XML 49 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities    
Net income $ 3,356,061 $ 4,064,501
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Deferred income taxes 373,238 (194,146)
Amortization (accretion) of:    
Deferred loan origination costs, net (97,172) (96,673)
Premiums and discounts on securities 796,576 862,311
Core deposit intangible 264,000 281,000
Mortgage servicing rights 118,511 286,165
Fair value adjustments (62,140) (56,289)
Provision for loan losses 485,000 1,550,000
Depreciation 557,113 551,495
Gain on sale of securities available for sale (359,138) (167,978)
Gain on sale of loans (560,526) (1,599,694)
(Gain) loss on sale of foreclosed assets 56,035 (17,860)
Write-down on foreclosed assets 812,687 392,776
Earnings on bank-owned life insurance (253,560) (176,400)
Increase in mortgage servicing rights (224,975) (446,539)
Proceeds from sales of loans held for sale 24,868,925 57,750,004
Originations of loans held for sale (22,481,399) (56,315,560)
Change in assets and liabilities:    
Accrued interest receivable and other assets (1,099,572) 1,708,574
Accrued interest payable (84,506) (133,558)
Other liabilities 1,766,790 (567,038)
Net cash provided by operating activities 8,231,948 7,675,091
Cash flows from investing activities    
Purchase of interest-earning time deposits (16,749) (11,246)
Available for sale securities:    
Purchases (110,376,174) (50,213,584)
Proceeds from calls, maturities, and principal repayments 66,891,461 41,274,632
Proceeds from sales 9,025,930 5,451,797
Redemption of FHLB stock   3,418,510
Decrease (increase) in loans 21,004,213 (11,026,356)
Purchase of property and equipment (288,453) (637,341)
Proceeds from the sale of foreclosed assets 998,050 1,308,795
Purchase of bank-owned life insurance (3,000,000)  
Net cash used in investing activities (15,761,722) (10,434,793)
Cash flows from financing activities    
Net increase in deposit accounts 42,165,646 45,618,763
Net decrease in securities sold under agreements to repurchase (7,728,410) (2,379,719)
Proceeds from Federal Home Loan Bank advances   10,000,000
Repayments of Federal Home Loan Bank advances (8,000,000) (15,000,000)
Repurchase of common stock (3,888,712) (1,594,912)
Cash dividends paid (1,739,523) (1,831,241)
Net cash provided by financing activities 20,809,001 34,812,891
Net increase in cash and cash equivalents 13,279,227 32,053,189
Cash and cash equivalents:    
Beginning 71,414,598 39,361,409
Ending 84,693,825 71,414,598
Supplemental schedule of noncash investing and financing activities    
Assets acquired in settlement of loans 1,469,619 2,590,259
Loans made to finance sales of foreclosed assets 531,278 223,500
Cash paid during the period for:    
Interest 3,387,005 4,581,818
Income taxes, net of refunds $ 2,348,004 $ 1,685,000