XML 14 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Income (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Interest Income:    
Loans $ 4,747,478 $ 4,642,108
Mortgage-Backed Securities 1,122,067 1,254,401
Investment Securities 1,113,582 1,084,399
Other 20,198 4,510
Total Interest Income 7,003,325 6,985,418
Interest Expense:    
NOW and Money Market Accounts 133,232 103,115
Statement Savings Accounts 9,272 7,890
Certificate Accounts 425,787 408,732
FHLB Advances and Other Borrowed Money 121,284 248,659
Interest Expense, Note Payable 111,947  
Senior Convertible Debentures 121,680 121,680
Junior Subordinated Debentures 34,734 29,103
Total Interest Expense 957,936 919,179
Net Interest Income 6,045,389 6,066,239
Provision For Loan Losses 0 0
Net Interest Income After Provision For Loan Losses 6,045,389 6,066,239
Non-Interest Income:    
Gain on Sale of Investment Securities 583,391 258,068
Gain on Sale of Loans 280,368 208,966
Service Fees on Deposit Accounts 240,885 240,345
Commissions From Insurance Agency 153,992 169,847
Trust Income 182,000 162,000
Bank Owned Life Insurance Income 120,000 132,000
Check Card Fee Income 270,992 238,142
Grant Income 0 265,496
Other 165,721 152,876
Total Non-Interest Income 1,997,349 1,827,740
Non-Interest Expense:    
Compensation and Employee Benefits 3,511,487 3,330,798
Occupancy 518,052 496,718
Advertising 135,535 129,977
Depreciation and Maintenance of Equipment 465,564 476,374
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 64,674 133,047
Net Cost (Benefit) of Operation of OREO (119,104) (675,926)
Prepayment Penalties on Federal Home Loan Bank Advances 0 247,506
Other 1,252,730 1,397,450
Total Non-Interest Expense 5,828,938 5,535,944
Income Before Income Taxes 2,213,800 2,358,035
Provision For Income Taxes 585,182 641,292
Net Income 1,628,618 1,716,743
Preferred Stock Dividends 0 110,000
Net Income Available to Common Shareholders $ 1,628,618 $ 1,606,743
Net Income Per Common Share (Basic) $ 0.55 $ 0.55
Net Income Per Common Share (Diluted) 0.52 0.52
Cash Dividend Per Share on Common Stock $ 0.09 $ 0.08
Weighted Average Shares Outstanding (Basic) 2,944,001 2,944,001
Weighted Average Shares Outstanding (Diluted) 3,248,201 3,248,443