XML 42 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statement of Income & Comprehensive Income (Unaudited) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Interest Income    
Loans, including fees $ 7,094us-gaap_InterestAndFeeIncomeLoansAndLeases $ 6,676us-gaap_InterestAndFeeIncomeLoansAndLeases
Debt securities:    
U.S. Treasury and government agency 596us-gaap_InterestIncomeSecuritiesUSTreasuryAndOtherUSGovernment 912us-gaap_InterestIncomeSecuritiesUSTreasuryAndOtherUSGovernment
Municipalities 447us-gaap_InterestIncomeSecuritiesStateAndMunicipal 525us-gaap_InterestIncomeSecuritiesStateAndMunicipal
Dividends 37us-gaap_InterestAndDividendIncomeSecurities 43us-gaap_InterestAndDividendIncomeSecurities
Federal funds sold 2us-gaap_InterestIncomeFederalFundsSold  
Other 8us-gaap_OtherInterestAndDividendIncome 3us-gaap_OtherInterestAndDividendIncome
Total interest income 8,184us-gaap_InterestAndDividendIncomeOperating 8,159us-gaap_InterestAndDividendIncomeOperating
Interest Expense    
Deposits 797us-gaap_InterestExpenseDeposits 878us-gaap_InterestExpenseDeposits
Federal funds purchased and securities sold under agreements to repurchase 61us-gaap_InterestExpenseFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchase 62us-gaap_InterestExpenseFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchase
Borrowed funds   4us-gaap_InterestExpenseBorrowings
Total interest expense 858us-gaap_InterestExpense 944us-gaap_InterestExpense
Net Interest Income - Before provision for loan losses 7,326us-gaap_InterestIncomeExpenseNet 7,215us-gaap_InterestIncomeExpenseNet
Provision for Loan Losses 114us-gaap_ProvisionForLoanAndLeaseLosses 428us-gaap_ProvisionForLoanAndLeaseLosses
Net Interest Income After Provision For Loan Losses 7,212us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 6,787us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss
Noninterest Income    
Customer service fees 1,359us-gaap_ServicingFeesNet 1,246us-gaap_ServicingFeesNet
Other service charges and fees 914us-gaap_FeesAndCommissions 792us-gaap_FeesAndCommissions
Net gain on sale of loans 175us-gaap_GainLossOnSalesOfLoansNet 89us-gaap_GainLossOnSalesOfLoansNet
Net gain on sale of available for sale securities 109us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet 122us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet
Total noninterest income 2,557us-gaap_NoninterestIncome 2,249us-gaap_NoninterestIncome
Noninterest Expense    
Salaries and Wages 2,655us-gaap_SalariesAndWages 2,434us-gaap_SalariesAndWages
Employee benefits 1,064us-gaap_EmployeeBenefitsAndShareBasedCompensation 845us-gaap_EmployeeBenefitsAndShareBasedCompensation
Net occupancy expense 355us-gaap_OccupancyNet 303us-gaap_OccupancyNet
Furniture and equipment 422us-gaap_EquipmentExpense 394us-gaap_EquipmentExpense
Data processing 329us-gaap_InformationTechnologyAndDataProcessing 314us-gaap_InformationTechnologyAndDataProcessing
Franchise taxes 187us-gaap_TaxesExcludingIncomeAndExciseTaxes 195us-gaap_TaxesExcludingIncomeAndExciseTaxes
Net loss on sale of other assets owned 6us-gaap_GainLossOnSaleOfOtherAssets 39us-gaap_GainLossOnSaleOfOtherAssets
FDIC Assessment 119us-gaap_FederalDepositInsuranceCorporationPremiumExpense 132us-gaap_FederalDepositInsuranceCorporationPremiumExpense
Mortgage servicing rights amortization 80us-gaap_AmortizationOfMortgageServicingRightsMSRs 82us-gaap_AmortizationOfMortgageServicingRightsMSRs
Other general and administrative 1,348us-gaap_SellingGeneralAndAdministrativeExpense 1,466us-gaap_SellingGeneralAndAdministrativeExpense
Total other operating expenses 6,565us-gaap_NoninterestExpense 6,204us-gaap_NoninterestExpense
Income Before Income Taxes 3,204us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 2,832us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income Taxes 853us-gaap_IncomeTaxExpenseBenefit 874us-gaap_IncomeTaxExpenseBenefit
Net Income 2,351us-gaap_NetIncomeLoss 1,958us-gaap_NetIncomeLoss
Other Comprehensive Income (Loss)(Net of Tax):    
Net unrealized gain (loss) on available for sale securities 1,730us-gaap_OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax (901)us-gaap_OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
Reclassification adjustment for gain on sale of available for sale securities (109)us-gaap_OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForSaleOfSecuritiesBeforeTax (122)us-gaap_OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForSaleOfSecuritiesBeforeTax
Net unrealized gains (loss) on available for sale securities 1,621us-gaap_OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax (1,023)us-gaap_OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
Tax effect (551)us-gaap_OtherComprehensiveIncomeAvailableforsaleSecuritiesTaxPortionAttributableToParent 348us-gaap_OtherComprehensiveIncomeAvailableforsaleSecuritiesTaxPortionAttributableToParent
Other Comprehensive Income (Loss) 1,070us-gaap_OtherComprehensiveIncomeLossNetOfTax (675)us-gaap_OtherComprehensiveIncomeLossNetOfTax
Comprehensive Income $ 3,421us-gaap_ComprehensiveIncomeNetOfTax $ 1,283us-gaap_ComprehensiveIncomeNetOfTax
Earnings Per Share - Basic and Diluted $ 0.51us-gaap_EarningsPerShareBasicAndDiluted $ 0.42us-gaap_EarningsPerShareBasicAndDiluted
Weighted Average Shares Outstanding 4,623,322us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 4,637,172us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
Dividends Declared $ 0.21us-gaap_CommonStockDividendsPerShareDeclared $ 0.21us-gaap_CommonStockDividendsPerShareDeclared