XML 78 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Interest and fee income      
Interest and fees on loans $ 11,263,048us-gaap_InterestAndFeeIncomeLoansAndLeases $ 11,188,748us-gaap_InterestAndFeeIncomeLoansAndLeases $ 11,032,927us-gaap_InterestAndFeeIncomeLoansAndLeases
Interest and dividends on investment securities 2,105,475us-gaap_InterestAndDividendIncomeSecuritiesAvailableForSale 1,482,594us-gaap_InterestAndDividendIncomeSecuritiesAvailableForSale 1,347,520us-gaap_InterestAndDividendIncomeSecuritiesAvailableForSale
Other interest income 49,731us-gaap_OtherInterestAndDividendIncome 80,450us-gaap_OtherInterestAndDividendIncome 82,412us-gaap_OtherInterestAndDividendIncome
Total interest and fee income 13,418,254us-gaap_InterestAndDividendIncomeOperating 12,751,792us-gaap_InterestAndDividendIncomeOperating 12,462,859us-gaap_InterestAndDividendIncomeOperating
Interest expense      
Interest on deposits 408,266us-gaap_InterestExpenseDeposits 416,128us-gaap_InterestExpenseDeposits 455,619us-gaap_InterestExpenseDeposits
Interest on short-term borrowings 681us-gaap_InterestExpenseShortTermBorrowings      
Total interest expense 408,947us-gaap_InterestExpense 416,128us-gaap_InterestExpense 455,619us-gaap_InterestExpense
Net interest income 13,009,307us-gaap_InterestIncomeExpenseNet 12,335,664us-gaap_InterestIncomeExpenseNet 12,007,240us-gaap_InterestIncomeExpenseNet
Provision for loan losses 82,500us-gaap_ProvisionForLoanAndLeaseLosses 207,500us-gaap_ProvisionForLoanAndLeaseLosses 350,000us-gaap_ProvisionForLoanAndLeaseLosses
Net interest income after provision for loan losses 12,926,807us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 12,128,164us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 11,657,240us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss
Other income      
Service charges, fees and commissions 921,638us-gaap_FeesAndCommissionsDepositorAccounts 943,627us-gaap_FeesAndCommissionsDepositorAccounts 926,050us-gaap_FeesAndCommissionsDepositorAccounts
Mortgage banking income 1,315,020us-gaap_FeesAndCommissionsMortgageBanking 1,521,670us-gaap_FeesAndCommissionsMortgageBanking 1,377,888us-gaap_FeesAndCommissionsMortgageBanking
Other non-interest income 29,466us-gaap_FeesAndCommissionsOther 31,120us-gaap_FeesAndCommissionsOther 41,525us-gaap_FeesAndCommissionsOther
Gain on other real estate owned 2,382us-gaap_GainsLossesOnSalesOfOtherRealEstate      
Gain on sale of securities 312,577us-gaap_GainLossOnSaleOfSecuritiesNet      
Total other income 2,581,083us-gaap_NoninterestIncome 2,496,417us-gaap_NoninterestIncome 2,345,463us-gaap_NoninterestIncome
Other expense      
Salaries and employee benefits 5,466,446us-gaap_LaborAndRelatedExpense 5,191,215us-gaap_LaborAndRelatedExpense 5,045,413us-gaap_LaborAndRelatedExpense
Net occupancy expense 1,473,700us-gaap_OccupancyNet 1,406,680us-gaap_OccupancyNet 1,356,845us-gaap_OccupancyNet
Other operating expenses 2,171,058us-gaap_OtherNoninterestExpense 2,119,955us-gaap_OtherNoninterestExpense 2,329,367us-gaap_OtherNoninterestExpense
Total other expense 9,111,204us-gaap_NoninterestExpense 8,717,850us-gaap_NoninterestExpense 8,731,625us-gaap_NoninterestExpense
Income before income tax expense 6,396,686us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 5,906,731us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 5,271,078us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense 1,997,866us-gaap_IncomeTaxExpenseBenefit 1,829,807us-gaap_IncomeTaxExpenseBenefit 1,604,250us-gaap_IncomeTaxExpenseBenefit
Net income $ 4,398,820us-gaap_NetIncomeLoss $ 4,076,924us-gaap_NetIncomeLoss $ 3,666,828us-gaap_NetIncomeLoss
Weighted average shares outstanding      
Basic 4,461,388us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 4,452,642us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 4,445,738us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted 4,576,065us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 4,461,953us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 4,445,738us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Basic earnings per common share $ 0.99us-gaap_EarningsPerShareBasic $ 0.92us-gaap_EarningsPerShareBasic $ 0.82us-gaap_EarningsPerShareBasic
Diluted earnings per common share $ 0.96us-gaap_EarningsPerShareDiluted $ 0.91us-gaap_EarningsPerShareDiluted $ 0.82us-gaap_EarningsPerShareDiluted