XML 50 R32.htm IDEA: XBRL DOCUMENT v3.23.3
Note 9 - Employee Benefit Plans (Tables)
12 Months Ended
Sep. 30, 2023
Notes Tables  
Changes in Projected Benefit Obligations, Fair Value of Plan Assets, and Funded Status of Plan [Table Text Block]
  

Pension Plan

  

Postretirement Plan

 
  

2023

  

2022

  

2023

  

2022

 

Accumulated benefit obligation

 $24,449,856  $24,776,968  $11,248,448  $12,416,546 

Change in benefit obligation:

                

Benefit obligation at beginning of year

 $27,268,456  $37,654,468  $12,416,546  $16,796,849 

Service cost

  366,537   648,289   45,897   97,802 

Interest cost

  1,372,098   1,013,115   620,622   443,721 

Actuarial gain

  (1,031,160)  (10,862,957)  (1,331,541)  (4,330,387)

Benefit payments, net of retiree contributions

  (1,228,307)  (1,184,459)  (503,076)  (591,439)

Benefit obligation at end of year

 $26,747,624  $27,268,456  $11,248,448  $12,416,546 

Change in fair value of plan assets:

                

Fair value of plan assets at beginning of year

 $28,017,797  $38,914,107  $12,138,119  $15,882,342 

Actual return on plan assets, net of taxes

  89,171   (9,711,851)  1,384,270   (3,152,784)

Employer contributions

            

Benefit payments, net of retiree contributions

  (1,228,307)  (1,184,459)  (503,076)  (591,439)

Fair value of plan assets at end of year

 $26,878,661  $28,017,797  $13,019,313  $12,138,119 

Funded status

 $131,037  $749,341  $1,770,865  $(278,427)

Amounts recognized in the consolidated balance sheet consist of:

                

Non-current assets

 $131,037  $749,341  $1,770,865  $ 

Non-current liabilities

           (278,427)
                 

Amounts recognized in accumulated other comprehensive income:

                

Net actuarial loss, net of tax

 $1,168,687  $1,243,889  $6,946  $355,088 

Total amounts included in accumulated other comprehensive income, net of tax

 $1,168,687  $1,243,889  $6,946  $355,088 

Amounts deferred to a regulatory asset (liability):

                

Net actuarial loss (gain)

 $4,029,282  $4,132,472  $(1,813,071) $(30,118)

Amounts recognized as regulatory assets (liabilities)

 $4,029,282  $4,132,472  $(1,813,071) $(30,118)
Defined Benefit Plan, Assumptions [Table Text Block]
  

Pension Plan

  

Postretirement Plan

 
  

2023

  

2022

  

2023

  

2022

 

Assumptions used to determine benefit obligations:

                

Discount rate

  5.63%  5.15%  5.63%  5.16%

Expected rate of compensation increase

  4.00%  4.00%  N/A   N/A 

Assumptions used to determine benefit costs:

                

Discount rate

  5.15%  2.73%  5.16%  2.70%

Expected long-term rate of return on plan assets

  4.50%  4.75%  3.95%  4.24%

Expected rate of compensation increase

  4.00%  4.00%  N/A   N/A 
Schedule of Net Benefit Costs [Table Text Block]
  

Pension Plan

  

Postretirement Plan

 
  

2023

  

2022

  

2023

  

2022

 

Service cost

 $366,537  $648,289  $45,897  $97,802 

Interest cost

  1,372,098   1,013,115   620,622   443,721 

Expected return on plan assets

  (1,232,597)  (1,831,550)  (464,046)  (666,167)

Recognized loss

  316,724   146,402       

Net periodic benefit cost

 $822,762  $(23,744) $202,473  $(124,644)
Schedule of Health Care Cost Trend Rates [Table Text Block]
  

Pre 65

  

Post 65

 
  

2023

  

2022

  

2023

  

2022

 

Health care cost trend rate assumed for next year

  6.30%  6.00%  5.20%  5.20%

Rate to which the cost trend is assumed to decline (the ultimate trend rate)

  3.94%  5.20%  3.94%  5.20%

Year that the rate reaches the ultimate trend rate

 

2075

  

2025

  

2075

  

2022

 
Schedule of Effect of One-Percentage-Point Change in Assumed Health Care Cost Trend Rates [Table Text Block]
  

1% Increase

  

1% Decrease

 

Effect on total service and interest cost components

 $89,000  $(74,000)

Effect on accumulated postretirement benefit obligation

  1,317,000   (1,117,000)
Schedule of Allocation of Plan Assets [Table Text Block]
  

Pension Plan

  

Postretirement Plan

 
  

Target

  

2023

  

2022

  

Target

  

2023

  

2022

 

Asset category:

                        

Equity securities

  25%  27%  13%  30%  43%  48%

Debt securities

  75%  72%  %  70%  37%  51%

Cash

  %  1%  87%  %  20%  1%
      

Pension Plan

 
      

Fair Value Measurements - September 30, 2023

 
  

Fair Value

  

Level 1

  

Level 2

  

Level 3

 

Asset Class:

                

Cash

 $202,218  $202,218  $  $ 

Common and Collective Trust and Pooled Funds:

                

Bonds

                

Liability Driven Investment

  16,446,813      16,446,813    

Mutual Funds:

                

Domestic Fixed Income

  3,000,525   3,000,525       

Equities

                

Domestic Large Cap Growth

  2,256,767   2,256,767       

Domestic Large Cap Value

  2,222,733   2,222,733       

Domestic Small/Mid Cap Core

  1,082,801   1,082,801       

Foreign Large Cap Growth

  481,309   481,309       

Foreign Large Cap Value

  463,907   463,907       

Foreign Large Cap Core

  721,588   721,588       

Total

 $26,878,661  $10,431,848  $16,446,813  $ 
      

Pension Plan

 
      

Fair Value Measurements - September 30, 2022

 
  

Fair Value

  

Level 1

  

Level 2

  

Level 3

 

Asset Class:

                

Cash

 $24,312,969  $24,312,969  $  $ 

Mutual Funds:

                

Equities

                

Domestic Large Cap Growth

  1,172,296   1,172,296       

Domestic Large Cap Value

  1,172,714   1,172,714       

Foreign Large Cap Growth

  486,184   486,184       

Foreign Large Cap Core

  873,634   873,634       

Total

 $28,017,797  $28,017,797  $  $ 
      

Postretirement Plan

 
      

Fair Value Measurements - September 30, 2023

 
  

Fair Value

  

Level 1

  

Level 2

  

Level 3

 

Asset Class:

                

Cash

 $2,640,622  $2,640,622  $  $ 

Mutual Funds:

                

Bonds

                

Domestic Fixed Income

  4,841,048   4,841,048       

Equities

                

Domestic Large Cap Growth

  1,693,422   1,693,422       

Domestic Large Cap Value

  1,570,538   1,570,538       

Domestic Small/Mid Cap Core

  588,898   588,898       

Foreign Large Cap Growth

  433,886   433,886       

Foreign Large Cap Value

  526,364   526,364       

Foreign Large Cap Core

  724,535   724,535       

Total

 $13,019,313  $13,019,313  $  $ 
      

Postretirement Plan

 
      

Fair Value Measurements - September 30, 2022

 
  

Fair Value

  

Level 1

  

Level 2

  

Level 3

 

Asset Class:

                

Cash

 $75,219  $75,219  $  $ 

Mutual Funds:

                

Bonds

                

Domestic Fixed Income

  5,644,954   5,644,954       

Foreign Fixed Income

  589,284   589,284       

Equities

                

Domestic Large Cap Growth

  1,698,421   1,698,421       

Domestic Large Cap Value

  1,793,746   1,793,746       

Domestic Small/Mid Cap Growth

  182,823   182,823       

Domestic Small/Mid Cap Value

  202,921   202,921       

Domestic Small/Mid Cap Core

  443,900   443,900       

Foreign Large Cap Growth

  469,659   469,659       

Foreign Large Cap Value

  462,196   462,196       

Foreign Large Cap Core

  574,996   574,996       

Total

 $12,138,119  $12,138,119  $  $ 
Schedule of Expected Benefit Payments [Table Text Block]
  

Pension

  

Postretirement

 

Fiscal year ending September 30

 

Plan

  

Plan

 

2024

 $1,335,133  $713,518 

2025

  1,400,453   707,987 

2026

  1,486,089   710,935 

2027

  1,591,928   724,277 

2028

  1,665,580   721,402 

2029 - 2033

  9,316,587   3,957,815 
NQDC Plan [Member]  
Notes Tables  
Defined Contribution Plan Disclosures [Table Text Block]
  

2023

  

2022

 

Beginning deferred compensation balance

 $59,108  $35,344 

Employer contributions

     33,280 

Earnings (loss)

  6,787   (9,516)

Forfeitures

  (18,221)   

Ending deferred compensation balance

 $47,674  $59,108 
The 401K Plan [Member]  
Notes Tables  
Defined Contribution Plan Disclosures [Table Text Block]
  

Years Ended September 30

 
  

2023

  

2022

 

Matching contribution

 $388,616  $357,293 

Discretionary contribution

  75,899   47,429