XML 29 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash flows from operating activities:    
Net income $ 1,345,832 $ 409,910
Adjustments to reconcile net income to net cash provided by operating activities:    
Gain on business combination (1,022,074)  
Depreciation and amortization 91,659 85,429
Amortization and accretion of securities 34,010 19,120
Provision for loan and lease losses 225,000 355,000
Loss on write-down in value of foreclosed assets 18,000  
Other (gains) and losses, net (4,187) (127,256)
Deferred income taxes   (117,000)
(Increase) decrease in accrued interest receivable (12,641) (2,440)
(Increase) decrease in prepaid expenses 107,163 24,047
(Increase) decrease in income taxes receivable (178,217) 118,862
(Increase decrease in cash surrender value of life insurance (1,927) (1,927)
(Increase) decrease in other assets 154,561 (322)
Increase (decrease) in accrued interest payable (147) 186
Increase (decrease) in income taxes payable (177,084) 121,854
Increase (decrease) in other liabilities (133,175) (8,488)
Net cash provided (used) by operating activities 446,773 876,975
Cash flows from investing activities:    
Cash acquired in business combination, net of merger expenses 4,113,398  
Proceeds from sales of available for sale securities 189,692  
Proceeds from maturities, payments and calls of available for sale securities 1,268,850 663,884
Proceeds from maturities, payments and calls of held to maturity securities 1,142,857 2,000,000
Purchases of available for sale securities (1,027,656) (1,523,049)
Purchases of held to maturity securities (4,499,000) (866,383)
(Purchases) maturities of certificates of deposit (2,689,978)  
(Purchases) redemptions of Federal Home Loan Bank stock 101,800 (33,100)
Net (increase) decrease in loans 2,219,443 (2,553,525)
Proceeds from disposal of foreclosed assets 87,450 17,514
Proceeds from disposal of equipment 342,325 204,020
(Purchases) disposals of premises and equipment (15,346) (881,122)
Net cash provided (used) by investing activities 1,233,835 (2,971,761)
Cash flows from financing activities:    
Net increase (decrease) in deposits (114,467) 851,238
Net increase (decrease) in borrowings (2,000,000) 500,000
Payments on accrued deferred compensation obligation   (7,410)
Proceeds from issuance of common stock 351,573  
Net cash provided (used) by financing activities (1,762,894) 1,343,828
Net increase (decrease) in cash and cash equivalents (82,286) (750,958)
Cash and cash equivalents, beginning balance 6,189,026 4,849,511
Cash and cash equivalents, ending balance 6,106,740 4,098,553
Cash paid during the year for:    
Interest 704,432 843,884
Income taxes 510,301 133,840
Supplemental schedule of noncash investing and financing activities:    
Change in unrealized gain on securities available for sale - net of tax effect of $5,378 and $2,104, respectively (7,404) (2,379)
Foreclosed assets acquired in settlement of loans   $ 866,514