XML 35 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash flows from operating activities    
Net income $ 2,921,566 $ 3,025,481
Amortization (accretion) of:    
Deferred loan origination costs, net (90,160) (68,656)
Premiums and discounts on securities 739,498 (430,839)
Core deposit intangible 197,999 210,751
Mortgage servicing rights 112,606 193,811
Fair value adjustments (43,890) (41,030)
Provision for loan losses 485,000 1,200,000
Depreciation 415,292 414,336
Gain on sale of securities (359,138) (167,978)
Gain on sale of loans (489,833) (1,131,293)
Gain on sale of foreclosed assets (4,264) (26,018)
Write-down on foreclosed assets 359,907 369,500
Earnings on bank-owned life insurance (182,345) (131,369)
Increase in mortgage servicing rights (185,450) (321,503)
Proceeds from sales of loans held for sale 23,676,132 40,199,478
Originations of loans held for sale (21,359,299) (38,874,435)
Change in assets and liabilities:    
Accrued interest receivable and other assets (542,379) 724,287
Accrued interest payable (62,329) (101,143)
Other liabilities 1,335,784 89,757
Net cash provided by operating activities 6,924,697 5,133,137
Cash flows from investing activities    
Purchase of interest-earning time deposits (14,354) (7,271)
Available for sale securities:    
Purchases (54,478,812) (34,569,689)
Proceeds from calls, maturities, and principal repayments 19,656,180 37,873,293
Proceeds from sales 9,025,930 4,307,679
Redemption of FHLB stock   3,229,072
Decrease (increase) in loans 24,507,844 (3,372,339)
Purchase of property and equipment (180,105) (595,429)
Proceeds from the sale of foreclosed assets 569,517 1,298,759
Purchase of bank-owned life insurance (3,000,000)  
Net cash provided by (used in) investing activities (3,913,800) 8,164,075
Cash flows from financing activities    
Net increase in deposit accounts 61,675,370 5,560,229
Net decrease in securities sold under agreements to repurchase (10,957,434) (17,311,651)
Proceeds from Federal Home Loan Bank advances   10,000,000
Repayments of Federal Home Loan Bank advances   (10,000,000)
Repurchase of common stock (3,888,712) (760,956)
Cash dividends paid (1,319,086) (1,381,303)
Net cash provided by (used in) financing activities 45,510,138 (13,893,681)
Net increase (decrease) in cash and cash equivalents 48,521,035 (596,469)
Cash and cash equivalents:    
Beginning 71,414,598 39,361,409
Ending 119,935,633 38,764,940
Supplemental schedule of noncash investing and financing activities    
Assets acquired in settlement of loans 944,204 2,471,211
Loans made to finance sales of foreclosed assets 531,278 180,500
Cash paid during the period for:    
Interest 2,664,217 3,527,406
Income taxes, net of refunds $ 2,038,004 $ 840,000