XML 15 R4.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Interest income:        
Interest and fees on loans $ 612,112 $ 601,002 $ 1,729,095 $ 1,829,942
Interest on investment securities 29,985 35,236 92,550 120,188
Interest on federal funds sold 32,074 6,059 68,863 23,286
Interest on time deposits with other banks 202 173 574 463
Total interest income 674,373 642,470 1,891,082 1,973,879
Interest expense:        
Interest on time deposits 11,021 9,173 28,775 26,529
Interest on demand deposits 6,515 6,175 18,953 18,274
Interest on savings deposits 1,470 1,475 4,399 4,291
Total interest expense 19,006 16,823 52,127 49,094
Net interest income 655,367 625,647 1,838,955 1,924,785
Credit to provision for loan losses (15,000) (45,000) (91,000) (50,000)
Net interest income after credit to provision for loan losses 670,367 670,647 1,929,955 1,974,785
Noninterest income:        
Customer service fees 101,476 86,376 298,786 262,643
ATM fee income 30,644 28,141 93,791 84,155
Gain on sale of loans 54,459 188,385 206,319 500,358
Loss on sale of other real estate 0 0 0 (3,239)
Net change in fair value of financial instruments 197,665 (17,958) 271,182 270,322
Loan syndication fees 90,400 85,000 90,400 85,000
Other income 14,875 22,325 76,753 185,075
Total noninterest income 489,519 392,269 1,037,231 1,384,314
Noninterest expense:        
Salaries, wages and employee benefits 395,915 391,000 1,175,163 1,155,616
Occupancy and equipment 253,981 241,950 755,115 720,587
Office operations and supplies 84,643 86,700 247,362 253,114
Marketing and public relations 3,056 9,016 11,865 36,736
Professional services 76,182 74,723 177,622 223,854
Data processing 95,509 93,025 290,861 302,320
Other real estate expense 28,440 65,955 58,326 103,516
Loan and collection costs 43,979 39,816 124,603 98,392
Deposit insurance assessments 27,000 30,000 72,000 87,000
Other operating 122,558 130,372 343,564 361,570
Total noninterest expense 1,131,263 1,162,557 3,256,481 3,342,705
Net income (loss) before income taxes 28,623 (99,641) (289,295) 16,394
Provision for income taxes 0 0 0 0
Net income (loss) $ 28,623 $ (99,641) $ (289,295) $ 16,394
Net income (loss) per common share - basic and diluted $ 0.03 $ (0.12) $ (0.35) $ 0.02
Weighted average number of common shares 826,921 826,921 826,921 826,921
Comprehensive loss:        
Net income (loss) $ 28,623 $ (99,641) $ (289,295) $ 16,394
Unrealized gains on available for sale securities 4,835 (4,744) 39,800 85,841
Total comprehensive income (loss) $ 33,458 $ (104,385) $ (249,495) $ 102,235