XML 14 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements Of Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Interest Income        
Loans $ 5,683 $ 5,227 $ 16,336 $ 15,212
Securities        
US Government and agency obligations 131 104 365 368
Mortgage backed securities 71 46 214 166
Municipals - taxable 81 63 230 132
Municipals - tax exempt 7 10 28 31
Dividends 7 6 42 39
Other (Corporates) 24 4 81 13
Interest bearing deposits 21 13 53 28
Federal Funds sold 45 4 81 16
Total interest income 6,070 5,477 17,430 16,005
Deposits        
NOW, money market savings 186 153 530 428
Time Deposits 537 457 1,488 1,268
Federal Funds purchased       4
Reverse repurchase agreements 13   13  
Total interest expense 786 610 2,168 1,708
Net interest income 5,284 4,867 15,262 14,297
Provision for loan losses 200 145 745 595
Net interest income after provision for loan losses 5,084 4,722 14,517 13,702
Noninterest income        
Gain on sales of loans held for sale 694 593 1,663 1,765
Service charges, fees and commissions 479 373 1,377 1,107
Increase in cash value of life insurance 86 75 259 205
Other 9 30 42 84
Gain on sales and calls of securities, net 51 210 113 444
Total noninterest income 1,319 1,281 3,454 3,605
Noninterest expenses        
Salaries and employee benefits 2,538 2,318 7,314 6,717
Occupancy 390 333 1,127 970
Equipment 360 316 1,146 949
Supplies 133 119 390 346
Professional, data processing, and other outside expense 735 696 2,112 2,059
Marketing 212 178 596 498
Credit expense 155 110 456 299
Other real estate expenses 42 52 78 57
FDIC insurance expense 94 92 285 275
Other 255 235 733 723
Total noninterest expenses 4,914 4,449 14,237 12,893
Income before income taxes 1,489 1,554 3,734 4,414
Income tax expense 474 499 1,172 1,421
Net Income $ 1,015 $ 1,055 $ 2,562 $ 2,993
Weighted average shares outstanding - basic 4,378,436 4,378,436 4,378,436 4,378,436
Weighted average shares outstanding- diluted 4,378,519 4,378,436 4,378,524 4,378,436
Earnings per common share - basic $ 0.23 $ 0.24 $ 0.59 $ 0.68
Earnings per common share - diluted $ 0.23 $ 0.24 $ 0.59 $ 0.68
Capital Notes 6% Due 4/1/2017 [Member]        
Deposits        
Capital notes       $ 8
Capital Notes 4% Due 1/24/2022 [Member]        
Deposits        
Capital notes $ 50   $ 137