XML 14 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Interest and dividend income:        
Interest and fees on loans $ 4,403,689 $ 4,945,388 $ 9,059,584 $ 9,958,627
Securities:        
Taxable interest income 248,830 302,990 478,240 650,190
Nontaxable interest income 237,506 202,855 464,535 404,240
Interest-earning deposits, federal funds sold, and other 35,964 16,414 71,203 34,104
Total interest and dividend income 4,925,989 5,467,647 10,073,562 11,047,161
Interest expense:        
Deposits 715,463 965,127 1,510,548 2,032,487
Federal Home Loan Bank advances 122,451 130,750 243,931 260,764
Securities sold under agreements to repurchase 3,271 4,239 8,860 7,383
Subordinated debentures 21,939 25,046 43,407 49,652
Total interest expense 863,124 1,125,162 1,806,746 2,350,286
Net interest income 4,062,865 4,342,485 8,266,816 8,696,875
Provision for loan losses 225,000 350,000 450,000 800,000
Net interest income after provision for loan losses 3,837,865 3,992,485 7,816,816 7,896,875
Non-interest income:        
Service fees on deposit accounts 94,567 93,694 177,462 185,997
Other service charges and fees 95,101 93,448 183,536 182,768
Loan servicing fees 61,371 50,115 142,542 98,831
Gain on sale of securities 3,487   359,138  
Gain on sale of loans 167,638 269,511 432,810 521,078
Other 195,259 (13,511) 273,576 9,607
Total Other income 617,423 493,257 1,569,064 998,281
Non-interest expense:        
Compensation and employee benefits 1,561,447 1,546,636 3,106,011 2,990,255
Occupancy expense 337,541 292,379 659,345 621,381
Data processing services 190,240 171,238 372,888 351,732
Director fees 41,983 39,650 79,333 81,000
Professional fees 112,703 113,515 211,682 290,810
FDIC insurance premiums 129,000 122,504 246,000 245,008
Foreclosed asset related expenses 194,267 359,562 425,239 444,597
Amortization of core deposit intangible 66,001 70,249 131,998 140,502
Amortization of mortgage servicing rights 38,294 46,302 85,092 105,395
Other 537,758 561,739 1,018,571 1,086,145
Total Other expenses 3,209,234 3,323,774 6,336,159 6,356,825
Income before income taxes 1,246,054 1,161,968 3,049,721 2,538,331
Income tax expense 379,680 373,463 988,285 827,290
Net income 866,374 788,505 2,061,436 1,711,041
Net income 866,374 788,505 2,061,436 1,711,041
Other comprehensive income:        
Unrealized gains (losses) on securities available for sale arising during the period (2,535,375) 277,565 (3,191,912) 184,653
Reclassification adjustment for realized gains included in income (3,487)   (359,138)  
Tax effect 939,379 (102,699) 1,313,889 (68,321)
Net of tax (1,599,483) 174,866 (2,237,161) 116,332
Comprehensive income (loss) $ (733,109) $ 963,371 $ (175,725) $ 1,827,373
Basic and diluted earnings per share (in dollars per share) $ 0.12 $ 0.10 $ 0.28 $ 0.22
Dividends per share (in dollars per share) $ 0.06 $ 0.06 $ 0.12 $ 0.12