XML 16 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Income (Unaudited) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Interest Income:        
Loans $ 5,524,185 $ 6,086,191 $ 11,109,071 $ 12,677,801
Mortgage-Backed Securities 1,221,271 1,764,712 2,582,447 3,536,916
Investment Securities 932,545 622,536 1,688,416 1,209,513
Other 1,707 1,966 4,043 2,750
Total Interest Income 7,679,708 8,475,405 15,383,977 17,426,980
Interest Expense:        
NOW And Money Market Accounts 211,968 291,585 444,056 649,558
Statement Savings Accounts 9,724 10,901 20,788 21,411
Certificate Accounts 674,138 1,033,105 1,414,013 2,156,283
FHLB Advances And Other Borrowed Money 915,786 1,133,300 1,898,891 2,304,787
Senior Convertible Debentures 121,680 121,680 243,360 243,360
Junior Subordinated Debentures 25,787 28,311 51,597 57,404
Total Interest Expense 1,959,083 2,618,882 4,072,705 5,432,803
Net Interest Income 5,720,625 5,856,523 11,311,272 11,994,177
Provision For Loan Losses 900,000 725,000 2,045,381 2,675,000
Net Interest Income After Provision For Loan Losses 4,820,625 5,131,523 9,265,891 9,319,177
Non-Interest Income:        
Gain On Sale Of Investment Securities 369,729 103,659 753,780 638,619
Gain On Sale Of Loans 210,840 132,952 395,628 276,110
Service Fees On Deposit Accounts 278,263 278,563 542,094 555,827
Commissions From Insurance Agency 104,649 107,773 244,962 225,943
Trust Income 135,000 120,000 270,000 246,000
Bank Owned Life Insurance Income 78,000 105,000 183,000 210,000
Check Card Fee Income 222,929 204,860 418,122 403,183
Community Development Financial Institution (CDFI) Financial Award Income 220,071 0 636,071 0
Other 123,422 130,929 244,228 242,541
Total Non-Interest Income 1,742,903 1,183,736 3,687,885 2,798,223
Non-Interest Expense:        
Compensation And Employee Benefits 2,768,450 2,614,044 5,589,825 5,354,123
Occupancy 487,664 491,747 962,978 935,277
Advertising 70,088 81,944 177,731 159,251
Depreciation And Maintenance Of Equipment 369,760 404,594 808,932 833,320
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 196,476 185,628 364,198 324,449
Amortization Of Intangibles 12,501 12,501 25,002 25,002
Net Cost Of Operation Of Other Real Estate Owned 341,392 642,151 737,761 1,053,855
Prepayment Penalties on FHLB Advances 85,089 0 238,342 0
Other 1,060,192 865,599 1,999,727 1,737,800
Total General And Administrative Expenses 5,391,612 5,298,208 10,904,496 10,423,077
Income Before Income Taxes 1,171,916 1,017,051 2,049,280 1,694,323
Provision For Income Taxes 293,354 286,323 499,349 533,648
Net Income 878,562 730,728 1,549,931 1,160,675
Preferred Stock Dividends 110,000 110,000 220,000 220,000
Net Income Available To Common Shareholders $ 768,562 $ 620,728 $ 1,329,931 $ 940,675
Net Income Per Common Share (Basic) $ 0.26 $ 0.21 $ 0.45 $ 0.32
Net Income Per Common Share (Diluted) $ 0.26 $ 0.21 $ 0.45 $ 0.32
Cash Dividend Per Share On Common Stock $ 0.08 $ 0.08 $ 0.16 $ 0.16
Weighted Average Shares Outstanding (Basic) 2,944,001 2,944,001 2,944,001 2,944,001
Weighted Average Shares Outstanding (Diluted) 2,944,001 2,944,001 2,944,001 2,944,001