XML 41 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Balance Sheets (USD $)
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Assets      
Cash and due from banks $ 13,106,861 $ 11,273,575 $ 9,519,193
Federal funds sold and overnight deposits 275,130 18,608,265 5,000
Total cash and cash equivalents 13,381,991 29,881,840 9,524,193
Securities held-to-maturity (fair value $39,610,000 at 09/30/13 $42,291,000 at 12/31/12 and $50,631,000 at 09/30/12) 39,218,785 41,865,555 50,065,653
Securities available-for-sale 35,452,071 40,886,059 47,008,818
Restricted equity securities, at cost 3,632,850 4,021,350 4,021,350
Loans held-for-sale 1,229,490 1,501,706 1,483,940
Loans 431,981,787 416,375,448 407,610,705
Allowance for loan losses (4,799,431) (4,312,080) (4,115,230)
Deferred net loan costs 281,747 169,501 101,742
Net loans 427,464,103 412,232,869 403,597,217
Bank premises and equipment, net 11,913,170 12,243,320 12,351,925
Accrued interest receivable 1,632,971 1,751,085 1,810,063
Bank owned life insurance 4,274,307 4,187,644 4,156,201
Core deposit intangible 1,158,951 1,363,476 1,448,694
Goodwill 11,574,269 11,574,269 11,574,269
Other real estate owned (OREO) 1,125,105 1,074,705 1,150,198
Prepaid expense - Federal Deposit Insurance Corporation (FDIC) 0 775,595 855,513
Other assets 12,036,436 12,378,772 12,613,921
Total assets 564,094,499 575,738,245 561,661,955
Deposits:      
Demand, non-interest bearing 80,465,454 72,956,097 68,580,510
NOW 113,732,525 128,824,165 109,271,808
Money market funds 83,547,315 86,973,835 84,057,492
Savings 70,668,274 65,216,698 66,204,831
Time deposits, $100,000 and over 46,573,680 44,229,470 49,474,950
Other time deposits 75,562,336 77,296,594 79,511,981
Total deposits 470,549,584 475,496,859 457,101,572
Federal funds purchased and other borrowed funds 8,325,000 6,000,000 16,850,000
Repurchase agreements 23,685,762 34,149,608 28,076,308
Capital lease obligations 727,437 774,701 789,836
Junior subordinated debentures 12,887,000 12,887,000 12,887,000
Accrued interest and other liabilities 2,666,402 3,077,502 3,078,347
Total liabilities 518,841,185 532,385,670 518,783,063
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, 5,064,718 shares issued at 09/30/13, 5,023,026 shares issued at 12/31/12, and 5,007,099 shares issued at 09/30/12 12,661,795 12,557,565 12,517,748
Additional paid-in capital 28,467,277 28,047,829 27,911,150
Retained earnings 4,245,488 2,698,200 2,268,901
Accumulated other comprehensive income 1,531 171,758 303,870
Less: treasury stock, at cost; 210,101 shares at 09/30/13, 12/31/12 and 09/30/12 (2,622,777) (2,622,777) (2,622,777)
Total shareholders' equity 45,253,314 43,352,575 42,878,892
Total liabilities and shareholders' equity $ 564,094,499 $ 575,738,245 $ 561,661,955