XML 14 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Income (Unaudited) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Interest Income:        
Loans $ 5,375,962 $ 5,979,342 $ 16,485,033 $ 18,657,143
Mortgage-Backed Securities 1,360,586 1,642,163 3,943,033 5,179,079
Investment Securities 966,936 647,720 2,655,352 1,857,233
Other 2,219 2,233 6,262 4,983
Total Interest Income 7,705,703 8,271,458 23,089,680 25,698,438
Interest Expense:        
NOW And Money Market Accounts 186,183 291,387 630,239 940,945
Statement Savings Accounts 6,932 10,914 27,720 32,325
Certificate Accounts 601,056 944,296 2,015,069 3,100,579
FHLB Advances And Other Borrowed Money 854,292 1,066,410 2,753,183 3,371,197
Senior Convertible Debentures 121,680 121,680 365,040 365,040
Junior Subordinated Debentures 25,952 28,378 77,549 85,782
Total Interest Expense 1,796,095 2,463,065 5,868,800 7,895,868
Net Interest Income 5,909,608 5,808,393 17,220,880 17,802,570
Provision For Loan Losses 600,000 300,000 2,645,381 2,975,000
Net Interest Income After Provision For Loan Losses 5,309,608 5,508,393 14,575,499 14,827,570
Non-Interest Income:        
Gain On Sale Of Investment Securities 419,360 324,835 1,173,140 963,454
Gain On Sale Of Loans 227,332 177,524 622,960 453,634
Service Fees On Deposit Accounts 303,350 291,753 845,444 847,580
Commissions From Insurance Agency 103,330 131,761 348,292 357,704
Trust Income 135,000 120,000 405,000 366,000
Bank Owned Life Insurance Income 78,000 105,000 261,000 315,000
Check Card Fee Income 222,252 196,943 640,374 600,126
Community Development Financial Institution (CDFI) Financial Award Income 97,000 0 733,071 0
Other 152,467 129,873 396,695 372,414
Total Non-Interest Income 1,738,091 1,477,689 5,425,976 4,275,912
Non-Interest Expense:        
Compensation And Employee Benefits 2,677,608 2,709,998 8,267,433 8,064,121
Occupancy 484,857 505,208 1,447,835 1,440,485
Advertising 79,130 97,221 256,861 256,472
Depreciation And Maintenance Of Equipment 412,020 412,000 1,220,952 1,245,320
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 191,535 152,494 555,733 476,943
Amortization Of Intangibles 12,501 12,501 37,503 37,503
Net Cost Of Operation Of Other Real Estate Owned 506,174 1,321,254 1,243,935 2,375,109
Prepayment Penalties on FHLB Advances 191,181 0 429,523 0
Other 1,109,892 860,407 3,109,619 2,598,207
Total General And Administrative Expenses 5,664,898 6,071,083 16,569,394 16,494,160
Income Before Income Taxes 1,382,801 914,999 3,432,081 2,609,322
Provision For Income Taxes 360,970 245,209 860,319 778,857
Net Income 1,021,831 669,790 2,571,762 1,830,465
Preferred Stock Dividends 110,000 110,000 330,000 330,000
Net Income Available To Common Shareholders $ 911,831 $ 559,790 $ 2,241,762 $ 1,500,465
Net Income Per Common Share (Basic) $ 0.31 $ 0.19 $ 0.76 $ 0.51
Net Income Per Common Share (Diluted) $ 0.31 $ 0.19 $ 0.76 $ 0.51
Cash Dividend Per Share On Common Stock $ 0.08 $ 0.08 $ 0.24 $ 0.24
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