XML 46 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statement of Income (Unaudited) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
INTEREST INCOME        
Loans, including fees $ 3,209,477 $ 3,316,370 $ 9,698,516 $ 10,177,206
Securities:        
Taxable 143,605 176,488 524,549 570,517
Tax-exempt 55,154 72,235 187,779 196,846
Federal funds sold 141 2,255 2,751 7,369
Interest -bearing deposit accounts 7,488 17,187 23,111 41,057
Total interest income 3,415,865 3,584,535 10,436,706 10,992,995
INTEREST EXPENSE        
Deposits 705,026 855,684 2,171,147 2,509,457
Federal funds purchased 389   389  
Securities sold under repurchase agreements 4,213 3,825 12,280 11,234
FHLB advances 141,813 150,972 423,660 746,758
Total interest expense 851,441 1,010,481 2,607,476 3,267,449
Net interest income 2,564,424 2,574,054 7,829,230 7,725,546
Provision for loan losses 680,000 165,000 1,322,685 385,000
Net interest income after provision for loan losses 1,884,424 2,409,054 6,506,545 7,340,546
NON-INTEREST INCOME        
Income from fiduciary activities 164,914 145,218 482,756 448,705
Service charges and fees on deposit accounts 248,381 164,805 608,070 489,090
VISA-related fees 254,539 234,786 626,662 591,164
Other service charges and fees 233,001 205,853 677,796 576,883
Secondary market lending fees 177,003 51,368 375,898 108,073
Gains on sale of securities available for sale 454,944 7,341 957,760 130,924
Other real estate (losses) (121,057) (72,183) (444,906) (360,236)
Net gains (losses) on other assets   1,500 (4,906) 5,582
Other income 21,625 5,838 80,025 25,017
Total non-interest income 1,433,350 744,526 3,359,155 2,015,202
NON-INTEREST EXPENSES        
Salaries and employee benefits 1,398,991 1,582,178 4,345,629 4,662,664
Occupancy expense 469,740 478,983 1,520,105 1,423,425
Bank franchise tax 42,990 36,780 128,970 110,340
VISA expense 207,707 217,005 515,811 511,840
Telephone expense 46,770 40,376 121,831 128,712
FDIC assessments 102,582 106,589 310,284 358,543
Debit card expense 57,373 56,357 173,222 151,638
Foreclosure property expense 54,062 32,838 159,848 128,486
Consulting expense 53,453 10,682 174,558 33,348
Other expense 565,531 559,639 1,869,403 1,587,282
Total non-interest expenses 2,999,199 3,121,427 9,319,661 9,096,278
Net income before income taxes 318,575 32,153 546,039 259,470
Income tax expense (benefit) 86,036 (22,820) 110,823 (10,875)
Net Income $ 232,539 $ 54,973 $ 435,216 $ 270,345
Basic Earnings Per Share        
Average basic shares outstanding 2,610,856 2,605,856 2,610,856 2,605,856
Earnings per share, basic $ 0.09 $ 0.02 $ 0.17 $ 0.10
Diluted Earnings Per Share        
Average diluted shares outstanding 2,612,258 2,605,856 2,612,684 2,605,856
Earnings per share, diluted $ 0.09 $ 0.02 $ 0.17 $ 0.10