XML 73 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
Income Tax (Tables)
12 Months Ended
Dec. 31, 2013
Income Tax Disclosure [Abstract]  
Schedule of income tax expense (benefit)
 
     
2013
   
2012
 
 
Income tax expense
           
 
Currently payable
           
 
Federal
  $ 1,286     $ 480  
 
State
    204       (32 )
 
Deferred
               
 
Federal
    (40 )     312  
 
State
    8       99  
 
Total income tax expense
  $ 1,458     $ 859  
Schedule of reconciliation of federal statutory to actual tax expense
 
     
2013
   
2012
 
 
 
           
 
Reconciliation of federal statutory to actual tax expense
               
 
Federal statutory income tax at 34%
  $ 2,005     $ 1,656  
 
Effect of state income taxes
    140       45  
 
Tax exempt interest
    (525 )     (367 )
 
Bargain purchase gain
    -       (336 )
 
Cash value of life insurance
    (110 )     (104 )
 
Other
    (52 )     (35 )
 
Actual tax expense
  $ 1,458     $ 859  
 
Effective tax rate
    24.7 %     17.6 %
Schedule of cumulative net deferred tax asset (liability)
     
2013
   
2012
 
 
Assets
           
 
Allowance for loan losses
  $ 1,719     $ 1,358  
 
Available-for-sale securities
    1,019       -  
 
Deferred compensation
    545       455  
 
Purchase accounting adjustments
    599       834  
 
Nonaccrual interest
    109       111  
 
Real estate held for sale
    69       237  
 
AMT
    -       89  
 
Other
    52       72  
 
Total assets
    4,112       3,156  
 
Liabilities
               
 
Depreciation and amortization
    (585 )     (572 )
 
Loan fees
    (184 )     (184 )
 
Mortgage servicing rights
    (247 )     (259 )
 
Federal Home Loan Bank stock dividends
    (90 )     (92 )
 
Prepaid expenses
    (228 )     (220 )
 
Available-for-sale securities
    -       (1,053 )
 
Pension and employee benefits
    -       (64 )
 
Intangibles
    (153 )     (192 )
 
Other
    (103 )     (102 )
 
Total liabilities
    (1,590 )     (2,738 )
      $ 2,522     $ 418