XML 14 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements Of Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Interest Income        
Loans $ 5,227 $ 4,968 $ 15,212 $ 14,354
Securities        
US Government and agency obligations 104 144 368 427
Mortgage backed securities 46 30 166 58
Municipals - taxable 63 29 132 76
Municipals - taxable exempt 10 10 31 31
Dividends 6 6 39 40
Other (Corporates) 4 2 13 5
Interest bearing deposits 13 3 28 9
Federal Funds sold 4 3 16 12
Total interest income 5,477 5,195 16,005 15,012
Deposits        
NOW, money market savings 153 130 428 375
Time Deposits 457 423 1,268 1,146
Federal Funds purchased   1 4 2
FHLB borrowings       28
Capital notes   150 8 450
Total interest expense 610 704 1,708 2,001
Net interest income 4,867 4,491 14,297 13,011
Provision for loan losses 145 120 595 277
Net interest income after provision for loan losses 4,722 4,371 13,702 12,734
Noninterest income        
Gain on sales of loans held for sale, net 593 623 1,765 1,759
Service charges, fees and commissions 373 397 1,107 1,063
Increase in cash value of life insurance 75 68 205 204
Other 31 100 91 154
Gain on sales of available-for-sale securities, net 209 10 437 43
Total Non-interest income 1,281 1,198 3,605 3,223
Noninterest expenses        
Salaries and employee benefits 2,318 2,135 6,717 6,346
Occupancy 333 302 970 903
Equipment 316 360 949 963
Supplies 119 100 346 304
Professional, data processing, and other outside expense 696 591 2,059 1,637
Marketing 178 97 498 321
Credit expense 110 94 299 230
Other real estate expenses 52 63 57 100
FDIC insurance expense 92 87 275 240
Other 235 289 723 689
Total non-interest expenses 4,449 4,118 12,893 11,733
Income before income taxes 1,554 1,451 4,414 4,224
Income tax expense 499 468 1,421 1,357
Net Income $ 1,055 $ 983 $ 2,993 $ 2,867
Weighted average common shares outstanding - basic 4,378,436 3,371,616 4,378,436 3,371,616
Weighted average common shares outstanding- diluted 4,378,436 3,371,616 4,378,436 3,371,616
Earnings per common share - basic $ 0.24 $ 0.29 $ 0.68 $ 0.85
Earnings per common share - diluted $ 0.24 $ 0.29 $ 0.68 $ 0.85