XML 44 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2013
Income Tax Disclosure [Abstract]  
Current and Deferred Components of Income Tax Expense
The current and deferred components of income tax expense (benefit) were as follows:

For the years ended December 31,
2013
 
2012
 
2011
Federal income tax
 
 
 
 
 
Current
$
3,234,000

 
$
3,239,000

 
$
2,828,000

Deferred
(56,000
)
 
(108,000
)
 
730,000

 
3,178,000

 
3,131,000

 
3,558,000

State franchise tax
247,000

 
240,000

 
233,000

 
$
3,425,000

 
$
3,371,000

 
$
3,791,000

Actual Tax Expense from Expected Tax Expense
The actual tax expense differs from the expected tax expense (computed by applying the applicable U.S. Federal corporate income tax rate to income before income taxes) as follows:

For the years ended December 31,
2013
 
2012
 
2011
Expected tax expense
$
5,736,000

 
$
5,621,000

 
$
5,654,000

Non-taxable income
(2,326,000
)
 
(2,096,000
)
 
(1,794,000
)
State franchise tax, net of federal tax benefit
160,000

 
156,000

 
152,000

Tax credits
(414,000
)
 
(414,000
)
 
(383,000
)
Other
269,000

 
104,000

 
162,000

 
$
3,425,000

 
$
3,371,000

 
$
3,791,000

Components of Deferred Tax Assets and Liabilities
Items that give rise to the deferred income tax assets and liabilities and the tax effect of each at December 31, 2013 and 2012 are as follows:

 
2013
 
2012
Allowance for loan losses
$
4,030,000

 
$
4,375,000

OREO
116,000

 
131,000

Accrued pension and post-retirement
1,334,000

 
1,412,000

Unrealized loss on securities available for sale
3,549,000

 

Goodwill
206,000

 

Tax credits, carried forward
539,000

 
103,000

Other assets
163,000

 
89,000

Total deferred tax asset
9,937,000

 
6,110,000

Net deferred loan costs
(884,000
)
 
(770,000
)
Depreciation
(2,672,000
)
 
(2,326,000
)
Unrealized gain on securities available for sale

 
(4,275,000
)
Mortgage servicing rights
(405,000
)
 
(303,000
)
Core deposit intangible
(99,000
)
 
(203,000
)
Investment in flow through entities
(361,000
)
 
(323,000
)
Prepaid expense
(316,000
)
 
(422,000
)
Total deferred tax liability
(4,737,000
)
 
(8,622,000
)
Net deferred tax asset (liability)
$
5,200,000

 
$
(2,512,000
)