XML 51 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Income (Unaudited) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Interest Income:        
Loans $ 4,852,458 $ 5,375,962 $ 14,636,508 $ 16,485,033
Mortgage-Backed Securities 1,538,902 1,360,586 4,568,036 3,943,033
Investment Securities 995,233 966,936 3,006,439 2,655,352
Other 2,345 2,219 8,370 6,262
Total Interest Income 7,388,938 7,705,703 22,219,353 23,089,680
Interest Expense:        
NOW And Money Market Accounts 125,749 186,183 435,482 630,239
Statement Savings Accounts 6,821 6,932 19,537 27,720
Certificate Accounts 488,300 601,056 1,497,402 2,015,069
FHLB Advances And Other Borrowed Money 617,271 854,292 2,049,563 2,753,183
Senior Convertible Debentures 121,680 121,680 365,040 365,040
Junior Subordinated Debentures 25,441 25,952 75,643 77,549
Total Interest Expense 1,385,262 1,796,095 4,442,667 5,868,800
Net Interest Income 6,003,676 5,909,608 17,776,686 17,220,880
Provision For Loan Losses 0 600,000 200,000 2,645,381
Net Interest Income After Provision For Loan Losses 6,003,676 5,309,608 17,576,686 14,575,499
Non-Interest Income:        
Gain On Sale Of Investment Securities 142,816 419,360 187,687 1,173,140
Gain On Sale Of Loans 119,041 227,332 465,571 622,960
Service Fees On Deposit Accounts 300,920 303,350 861,476 845,444
Commissions From Insurance Agency 116,894 103,330 317,757 348,292
Trust Income 158,000 135,000 404,000 405,000
Bank Owned Life Insurance Income 75,000 78,000 479,364 261,000
Check Card Fee Income 229,542 222,252 674,098 640,374
Community Development Financial Institution (CDFI) Financial Award Income 183,789 97,000 483,499 733,071
Other 160,304 152,467 481,191 396,695
Total Non-Interest Income 1,486,306 1,738,091 4,354,643 5,425,976
Non-Interest Expense:        
Compensation And Employee Benefits 2,781,418 2,677,608 8,464,967 8,267,433
Occupancy 515,881 484,857 1,491,633 1,447,835
Advertising 115,268 79,130 358,527 256,861
Depreciation And Maintenance Of Equipment 408,685 412,020 1,219,461 1,220,952
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 177,537 191,535 541,779 555,733
Amortization Of Intangibles 0 12,501 11,970 37,503
Net (Profit) Cost Of Operation Of Other Real Estate Owned (71,623) 506,174 451,947 1,243,935
Prepayment Penalties On FHLB Advances 0 191,181 0 429,523
Other 1,095,710 1,109,892 3,125,894 3,109,619
Total General And Administrative Expenses 5,022,876 5,664,898 15,666,178 16,569,394
Income Before Income Taxes 2,467,106 1,382,801 6,265,151 3,432,081
Provision For Income Taxes 756,466 360,970 1,775,175 860,319
Net Income 1,710,640 1,021,831 4,489,976 2,571,762
Preferred Stock Dividends 110,000 110,000 330,000 330,000
Net Income Available To Common Shareholders $ 1,600,640 $ 911,831 $ 4,159,976 $ 2,241,762
Net Income Per Common Share (Basic) $ 0.54 $ 0.31 $ 1.41 $ 0.76
Net Income Per Common Share (Diluted) $ 0.52 $ 0.31 $ 1.35 $ 0.76
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) 3,248,201 2,944,001 3,248,201 2,944,001