XML 78 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statement of Cash Flows (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash Flows from Operating Activities:    
Net income $ 64,129 $ 330,726
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 200,654 276,051
Provision for loan loss 339,827 954,583
Amortization and accretion on securities 303,600 233,277
Stock-based compensation    1,699
Gain on sale of loans held for sale (138,002) (174,890)
Originations of loans held for sale (7,931,234) (12,761,655)
Proceeds from sale of loans held for sale 7,724,458 12,659,736
Gain (loss) on sale of fixed assets (8,084) 723
Loss on sale of real estate owned and other repossessed assets 7,334 69,382
Net change in:    
Accrued interest receivable 71,287 46,921
Other assets 70,530 (15,300)
Prepaid FDIC insurance premiums 582,945 87,594
Bank owned life insurance (66,652) (23,722)
Deferred income tax (benefit) expense    (939,328)
Accrued expenses and other liabilities 25,283 (207,281)
Net cash provided by operating activities 1,246,075 538,516
Cash Flows from Investing Activities:    
Net increase in loans (loans originated, net of principal payments) (961,058) (3,405,122)
Proceeds from maturity and sale of available-for-sale securities 10,715,273 9,024,991
Proceeds from sale of property and equipment 55,164 400
Proceeds from sale of real estate owned and other repossed assets 555,330 1,712,662
Purchase of securities (9,453,079) (8,191,262)
Purchase of premises and equipment (6,585) (84,869)
Net cash (used in) provided by investing activities 905,045 (943,200)
Cash Flows from Financing Activities:    
Net increase in deposits 2,997,019 3,784,755
Net increase (decrease) in Repo Sweep accounts 390,318 (1,702,424)
Net increase in advances from borrowers 280,359 295,113
Advances from Federal Home Loan Bank and notes payable 27,625,000 26,350,000
Repayments of Federal Home Loan Bank advances and notes payable (29,870,898) (28,400,000)
Net cash provided by financing activities 1,421,798 327,444
Net increase (decrease) in cash and cash equivalents 3,572,918 (77,240)
Cash and cash equivalents at beginning of period 2,751,810 2,749,498
Cash and cash equivalents at end of period 6,324,728 2,672,258
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest 622,719 919,561
Transfers of loans to foreclosed real estate and repossessed assets $ 273,000 $ 884,803