XML 42 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statement of Income (Unaudited) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
INTEREST INCOME        
Loans, including fees $ 3,264,259 $ 3,422,673 $ 6,489,039 $ 6,860,836
Securities:        
Taxable 180,011 188,895 380,944 394,029
Tax-exempt 62,031 60,161 132,625 124,611
Federal funds sold 1,244 2,142 2,610 5,114
Interest -bearing deposit accounts 8,561 14,810 15,623 23,870
Total interest income 3,516,106 3,688,681 7,020,841 7,408,460
INTEREST EXPENSE        
Deposits 716,967 833,092 1,466,121 1,653,773
Securities sold under repurchase agreements 5,146 4,011 8,067 7,409
FHLB advances 140,923 253,598 281,847 595,786
Total interest expense 863,036 1,090,701 1,756,035 2,256,968
Net interest income 2,653,070 2,597,980 5,264,806 5,151,492
Provision for loan losses 546,661 165,000 642,685 220,000
Net interest income after provision for loan losses 2,106,409 2,432,980 4,622,121 4,931,492
NON-INTEREST INCOME        
Income from fiduciary activities 157,688 149,054 317,842 303,487
Service charges and fees on deposit accounts 192,826 158,029 359,689 324,285
VISA-related fees 212,654 193,420 372,123 356,378
Other service charges and fees 255,685 205,435 444,795 371,030
Secondary market lending fees 121,687 18,817 198,895 56,705
Gains on sale of securities available for sale 493,955 125,259 502,816 123,583
Other real estate (losses) (255,796) (170,277) (323,849) (288,053)
Net (losses) gain on other assets     (4,906) 4,082
Other income 30,076 16,061 58,400 19,179
Total non-interest income 1,208,775 695,798 1,925,805 1,270,676
NON-INTEREST EXPENSES        
Salaries and employee benefits 1,384,469 1,548,310 2,946,638 3,080,486
Occupancy expense 546,034 479,328 1,050,365 944,442
Bank franchise tax 42,990 36,780 85,980 73,560
VISA expense 176,944 167,698 308,104 294,835
Telephone expense 33,737 45,283 75,061 88,336
FDIC assessments 103,851 104,856 207,702 251,954
Debit card expense 60,445 47,837 115,849 95,281
Foreclosure property expense 62,532 53,083 105,786 95,649
Other expense 795,302 553,240 1,424,977 1,050,308
Total non-interest expenses 3,206,304 3,036,415 6,320,462 5,974,851
Net income before income taxes 108,880 92,363 227,464 227,317
Income tax 11,830 5,727 24,787 11,945
Net Income $ 97,050 $ 86,636 $ 202,677 $ 215,372
Basic Earnings Per Share        
Average basic shares outstanding 2,610,856 2,605,856 2,610,856 2,605,856
Earnings per share, basic $ 0.04 $ 0.03 $ 0.08 $ 0.08
Diluted Earnings Per Share        
Average diluted shares outstanding 2,613,877 2,605,856 2,612,816 2,605,856
Earnings per share, diluted $ 0.04 $ 0.03 $ 0.08 $ 0.08