XML 17 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Income (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
INTEREST INCOME        
Loans, including fees $ 3,134,683 $ 3,264,259 $ 6,289,031 $ 6,489,039
Securities:        
Taxable 117,971 180,011 241,662 380,944
Tax-exempt 68,619 62,031 124,980 132,625
Federal funds sold 301 1,244 336 2,610
Interest-bearing deposit accounts 17,373 8,561 35,517 15,623
Total interest income 3,338,947 3,516,106 6,691,526 7,020,841
INTEREST EXPENSE        
Deposits 600,750 716,967 1,231,288 1,466,121
Federal funds purchased 390   390  
Securities sold under repurchase agreements 6,111 5,146 10,014 8,067
FHLB advances 105,949 140,923 245,149 281,847
Total interest expense 713,200 863,036 1,486,841 1,756,035
Net interest income 2,625,747 2,653,070 5,204,685 5,264,806
Provision for loan losses 179,000 546,661 262,000 642,685
Net interest income after provision for loan losses 2,446,747 2,106,409 4,942,685 4,622,121
NON-INTEREST INCOME        
Income from fiduciary activities 161,865 157,688 327,114 317,842
Service charges and fees on deposit accounts 266,580 192,826 541,126 359,689
VISA-related fees 226,118 212,654 405,716 372,123
Other service charges and fees 241,764 255,685 475,221 444,795
Secondary market lending fees 168,446 121,687 300,732 198,895
Bank owned life insurance income 34,994   34,994  
Net gains on sale of securities available for sale 267,773 493,955 270,714 502,816
Loss on securities with other-than-temporary impairment (168,000)   (168,000)  
Portion of loss recognized in other comprehensive income 48,000   48,000  
Net impairment recognized in income (120,000)   (120,000)  
Net losses on other assets          (4,906)
Other income 14,543 30,076 26,317 58,400
Total non-interest income 1,262,083 1,464,571 2,261,934 2,249,654
NON-INTEREST EXPENSES        
Salaries and employee benefits 1,607,429 1,384,469 3,337,749 2,946,638
Occupancy expense 486,643 546,034 985,748 1,050,365
Bank franchise tax 43,935 42,990 87,870 85,980
VISA expense 191,035 176,944 345,477 308,104
Telephone expense 52,706 33,737 101,969 75,061
FDIC assessments 101,480 103,851 204,949 207,702
Debit card expense 19,220 60,445 37,181 115,849
Foreclosure property expense 38,243 62,532 61,492 105,786
Other real estate losses 239,809 255,796 253,899 323,849
Consulting expense 12,046 55,026 28,515 121,105
Other expense 625,670 740,276 1,256,200 1,303,872
Total non-interest expenses 3,418,216 3,462,100 6,701,049 6,644,311
Net income before income taxes 290,614 108,880 503,570 227,464
Income tax expense 58,593 11,830 131,458 24,787
Net income $ 232,021 $ 97,050 $ 372,112 $ 202,677
Basic Earnings Per Share        
Average basic shares outstanding 4,817,856 2,610,856 4,815,845 2,610,856
Earnings per share, basic $ 0.05 $ 0.04 $ 0.08 $ 0.08
Diluted Earnings Per Share        
Average diluted shares outstanding 4,820,014 2,613,877 4,818,258 2,612,816
Earnings per share, diluted $ 0.05 $ 0.04 $ 0.08 $ 0.08