecognized prior service will be recorded directly to the regulatory asset related to pension. Amortization of unrecognized net (gain)/loss for the Retirement Plan for fiscal year ending September 30, 201 5 : 1 Projected benefit obligation as of September 30, 2015 $ 19,284,602 2 Plan assets at September 30, 2015 (13,757,839 ) 3 Unrecognized (gain)/loss as of September 30, 2015 4,403,014 4 Ten percent of greater of (1) or (2) 1,928,460 5 Unamortized (gain)/loss subject to amortization - (3) minus (4) 2,474,554 6 Active future service of active plan participants expected to receive benefits 9.79 7 Minimum amortization of unamortized net (gain)/loss - (5)/(6) $ 252,763 8 Amortization of (gain)/loss for 2015-2016 $ 672,265 Amortization of unrecognized net (gain)/loss for the Post-Retirement Plan for the fiscal year ended September 30, 201 5 : Unrecognized net (gain)/loss at October 1, 2015 subject to amortization $ (45,221) Amount to be amortized 2015 - 2016 Amortization period 10 Amortization for 2015 - 2016 ((gain)/loss divided by period) $ (4,522) Pension Benefits Post-retirement Benefits 2015 2014 2015 2014 Components of net period benefit cost (benefit): Service cost 343,039 311,274 20,979 16,096 Interest cost 919,156 806,489 48,673 52,682 Expected return on plan assets (1,027,565 ) (926,361 ) Amortization of prior service 9,406 10,749 3,547 3,547 Amortization of unrecognized actuarial loss (gain) 493,958 435,327 (7,901 ) (23,977 ) Net periodic benefit cost (benefit) 737,994 637,478 65,298 48,348 For ratemaking and financial statement purposes, pension expense represents the amount approved by the NY PSC in the Gas Company's most recently approved rate case. Pension expense (benefit) for ratemaking and financial statement purposes was approximately $ 970,000 f or the years ended September 30, 201 5 and 201 4 . The difference between the pension expense (benefit) for ratemaking and financial statement purposes, and the amount computed above has been deferred as regulatory assets and are not included in the prepaid pension cost noted above. The cumulative amounts deferred equal $ 89,746 and $ 227,024 as of September 30, 201 5 and 201 4 , respectively. The NYPSC has allowed the Gas C ompany to recover incremental cost associated with post-retirement benefits through rates on a current basis. Due to the timing differences between the Company's rate case filings and financial reporting period, a regulatory receivable of $ 123,174 and $ 147,168 has been recognized at September 30, 201 5 and 201 4 , respectively. Pension Benefits Post-retirement Benefits 2015 2014 2015 2014 Weighted average assumptions used to determine net period cost at September 30: Discount rate 5.22 % 5.07 % 4.00 % 3.95 % Salary increases 2.00 % 2.00 % N/A N/A Expected return on assets 7.50 % 7.50 % N/A N/A For the period ended September 30, 2014, the discount rate was prepared by utilizing an analysis of the plan's expected future cash flows and high-quality fixed-income investments currently available and expected to be available during the period to maturity of the pension benefits. The discount rate used is an estimate of the rate at which a defined benefit pension plan could settle its obligations. Rather than using a rate and curve developed using a bond portfolio, this method selects individual bonds to match to the expected cash flows of the Plan. Management feels this provides a more accurate depiction of the true cost to the plan to settle the obligations as the Plan could theoretically go into the marketplace and purchase the specific bonds used in the analysis in order to settle the obligations of the Plan. In 2014, the mortality assumption has changed from the 1994 Group Annuity Mortality Table for Males and Females without generational improvements to the RP-200 annuitant/non-annuitant Mortality Table for Males and Females with generational improvements projected using scale BB. This change resulted in an increase to the pension benefit obligation of approximately $ 1,394,000 759,000 In fiscal 2015, the same methodology was used as in 2014. The change in discount rate from 5.07 5.22 The expected returns on plan assets of the Retirement Plan and Post-Retirement Plan are applied to the market-related value of plan assets of the respective plans. For the Retirement Plan, the market-related value of assets recognizes the performance of its portfolio over five years and reduces the effects of short-term market fluctuations. The Gas Company's Retirement Plan assets are invested by a manager that reports at least annually to the Gas Company's Investment Committee for review and evaluation. The manager has been given the objective to achieve modest capital appreciation with a secondary objective of achieving a relatively high level of current income using a mix of cash equivalents, fixed income securities and equities to structure a balanced investment portfolio. The Investment Committee does not reserve control over investment decisions, with the exception of certain limitation s and holds the manager responsible and accountable to achieve the stated objectives. The market-related value of Post-Retirement Plan assets is set equal to market value. For measurement purposes, a 6 5 . The rate is assumed to increase by 6 1 3.9 % increase in the service and interest cost components of the annual net periodic post-retirement benefit cost and a 5.7 % increase in the accumulated post-retirement benefit obligation. A 1% decrease in the actual health care cost trend would result in approximately a 3.2 % decrease in the service and interest cost components of the annual net periodic post-retirement benefit cost and a 4.8 % decrease in the accumulated post-retirement benefit obligation. The Gas Company expects to contribute $ 960,819 to the Retirement Plan during the year ended September 30, 201 6 . The estimated pension plan benefit payments are as follows: 2016 $ 1,103,000 2017 $ 1,141,000 2018 $ 1,161,000 2019 $ 1,226,000 2020 $ 1,337,000 2021+ $ 7,057,000 The Gas Company also maintains the Corning Natural Gas Corporation Employee Savings Plan (the “ Savings Plan ” ). All employees of the Gas Company who work for more than 1,000 50 Gas Company will match one-half of the participant's contribution up to a total of 50 6 Gas Company contribution to the plan was $ 87 , 456 in 201 5 and $ 87,712 in 201 4 . |