XML 32 R4.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Income - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Interest Income:      
Loans $ 18,428,185 $ 19,416,904 $ 21,583,028
Mortgage-Backed Securities 5,273,457 6,036,955 5,267,280
Investment Securities 4,196,609 4,017,705 3,588,794
Other 7,501 10,600 8,265
Total Interest Income 27,905,752 29,482,164 30,447,367
Interest Expense:      
NOW and Money Market Accounts 429,539 568,397 813,278
Statement Savings Accounts 30,315 26,600 33,897
Certificate Accounts 1,811,651 1,990,003 2,566,220
FHLB Advances and Other Borrowings 1,336,620 2,640,197 3,529,553
Senior Convertible Debentures 486,720 486,720 486,720
Junior Subordinated Debentures 104,334 101,139 103,268
Total Interest Expense 4,199,179 5,813,056 7,532,936
Net Interest Income 23,706,573 23,669,108 22,914,431
Provision For Loan Losses   (450,000) (2,645,381)
Net Interest Income After Provision For Loan Losses 23,706,573 23,219,108 20,269,050
Non-Interest Income:      
Gain on Sale of Investment Securities 1,886,081 436,871 1,325,823
Gain on Sale of Loans 689,843 620,994 779,554
Service Fees on Deposit Accounts 1,076,102 1,176,849 1,152,875
Commissions From Insurance Agency 472,145 424,969 453,446
Trust Income 608,800 542,000 520,000
Bank Owned Life Insurance Income 423,000 554,364 339,000
Check Card Fee Income 969,710 901,998 853,027
Revenue from Grants 229,848 851,999 929,346
Other 651,720 652,739 542,733
Total Non-Interest Income 7,007,249 6,162,783 6,895,804
Non-Interest Expense:      
Compensation and Employee Benefits 12,180,420 11,308,610 10,964,366
Occupancy 1,903,288 1,995,283 1,970,403
Advertising 416,322 484,056 355,678
Depreciation and Maintenance of Equipment 1,706,397 1,665,454 1,598,067
FDIC Insurance Premiums 611,157 691,937 746,389
Amortization of Intangibles 0 11,970 50,004
Net Cost of Operation of Other Real Estate Owned 524,345 541,840 1,582,168
Federal Home Loan Bank, Advances, General Debt Obligations, Disclosures, Repayment and Penalties 787,851 178,067 589,023
Repayments of Federal Home Loan Bank Borrowings 15,000,000 5,000,000 30,000,000
Other 4,401,016 4,390,766 4,177,210
Total Non-Interest Expense 22,530,796 21,267,983 22,033,308
Income Before Income Taxes 8,183,026 8,113,908 5,131,546
Provision For Income Taxes 2,067,099 2,303,168 1,340,384
Net Income 6,115,927 5,810,740 3,791,162
Preferred Stock Dividends 440,000 440,000 440,000
Net Income Available To Common Shareholders $ 5,675,927 $ 5,370,740 $ 3,351,162
Net Income Per Common Share (Basic) $ 1.93 $ 1.82 $ 1.14
Net Income Per Common Share (Diluted) 1.84 1.75 1.12
Cash Dividend Per Share On Common Stock $ 0.32 $ 0.32 $ 0.32
Weighted Average Shares Outstanding (Basic) 2,944,001 2,944,001 2,944,001
Weighted Average Shares Outstanding (Diluted) 3,248,312 3,248,201 3,248,201