XML 14 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Income (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Interest Income:        
Loans $ 4,824,401 $ 4,622,109 $ 9,466,509 $ 9,159,304
Mortgage-Backed Securities 1,225,059 1,353,336 2,479,460 2,777,689
Investment Securities 1,118,693 1,088,753 2,203,092 2,073,859
Other 4,603 1,587 9,113 4,137
Total Interest Income 7,172,756 7,065,785 14,158,174 14,014,989
Interest Expense:        
NOW and Money Market Accounts 104,321 103,851 207,436 222,280
Statement Savings Accounts 8,594 7,610 16,484 14,730
Certificate Accounts 423,267 470,104 831,999 949,263
FHLB Advances and Other Borrowed Money 179,768 339,233 428,427 760,988
Senior Convertible Debentures 121,680 121,680 243,360 243,360
Junior Subordinated Debentures 30,454 25,713 59,557 50,791
Total Interest Expense 868,084 1,068,191 1,787,263 2,241,412
Net Interest Income 6,304,672 5,997,594 12,370,911 11,773,577
Provision For Loan Losses 0 0 0 100,000
Net Interest Income After Provision For Loan Losses 6,304,672 5,997,594 12,370,911 11,673,577
Non-Interest Income:        
Gain on Sale of Investment Securities 153,650 181,814 411,718 1,668,753
Gain on Sale of Loans 191,589 181,082 400,555 335,101
Service Fees on Deposit Accounts 265,036 274,651 505,381 532,167
Commissions From Insurance Agency 122,143 103,547 291,990 233,659
Trust Income 162,000 148,800 324,000 297,600
Bank Owned Life Insurance Income 132,000 87,000 264,000 174,000
Check Card Fee Income 257,110 248,119 495,252 479,420
Grant Income 0 0 265,496 0
Other 180,805 162,572 333,681 317,892
Total Non-Interest Income 1,464,333 1,387,585 3,292,073 4,038,592
Non-Interest Expense:        
Compensation and Employee Benefits 3,177,520 2,986,924 6,508,318 5,973,955
Occupancy 470,532 455,053 967,250 945,711
Advertising 112,806 99,564 242,783 195,725
Depreciation and Maintenance of Equipment 499,041 445,585 975,415 862,830
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 127,443 155,592 260,490 315,813
Net Cost (Benefit) of Operation of OREO 1,945 90,873 (673,981) 287,497
Prepayment Penalties on Federal Home Loan Bank Advances 281,206 0 528,712 787,851
Other 1,022,630 1,101,446 2,420,080 2,220,250
Total Non-Interest Expense 5,693,123 5,335,037 11,229,067 11,589,632
Income Before Income Taxes 2,075,882 2,050,142 4,433,917 4,122,537
Provision For Income Taxes 509,608 527,054 1,150,900 1,094,822
Net Income 1,566,274 1,523,088 3,283,017 3,027,715
Preferred Stock Dividends 110,000 110,000 220,000 220,000
Net Income Available to Common Shareholders $ 1,456,274 $ 1,413,088 $ 3,063,017 $ 2,807,715
Net Income Per Common Share (Basic) $ 0.49 $ 0.48 $ 1.04 $ 0.95
Net Income Per Common Share (Diluted) 0.47 0.46 0.99 0.91
Cash Dividend Per Share on Common Stock $ 0.08 $ 0.08 $ 0.16 $ 0.16
Weighted Average Shares Outstanding (Basic) 2,944,001 2,944,001 2,944,001 2,944,001
Weighted Average Shares Outstanding (Diluted) 3,248,444 3,248,249 3,248,445 3,248,240