XML 16 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (Unaudited) (USD $)
Mar. 31, 2012
Dec. 31, 2011
Mar. 31, 2011
Assets      
Cash and due from banks $ 8,980,517 $ 23,459,776 $ 34,115,851
Federal funds sold and overnight deposits 4,000 5,000 5,553
Total cash and cash equivalents 8,984,517 23,464,776 34,121,404
Securities held-to-maturity (fair value $34,168,000 at 03/31/12, $30,289,000 at 12/31/11 and $38,442,000 at 03/31/11) 33,562,606 29,702,159 37,948,665
Securities available-for-sale 73,035,938 66,098,917 28,460,688
Restricted equity securities, at cost 4,021,350 4,308,550 4,308,550
Loans held-for-sale 1,583,520 2,285,567 1,054,416
Loans 396,245,846 386,386,472 386,953,338
Allowance for loan losses (3,952,489) (3,886,502) (3,709,918)
Unearned net loan fees 54,355 7,251 (50,871)
Net loans 392,347,712 382,507,221 383,192,549
Bank premises and equipment, net 12,588,636 12,715,226 12,747,376
Accrued interest receivable 1,845,523 1,700,600 1,966,089
Bank owned life insurance 4,094,066 4,063,246 3,965,349
Core deposit intangible 1,619,128 1,704,346 2,023,910
Goodwill 11,574,269 11,574,269 11,574,269
Other real estate owned (OREO) 220,493 90,000 764,500
Prepaid expense - Federal Deposit Insurance Corporation (FDIC) 1,030,123 1,131,861 1,379,677
Other assets 12,298,745 11,558,779 9,330,696
Total assets 558,806,626 552,905,517 532,838,138
Deposits:      
Demand, non-interest bearing 61,866,873 62,745,782 53,917,918
NOW 106,166,136 123,493,475 104,921,318
Money market funds 76,540,776 71,408,069 73,693,800
Savings 64,512,091 59,284,631 61,151,720
Time deposits, $100,000 and over 61,244,386 51,372,782 51,902,372
Other time deposits 83,662,887 86,088,570 91,970,219
Total deposits 453,993,149 454,393,309 437,557,347
Federal funds purchased and other borrowed funds 20,770,000 18,010,000 18,010,000
Repurchase agreements 24,769,637 21,645,446 21,479,815
Capital lease obligations 818,288 833,467 823,886
Junior subordinated debentures 12,887,000 12,887,000 12,887,000
Accrued interest and other liabilities 4,136,323 4,217,886 2,525,250
Total liabilities 517,374,397 511,987,108 493,283,298
Shareholders' Equity      
Preferred stock, 1,000,000 shares authorized, 25 shares issued and outstanding ($100,000 liquidation value) 2,500,000 2,500,000 2,500,000
Common stock - $2.50 par value; 10,000,000 shares authorized, 4,961,706 shares issued at 03/31/12, 4,938,262 shares issued at 12/31/11, and 4,860,113 shares issued at 03/31/11 12,404,265 12,345,655 12,150,283
Additional paid-in capital 27,573,676 27,410,049 26,833,255
Retained earnings 1,407,844 1,151,751 618,976
Accumulated other comprehensive income 169,221 133,731 75,103
Less: treasury stock, at cost; 210,101 shares at 03/31/12, 12/31/11 and 03/31/11 (2,622,777) (2,622,777) (2,622,777)
Total shareholders' equity 41,432,229 40,918,409 39,554,840
Total liabilities and shareholders' equity $ 558,806,626 $ 552,905,517 $ 532,838,138