XML 62 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities    
Net income $ 4,064,501 $ 1,895,028
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Deferred income taxes (194,146) 726,284
Amortization (accretion) of:    
Deferred loan origination costs, net (96,673) (10,581)
Premiums and discounts on securities 862,311 (145,787)
Core deposit intangible 281,000 304,000
Mortgage servicing rights 286,165 178,127
Fair value adjustments (56,289) (76,756)
Provision for loan losses 1,550,000 5,292,000
Depreciation 551,495 566,608
ESOP expense   66,998
Gain on sale of securities available for sale (167,978) (454,920)
Gain on sale of loans (1,599,694) (572,395)
Gain on sale of property and equipment   (77,595)
(Gain) loss on sale of foreclosed assets (17,860) 57,475
Write-down on foreclosed assets 392,776 449,274
Earnings on bank-owned life insurance (176,400) (67,935)
Increase in mortgage servicing rights (446,539) (228,211)
Proceeds from sales of loans held for sale 57,750,004 28,067,760
Originations of loans held for sale (56,315,560) (29,157,115)
Change in assets and liabilities:    
Accrued interest receivable and other assets 1,708,574 (205,500)
Accrued interest payable (133,558) (143,859)
Other liabilities (567,038) (617,698)
Net cash provided by operating activities 7,675,091 5,845,202
Cash flows from investing activities    
Purchase of interest-earning time deposits (11,246) (19,847)
Available for sale securities:    
Purchases (50,213,584) (76,612,719)
Proceeds from calls, maturities, and principal repayments 41,274,632 62,988,659
Proceeds from sales 5,451,797 8,271,072
Redemption of FHLB stock 3,418,510  
Increase in loans (11,026,356) (9,898,804)
Purchase of property and equipment (637,341) (176,335)
Proceeds from the sale of property and equipment   145,418
Proceeds from the sale of foreclosed assets 1,308,795 2,106,166
Purchase of bank-owned life insurance   (5,000,000)
Net cash used in investing activities (10,434,793) (18,196,390)
Cash flows from financing activities    
Net increase (decrease) in deposit accounts 45,618,763 (32,698,926)
Net (decrease) increase in securities sold under agreements to repurchase (2,379,719) 15,417,223
Proceeds from Federal Home Loan Bank advances 10,000,000 10,000,000
Repayments of Federal Home Loan Bank advances (15,000,000) (5,000,000)
Repurchase of common stock (1,594,912) (398,316)
Cash dividends paid (1,831,241) (1,860,431)
Net cash provided by (used in) financing activities 34,812,891 (14,540,450)
Net increase (decrease) in cash and cash equivalents 32,053,189 (26,891,638)
Cash and cash equivalents:    
Beginning 39,361,409 66,253,047
Ending 71,414,598 39,361,409
Supplemental schedule of noncash investing and financing activities    
Assets acquired in settlement of loans 2,590,259 5,006,432
Loans made to finance sales of foreclosed assets 223,500 415,000
Repayment of ESOP note   612,762
Cash paid during the period for:    
Interest 4,581,818 6,576,633
Income taxes, net of refunds $ 1,685,000 $ 1,091,728