XML 45 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Income (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Interest Income    
Loans $ 5,904,566us-gaap_InterestAndFeeIncomeLoansAndLeases $ 5,867,558us-gaap_InterestAndFeeIncomeLoansAndLeases
Investment securities 353,050us-gaap_InterestAndDividendIncomeSecurities 457,566us-gaap_InterestAndDividendIncomeSecurities
Other 30,021us-gaap_InterestIncomeOther 34,940us-gaap_InterestIncomeOther
6,287,637us-gaap_InterestAndDividendIncomeOperating 6,360,064us-gaap_InterestAndDividendIncomeOperating
Interest Expense    
Deposits 594,929us-gaap_InterestExpenseDeposits 606,793us-gaap_InterestExpenseDeposits
FHLB and Federal Reserve advances 298,806us-gaap_InterestExpenseFederalHomeLoanBankAndFederalReserveBankAdvancesShortTerm 295,691us-gaap_InterestExpenseFederalHomeLoanBankAndFederalReserveBankAdvancesShortTerm
Subordinated debentures 132,861us-gaap_InterestExpenseSubordinatedNotesAndDebentures 133,163us-gaap_InterestExpenseSubordinatedNotesAndDebentures
Other 65,094us-gaap_InterestExpenseOther 65,250us-gaap_InterestExpenseOther
1,091,690us-gaap_InterestExpense 1,100,897us-gaap_InterestExpense
Net Interest Income 5,195,947us-gaap_InterestIncomeExpenseNet 5,259,167us-gaap_InterestIncomeExpenseNet
Provision for Loan Losses 150,000us-gaap_ProvisionForLoanAndLeaseLosses 200,000us-gaap_ProvisionForLoanAndLeaseLosses
Net Interest Income After Provision for Loan Losses 5,045,947us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 5,059,167us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss
Noninterest Income    
Service charges 281,359us-gaap_FeesAndCommissionsDepositorAccounts 312,985us-gaap_FeesAndCommissionsDepositorAccounts
Gain on sale of investment securities 6,797us-gaap_GainLossOnSaleOfSecuritiesNet 3,088us-gaap_GainLossOnSaleOfSecuritiesNet
Gain on sale of loans 379,066us-gaap_GainLossOnSalesOfLoansNet 185,578us-gaap_GainLossOnSalesOfLoansNet
Net loss on foreclosed assets (11,099)us-gaap_GainsLossesOnSalesOfOtherRealEstate (15,783)us-gaap_GainsLossesOnSalesOfOtherRealEstate
Other income 345,586us-gaap_NoninterestIncomeOtherOperatingIncome 331,825us-gaap_NoninterestIncomeOtherOperatingIncome
1,001,709us-gaap_NoninterestIncome 817,693us-gaap_NoninterestIncome
Noninterest Expense    
Salaries and employee benefits 2,453,092us-gaap_LaborAndRelatedExpense 2,304,768us-gaap_LaborAndRelatedExpense
Occupancy 473,227us-gaap_OccupancyNet 427,061us-gaap_OccupancyNet
FDIC deposit insurance premiums 106,760us-gaap_FederalDepositInsuranceCorporationPremiumExpense 136,934us-gaap_FederalDepositInsuranceCorporationPremiumExpense
Data processing 192,481us-gaap_InformationTechnologyAndDataProcessing 160,786us-gaap_InformationTechnologyAndDataProcessing
Advertising 131,250us-gaap_AdvertisingExpense 106,251us-gaap_AdvertisingExpense
Other expense 772,865us-gaap_OtherNoninterestExpense 987,434us-gaap_OtherNoninterestExpense
4,129,675us-gaap_NoninterestExpense 4,123,234us-gaap_NoninterestExpense
Income Before Income Taxes 1,917,981us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 1,753,626us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Provision for Income Taxes 588,437us-gaap_IncomeTaxExpenseBenefit 452,200us-gaap_IncomeTaxExpenseBenefit
Net Income 1,329,544us-gaap_NetIncomeLoss 1,301,426us-gaap_NetIncomeLoss
Preferred Stock Dividends and Discount Accretion   246,210us-gaap_PreferredStockDividendsAndOtherAdjustments
Net Income Available to Common Shareholders $ 1,329,544us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 1,055,216us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Basic Income Per Common Share (in Dollars per share) $ 0.31us-gaap_EarningsPerShareBasic $ 0.33us-gaap_EarningsPerShareBasic
Diluted Income Per Common Share (in Dollars per share) $ 0.30us-gaap_EarningsPerShareDiluted $ 0.33us-gaap_EarningsPerShareDiluted