XML 49 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Income (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Interest Income:    
Loans $ 4,537,195us-gaap_InterestAndFeeIncomeLoansAndLeases $ 4,863,488us-gaap_InterestAndFeeIncomeLoansAndLeases
Mortgage-Backed Securities 1,424,353us-gaap_InterestIncomeSecuritiesMortgageBacked 1,389,118us-gaap_InterestIncomeSecuritiesMortgageBacked
Investment Securities 985,106us-gaap_InvestmentIncomeInterestAndDividend 937,301us-gaap_InvestmentIncomeInterestAndDividend
Other 2,550us-gaap_OtherInterestAndDividendIncome 3,568us-gaap_OtherInterestAndDividendIncome
Total Interest Income 6,949,204us-gaap_InterestAndDividendIncomeOperating 7,193,475us-gaap_InterestAndDividendIncomeOperating
Interest Expense:    
NOW And Money Market Accounts 118,429us-gaap_InterestExpenseMoneyMarketDeposits 180,759us-gaap_InterestExpenseMoneyMarketDeposits
Statement Savings Accounts 7,120us-gaap_InterestExpenseDomesticDepositLiabilitiesSavings 6,127us-gaap_InterestExpenseDomesticDepositLiabilitiesSavings
Certificate Accounts 479,159us-gaap_InterestExpenseDomesticDepositLiabilitiesCertificatesOfDeposit 508,795us-gaap_InterestExpenseDomesticDepositLiabilitiesCertificatesOfDeposit
FHLB Advances And Other Borrowed Money 421,755us-gaap_InterestExpenseOtherShortTermBorrowings 707,715us-gaap_InterestExpenseOtherShortTermBorrowings
Senior Convertible Debentures 121,680us-gaap_InterestExpenseSubordinatedNotesAndDebentures 121,680us-gaap_InterestExpenseSubordinatedNotesAndDebentures
Junior Subordinated Debentures 25,078us-gaap_InterestExpenseJuniorSubordinatedDebentures 25,015us-gaap_InterestExpenseJuniorSubordinatedDebentures
Total Interest Expense 1,173,221us-gaap_InterestExpense 1,550,091us-gaap_InterestExpense
Net Interest Income 5,775,983us-gaap_InterestIncomeExpenseNet 5,643,384us-gaap_InterestIncomeExpenseNet
Provision For Loan Losses 100,000us-gaap_ProvisionForLoanAndLeaseLosses 100,000us-gaap_ProvisionForLoanAndLeaseLosses
Net Interest Income After Provision For Loan Losses 5,675,983us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 5,543,384us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss
Non-Interest Income:    
Gain On Sale Of Investment Securities 1,486,939us-gaap_GainOnSaleOfInvestments 84,356us-gaap_GainOnSaleOfInvestments
Gain On Sale Of Loans 154,019us-gaap_GainLossOnSalesOfLoansNet 128,242us-gaap_GainLossOnSalesOfLoansNet
Service Fees On Deposit Accounts 257,516us-gaap_FeesAndCommissionsDepositorAccounts 276,485us-gaap_FeesAndCommissionsDepositorAccounts
Commissions From Insurance Agency 130,112us-gaap_InsuranceCommissionsAndFees 91,634us-gaap_InsuranceCommissionsAndFees
Trust Income 148,800us-gaap_FeesAndCommissionsFiduciaryAndTrustActivities 105,000us-gaap_FeesAndCommissionsFiduciaryAndTrustActivities
Bank Owned Life Insurance Income 87,000us-gaap_BankOwnedLifeInsuranceIncome 205,827us-gaap_BankOwnedLifeInsuranceIncome
Check Card Fee Income 231,301us-gaap_FeesAndCommissionsOther 210,695us-gaap_FeesAndCommissionsOther
Grant Income 0us-gaap_RevenueFromGrants 281,960us-gaap_RevenueFromGrants
Other 155,320us-gaap_NoninterestIncomeOtherOperatingIncome 152,200us-gaap_NoninterestIncomeOtherOperatingIncome
Total Non-Interest Income 2,651,007us-gaap_NoninterestIncome 1,536,399us-gaap_NoninterestIncome
Non-Interest Expense:    
Compensation And Employee Benefits 2,987,031us-gaap_LaborAndRelatedExpense 2,847,002us-gaap_LaborAndRelatedExpense
Occupancy 490,658us-gaap_OccupancyNet 500,916us-gaap_OccupancyNet
Advertising 96,161us-gaap_AdvertisingExpense 100,396us-gaap_AdvertisingExpense
Depreciation And Maintenance Of Equipment 417,245us-gaap_Depreciation 417,506us-gaap_Depreciation
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 160,221us-gaap_FederalDepositInsuranceCorporationPremiumExpense 185,457us-gaap_FederalDepositInsuranceCorporationPremiumExpense
Amortization Of Intangibles 0us-gaap_AmortizationOfIntangibleAssets 11,970us-gaap_AmortizationOfIntangibleAssets
Net Cost Of Operation Of Other Real Estate Owned 196,624us-gaap_OtherRevenueExpenseFromRealEstateOperations 269,096us-gaap_OtherRevenueExpenseFromRealEstateOperations
Prepayment Penalties on FHLB Advances 787,851us-gaap_PrepaymentFeesOnAdvancesNet 0us-gaap_PrepaymentFeesOnAdvancesNet
Other 1,118,804us-gaap_OtherExpenses 994,336us-gaap_OtherExpenses
Total General And Administrative Expenses 6,254,595us-gaap_GeneralAndAdministrativeExpense 5,326,679us-gaap_GeneralAndAdministrativeExpense
Income Before Income Taxes 2,072,395us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic 1,753,104us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
Provision For Income Taxes 567,768us-gaap_IncomeTaxExpenseBenefit 450,584us-gaap_IncomeTaxExpenseBenefit
Net Income 1,504,627us-gaap_NetIncomeLoss 1,302,520us-gaap_NetIncomeLoss
Preferred Stock Dividends 110,000us-gaap_DividendsPreferredStock 110,000us-gaap_DividendsPreferredStock
Net Income Available To Common Shareholders $ 1,394,627us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 1,192,520us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Net Income Per Common Share (Basic) $ 0.47us-gaap_EarningsPerShareBasic $ 0.41us-gaap_EarningsPerShareBasic
Net Income Per Common Share (Diluted) $ 0.45us-gaap_EarningsPerShareDiluted $ 0.39us-gaap_EarningsPerShareDiluted
Cash Dividend Per Share On Common Stock $ 0.08us-gaap_CommonStockDividendsPerShareCashPaid $ 0.08us-gaap_CommonStockDividendsPerShareCashPaid
Weighted Average Shares Outstanding (Basic) 2,944,001us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 2,944,001us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Weighted Average Shares Outstanding (Diluted) 3,248,230us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 3,248,201us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding