XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash flows from operating activities    
Net income $ 1,195,062 $ 922,536
Amortization (accretion) of:    
Deferred loan origination costs, net (34,208) (15,182)
Premiums and discounts on securities (116,761) (212,632)
Core deposit intangible 65,997 70,253
Mortgage servicing rights 46,798 59,093
Fair value adjustments (14,526) (15,688)
Provision for loan losses 225,000 450,000
Depreciation 137,553 141,167
Gain on sale of securities (355,651)  
Gain on sale of loans (265,172) (251,567)
(Gain) loss on sale of foreclosed assets (5,550) 32,613
Write-down on foreclosed assets 203,407  
Earnings on bank-owned life insurance (43,375) (48,462)
Increase in mortgage servicing rights (97,714) (76,048)
Proceeds from sales of loans held for sale 12,484,493 9,413,857
Originations of loans held for sale (10,666,343) (8,576,540)
Change in assets and liabilities:    
Accrued interest receivable and other assets (497,963) (65,357)
Accrued interest payable (30,659) (86,887)
Other liabilities 685,425 (483,791)
Net cash provided by operating activities 2,915,813 1,257,365
Cash flows from investing activities    
Purchase of interest-earning time deposits (6,982) (3,590)
Available for sale securities:    
Purchases (27,115,599) (16,811,357)
Proceeds from calls, maturities, and principal repayments 4,350,612 15,030,635
Proceeds from sales 6,078,129  
Redemption of FHLB stock   2,060,654
Decrease (increase) in loans 10,099,718 (3,609,972)
Purchase of property and equipment (23,555) (286,557)
Proceeds from the sale of foreclosed assets 248,997 400,327
Purchase of bank-owned life insurance (3,000,000)  
Net cash used in investing activities (9,368,680) (3,219,860)
Cash flows from financing activities    
Net increase in deposit accounts 5,144,976 8,083,312
Net decrease in securities sold under agreements to repurchase (3,531,586) (13,964,412)
Repurchase of common stock (1,076,428) (248,073)
Cash dividends paid (447,791) (462,242)
Net cash provided by (used in) financing activities 89,171 (6,591,415)
Net decrease in cash and cash equivalents (6,363,696) (8,553,910)
Cash and cash equivalents:    
Beginning 71,414,598 39,361,409
Ending 65,050,902 30,807,499
Supplemental schedule of noncash investing and financing activities    
Assets acquired in settlement of loans   190,000
Cash paid during the period for:    
Interest 970,531 1,308,671
Income taxes, net of refunds $ 2,075,000 $ 675,000