XML 50 R4.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Income (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Interest Income:        
Loans $ 4,521,458 $ 4,852,458 $ 13,680,762 $ 14,636,508
Mortgage-Backed Securities 1,259,822 1,538,902 4,037,511 4,568,036
Investment Securities 1,124,683 995,233 3,198,542 3,006,439
Other 1,897 2,345 6,034 8,370
Total Interest Income 6,907,860 7,388,938 20,922,849 22,219,353
Interest Expense:        
NOW And Money Market Accounts 103,819 125,749 326,099 435,482
Statement Savings Accounts 7,805 6,821 22,535 19,537
Certificate Accounts 444,385 488,300 1,393,648 1,497,402
FHLB Advances And Other Borrowed Money 296,497 617,271 1,057,485 2,049,563
Senior Convertible Debentures 121,680 121,680 365,040 365,040
Junior Subordinated Debentures 26,279 25,441 77,070 75,643
Total Interest Expense 1,000,465 1,385,262 3,241,877 4,442,667
Net Interest Income 5,907,395 6,003,676 17,680,972 17,776,686
Provision For Loan Losses (200,000) 0 (100,000) 200,000
Net Interest Income After Provision For Loan Losses 6,107,395 6,003,676 17,780,972 17,576,686
Non-Interest Income:        
Gain (Loss) On Sale Of Investment Securities 7,651 142,816 1,676,404 187,687
Gain On Sale Of Loans 191,194 119,041 526,295 465,571
Service Fees On Deposit Accounts 258,522 300,920 790,689 861,476
Commissions From Insurance Agency 139,980 116,894 373,639 317,757
Trust Income 152,200 158,000 449,800 404,000
Bank Owned Life Insurance Income 117,000 75,000 291,000 479,364
Check Card Fee Income 239,739 229,542 719,159 674,098
Grant Income 97,640 183,789 97,640 483,499
Other 164,488 160,304 482,380 481,191
Total Non-Interest Income 1,368,414 1,486,306 5,407,006 4,354,643
Non-Interest Expense:        
Compensation And Employee Benefits 3,002,259 2,781,418 8,976,214 8,464,967
Occupancy 481,713 515,881 1,427,424 1,491,633
Advertising 95,226 115,268 290,951 358,527
Depreciation And Maintenance Of Equipment 401,102 408,685 1,263,932 1,219,461
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 140,172 177,537 455,985 541,779
Amortization Of Intangibles     0 11,970
Net Cost Of Operation Of Other Real Estate Owned (19,713) (71,623) 267,784 451,947
Prepayment Penalties on FHLB Advances 0 0 787,851 0
Other 1,029,201 1,095,710 3,249,451 3,125,894
Total Non-Interest Expense 5,129,960 5,022,876 16,719,592 15,666,178
Income Before Income Taxes 2,345,849 2,467,106 6,468,386 6,265,151
Provision For Income Taxes 601,446 756,466 1,696,268 1,775,175
Net Income 1,744,403 1,710,640 4,772,118 4,489,976
Preferred Stock Dividends 110,000 110,000 330,000 330,000
Net Income Available To Common Shareholders $ 1,634,403 $ 1,600,640 $ 4,442,118 $ 4,159,976
Net Income Per Common Share (Basic) $ 0.56 $ 0.54 $ 1.51 $ 1.41
Net Income Per Common Share (Diluted) 0.53 0.52 1.44 1.35
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) 3,248,361 3,248,201 3,248,284 3,248,201