XML 13 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Interest and dividend income:        
Interest and fees on loans $ 4,335,351 $ 4,890,979 $ 13,394,935 $ 14,849,606
Securities:        
Taxable interest income 254,935 260,845 733,175 911,035
Nontaxable interest income 272,481 207,385 737,016 611,625
Interest-earning deposits, federal funds sold, and other 53,262 16,641 124,465 50,745
Total interest and dividend income 4,916,029 5,375,850 14,989,591 16,423,011
Interest expense:        
Deposits 658,457 927,908 2,169,005 2,960,395
Federal Home Loan Bank advances 122,860 133,662 366,791 394,426
Securities sold under agreements to repurchase 2,310 5,468 11,170 12,851
Subordinated debentures 22,765 24,939 66,172 74,591
Total interest expense 806,392 1,091,977 2,613,138 3,442,263
Net interest income 4,109,637 4,283,873 12,376,453 12,980,748
Provision for loan losses 35,000 400,000 485,000 1,200,000
Net interest income after provision for loan losses 4,074,637 3,883,873 11,891,453 11,780,748
Non-interest income:        
Service fees on deposit accounts 98,365 91,596 275,827 277,593
Other service charges and fees 90,549 93,652 274,085 276,420
Loan servicing fees 70,349 57,697 212,891 156,528
Gain on sale of securities   167,978 359,138 167,978
Gain on sale of loans 57,023 610,215 489,833 1,131,293
Other 100,781 177,472 374,357 187,079
Total Other income 417,067 1,198,610 1,986,131 2,196,891
Non-interest expense:        
Compensation and employee benefits 1,516,487 1,413,234 4,622,498 4,403,489
Occupancy expense 342,778 313,669 1,002,123 935,050
Data processing services 182,966 178,640 555,854 530,372
Director fees 55,384 34,850 134,717 115,850
Professional fees 105,141 119,510 316,823 410,320
FDIC insurance premiums 131,100 120,585 377,100 365,593
Foreclosed asset related expenses 283,019 138,469 708,258 583,066
Amortization of core deposit intangible 66,001 70,249 197,999 210,751
Amortization of mortgage servicing rights 27,514 88,416 112,606 193,811
Other 570,557 581,765 1,589,128 1,667,910
Total Other expenses 3,280,947 3,059,387 9,617,106 9,416,212
Income before income taxes 1,210,757 2,023,096 4,260,478 4,561,427
Income tax expense 350,627 708,656 1,338,912 1,535,946
Net income 860,130 1,314,440 2,921,566 3,025,481
Net income 860,130 1,314,440 2,921,566 3,025,481
Other comprehensive income:        
Unrealized gains (losses) on securities available for sale arising during the period (365,448) 320,386 (3,557,360) 505,039
Reclassification adjustment for realized gains included in income   (167,978) (359,138) (167,978)
Tax effect 135,286 (56,391) 1,449,175 (124,712)
Net of tax (230,162) 96,017 (2,467,323) 212,349
Comprehensive income $ 629,968 $ 1,410,457 $ 454,243 $ 3,237,830
Basic and diluted earnings per share (in dollars per share) $ 0.12 $ 0.17 $ 0.40 $ 0.39
Dividends per share (in dollars per share) $ 0.06 $ 0.06 $ 0.18 $ 0.18