XML 62 R49.htm IDEA: XBRL DOCUMENT v3.24.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2023
Income Taxes  
Schedule of allocation of federal and state income taxes between current and deferred provisions

(Dollars in thousands)

    

2023

    

2022

 

Current

Federal

$

1,767

$

2,911

State

 

568

 

1,317

 

2,335

 

4,228

Deferred

Federal

 

(396)

 

990

State

 

(129)

 

100

 

(525)

 

1,090

Total

$

1,810

$

5,318

Schedule of reconciliation of tax provision based on statutory corporate rate on pretax income and provision for taxes

(Dollars in thousands)

    

2023

    

2022

Income tax expense at statutory rate

$

1,436

$

4,510

Income tax effect of:

State income taxes, net of federal income tax benefits

 

628

 

1,079

Other tax-exempt income

 

(179)

 

(166)

Share-based compensation

 

12

 

9

Meal and entertainment expenses

53

49

Non-deductible executive compensation

70

119

Recovery on bank-owned life insurance

(216)

Other

 

(210)

 

(66)

Total income tax expense

$

1,810

$

5,318

Effective income tax rate

 

26.47

%  

 

24.76

%  

Schedule of components of income taxes payable (receivable)

December 31,

 

(Dollars in thousands)

    

2023

    

2022

 

Current taxes (receivable) payable:

Federal

$

(932)

$

(519)

State

 

588

 

1,357

$

(344)

$

838

Deferred taxes receivable:

Federal

$

(1,313)

$

(707)

State

 

(1,144)

 

(936)

$

(2,457)

$

(1,643)

The current tax receivable at December 31, 2023, is primarily due to an overpayment of federal estimated taxes.  The estimated tax payment for the fourth quarter of 2023 was calculated by annualizing the year-to-date federal tax liability through September 30, 2023.  The actual federal tax liability through December 31, 2023, was lower than the projections made through September 30, 2023.

Schedule of tax effects of temporary differences that give rise to significant portions of deferred tax assets and deferred tax liabilities

December 31,

 

(Dollars in thousands)

    

2023

    

2022

 

Deferred tax assets:

Hawaii franchise tax

$

117

$

377

Allowance for credit/loan losses

 

1,364

 

541

Employee benefit plans

 

2,672

 

2,714

Equity incentive plan

 

107

 

141

Deferred compensation

 

22

 

199

Net lease liability

1,312

212

Unrealized loss on securities available for sale

637

725

Other

 

11

 

16

 

6,242

 

4,925

Deferred tax liabilities:

Deferred loan costs

 

2,665

 

2,601

Premises and equipment

273

254

FHLB stock dividends

 

126

 

125

Prepaid expense

 

653

 

226

Premiums on loans sold

 

68

 

76

 

3,785

 

3,282

Net deferred tax assets

$

2,457

$

1,643