XML 14 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Income (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Interest Income:        
Loans $ 4,954,962 $ 4,824,401 $ 9,702,440 $ 9,466,509
Mortgage-Backed Securities 1,156,067 1,225,059 2,278,134 2,479,460
Investment Securities 1,292,306 1,118,693 2,405,888 2,203,092
Other 8,311 4,603 28,509 9,113
Total Interest Income 7,411,646 7,172,756 14,414,971 14,158,174
Interest Expense:        
NOW and Money Market Accounts 140,974 104,321 274,206 207,436
Statement Savings Accounts 10,002 8,594 19,274 16,484
Certificate Accounts 472,618 423,267 898,405 831,999
FHLB Advances and Other Borrowed Money 123,827 179,768 245,111 428,427
Interest Expense, Other 110,904   222,851  
Senior Convertible Debentures 121,680 121,680 243,360 243,360
Junior Subordinated Debentures 37,154 30,454 71,888 59,557
Total Interest Expense 1,017,159 868,084 1,975,095 1,787,263
Net Interest Income 6,394,487 6,304,672 12,439,876 12,370,911
Provision For Loan Losses 0 0 0 0
Net Interest Income After Provision For Loan Losses 6,394,487 6,304,672 12,439,876 12,370,911
Non-Interest Income:        
Gain on Sale of Investment Securities 45,148 153,650 628,539 411,718
Gain on Sale of Loans 240,049 191,589 520,417 400,555
Service Fees on Deposit Accounts 260,867 265,036 501,752 505,381
Commissions From Insurance Agency 125,245 122,143 279,237 291,990
Trust Income 186,000 162,000 368,000 324,000
BOLI Income 120,000 132,000 240,000 264,000
Check Card Fee Income 284,624 257,110 555,616 495,252
Grant Income 0 0 0 265,496
Other 171,005 180,805 336,726 333,681
Total Non-Interest Income 1,432,938 1,464,333 3,430,287 3,292,073
Non-Interest Expense:        
Compensation and Employee Benefits 3,532,797 3,177,520 7,044,284 6,508,318
Occupancy 574,585 470,532 1,092,637 967,250
Advertising 136,174 112,806 271,709 242,783
Depreciation and Maintenance of Equipment 506,057 499,041 971,621 975,415
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 39,515 127,443 104,189 260,490
Net (Benefit) Cost of Operation of OREO (82,798) 1,945 (201,902) (673,981)
Prepayment Penalties on Federal Home Loan Bank Advances 0 281,206 0 528,712
Other 1,160,373 1,022,630 2,413,103 2,420,080
Total Non-Interest Expense 5,866,703 5,693,123 11,695,641 11,229,067
Income Before Income Taxes 1,960,722 2,075,882 4,174,522 4,433,917
Provision For Income Taxes 482,775 509,608 1,067,957 1,150,900
Net Income 1,477,947 1,566,274 3,106,565 3,283,017
Preferred Stock Dividends 0 110,000 0 220,000
Net Income Available to Common Shareholders $ 1,477,947 $ 1,456,274 $ 3,106,565 $ 3,063,017
Net Income Per Common Share (Basic) $ 0.50 $ 0.49 $ 1.05 $ 1.04
Net Income Per Common Share (Diluted) 0.48 0.47 1.00 0.99
Cash Dividend Per Share on Common Stock $ 0.09 $ 0.08 $ 0.18 $ 0.16
Weighted Average Shares Outstanding (Basic) 2,945,474 2,944,001 2,945,083 2,944,001
Weighted Average Shares Outstanding (Diluted) 3,253,559 3,248,444 3,252,332 3,248,445