XML 60 R4.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Income - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
INTEREST INCOME        
Loans, including fees $ 3,715 $ 3,279 $ 7,390 $ 6,440
Securities:        
Taxable 141 85 275 179
Tax-exempt 86 96 174 194
Interest-bearing deposit accounts 13 4 21 8
Total interest income 3,955 3,464 7,860 6,821
INTEREST EXPENSE        
Deposits 570 449 1,086 907
Federal funds purchased   1   1
Securities sold under repurchase agreements 2 2 4 4
Subordinated debt 42   42  
FHLB advances 87 85 172 185
Total interest expense 701 537 1,304 1,097
Net interest income 3,254 2,927 6,556 5,724
Provision for loan losses 205 97 270 262
Net interest income after provision for loan losses 3,049 2,830 6,286 5,462
NON-INTEREST INCOME        
Income from fiduciary activities 171 175 392 387
Service charges and fees on deposit accounts 226 244 449 487
VISA-related fees 62 61 109 150
Other service charges and fees 256 267 517 507
Secondary market lending income 140 68 238 179
Increase in cash surrender value of life insurance 62 44 125 91
Net gains (losses) on sale of securities available for sale 6 (16) 2 (17)
Other real estate losses (41) (249) (80) (219)
Net (losses) gains on the disposal of fixed assets (7)   (7) 138
Other income 42 30 57 34
Total non-interest income 917 624 1,802 1,737
NON-INTEREST EXPENSES        
Salaries and employee benefits 1,840 1,597 3,888 3,184
Occupancy expense 442 354 877 712
Software maintenance 145 137 290 275
Bank franchise tax 50 47 98 94
VISA expense 33 38 64 108
Telephone expense 33 52 66 108
FDIC assessments 64 72 129 138
Foreclosure property expense 11 28 21 59
Consulting expense 90 70 165 169
Other expense 908 772 1,663 1,428
Total non-interest expenses 3,616 3,167 7,261 6,275
Net income before income taxes 350 287 827 924
Income tax expense 56 27 152 204
Net income $ 294 $ 260 $ 675 $ 720
Basic Earnings Per Share        
Average basic shares outstanding 4,802,032 4,818,733 4,805,922 4,818,311
Earnings per share, basic $ 0.06 $ 0.05 $ 0.14 $ 0.15
Diluted Earnings Per Share        
Average diluted shares outstanding 4,819,322 4,836,783 4,819,487 4,832,416
Earnings per share, diluted $ 0.06 $ 0.05 $ 0.14 $ 0.15