XML 23 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Statement of Cash Flows [Abstract]    
Net income $ 1,895,028 $ 3,805,872
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Deferred income taxes 726,284 176,474
Amortization (accretion) of:    
Deferred loan origination costs, net (10,581) 92,228
Premiums and discounts on securities (145,787) (843,918)
Core deposit intangible 304,000 360,001
Mortgage servicing rights (including provision) 178,127 273,499
Amortization of fair value adjustments (76,756) (100,465)
Provision for loan losses 5,292,000 2,573,000
Depreciation 566,608 592,552
ESOP expense 66,998 52,766
Gain on sale of securities available for sale (454,920) (663,814)
Gain on sale of loans (572,395) (554,575)
Gain on sale of property and equipment (77,595) (35,089)
Loss on sale of foreclosed assets 57,475 6,215
Write-down on foreclosed assets 449,274 9,500
Earnings on bank-owned life insurance (67,935)   
Proceeds from sales of loans held for sale 28,067,760 22,605,506
Originations of loans held for sale (29,157,115) (20,263,031)
Change in assets and liabilities:    
Mortgage servicing rights (228,211) (194,048)
Accrued interest receivable and other assets (205,500) (122,395)
Accrued interest payable (143,859) (649,865)
Other liabilities (617,698) 846,867
Net cash provided by operating activities 5,845,202 7,967,280
Cash Flows from Investing Activities    
Purchase of interest-earning time deposits (19,847) (1,718,651)
Available for sale securities:    
Purchases (76,612,719) (141,739,231)
Proceeds from calls, maturities, and paydowns 62,988,659 137,621,361
Proceeds from sales 8,271,072 11,852,666
(Increase) decrease in loans (9,898,804) 15,925,994
Purchase of property and equipment (176,335) (120,329)
Proceeds from sale of property and equipment 145,418 81,222
Proceeds from sale of foreclosed assets 2,106,166 1,234,149
Purchase of bank-owned life insurance (5,000,000)   
Net cash (used in) provided by investing activities (18,196,390) 23,137,181
Cash Flows from Financing Activities    
Net (decrease) increase in deposit accounts (32,698,926) 4,972,741
Net increase in securities sold under agreements to repurchase 15,417,223 2,520,907
Proceeds from Federal Home Loan Bank advances 10,000,000 5,000,000
Repayments of Federal Home Loan Bank advances (5,000,000) (23,000,000)
Repurchase of common stock (398,316) (468,934)
Cash dividends paid (1,860,431) (1,872,882)
Net cash used in financing activities (14,540,450) (12,848,168)
Net (decrease) increase in cash and cash equivalents (26,891,638) 18,256,293
Beginning 66,253,047 47,996,754
End 39,361,409 66,253,047
Supplemental Schedule of Noncash Investing Activities    
Assets acquired in settlement of loans 5,006,432 4,009,663
Loans made to finance sales of foreclosed assets 415,000 385,000
Repayment of ESOP note 612,762   
Supplemental Disclosures of Cash Flow Information    
Interest 6,576,633 9,585,258
Income taxes, net of refunds $ 1,091,728 $ 1,170,000