Entity information:

NOTE 12 - INCOME TAXES

 

The provision for income taxes consists of the following (in thousands):

 





 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 



 

Year ended

 

Year ended



 

December 31,

 

December 31,



 

2016

 

2015



 

 

 

 

 

 

Current expense

 

$

192 

 

$

117 

Deferred expense

 

 

440 

 

 

854 

Federal income tax expense

 

$

632 

 

$

971 



 

The following tabulation reconciles the federal statutory tax rate of 34% to the effective rate of taxes provided for income taxes (dollars in thousands):

 





 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

Year ended

 

Year ended

 



 

December 31,

 

December 31,

 



 

2016

 

2015

 



 

 

 

 

 

 

 

Tax at statutory rate

 

$

825 

 

$

1,410 

 

Tax exempt interest

 

 

(153)

 

 

(143)

 

Income from company owned life insurance

 

 

(61)

 

 

(61)

 

Nondeductible merger expenses

 

 

 -

 

 

39 

 

Bargain purchase gain

 

 

 -

 

 

(325)

 

Other

 

 

21 

 

 

51 

 

Federal income tax expense

 

$

632 

 

$

971 

 



 

 

 

 

 

 

 

Effective Tax Rate

 

 

26.04 

%

 

23.41 

%



 







The components of the Company’s net deferred tax asset as of December 31, 2016 and 2015 are summarized as follows (in thousands):

 







 

 

 

 

 

 



 

 

 

 

 

 



 

December 31,

 

December 31,



 

2016

 

2015

Deferred tax assets:

 

 

 

 

 

 

Deferred compensation plan

 

$

404 

 

$

399 

Deferred loan origination fees

 

 

151 

 

 

119 

Allowance for loan losses

 

 

799 

 

 

632 

AMT credit carryforward

 

 

432 

 

 

279 

Stock based compensation plans

 

 

174 

 

 

169 

Basis in other real estate owned

 

 

39 

 

 

 -

ESOP compensation expense

 

 

56 

 

 

47 

Interest on non-accrual loans

 

 

268 

 

 

228 

Purchase accounting fair value adjustments

 

 

 -

 

 

174 

Net operating loss carryforward

 

 

267 

 

 

1,021 

Unrealized losses on available for sale securities

 

 

79 

 

 

 -

Other

 

 

23 

 

 

34 



 

 

2,692 

 

 

3,102 



 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

Federal Home Loan Bank stock dividends

 

 

496 

 

 

496 

Basis in property and equipment

 

 

203 

 

 

215 

Accretion on securities

 

 

 

 

Mortgage servicing rights

 

 

118 

 

 

115 

Purchase accounting fair value adjustments

 

 

77 

 

 

 -

Core deposit intangible

 

 

342 

 

 

460 

Unrealized gains on available for sale securities

 

 

 -

 

 

198 



 

 

1,238 

 

 

1,485 

Net deferred tax asset

 

$

1,454 

 

$

1,617 



 

 







Management evaluated whether a valuation allowance was necessary based on taxes paid in prior periods and recoverable, projected future income, projected future reversals of deferred tax items, and tax planning strategies. Based on its assessments, management concluded that it was more likely than not that all deferred tax assets could be realized based primarily on current taxes paid and recoverable and projected reversals of deferred tax liabilities, as well as future income. As such, no valuation allowance was recorded as of December 31, 2016 or 2015.



At December 31, 2016, the Company deferred tax assets had net operating loss carryforwards of $787,000 from the Commonwealth acquisition. The deductibility of the net operating loss carryforwards is limited under IRC Sec. 382 and estimated to be $41,000 annually. 

 

The Company is subject to U.S. federal income tax. The Company is no longer subject to examination by taxing authorities for years before December 31, 2013.

 

The Company had no unrecognized tax benefits at December 31, 2016 or 2015. No change in unrecognized tax benefits is expected in the next twelve months.

 

Retained earnings at December 31, 2016 and 2015 included approximately $2.3 million, for which no provision for federal income taxes has been made. This amount represents the tax bad debt reserve at September 30, 1987, which is the end of the Bank’s base year for purposes of calculating the bad debt deduction for tax purposes. If this portion of retained earnings is used in the future for any purpose other than to absorb bad debts, the amount used will be added to future taxable income. The unrecorded deferred tax liability on the above amount at December 31, 2016 and 2015 was approximately $796,000.