XML 14 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Interest and Dividend Income        
Interest and fees on loans $ 6,188,000 $ 5,879,000 $ 17,811,000 $ 17,349,000
Interest on investment securities 131,000 115,000 405,000 350,000
Dividends on investment securities 88,000 85,000 264,000 202,000
Other interest income 25,000 30,000 94,000 76,000
Total interest and dividend income 6,432,000 6,109,000 18,574,000 17,977,000
Interest Expense        
Interest on deposits 549,000 498,000 1,518,000 1,540,000
Interest on Federal Home Loan Bank borrowings 73,000 90,000 258,000 246,000
Interest on subordinated debt 85,000 74,000 250,000 218,000
Interest on other borrowings 9,000 3,000 25,000 3,000
Total interest expense 716,000 665,000 2,051,000 2,007,000
Net interest income 5,716,000 5,444,000 16,523,000 15,970,000
Provision for Loan Losses 355,000 2,314,000 250,000
Net interest income after provision for loan losses 5,361,000 5,444,000 14,209,000 15,720,000
Non-Interest Income        
Loan application, inspection & processing fees 64,000 16,000 152,000 171,000
Fees and service charges 150,000 148,000 451,000 469,000
Rental Income 104,000 107,000 311,000 305,000
Other income 94,000 91,000 273,000 262,000
Total non-interest income 412,000 362,000 1,187,000 1,207,000
Non-Interest Expense        
Salaries and benefits 2,169,000 2,245,000 7,334,000 6,984,000
Occupancy and equipment expense 783,000 814,000 2,313,000 2,678,000
Data processing expense 288,000 298,000 814,000 803,000
Advertising and promotional expenses 128,000 329,000 341,000 516,000
Professional and other outside services 409,000 322,000 1,182,000 1,282,000
Loan administration and processing expenses 14,000 8,000 30,000 37,000
Regulatory assessments 159,000 140,000 453,000 451,000
Insurance expense 57,000 79,000 168,000 243,000
Material and communications 106,000 95,000 314,000 282,000
Other operating expenses 328,000 423,000 992,000 967,000
Total non-interest expense 4,441,000 4,753,000 13,941,000 14,243,000
Income before income taxes 1,332,000 1,053,000 1,455,000 2,684,000
Expense for income taxes 518,000 420,000 570,000 1,073,000
Net income $ 814,000 $ 633,000 $ 885,000 $ 1,611,000
Basic income per share (1) (in dollars per share) [1] $ 0.21 $ 0.16 $ 0.22 $ 0.42
Diluted income per share (1) (in dollars per share) [1] $ 0.21 $ 0.16 $ 0.22 $ 0.41
[1] All common stock data has been restated for a 1-for-10 reverse stock split which took effect on March 4, 2015.